{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["Readme","Setup","Summary","AA Summary","Results","AA_Details_T-R","AA_Base_T-R","Rebal-Details_T-R","Rebal-Base_T-R","Details","AA_Details_R-T","AA_Base_R-T","Rebal-Details_R-T","Rebal-Base_R-T","Base","Tax Tables","ORP"],"not_rendered":{"charts":48,"images":1,"macros":1,"external_links":0,"defined_names":884,"comments":17,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Readme","index":0,"n_rows":608,"n_cols":7,"rows_kept":608,"cut":false,"hidden":false,"merged":[[5,4,17,8]]}
[null,null,"Retiree Portfolio Model",null,"Version 24.0 - Dec 26, 2023"]
[null,null,null,null,"border & lines",null,"cell comments to Word "]
[]
[]
[null,null,"What is the Retiree Portfolio Model (RPM)?",null,"A tutorial by Bogleheads member MrDrinkingWater"]
[null,null,"This is a portfolio and financial forecasting model designed for retirees and pre-retirees.  You provide your current portfolio details, forecast or actual Social Security benefits, other income, expenses, and your expected asset return rates and expected inflation rate and the model calculates the Federal and state taxes using current year actual rates and brackets, and from all of this the yearly balances of each investment, and the income and expense amounts over a 1 to 40 year period, are calculated and provided to you in various schedules.",null,"I would suggest that first-time RPM users should not sweat having negative numbers and red text error messages for the first few hours of using and entering data into RPM.\n\nFor the first-time in using RPM, don't clear all the entries on the Setup Page. Don't try to make a perfect model that exactly fits your situation. You just won't be able to do that in fifteen minutes or even an hour. Just be content on learning how the inputs that you enter on the Setup Page are to be entered.\n\nRead through the entire Readme spreadsheet before starting to enter data on the Setup Page. You don't need to read the Readme page with 100% comprehension. Just read through it once so that you get some comprehension and at least a partial overview of what RPM does.\n\nNow proceed to start editing the Setup spreadsheet page. Remember you are just learning how to use RPM, not making a perfect fit model to your own situation on the first try. Fill in the blue cells with data that you know about yourself, and if you are married, your spouse. Ignore all the error messages and \"warning negative balance\" stuff for the next hour or so of entering data.\n\nFor the Portfolio Balance section: Add up all your accounts to fit into the categories listed as inputs to RPM. For example, your 401k accounts and traditional IRA accounts all go together in IRA1, and your spouse's 401k accounts and traditional IRA accounts all go together in IRA2. Do the same sort of thing to combine your actual existing Roth IRAs together. All of your Roth IRAs are in Roth IRA1 and all of your spouse's Roth IRAs are in Roth IRA2. Combine your taxable accounts all together into the single taxable account category item. Now take those sums you've made from another spreadsheet or a piece of paper and enter them into the data fields. Until you complete editing the other sections of the Setup Page, you will most likely have red text error messages.\n\nContinue working your way down through the Setup Page. I prefer using the Class Asset Method in Section 3, the \"Rates and Returns\" section. For this first learning session, just use the rates that are (the default rates.) You can edit them later. Do edit the percentages of stocks, bonds, and tax-exempt to match the percentages that are present in your accounts. Notice that \"Money Market and other\" automatically completes the row of cells to add up to 100%, so you don't have to enter in percentages for what you have in cash in savings and checking accounts, or any other taxable accounts.\n\nNow enter in your expected pension income data and expected Social Security income data. Enter in any anticipated earned income, like a side job you have or expect to have.\n\nIn Section 5, \"Expenses\", put in your first guess about a reasonable level of expenses into that cell. This will be your first chance to really drive the calculated model results to not have red text errors and negative balance warning messages. You can also see on the right end of that row of cells what your ending portfolio balance is calculated to be each time you edit your guess about what your anticipated expenses will be. Choose a yearly level of expenses that will keep your portfolio balance positive, and you'll like get rid of nearly all of the red text error messages. Maybe putting in what is a conservative \"expenses\" number is a good practice, just to clear away the error messages for a while.\n\nIn Section 6, IRA Contributions and IRA Withdrawals, this is where you will have some work, editing, and tweaking to do. I recommend starting out by setting your annual withdrawals to zero in each section, but keep the default yearly percentage change adjustments, and go ahead and edit the start age and end age cells to your desired age ranges. Now, just for this training session, so that you'll get the hang of this feature of RPM, set the annual withdrawal to $10,000 for each of your traditional IRAs and $1000 for each of your Roth IRAs. This will help you see how the Traditional IRA withdrawals and Roth IRA withdrawals flow into your taxable account. It is your taxable account from which your annual expenses are subtracted from for each year of the model you are forecasting.\n\nIn Section 7, enter in any one-time expense, like buying a house or yacht, if you have some one-time expenses like that. You'll be able to see how that depletes your Taxable Balance quite clearly when you later look at the Summary, Results, and Details spreadsheets.\n\nIn Section 8, Taxes, just accept the default settings for the first hour or two of figuring out how the IRA Withdrawals, Expenses, and Income sections interact to add to or deplete the Taxable Balance. After you have some more insight and confidence in how your inputs affect your RPM model, you can then start fine-tuning the Taxes section for your particular situation.\n\nI wouldn't fool with Section 9 during the first few hours of using RPM. Some folks may never enter data and use Section 9 for any purpose.\n\nI would suggest that editing and putting data into Section 10, Optional Roth Conversions, should be done after a few hours of learning the data entered into all the other sections affect RPM. Before doing the Optional Roth Conversions, I went back to reset my annual IRA1 withdrawals to zero, and then I started using Method 2 to enter in a Roth conversion amount each of the early years of my forecasted model. These \"Method 2\" Roth conversion amounts are added to the Roth Conversion balance that is not entered data, but calculated data, that shows up in Section 2, Portfolio Balances, and \"Roth Start of Year Balance\" that is two columns to the right of the \"Roth Conversion Amount\" column. When you want to fund your Taxable Account with \"Roth Conversion balance\" dollars, enter in the amount you want to transfer in that column just to the right (the column labeled \"Withdrawals\") of the conversion amount that could be entered for that model year.\n\nThe Optional Roth Conversions part of RPM is really useful for figuring out how much Roth Conversion to do each year of your forecasted model to aim for the top of a particular tax bracket. A lot of folks may not need or want to use this section of the Setup Page, but it is the key helpful feature for many RPM users.\n\nWell, I hope this helps some of you get started with using RPM. I recommend spending some time studying the graphs that populate the Setup Page, and the other three spreadsheets that I mentioned earlier: Summary, Results, and Details. Now that you've made your own personalized \"test case\" of RPM that is hopefully in a condition of having a modest amount of anticipated yearly expenses, a positive portfolio balance after two-to-three decades of forecasted time modeled, and no red error messages, you can REALLY start fine-tuning the entries and numbers in Setup Page Sections 3, 4, 6, 8, and 10 to exactly your own situation. Good luck!"]
[null,null,"Most of the issues that retirees will face are included, such as doing Roth conversions, determining the impact of alternative Social Security benefits starting ages, dealing with Required Minimum Distributions, estimating Federal and State taxes based on actual current and forecast rates and brackets, and seeing the impact of inheritances and future living expense changes.\n\nThe model also allows the user to set their current portfolio stock/bond allocation and plan for a future \"glidepath\" change, with the ability to set the expected return rates for different types of assets. The original version of this maintains account allocations, but not the overall portfolio. An addition in v21.2 Alloc Beta added a feature to maintain the portfolio allocation.\n"]
[null,null,"Key Features\n\n1. Calculates yearly and cumulative results for taxable, traditional IRA, and Roth IRA accounts, including the impact of earnings, SS benefits, living expenses, and Federal and state taxes.  The model includes common retiree events, such as inheritances, asset sales, tax increases, expense changes late in life, and the death of a spouse.  The modeling period is user selectable over period of 1 to 40 years.\n\n2. Compares instantly the impact of Roth conversions and withdrawals and/or alternative Social Security starting choices on portfolio balances, income, taxes, and the impact on Required Minimum Distributions (RMD) of these options. The comparison is done by the use of two nearly identical spreadsheet calculations: The default shown on the Details page, also known as the \"Full\" portfolio, includes Roth conversions and the alternative Social Security benefits (either can be included or excluded).  The Base portfolio excludes these two options."]
[null,null,"3. Provides a detailed Federal tax calculation using simplified input factors that include actual current year rates, exemptions and deductions.  The model also calculates yearly taxable SS benefits, a key element in many \"what if\" calculations.  Future tax factors are based on historic escalation factors, and all factors are user adjustable.  A simple percentage or tax brackets are used for state income taxes.  Some tax provisions applicable to higher income taxpayers are not included."]
[null,null,"Limitations\n\n1. Non-deductible (after-tax) contributions to your traditional IRAs are not considered in calculating taxes on withdrawals.  All traditional IRAs are assumed to have been \"tax-deductible\" when funded.\n\n2. The model does not calculate pre-59 1/2 traditional IRA or Roth withdrawal penalties, or the penalty on withdrawing Roth earnings within five years of opening the Roth if over age 59 1/2."]
[null,null,"3. It does not include tax provisions applicable to high income taxpayers, such the phase-out of deductions, the lower qualified dividend, tax gain harvesting, AMT, or various tax credits.  However yearly capital gains can be added and will be taxed accordingly."]
[null,null,"4. Unlike some on-line models, RPM does not provide automatic optimized results, like the optimum amount of Roth conversions or living expenses..  All results are based on the user's provided entries. "]
[null,null,"Quick Start Instructions and Model Overview\n\n1. Go to the Setup page.  Here you will enter the values for your personal data, portfolio balances, allocation to stocks and bonds, expected earnings rates, COLA inflation estimate, expenses  and special events, such as inheritances and home sales.  Be sure to replace all the Example data with your own, or use the macro button to automatically clear the example data. Hover over cells with red or black triangles to see comments, instructions and help.  Ignore error messages when entering initial data."]
[null,null,"2. Enter the optional Special items, such as alternative SS Benefits, tax rate changes, and Roth conversions and withdrawals data.  To have these used in the Full default portfolio, set the \"Model and Case Options\" setting for the feature you want to include.  Multiple options can be chosen, such as combining Roth conversions and tax rate changes. A portfolio without these items is also created and compared to the default results."]
[null,null,"3. Go to the Summary page for a quick view of key amounts.  The Results page has detailed results, with comparisons of the cash flows, portfolio balances, tax expenses and other key indicators.  Each special Item, like Roth conversions and comparison of alternative SS benefits, has its own section with detailed, special analysis.\n\n4. Go to the Details (aka Full) and Base pages to see detailed yearly amounts and calculations over the time period selected.  If not using the automatic balancing feature, look for negative balances error messages and adjust input factors as necessary to eliminate them.  The most common cause of negative balances are high expenses and inadequate IRA withdrawals."]
[null,null,"5. The Base page also contains a comparison of the Full/Default and Base portfolios calculations.. \n\n6. Refer to the Tax Tables page to see tax rates, brackets, deductions and exemptions for the current year, and escalations for future years. No input is required on this page, but all current year rates and brackets can be changed..\n"]
[null,null,"7. To print out a section that includes graphs etc. just click in the upper left corner of the area and holding down the mouse button move down to the lower right corner. Once that area is selected (shaded) find the program's menu for setting the Print Area and select it. In Excel 2013 that's in Page Layout - Print Area - Set Print Area. Then select the Print button to print it. You may see a view of what will be printed which will be helpful."]
[null,null,"Macros\n\nMacros were added in version 15.  These macros are activated by clicking on the labeled light blue buttons.  They perform various tasks, such jumping to a different location, copying and pasting results for saving, clearing all setup data, and showing or hiding gridlines and headers. The model can be used without activating or using the macros.  \n\nMacro content can be viewed by selecting Tools > Macro > Macros > Edit. The macro security level can also be changed at Tools > Macro > Security to enable or disable macros. The macros in this model, if downloaded from the direct link on the Bogleheads' forum, are strictly limited to operations within RPM. They do not access other computer programs or drive folders.  They do not access the Internet.  They are strictly used to make the model easier to use."]
[]
[null,null,"New in 2022 is a Microsoft warning for downloaded Excel files:  “Microsoft has blocked macros from running because the source of this file is untrusted”"]
[null,null,"  Instructions on how to unblock the macros can be found here: https://exceloffthegrid.com/unblock-macros-downloaded-from-the-internet/"]
[]
[null,null,"Model Color Key and Features"]
[null,null,"Blue font - Data entry section headings; first year formulas",null,"Topic info in cell comment"]
[null,null,"Blue background - input fields: factors, numbers and data"]
[null,null,"Black font - calculated results and text",null,"Red or black triangle in cell corner indicates help comments available"]
[null,null,"Green font - the result from the amount entered or selection made. Shown for",null,"Red dot . in a cell indicates a hidden error or warning message is there"]
[null,null,"  user information. Also the heading for a calculator or data storage area."]
[null,null,"  On yearly calculation pages indicates end of modeling period balances.",null,"Macro - click to run"]
[null,null,"  Also indicates spouse entries and editable text."]
[null,null,"Red font - error messages, alerts and new features"]
[]
[null,null,"Tip: Use the Setup-Load Entries macro at top of page or Excel menu item \"View - View Side by Side\" feature to easily transfer old Setup entries to a new version."]
[]
[null,"               Recommended Planning Models and Spreadsheet Programs"]
[null,null,"Recommended forecasting tools:"]
[null,null,"ORP - Optimal Retirement Planner"]
[null,null,"FIRECalc®: How long will your money last?"]
[null,null,"Vanguard Retirement Nest Egg Calculator"]
[]
[null,null,"Spreadsheet programs tested that run this Excel model, more or less, listed in order of how well they work"]
[null,null,"Excel 2010-2019 - best program.   Excel 2003 is no longer supported as of v22.0. "]
[null,null,"Excel Web Application - cell comments viewable, macros don't work, graphs work, model must be set to be \"editable\"",null,null,null,"Excel Online"]
[null,null,"LibreOffice Calc  7.6 - cell comments visible, graphs show (axis labels may not), most macros work",null,null,null,"LibreOffice Calc"]
[null,null,"Google Docs Spreadsheets - working except for macros. Cell comments visible.",null,null,null,"Google Sheets"]
[null,null,"Apple Macintosh users: best programs may be Excel and LibreOffice Calc (without macros)"]
[]
[]
[]
[null,null,"Useful Planning Information"]
[null,null,"Portfolios"]
[null,null,"Taylor Larimore's Three Fund Portfolio Discussion"]
[null,null,"Lazy Portfolios - Bogleheads' Wiki"]
[]
[null,null,"Earnings Rates and Allocation"]
[null,null,"Historical and Expected Returns - Bogleheads Wiki"]
[null,null,"Simba's Backtesting Spreadsheet - Bogleheads"]
[null,null,"Compound Annual Growth Rate (Annualized Return) vs Average Calculator - MoneyChimp"]
[]
[null,null,"Social Security"]
[null,null,"Social Security - Bogleheads Wiki"]
[null,null,"Social Security Strategies for Married Couples - Oblivious Investor"]
[]
[null,null,"Social Security Cost-of-Living Adjustments (COLAs) for 2024 - SSA"]
[null,null,"Medicare Parts A & B Premiums and Deductibles 2024 - CMS"]
[null,null,"IRMAA (income-related monthly adjustment amount) brackets 2022-2023"]
[null,null,"Actuarial Life Table 2020 used for 2023  - SS Administration"]
[]
[null,null,"Annuities"]
[null,null,"Single Premium Immediate Fixed Annuity - Bogleheads Wiki"]
[null,null,"Immediate Annuities Online Quote - ImmediateAnnuities.com"]
[]
[null,null,"Spending"]
[null,null,"Retirement spending - Bogleheads Wiki"]
[null,null,"Safe Withdrawal Rates - Bogleheads Wiki"]
[null,null,"Inflation Rates - InflationData"]
[null,null,"Consumer Price Index (CPI-U) Rates - InflationData"]
[null,null,"Medicare Income-Related Monthly Adjustment Amount (IRMAA) - Nerd's Eye View"]
[]
[null,null,"Required Minimum Distributions"]
[null,null,"SECURE Act 2022 - Aug 2023 Update - Fidelity"]
[null,null,"Required Minimum Distributions FAQ - IRS"]
[]
[null,null,"Taxes"]
[null,null,"Federal Income Tax 1040 Excel Model - Glenn Reeves"]
[]
[null,null,"Federal Individual Taxes 2023 - Tax Foundation"]
[null,null,"State Income Tax Rates and Brackets 2023 - Tax Foundation"]
[null,null,"State Income Taxes on SS benefits 2021 - Tax Foundation"]
[null,null,"Publication 915 - Social Security Benefits"]
[null,null,"Publication 590-A - IRA Contributions"]
[null,null,"Publication 590-B - Distributions from Individual Retirement Arrangements "]
[null,null,"Publication 590-B - Tables I and III - Life Expectancies"]
[]
[null,null,"Roth Conversion"]
[null,null,"Roth IRA Conversion - Bogleheads Wiki"]
[null,null,"Tax Treatment Of Roth IRA Distributions - Investopedia"]
[null,null,"Roth IRA and Roth Conversion Articles - Fairmark"]
[null,null,"Understanding The Two 5-Year Rules For Roth IRA Conversions 2014 - Nerd's Eye View"]
[]
[null,null,"Qualified Charitable Distribution"]
[null,null,"Qualified Charitable Distributions - Bogleheads Wiki"]
[null,null,"Rules For Doing A Qualified Charitable Distribution (QCD)  2016 - Nerd's Eye View"]
[]
[]
[null,null,"Disclaimer"]
[]
[null,null,"This is a retiree portfolio forecasting model created for personal use that is being made available to Boglehead forum members and visitors. The model's primary purpose is use a household's portfolio data and estimates of future income, expenses and expenditures, and calculate the yearly and long term financial results from that data, helping to determine the impact on those results from doing various common retiree choices, such as converting traditional IRA funds to a Roth IRA.  While a reasonable effort has been made to insure that the model manipulates the various amounts and factors supplied by the user using mathematical standards and logically to achieve the designed result, it is not represented or guaranteed to do this correctly, and should only be relied upon for general information, education, and non-commercial purposes.  The user bears the sole responsibility of evaluating the merits and risks associated with using this model, doing Roth conversions, selecting a Social Security benefits strategy, or making decisions based on the results. \n"]
[null,null,"No guarantees are made as to the accuracy of the information in this spreadsheet or the appropriateness of any advice to your particular situation. Use results at your own risk.  Remember, the data is not a future reality, just a mathematical construct."]
[]
[null,"Who are the Bogleheads",null,null,"Bogleheads Website"]
[null,"Bogleheads, a name chosen to honor Vanguard's founder and investor advocate John Bogle, are investing enthusiasts who participate in the Bogleheads Forum."]
[null,"The forum's regular posters discuss financial news and theory, while also helping less experienced investors manage their portfolios. "]
[]
[null,"Thanks for the help"]
[null,"Many Boglehead forum members have used the model and offered suggestions for improving it, fixing problems and generally making it better. I particularly want to thank"]
[null,"these BH for their help: SlowLane, bsteiner, BradFreeMan, jdjd2, zip605, LadyGeek, rogerdub, indexmeasp, J W Nearly Retired, cdbma, wjiwji, keith simpson, Mike Piper"]
[null,"JohnFiscal, mjf55 (created transfer entries macro!), Boggedown, rennale, ohyeah, mkedst, Zephavest, Puke, Barsoom, FiveK, Diynofees, DHBS (AA fix), sdwaterman"]
[null,"thor111, smxnhe23, Drownlearning, Larry, DebiTand many others."]
[null,"And a special thanks to James Welch who created the remarkable ORP retirement planner who helped reconcile this model to ORP, and for providing a link in his website to it."]
[]
[null,"Click here","for the current model link at the Bogleheads' forum.  DO NOT download or run this model from any other link or website."]
[]
[null,"Change Log"]
[]
[]
[]
[null,"2023-12-26","Removed new macros causing issue on Setup page"]
[]
[null,"2023-12-25","24.0 - Updated Federal tax factors, Medicare rates, escalation factors, etc. to 2024 amounts. Inflation rates for Social Security, CPI-U, etc. "]
[null,null,"Added macros to copy default allocation data, mainly for those using the 2021 \"maintain allocation rates\" feature which don't use Tax Exempt and Money Market rates."]
[null,null,"Added macro to show/hide the Asset Allocation Summary page.  This page has all the details of the allocation but is likely to be rarely viewed. Default in \"hidden\"."]
[null,null,"Expanded Life Expectancy Table III to start at age 30, ending at 109, for pre-pre-retirees using RPM."]
[null,null,"Tested macro links, checked cell comments, ran spellchecker, etc. etc."]
[]
[]
[]
[null,"2023-12-03","Corrected some macro coding errors.  Thanks to RangeleyLake"]
[null,"2023-11-30","Updates from user suggestions: 1) Rearrange data on Results page to make it easier to study. Thanks thor. 2) IRMMA added to Results.  Thanks smxnhe23 "]
[null,null,"3) An additional 20 years added to Uniform Life Expectancy Table III for calculation of RMD.  Thanks drownlearning."]
[null,null,"4) Added Long Term Capital Gains to State Income Taxes.  Settings in Tax Section.  Thanks Larry"]
[null,null,"5) Expenses as percent of beginning of year account balances added to Results along with a graph chart. Thanks DebiT"]
[null,null,"6) Added macro-buttons to hide or show the extensive AASummary page that will likely not be referenced frequently"]
[null,"2023-07-18","Fixed formulas for IRA2 Beneficaries in Details/Base line 101 (summary line 102), causing double-counting."]
[null,"2023-05-22","Fixed SS End Age calculation when current ages are identical.. Thanks to BH DHBS for noticing and providing the correction."]
[null,"2023-04-23","Changed example data RMD age to 73."]
[null,"2023-03-02","Corrected first two years of IRA distribution calculation when using Optional Table II. Thanks to BH Lee49."]
[null,"2023-03-01","Corrected totals in Federal Taxes By Bracket schedule on Setup to include NIIT amounts. Thanks to sdwaterman for reporting it."]
[null,"2023-01-25","Corrected yearly average Federal tax rate to include impact of LTCG. Thanks to BH sdwaterman for reporting it."]
[null,"2023-01-11","Several corrections to NIIT calculations.  Thanks to DHBS."]
[null,"2023-01-09","Fixed Roth 1 & 2 yearly balance calculation.  Balance was overstated."]
[null,"2023-01-08","Minor goto fix"]
[null,"2023-01-01","23.0 - Updated Federal tax factors, Medicare rates, escalation factors, etc. to 2023 amounts. Inflation rates for Social Security, CPI-U, etc. "]
[null,null,"Correction of RMD for age 70 spouse thanks to DHBS  Fixed NIIT state tax factor"]
[null,null,"New in 2022 Microsoft warning:  “Microsoft has blocked macros from running because the source of this file is untrusted”"]
[null,null,"  Instructions on how to unblock the macros can be found here: https://exceloffthegrid.com/unblock-macros-downloaded-from-the-internet/"]
[]
[null,"22.6 10/15","Added alternative option for inherited IRA RMD using the single person life expectancy table."]
[null,"22.5a 8/1","Fixed taxable SS calculation in Income Tax Calculator.  (Single was being used for married)"]
[null,"22.5a 6/22-23","Updated Income Tax Calculator for reference error, to better use 2021 tax forms and calculate taxes. "]
[null,null,"Corrected 2021 married Cap gains bracket. Fixed 2021 married brackets, etc. 6/23 thx DHBS"]
[null,"22.5 4/12","Fixed LTCG calculations for Single filers and updated NIIT calculations"]
[null,null,"Added macro that changes example married settings to a single example."]
[null,"22.4a 4/8","Fixed state income tax which was double counting IRA conversion withdrawals."]
[null,"22.4a 4/5","Fixed duplicate entry in LTCG section"]
[null,"22.4 4/1/22","Added calculated capital gains to capital gains tax calculation , LTCG bracket 3, and Federal Net Investment Income Tax schedule and calculation.  Thanks to DHBS"]
[null,null,"Added Roth Conversion IRA withdrawals to State income tax calculation"]
[null,null,"Fixed calculation of RMD for couples with one spouse 10 years younger or more"]
[null,null,"Clarified the title and descriptions of the Taxable Account Adjustments section in Setup to focus on the LTCG factor."]
[null,null,"Added Federal income tax and capital gain data to AA Summary."]
[null,null,"Updated comments, error messages and macro jump-to links, etc."]
[null,null,"Updated 2021 Federal income tax calculator for line numbers"]
[]
[null,"2022-01-13","Made additional refinements to LTCG calculation eliminating double counting of automatic LTCG amount"]
[null,"2022-01-11","Improvement of LTCG calculation to correctly determine amount subject to the tax regardless of other taxable income.  Thanks to sdwaterman."]
[null,"22.3 1/8/22","Changed Life Expectancy tables to 2022 versions, impacting RMD.  Minor other edits and cell comment improvements."]
[null,null,"Fixed LTCG tax calculation for 15% rate.  Thanks to BH sdwaterman."]
[]
[null,"2021-01-05","Minor text change on Setup"]
[null,22.2,"Fixed some formulas on Details/Base pages related to calculating LTCG taxes. Thanks to BH sdwaterman for reporting and providing fix!"]
[null,22.1,"Added LTCG income to calculation of taxable SS benefits.  (Thanks to BH DHBS tip)"]
[null,null,"Added cash flow from Long Term Cap Gains to Taxable account, etc."]
[null,22,"Updated Federal tax factors, Medicare rates, escalation factors, etc. to 2022 amounts. Inflation rates for Social Security, CPI-U, etc. "]
[]
[null,"2021-12-30","  have updated for 2021 results to insure averages used in the model to predict future changes are reasonable. See Tax Tables - Other Data Tables.\n"]
[null,null,"Added Long-Term Capital Gains section for user input of long term capital gains resulting in additional Federal taxes. Existing automatic estimate"]
[null,null,"  of capital gains is also now in the new section and removed from the existing Federal tax calculation. See Setup - Income Taxes."]
[null,null,"Added a Temporary Expense line item that is included in Expenses. This can be used for temporary expenses such as mortgages, car payments, etc. \n"]
[null,null,"  Does not have an annual escalation factor. See Setup - Expenses."]
[null,null,"The IRMMA forecast has been added to the list of expenditures as a memo item on the Summary page. It is also on line 285 of Details/Base pages.\n"]
[null,null,"The 2021 Beta Allocation model created by BH DSBH has been adopted as the standard model. Use of the original allocation calculation which maintain\n"]
[null,null,"  s the portfolio allocation but not individual account allocations is still an option."]
[]
[null,"21.2 Beta 5","Nov 30 - Fixed the IRS Joint Life Table II for married couples with a spouse 10 years younger or more.  Dec 1: Fix to Base page calculation."]
[null,"Beta 4","Sep 26 - Corrected AA Summary page reference to Details to Base.  Improved  Setup AA Summary selection instructions and cell comments."]
[null,null,"Added a Waterfall chart to AA Summary page showing changes to account due to Roth conversion.  Improved asset allocation  comments on Setup Sec 3."]
[null,"Beta 3","Sep 13 - Changed formulas using rounding by 1,000 rather t0 Round-to in AA Summary page and fixed Taxable account start-of-year allocation calculation."]
[null,null," as reported by BH Exchme.  Also fixed allocation calculations for Inherited IRAs that were missing first year balances."]
[null,"Beta 2","Aug 25 - Correct an over-allocation to the Traditional IRA account earning due to either Roth IRA conversions or withdrawals from Roth IRA Conversions"]
[null,null,"Jul 27 - Correction of error reported by BH Exchme."]
[null,"21.2 Alloc","Jul 26 - Added asset allocation rebalancing system designed and created by BH DSBH.  Issued as a Beta test."]
[null,null,"Apr 2 - Fixed Roth Conversion entries on Details page to show deductions in first year of Roth conversions. Thanks to BH sandramjet"]
[null,"21.1a","Mar 14 - Changed earnings calculation for final year+1 on Results page \"Inherited Portfolio Impact\" section to be Setup page \"Rates Being Used\"."]
[null,21.1,"Feb 7 - Fixed problem with Roth 1 calculations if withdrawals exceed the balance and have no ending year"]
[null,21,"Jan 5 - fixed optional income tax calculator's taxable SS income calculation (missing taxable pension income)  Thanks to BH Diynofees"]
[null,null,"Updated Federal tax factors, Medicare rates, escalation factors, etc to 2021 amounts or adjusted averages thru 2020."]
[null,null,"State income tax factors and brackets now have their own escalation rate.  No longer uses Federal. Thanks BH Diynofees."]
[null,null,"Improved Taxable Account Adjustment section to alert user if estimates are not entered."]
[null,null,"Maintaining portfolio allocation when using Asset Class Method remains to be implemented due to distractions during the year.  Boglehead DSBH sent me a  "]
[null,null,"  solution a few months ago with a recent update, which  I am studying.  While this needs to be fixed, I continue to believe the impact on results is fairly"]
[null,null,"  minor as account allocations are maintained."]
[null,20.3,"Nov 7 - Minor comment corrections"]
[null,null,"Nov 1 - Add an adjustment that can be made to state taxable income to exclude all or a portion of IRA withdrawals.  Thanks to BH LadyGeek for this improvement."]
[null,null,"Added to Readme page a beginners tutorial created by Boglehead MrDrinkingWater."]
[null,"20.2d","Oct 10- Fixed formula reference for Social Security Deferred Retirement Years for Spouse Spousal benefits that was using \"Your\" age.  Thanks to FiveK for find."]
[null,null,"Corrected number shown as \"Net yearly growth taxed at marginal rate\" taxable account adjustment section on Setup.  No calc impact."]
[null,null,"Sep 14 - Macro improvements.  Chg'd Options to \"Break on Unhandled Errors\" and added Mac option for \"Copy-Setup macro\".  Thanks to BH  Lacrocious"]
[null,"20.2c","Sep 3 - Added automatic rounding of user input amounts on Details and Base pages to Setup rounding setting (eg $100). Rounded amounts included in section totals."]
[null,null,"  Impacts User Expenses, Federal AGI Adjustment, State AGI and Excluded Foreign Income."]
[null,"20.2b","Jul 25 Added guidance message to SPIA; Jul 28 Fixed Setup Results cell references showing #REF"]
[null,"20.2b","Jul 20 - BH SFM3 identified a problem with annuity (SPIA) modeling using IRAs.  This has been fixed in 20.2b."]
[null,"20.2a","Jul 20 - Several programming errors fix per BH RangeleyLake July 19 post in the RPM thread.  Fixes copy setting macro, Medicare RMAA info estimate and a Base case warning message."]
[null,20.2,"Jul 19 - Fixed IRMAA display of applicable years.  Year four was not being included. Thanks to BHdiy60 for noticing this, finding missing year 4  formula, and reporting it."]
[null,20.2,"Jun 22 - Replaced volatile and obsolete functions with current/optimized versions (INDIRECT, HLOOKUP, VLOOKUP). Many thanks to BH Barsoom."]
[null,20.100000000000001,"Mar 30 - Added option to set 2020 calculated RMD amounts to zero.  Changed Base taxable account non-taxed earnings adjustment to be calculated off Base case amounts."]
[null,null,"Improved the Taxable Account Adjustment section in 8. Income Taxes to better explain it and to calculate Base case separately to improve comparisons."]
[null,"20.0c","Feb 2 - Corrected programming error that resulted in 2nd move state Fed tax exempt income settings being used in current state if no move year entered. Thanks to BH gts1952"]
[null,"20.0b","Feb 1 - Replaced IFNA function with IFERROR in two lines on Details page to stay compatible with Excel 2007."]
[null,"20.0a","Jan 20 - Fixed the yearly expense inflation calculation which was including IRMAA surcharges which have their own yearly calculation.  Thanks to BH sandramjet"]
[]
[null,20,"Updated Federal tax factors, Medicare rates, escalation factors, etc to 2020 amounts or adjusted averages thru 2019."]
[null,"2020-01-01","Added 10 year IRA distribution option and 72 RMD age per the 2020 SECURE Act.  One 10 year schedule provided in 20.0."]
[null,null,"Added option to included estimated additional Medicare surcharges (IRMAA) in calculated yearly expenses."]
[null,null,"Reformatted Setup page to reduce clutter and added selected comments from cells to assist new users."]
[null,null,"Added to the Setup page a Clear Entries macro for clearing of any manually entered entries on the Details page for Expenses,"]
[null,null,"  Federal AGI adjustments, state AGI adjustments and MAGI foreign income adjustments."]
[null,null,"  NOTE: Copying data for these fields from previous models via the Copy Entries macro  is NOT provided."]
[null,null,"Updated IRA RMD cell comments to reflect new age 72 start year per SECURE."]
[null,null,"Added macro to all pages to export all cell comments on that page to a Word file."]
[null,null,"Updated i-ORP comparison page.  Not for general user use.  Misc. minor text/macro corrections.  Models are in general agreement."]
[null,"19.1a"]
[null,"2019-10-26","Fixed FRA test in optional Social Security calculator for You Benefits Before COLA ages 69 and 70."]
[null,"2019-09-30","Fixed calculated totals on Setup page, Total Tax Brackets, to include the 37% rate.  Fixed some typos on Setup page."]
[null,"2019-08-30","Fixed sign of memo Other Withdrawals cell for years 31-40 to negative,  No calculation impact.  Thanks to BH Bogleer."]
[null,"2019-06-07","Fixed several SS error checking formulas"]
[null,"2019-05-21","Fixed formula error in Base case Roth IRA 1 automatic withdrawals calculations.  Adopted version letters for minor changes"]
[null,19.100000000000001]
[null,"2019-04-22","Fixed Alt-SS FRA_You factor which was hardcoded as 66 for some unknown reason."]
[null,"2019-04-20","The Portfolio Balance at Year End on the Summary page was not being calculated correctly (expenses were added rather than subtracted.)  Fixed.  Thanks to Anon user."]
[null,"2019-03-14","Fixed minor formula reference that caused a taxable SS calculation error if there were no asset balances.  "]
[null,"Mar 7-10","Removed non-taxed SS benefits from MAGI calculation for Medicare premiums surcharges and added two year pause if a spouse dies.  Thanks to BH sawdust60 for reporting this problem."]
[null,"2019-03-01","Graphs returned to v18 format as new formatting in 19.0 caused error messages for Apple Mac users."]
[null,null,"Ability to make contributions to Roth 1 IRA added."]
[null,null,"Estimate of impact of Roth conversion on heirs taxes added. See Results page.  Idea from BHs jchris and Boggedown."]
[null,null,"Life expectancy tables used to calculate RMD expanded to start at age 50."]
[null,null,"Added state taxes to Tax Brackets schedule on Setup page.  Suggestion of BH Boggedown"]
[null,null,"Social Security benefits calculator showing yearly benefits for ages 62-70 improved.   Suggestion of BH Zephavest."]
[null,null,"Non-Excel products tested and now listed in order of functionality, with those not showing cell comments noted.  Comments are essential to using the model."]
[null,null,"Various headings and cell comments improved or corrected based on user suggestions"]
[]
[null,19,"Added ability to set return rates for Roth 2 and Roth Conversion accounts, allowing fine-tuning of returns for those accounts."]
[null,"2019-01-01","Added QD/LTCG adjustment to Fed taxable income to approximate the impact of the lower tax rates of these income items.  Thanks to BH mkedst for this suggestion and help."]
[null,null,"Added second withdrawal option for existing Roth IRA 1."]
[null,null,"Corrected middle state income tax bracket for future/second state calculation error"]
[null,null,"Modified some graphs to show the chosen number of years to model and not just the full 40 years.  X axis labels don't show in LibreOffice Calc."]
[null,null,"Spouse-related entries on Setup page labeled in purple to make easier to find."]
[null,null,"Ages that Medicare premiums will be higher due to income-related monthly adjustment amounts (IRMAA) are now shown on the Setup page.\n"]
[null,null,"Jan 1: Modified the SPIA Purchase settings to allow the inclusion of income from a purchase made in a year prior to the model starting year. "]
[null,null,"Jan 2: Fixed the Social Security \"Test Alternative PIA Amounts\" calculator to properly calculate the yearly amounts."]
[null,null,"Jan 6: Fixed calculation of Roth IRA 1 withdrawals to insure automated withdrawals don't exceed the account balance."]
[]
[]
[]
[null,18.2]
[null,"2018-11-24","Fixed state tax deduction selection that chooses either standard deduction or Fed itemized.  Was not working if no future state was selected. "]
[null,"2018-10-17","Reversed this chg Oct 23: Fixed error in calculating Fed AGI for determining taxable SS income and state taxable income. Adj to Taxable Account for LTCG/QD had been included, now added back."]
[null,"2018-09-08","Fixed error in calculation of state income taxes using the bracket method. At certain state taxable income and bracket settings"]
[null,null,"   the second bracket was overstating state taxes (in example case by 22%), thus understating portfolio balances (in example case, by 1.2%)."]
[null,null,"Expanded Life Expectancy calculator to 110."]
[]
[null,18.100000000000001,"Added option to manually enter yearly living expenses on the Details page. Use if adjustments are needed to programmed entries."]
[null,"2018-04-15","Added option to manually enter yearly amounts in the state AGI calculation.  Use if adjustments are needed to programmed entries."]
[null,null,"Added option to reduce Social Security benefits in a future year as being forecast by the SS Admin (e.g., 23% reduction in 2035)."]
[null,null,"Added option to make yearly IRA contributions in IRAs 1 and 2."]
[null,null,"Added editable areas to document yearly living expenses and tax calculator results."]
[null,null,"Improved estimates of Income Related Medicare Adjustments and ACA Premium Tax Credits."]
[null,null,"Updated and improved bonus Federal income tax estimator, including calculating either 2017 or 2018 taxes."]
[null,null,"   Many thanks to Boglehead rennale for his valuable suggestions and help in this effort."]
[null,null,"Formatting change on Summary page to show expenses, etc. as positive numbers (without brackets)."]
[null,null,"Added and adjusted page breaks for better printing results"]
[null,null,"Other informational labels, instructions and comments as suggested by users."]
[]
[null,18,"Macro added that will copy nearly all Setup page factors from a previous RPM model to the current one.  Many thanks to BH mjf55 for this big time-saver!"]
[null,"2018-01-01","Formatting change to focus on the main default (full) case that includes all options. Comparison base case assigned to more minor and comparison position."]
[null,null,"The Tax Cuts and Jobs Act of 2017 tax rates, brackets, exemptions and std deductions changes included."]
[null,null,"Fixed QCD expenditures to correctly show impact on taxable account balance. If using, this fix impacted taxable acct earnings and increased taxes."]
[null,null,"Discount rate used to determine present value of future cash flows, reduced to a real rate (after inflation) of 3%.to provide a better result."]
[null,null,"Changed from Excel 2003 file type xls to 2007+ type xlms.\n"]
[null,"updates","Jan 2: fixed Base portfolio marginal tax rate display; SS calculation default value to 0 (was 1); added Base portfolio to Setup graph"]
[null,null,"Jan 8 - fixed IRA2 withdrawal years error that was using the Base case years"]
[null,null,"Jan 11 - fixed cash flow chart that was missing Special Events"]
[null,null,"Jan 13 - fixed Clear Setup to work in LibreOffice"]
[null,null,"Jan 18 - corrected comment on SS tax calculation to clarify that gross and net benefits are the same in this model and Medicare not a factor"]
[null,null,"Jan 21 - minor formatting changes from BH post"]
[null,null,"Feb 20 - fixed beta tax calculator exemptions and std deductions calculations"]
[]
[]
[]
[]
[null,"2017-06-13","Fixed beginning of year balances for IRAs inherited in first model year to zero. Was doubling up the amounts. Thanks to BH jeffaron for discovering this malfunction.."]
[null,"2017-06-07","Fixed \"Year Single Rate Starts\" 0 error that forced use of the single rate if no \"End Age\" was entered for either person. Thanks to sandramjet for finding this."]
[null,"2017-04-20","Fixed error in state AGI calculation that added back the wrong Federal not-taxable earnings amount. This may have slightly understated state taxes."]
[null,"2017-03-22","Vastly speeded up Clear Entries and other macros thanks to BH JohnFrugal."]
[null,"2017-03-18","Fixed Summary page \"hide columns\" macro so it won't hide too much."]
[null,"2017-01-10","Fixed cell name QCD1 in the Qualified Charitable Distributions section that was causing a conflict with a column label in versions of Excel after 2003.."]
[null,"2017-01-13","Fixed Federal Exemptions for married filing that was defaulting to 1 when no spouse early death was input."]
[]
[null,17,"Updated tax rates and brackets to 2017 amounts. Set tax factors escalation rate to 2.2% (was 2.5%)."]
[null,null,"Added option to have additional personal exemptions. Modified tax factor escalation method resulting in slightly different forecast amounts."]
[null,null,"Added macros to hide little used pages, and improved hiding Base case amounts and comparisons."]
[null,null,"Added calculation of Federal income tax impact of Roth conversion on the RMD of the IRA used in the conversion."]
[null,null,"Enhanced Setup page summary results copy macros to also copy setup factors in storage area on Results page."]
[null,null,"Modified \"copy results\" macros on Setup page to also copy settings and data to their respective storage area on the Results page."]
[null,null,"Updating format and corrected totals for omitted factors and suppressed zeros to make for easier reading on Summary page"]
[null,null,"Fixed calculation of IRA earnings in final year if account is zero. RMD assumed to be on Jan 1 now for earnings calculation."]
[null,null,"Fixed earnings calculation for final year if an account has a balance."]
[null,"Previous","Fixed Hide Base case macro - Nov 2"]
[null,null,"Fixed Roth 2 withdrawals and other calculations related to this new feature. - Nov 23"]
[null,null,"Fixed error in middle State tax bracket that over-stated Example ending portfolio by 0.1% - Nov 26"]
[]
[null,16.3,"Added choice of Social Security Full Retirement Age 67 to calculations for those born 1960 and later."]
[null,"2016-10-16","Added second Roth IRA account for beginning portfolio."]
[null,null,"Added Qualified Charitable Distributions from IRA donation option.   "]
[null,null,"Added option to exclude the Base case from being calculated to simplify the amount of data displayed for those just using the Full case. Also option to hide Base and Comparison pages and data."]
[null,null,"Reduced default inflation rate  and SS COLA rate to 2.0% based on review of recent 10-20 year averages."]
[null,null,"Fixed the state standard deduction and exemption to use current state data if no future state move date is entered."]
[null,null,"Fixed checking for adequate balance for taxable account SPIA purchase in Full case to current year starting balance (was prior year starting balance)."]
[null,null,"Reviewed, modified and added comments and formatting.  Consolidated links to Internet information and provided \"Useful Info\" macro button access."]
[null,null,"Moved RPM summary for ORP comparison to ORP page.  Jul 26"]
[null,null,"Add and modified error messages to better monitor ages used.  Out of range entries may make the model fail to calculate. Aug 21"]
[null,null,"Corrected or removed bad links on Readme page. Combined links with titles previously not working. Minor editing. Sept 16-17"]
[]
[null,16.2,"Removed cancelled SS benefit strategies File and Suspend and Restricted Application. Added an \"Additional Benefits\" option to allow entry of these or other benefits."]
[null,"2016-07-22","Added an option to select the IRS Table II - Joint Life for calculating RMD if the spouse is more than 10 years younger. Requires user to input data in table."]
[null,null,"Removed the choice to include an annuity purchase in the Base case. This was an un-necessary complication for this common and minor event."]
[null,null,"Jan 29: Fixed validation checking for Income by Source - Your Age."]
[null,null,"Mar 19: Fixed ORP comparison schedule for ORP results table change (removed Taxable)"]
[null,null,"Fixed some verification and error messages. Updated instructions and cell comments. Updated ORP page for recent ORP changes."]
[]
[null,16,"Modified cell and range names and macros to not conflict with Excel 2007+ column labels."]
[null,"2016-01-03","Fixed calculation of taxable account earnings to include in current year special event cash flow (home sale, etc). This increased taxable income in the Example data by about 1%."]
[null,null,"Added Federal tax-exempt investment allocation choice and related earnings calculation. Amount taxable in your state can be entered."]
[null,null,"Changes to and new internet links have been generating a false Windows warning. (This warning is a common Excel problem in recent years.) Solution: revised URL addresses will be shown, but will not be active links. "]
[null,null,"Updated tax rates and brackets to 2016 amounts."]
[null,null,"Corrected the formula for total SPIA income that didn't include income from IRA sources."]
[null,null,"Added a report on of the number of years in which Medicare premium may increase due to high income (MAGI) above the threshold and"]
[null,null,"  the number of years in which ACA subsidies may not be available prior to age 65 due to MAGI exceeding 400% of the Federal poverty level."]
[]
[null,15.2,"Changed withdrawal rate to net expenditure rate on Results page lines 24 and 37."]
[null,"2015-10-05","Removed text boxes to allow viewing of text in Excel Online program."]
[null,null,"Reversed sign on Inherit/Expend column entries on Summary page so that expenses show as a positive number, inflows negative.."]
[null,null,"Created ORP comparison page. Moved existing worksheet, improved analysis and comparison, and provided instructions."]
[null,null,"Improved state income tax calculation.  Added option to use tax brackets, std deductions, exemptions and ability to exclude pension income from state tax."]
[null,null,"Changed signs on Summary page additions and deductions to be consistent with case signs."]
[null,null,"Found that adding internet references, like to state tax information, generated a warning when opening the spreadsheet. Perhaps a function of Windows 10?"]
[null,null,"Appears to work properly with LibreOffice Calc 5.0.2.2"]
[]
[null,15.1,"Fixed SS Restricted Application logic to allow spousal benefits at 70. NOTE: This function still under re-development to allow total flexibility."]
[null,"2015-02-04","Fixed Protect Sheet setting to allow use of sheet format macros without unprotecting the page."]
[null,null,"Fixed spousal benefits ending date which was not consistent nor based on other person's end date."]
[null,null,"Improved SS benefit input error messages.  Added start years to spousal and special amounts."]
[null,null,"Fixed Clear Entries function to skip locked calculated cells that were creating a halt to the macro process and an error message."]
[]
[null,15,"Altered tax single rate start year to default to value based on year following the age entered for the death of a spouse.  Provided an override option. "]
[null,"2015-01-01","Added $50 tax standard deduction and personal exemptions rounding factor for better escalation calculations. "]
[null,null,"Example data story moved to cell comments in far left section of green section title labels."]
[null,null,"Added the Social Security Restricted Application scenario as part of an update to the SS calculation section. Tied end of benefit age"]
[null,null,"  to Age section entry to eliminate double-posting.  Also insured largest benefit is used by default after a spouse's passing."]
[null,null,"Example case data has been expanded to use every user input item to increase the possibly of revealing programming errors. A macro is"]
[null,null,"  now available to clear nearly all input items for a clean start."]
[null,null,"Added macros.  Macros are clickable buttons that perform various housekeeping tasks, such as clearing all setup data, copying and pasting"]
[null,null,"  results for saving, navigating, and showing or hiding gridlines, headers and rows. The model can be used without activating macros."]
[null,null,"  These macros are only used in this model, and don't access drives, folders, programs or the Internet."]
[null,null,"  Macros can be enabled or disabled in Tools > Options > Security > Macro Security."]
[null,null,"  Macros can be viewed using Tools - Macro - Macros - Edit.  Some macros may not work in Libre Calc."]
[null,null,"Changed default tax escalation rate to 2.5% from 2.7% to better reflect recent historic and average since the last tax rate change in 2003."]
[null,null,"Fixed itemized deductions to automatically continue to the last year if an end age is not supplied and start year std deduction over 65 calculation."]
[null,null,"Added to the Setup page a beta test of a Cash Flow diagram (suggested by BH keith simpson)."]
[null,null,"Added areas on the right side of the Setup page for the user to make notes."]
[null,null,"Added print areas to each page that allows printing of the primary data on the page.  Adjust sizing etc. for your own printer."]
[null,null,"Removed Excel round function which was causing a minor difference when running in Libre Calc."]
[null,null,"Complete review and update of Setup page cell help comments. Improved error messages."]
[null,null,"Fixed issue with File & Suspend that might have affected the calculation for different aged spouses."]
[null,null,"Numerous formatting changes to enhance readability.  Removed \"traditional\" and the \"t\" from IRA labels and references."]
[null,null,"Documented that annual percent changes in retirement income and IRA withdrawals can either increase or decrease the result. "]
[]
[null,14.93,"Fixed use of the new asset class earnings rates which had been reversed in the model."]
[null,"2014-10-09","Fixed data checks that prevented SS starting ages from being greater than 70."]
[null,null,"Fixed false first year RMD for traditional IRA 2 that appeared if IRA2 amount was $0 and RMD amount if that was start year, i.e. age = 71."]
[null,null,"Corrected end age for existing Roth and inherited IRA input withdrawals - it was missing."]
[null,null,"Fixed calculation for year to start single tax rate based on the passing of a spouse.  It was off by one year."]
[]
[null,14.9,"Several corrections to SS benefits calculations were made.  1) End age for spouse benefits was using the spouse's age rather than the \"you\" age"]
[null,"2014-10-09","  and in the example data this resulted in one extra year of spouse benefits.  This correction reduced SS benefits by about $45,000 at age 85 and"]
[null,null,"  reduced both case's final portfolio balances by about $58,000.  Users may see similar changes depending upon the ages of \"you\" and \"spouse\"."]
[null,null,"  2) The rate used to calculate spousal benefits taken before FRA was incorrect, overstating the benefit.  In the example data, if the supplied"]
[null,null,"   spousal benefit amount is zero and the automatic calculation of benefits used, age 62 benefits were "]
[null,null,"  $12,200 (using \"Your\" FRA x 50% x 75% + 2.5% COLA) but the correct amount is $11,400 (using \"Your\" FRA x 35% + 2.5% COLA)."]
[null,null,"   3) the alternative SS benefit option was not including automated spousal benefits in yearly forecasts, potentially underestimating this option."]
[null,null,"Improved and updated menus, instructions and cell help comments."]
[null,null,"  "]
[null,14.8,"Improved how account forecast earnings are calculated by adding an asset allocation method, and a means of changing allocation and"]
[null,"2014-09-26","  the resulting earnings in a future year. Reducing stock allocation at age 80, for example."]
[null,null,"Added the option to not escalate Federal standard deduction and personal exemption amounts, allowing testing of future tax calculations"]
[null,null,"  with tools such as TaxCaster."]
[null,null,"Modified the SPIA purchase and earnings default.  It now is included in the Full case, and optionally in the Base case.  Was the other way. "]
[null,null,"Changed the Alternative Tax Rate schedule to force all rates to use the same year, although this can be overridden (see cell comment)."]
[null,null,"Fixed tIRA 2 to use its own annual return rate, rather than the return rate of tIRA 1."]
[null,null,"Inherited IRA 2 earnings changed from using existing tIRA 1's rate to tIRA 2's."]
[null,null,"Improved and updated menus, instructions and cell help comments."]
[]
[null,14.7,"Doubled the number of Lump Sum Events.  Moved \"Inherited By\" input cell to Lump Sum section."]
[null,"2014-07-23","Added a second traditional IRA to Portfolio Balances.  Owner is selectable for RMD calculations.  Note: Not available for Roth conversions."]
[null,"improved","Added the SS benefits File & Suspend strategy to the SS benefits calculations. Improved SS benefit model to allow either person to receive"]
[null,"SS calc","  spousal benefits."]
[null,"2014-07-26","Added a Single Premium Immediate Annuity feature that will calculate the impact of buying an annuity on income, taxes and RMD."]
[null,null,"Added the option to transfer the ownership of existing tIRAs as a result of the death of the owner to the surviving spouse with new RMD calculations."]
[null,null,"Added details of how earnings are calculated for selected accounts at the bottom of the case pages."]
[null,null,"Added automated IRA withdrawals to SS benefits taxation calculation and Federal tax calculations. (Versions 14.6 & 14.65 may have understated tax expense!)"]
[null,null,"Added several Base case account and calculation amounts to Setup page to assist in setting and observing impact of input choices."]
[null,null,"Added RMD calculator for most common ownership status."]
[null,null,"Added a Summary page containing account balances and earnings and expenditures for both cases and a comparison."]
[null,null,"Simplified SS benefit calculation.  Just insert your FRA benefit amount and the age you want to start and everything is calculated."]
[null,null,"Corrected taxable income and taxable SS benefits calculation to include inherited IRA withdrawals."]
[null,null,"Fixed inherited IRA showing up at start of inherited year.  End of year correct.  Start of year should not include it."]
[null,null,"Fixed instructions in state tax on SS Benefits cell note to indicate calculation method being used, which is Federal AGI multiplied by state rate, "]
[null,null,"    not Fed taxable income multiplied by state rate."]
[null,null,"More formatting enhancements and cell note editing."]
[null,null,"New example data to make use of some of the new features."]
[null,null,"Changed name of Compare case to Full Case and focused on it as the default retirement model."]
[null,null,"The model is no longer compatible with Google Sheets for unknown reasons, although it appears to be related to cell names not being read correctly."]
[]
[null,14.65,"Reformatted pages for easier viewing and better layout."]
[null,"2014-05-22","Added a minimum Taxable account limit when using the Automated Withdrawals feature. Set to $5,000 in example data."]
[null,null,"Added an Account Average Return Calculator for estimating the overall return from an account containing cash, stocks, bonds and other investments."]
[null,null,"Added a simple current year Federal income tax calculator, including taxable SS benefits, to the Setup page."]
[null,null,"Added life expectancy calculator to Setup page for general information."]
[null,null,"Added Excel Data Validation to selected input items.  Some now have drop-down lists. Removed many related self-made error/info messages."]
[null,null,"All pages/sheets are now protected to prevent inadvertent changes.  Select Tools-Protection-Unprotect Sheet to unprotect.  There is no password."]
[null,null,"Improved monitoring and automatic fixing of conditions that lead to negative balances due to IRA withdrawals exceeding the IRA balance."]
[]
[null,14.6,"An automated method of maintaining a positive Taxable account balance has been added.  Can be turned on or off on Setup page."]
[null,"2014-05-10","Add a withdrawal option for the Inherited IRA account."]
[null,null,"Added a calculation method as an alternative, and automated, way of generating Roth conversions and withdrawals amounts."]
[null,null,"Added a priority for tIRA withdrawals: Withdrawal #1, then Roth conversions, then Withdrawal #2, and finally Withdrawal #3."]
[null,null,"Added or improved automatic monitoring of balances, ensuring tIRA accounts are fully used as specified by the user."]
[null,null,"Added Withdrawal Rate calculation to tIRA Withdrawal #1 entry data.  This withdrawal is designed to be used for living expenses."]
[null,null,"Added portfolio summaries to Results page."]
[null,null,"Fixed Base case marginal tax rate chart at bottom of Setup page.  Reformatted this area."]
[null,null,"Improvement of the labels, format, and cell comments on the Setup page, hopefully making things a bit easier to understand."]
[null,null,"Modified Example users case factors to better illustrate alternative SS benefits and use consistent earnings rates for similar investment accounts. "]
[null,null,"Modified introductory text on Readme page."]
[]
[null,14.5,"Re-defined the model as the Retiree Portfolio Model to highlight the features added sine the original Roth conversion analysis, "]
[null,"2014-05-01","  such as Social Security start date comparisons, and tax rate changes."]
[null,null,"Completely re-structured the Setup page to place similar factors next to each other, provide switches for comparison items at the top, and moved"]
[null,null,"  Roth conversion amounts from its separate page to be part of the Setup page."]
[null,null,"Restructured and improved the Results page to better present the data, adding analysis sections and additional graphs."]
[null,null,"Changed Roth Case label to Compare Case to better represent the many uses for this modeling technique."]
[null,null,"Added a Comparison page that shows the differences for all case items.  All normally hidden rows are shown on this page."]
[null,null,"Added option to round calculations to the nearest $1, $100, $1,000, etc..  Example data default changed to nearest $100. Slightly reduced final results."]
[null,null,"Lump Sum Events details added to Base and Compare yearly spreadsheets."]
[null,null,"Corrected marginal tax rate tracking when rate changes from married to single."]
[null,null,"Changed \"include taxes\" option to be \"exclude taxes\" to be selection y/n consistent with other option choices. "]
[null,null,"Fixed and clarified signs and titles in Results page to be consistent and informative."]
[null,null,"Will be using \"Interim Changes\" on Readme page to track minor updates made that are not significant enough to warrant a numbered update release."]
[]
[null,14.3,"Fixed an error in the withdrawal calculation for existing Roth IRA account, possibly resulting in a balance remaining at the end of the forecast period."]
[null,"2014-03-28","Added Base Case marginal tax rates and amounts to Roth Conversions page.  Can be used for focusing on Base Case results."]
[null,null,"Added section in Results page for storing details of alternative cases, including all input factors and key results."]
[null,null,"Added new graphs to Results page containing account balance and earnings data."]
[null,null,"Fixed \"larger year\" indicator and added ending balance amounts on Results page.  Numerous other minor changes were made. "]
[]
[null,14.2,"An error was discovered in the include/exclude (y/n) switches for non-inheritance Lump Sum Events. The Inheritance selection was being used for all 3 items."]
[null,"2014-03-16","The yearly differences in the Results schedules did not follow the same sign convention as the summary.  Fixed to agree."]
[]
[null,14.1,"Fixed inherited tIRA RMD calculation to the correct method of using the Single life expectancy table and subtracting one for each subsequent year."]
[null,"2014-03-06","Fixed Base Case Special IRA Withdrawal which was not escalating due to a missing cell reference."]
[null,null,"Added switch to set Roth conversions and withdrawals to zero in Roth Case for ease in running alternative SS benefits calculation."]
[null,null,"Added SS percentage change to Results."]
[null,null,"Heading, help and note changes, and simplification of Setup page."]
[]
[null,14,"Starting year, new tax rates, brackets, exemptions and deductions set for 2014.  (User adjustable as always.)"]
[null,"2014-01-01","Revised some input items, such as IRA withdrawals, to operate in a common manner, such as with start and end years.  This adds flexibility and ease of use."]
[null,null,"Added a retired couple's story to illustrate how the Example case data was arrived at.  See right side on Setup page."]
[null,null,"Added optional Ending Year for Other Income - Long Term to provide additional modeling flexibility."]
[null,null,"Added option to select either yourself or spouse as inheritor of an IRA, and use that person's age for start of RMD."]
[null,null,"Added second state option for those who plan to move to another state which may have different tax rates and SS benefits taxation."]
[null,null,"Added year to end itemized deductions and then use standard, and unique escalation rate."]
[null,null,"Added \"Average Tax Rate\" for each year to Roth Conversions page.  (Suggestion of users.)"]
[null,null,"Added Future Value Calculator to determine inflation adjusted amounts to use in the Lump Sum Events option."]
[null,null,"Added charts to Setup and Results pages to show status of portfolio and other data.  Improved existing charts. Google Spreadsheet has a problem with charts."]
[null,null,"Added warning if Spouse Age is greater than 10 years younger than Your Age that the RMD calculation may be wrong due to Life Expectancy table used."]
[null,null,"Added factor to reduce Taxable Account earnings for AGI and tax calculation, to approximate non-taxable income and special dividend tax rates."]
[null,null,"Added a year range to IRA Withdrawals, rather than a forced \"Pre RMD\" and \"Post RMD\" periods.  Results in much more flexibility."]
[null,null,"Added age data to clarify how to correctly use the Spouse Age to end spousal SS benefits upon the death of a spouse, and continue the higher benefit."]
[null,null,"Added tax exemptions and deductions detail to the Case pages, rather than just a total."]
[null,null,"Added estimate of the yearly Federal tax impact of reducing tIRA balances subject to RMD to the Results schedule."]
[null,null,"Added, improved and updated cell comments and error messages."]
[null,null,"Improved some calculations in IRA Withdrawals to help prevent negative balances, but user monitoring and correcting negative balances is still required."]
[null,null,"Improved alternative tax rate feature by using yes/no trigger, allowing a quick method of comparing the impact of higher rates in a future year."]
[null,null,"Improved alternative Social Security benefit reports at bottom of Results page, and row labeling."]
[null,null,"Improved Setup and Input page by reducing clutter and consolidating items, and highlighting input cells with blue border."]
[null,null,"Documented that Living Expenses can be either increased or decreased in a future year, and revised input sign to better represent both options."]
[null,null,"Provided at the bottom of Base and Roth cases a detailed example of how earnings are calculated each year using account averages."]
[null,null,"Moved \"Special Base Case IRA Withdrawal\" item up to IRA Withdrawal area and gave it a year range just like the others.  Still only applies to Base Case."]
[null,null,"Removed Taxable Account Withdrawals input item as it had limited usefulness. This impacted returns calculations and increased taxable income slightly ($1k)."]
[null,null,"Started using cell names in formulas to make them easier to understand for thee and me!"]
[null,null,"Provided details on how historic tax rate escalations were determined, shown at bottom of Tax Tables page."]
[null,null,"Corrected error in the 36% tax bracket when alternative rates were selected to be used."]
[null,null,"Fixed error in Standard Deduction Age 65 Bonus which had not considered that spouse might have a different age."]
[null,null,"Fixed error of cell references for last 9 years of Roth Conversion and Expenditure amounts were pointing to amount in Year 31, rather than each of their own years."]
[null,null,"Fixed Adjusted Gross Income difference in Results that used the wrong cell references."]
[null,null,"Fixed ending balances on case pages to show end of year amounts and not start of year.  Added end of year by account at bottom of pages."]
[null,null,"Compared to v13.1. Taxable account about $800 higher due to elimination of Taxable Withdraw option its impact on earnings and taxes, but otherwise identical."]
[null,null,"Tested against ORP. Using ORP returns, distributions, Roth conversions and withdrawals vs. the Roth Case resulted in slightly higher ending balances (<$60k)."]
[null,null,"Tested data against FIRECalc.  Using a 50%/50% portfolio it ended at about $2.0M (visual inspect), a 7%/5% return $1.4M, vs. the Base Case $1.6M."]
[null,null,"Tested against TurboTax 2013 and confirmed accuracy of the calculation of portion (0%-85%) of SS benefits subject to income tax based on other taxable income."]
[]
[null,13.1,"Fixed age reference to point to correct person for start of IRA withdrawals."]
[null,"2013-02-27"]
[]
[null,13,"Starting year, new tax rates, brackets, exemptions and deductions set for 2013, as best currently determined.  (Always user adjustable.)"]
[null,"2013-01-10","Added yearly marginal tax rate determination, and a chart comparing the two cases in the Results page."]
[null,null,"Modified yearly dividend/revenue growth to use average change, rather than starting balance, to better reflect impact of additions and deductions."]
[null,null,"Corrected tIRA yearly calculated income which was not reflecting the impact of current year Roth conversions, thus being overstated."]
[null,null,"Added option to not calculate Federal and state income taxes to better understand impact of Roth and other decisions on after tax cash flow. "]
[null,null,"Started new version numbering scheme based on the tax year."]
[null,null,"Moved instructions, notes and comments to title and factor comment fields to allow more space, ease of editing and readability."]
[null,null,"Added negative balance monitoring to automatically prevent negative IRA account balances."]
[null,null,"Updated, improved and added descriptions and instructions."]
[]
[null,5.7,"Added the COLA adjustment to SS benefit so that its starting value in a future year is more accurately included in the model's calculations."]
[null,"2012-12-06","Added a bonus option to compare two different SS benefit alternatives, such as \"take at 62\" and \"take at 70\". "]
[null,null,"Improved error messages, formatting and instructions."]
[]
[null,5.6,"Added Other Income revenue item with an end date, use for temporary income like a pre-retiree salary or temporary job."]
[null,"2012-12-04","Fixed taxable Social Security calculation error caused by selecting \"married\" but not having a \"becoming single\" factor."]
[]
[null,5.5,"Added 33% and 36% tax brackets"]
[null,"2012-11-16","Added start year to Taxable and Roth accounts withdrawals, allowing more flexibility in matching withdrawals with needs,"]
[null,null,"Added field to enter Case Description to track and label results and remember model input factors."]
[null,null,"Fixed age selection error in determining IRA RMD in Roth model.  Spouse age was used rather than \"self\" age as used in the Base Case."]
[null,null,"Fixed taxable Social Security calculation for error from a married couple having a \"become single\" year entered which forced the use of the single SS factor early."]
[null,null,"Added error checking and messages, including hint to match going to a Single tax rate for married couples in the same year that SS benefits end for one."]
[]
[null,5.0999999999999996,"Fixed Lump Sum Change event that was included in wrong year."]
[null,"2012-10-17","Added several error checks to alert for negative account balances in any year, and SS start date earlier than users' ages."]
[]
[null,5,"Total number of years in model has been increased to 40."]
[null,"2017-10-16","A user can chose the number of years to forecast, ranging between 1 and 40."]
[null,null,"The Base Case now has a feature to make a TIRA deduction, at any age and for any number of years, to mimic a Roth deduction in the same period."]
[null,null,"Expanded some calculation details, normally hidden, to provide easier understanding and an audit trail."]
[null,null,"Improved instructions and labels."]
[]
[null,4.5,"Existing Roth account separated from previous single row for all Roths. Withdrawal calculation set up for existing Roths."]
[null,"2012-10-08","Added a \"Percent of Tax Bracket Used\" to Roth Conversions Input page to help determine optimum conversions each year."]
[null,null,"Numerous title and description refinements to be more descriptive, and other changes to make the model more warm and fuzzy!"]
[null,null,"Social Security benefit start years for a married couple can now be different (amounts always were) and either benefit can have an end date to"]
[null,null,"   model the lost of benefits occurring from the death of a spouse,"]
[null,null,"Living expenses usually drop later in life.  A percentage reduction can now be entered at a future age."]
[null,null,"One benefit of doing a Roth conversion is to use those funds tax-free in a future year.  A large expenditure can now be input in a future year"]
[null,null,"   to simulate the use of these funds, rather than just their accumulation in the taxable account. Pending: Option to use IRA withdrawal in Base Case to fund."]
[null,null,"Trigger \"year\" type input data has been changed to the more intuitive trigger \"age\"."]
[null,null,"Added summaries showing cash flows to bottom of Base and Roth pages."]
[]
[null,4.0999999999999996,"Corrected IRA withdrawal calculation for Base Case which uses different input fields than Roth Case.  Misc title name changes."]
[null,"2012-10-05"]
[null,4,"Added Input option to allow IRA deductions during Roth conversion years to be higher than in the Base Case in order to pay income taxes."]
[null,"2012-09-21","Added separate page for inputting Roth conversion amounts, allowing one to monitor the effect it has on the yearly Federal "]
[null,null,"   income taxes to stay within the desired brackets."]
[null,null,"Separated lump sum inheritance amounts and asset sales to better reflect when these events will occur."]
[null,null,"Added line breaking out the Inherited IRA amount in the Account Changes section."]
[null,null,"Improved automated IRA deduction formula to prevent a negative balance, although not quite perfect yet as small positive balances can remain."]
[null,null,"Fixed tax calculation of zero taxable income years and State income tax which had the wrong sign."]
[null,null,"Improved labels and notes."]
[null,null,"Added Change Log"]
[]
[null,3.3,"An information and instruction page has been added, along with a number of title and formatting changes. "]
[null,"2012-09-02","Error checking has been added to warn if any account balance becomes negative due to excessive withdrawals, and "]
[null,null,"An automated reduction in user IRA withdrawal amounts to prevent negative balances is now in place."]
[]
[null,3.2,"Modified the model to allow additional IRA withdrawals post-RMD start."]
[null,"2012-08-21","Put in an error check to keep the IRA balance from going negative due to all these automated withdrawals"]
[null,null,"Added some warning messages should any account end up with a negative balance as they don't as yet have a procedure to keep them from going negative."]
[]
[null,3.1,"Added an itemized deduction option to the federal tax calculation."]
[null,"2012-08-20","Provided a summary of key results."]
[null,null,"Corrected a tax factor escalation calculation."]
[null,null,"Added or changed numerous other descriptive and help information items"]
[]
[null,3,"A much improved casual user interface, including descriptions and explanations of how the model works and what each input item does."]
[null,"2012-08-12","Major sections now on separate pages for easy access."]
[null,null,"A fix to a tax lookup table."]
[]
[null,1,"First release.  Hello world!"]
[null,"2012-05-31"]
[null,"Last Line"]

{"sheet":"Setup","index":1,"n_rows":877,"n_cols":76,"rows_kept":877,"cut":false,"hidden":false,"merged":[[170,6,170,7],[247,4,247,5],[341,70,341,75],[340,63,340,67],[341,63,341,68]]}
["  Setup, Input Factors And Data",null,null,null,null,"Instructions","Macros",null,null,{"$f":"Version","v":"Version 24.0 - Dec 26, 2023"},null,null,null,"clear entries",null,"border & lines",null,null,"readme page",null," ",null,"cell comments to Word ",null,"supporting data",null,null,null,null,null,null,null,null,null,null,null,null,"<< storage columns hidden"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"load entries",null,null,null,null,"     tax tables page",null," ",null,null,null,null,"All pages","& borders"]
[null,"sections ",null,null,null,null,null,null,null,null,null,null,null,"single example",null,{"$f":"NOW()","v":"2024-03-10T16:25:45.930"},null,null,"asset allocations pages",null,"hidden",null,null,null,null,null,null,"Developer Notes:",null,"     ORP page",null,"   hidden"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"asset allocations summary page",null,"hidden","new 24.0",null,null,null,null,null,"Test against prior yr with taxes off"]
[null,"your model description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hide rows and columns. Protect pages. Set cursor on A1.  Review file properties",null,null,null,null,null,null,"^^^must be showing ???"]
[null,"Example Data: $70k expenses before tax. SS at 70 & 66. 23% possible SS reduction in 2038.  $200k inherited. Sell house at 84. Wife widowed at 85. Roth conversions will leave $1.2M to heirs.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,"Portfolio Cash Flow Diagram",null,null,null,null,null,null,null,"Update change list; if rows added to Setup/Details -- fix Setup/Summary/Storage macros  -- fix copy macros in storage section"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Sum_Rnd=1000,\"($000)\",IF(Sum_Rnd=100,\"($00)\"))","v":"($000)"},null,null,null,null,null,null,null,null,null,"If adding rows to Details check copy and clear macros for all manual yearly entries",null,null,null,null,null,null,null,{"$f":"A504","v":504},{"$f":"A845","v":845}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If rows are added above the Roth conv amts - check lookup refs in Income, Tax and Cash Flow table"]
[null,null,"  Results Summary",null,"copy ",null,null,null,null,null,"enter notes in these areas"]
[null,null,null,null,null,"SS at 70/66","SS at 70/66","SS at 70/66",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reconciliation Check",null,"Default-Full","Base",null,"Error checks",null,null,"Default-Full","Base","Should Be"]
[null,null,null,null,"current","no Roth","Roth","no Roth","Prior Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start Balance",null,{"$f":"+Details!F19-IF(AND(Setup!$E$244=Base!$F$7,Setup!$E$241=\"y\"),Setup!$E$242+Setup!$E$243,0)","v":1000000},{"$f":"+Base!F19-IF(AND(Setup!$E$244=Base!$F$7,Setup!$E$241=\"y\"),Setup!$E$242+Setup!$E$243,0)","v":1000000},null,"Summary page"]
[null,null,null,null,"results","$70k exp","$70k exp","alloc t-r",23.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inheritance/Asset Sale",null,{"$f":"+Details!E85+Details!E107","v":500000},{"$f":"+Base!E85+Base!E107","v":500000},null,"Case check totals",null,null,{"$f":"+Summary!E49","v":0},{"$f":"+Summary!E97","v":0},"< 3"]
[null,null,null,{"$f":"\"Portfolio in \" & Final_Year","v":"Portfolio in 2053"},{"$f":"+Details!$E$19","v":2613900},2613900,2707400,2987200,2600100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income",null,{"$f":"+Details!E28+Details!E31+Details!E63+Details!E34+Details!E37+Details!E64+Details!E38+Details!E62","v":2656800},{"$f":"+Base!E28+Base!E31+Base!E63+Base!E34+Base!E37+Base!E64+Base!E38+Base!E62","v":2656800},null,"Portfolio Account Activity",null,null,{"$f":"+Results!D108","v":"."},{"$f":"+Results!D287","v":"."},0]
[null,null,null,{"$f":"First_Year & \" living expenses\"","v":"2024 living expenses"},{"$f":"Living_Expenses","v":70000},70000,70000,70000,70000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SS Income",null,{"$f":"+Details!E61","v":1468500},{"$f":"+Base!E61","v":1468500},null,"Results page"]
[null,null,null,"Total Federal taxes",{"$f":"+Details!$E$214","v":246300},246300,177300,268900,255300,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Income",null,{"$f":"+Details!E70","v":549600},{"$f":"+Base!E70","v":549600},null,"Reconciliation Error Check",null,null,{"$f":"+Setup!AC23","v":0},{"$f":"+Setup!AD23","v":0},0]
[null,null,null,"Total SS benefits",{"$f":"+Details!$E$61","v":1468500},1468500,1468500,1468500,1468500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPIA Purchase",null,{"$f":"+Details!E84+Details!E96+Details!E127","v":-100000},{"$f":"+Base!E84+Base!E96+Base!E127","v":-100000},null,"Cases"]
[null,null,null,"Roth conversions",{"$f":"+Details!$E$133","v":0},0,280000,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Living Expenses",null,{"$f":"-Details!E144","v":-3129300},{"$f":"-Base!E144","v":-3129300},null,"Difference from Earnings section calculation: larger / (smaller)",null,null,{"$f":"+Details!E514+Details!E518+Details!E530","v":0},{"$f":"+Base!E514+Base!E518+Base!E530","v":0},0]
[null,null,null,{"$f":"\"Roth Conv IRA in \"&Final_Year","v":"Roth Conv IRA in 2053"},{"$f":"+Details!$E$18","v":0},0,1219500,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes",null,{"$f":"-SUM(Details!F145:AS145)","v":-331700},{"$f":"-SUM(Base!F145:AS145)","v":-331700}]
[null,null,null,"IRA 1 RMD",{"$f":"-Details!$E$94","v":480700},480700,0,474400,480700]
[null,null,null,{"$f":"\"Base portfolio in \" & Final_Year","v":"Base portfolio in 2053"},{"$f":"+Base!$E$19","v":2613900},2613900,2613900,2987200,2600100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"End Balance Per Above",null,{"$f":"SUM(AC11:AC18)","v":2613900},{"$f":"SUM(AD11:AD19)","v":2613900}]
[null,null,null,"Portfolios difference",{"$f":"+Quick_Start-E20","v":0},0,93500,0,0]
[null,null,null,"Allocation method",{"$f":"IF(AA_Setting=0,\"original \",IF(AA_Setting=1,\"taxable-roth \",\"roth-taxable \"))","v":"original "},"original ","original ","taxable-roth ","original ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"End Balance per Models",null,{"$f":"+Details!E273","v":2613900},{"$f":"+Base!E273","v":2613900}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Problem somewhere if",null,{"$f":"+AC20-AC22","v":0},{"$f":"+AD20-AD22","v":0}]
["read",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diagram not supported by LibreCalc",null,null," not near zero"]
[null,null,null,"Modeling Options  ",{"$f":"IF(Error_Check>0,\"An error has been detected. Look below for message.\",\".\")","v":"."},null,null,null,null,null,null,"Selected cell comments are shown below.  View each cell with a comment to get full instructions and help",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Error"]
[null,null,null,null,null,null,null,null,null,null,null,"Planning Options: Select which optional features you want included or excluded in your portfolio forecast.  Default is \"n\".  The Base case always excludes these options,",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow chart source data",null,null,null,null,null,null,null,null,null,"Checks"]
[null,null,null,"planning options ","Choice",null,null,"general settings ","Setting",null,null,"  and is compared to the Full/default case which includes them to instantly show the impact of doing Roth conversions, alternative Social Security benefits and starting years,.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Taxable \" & CHAR(10) & TEXT(Summary!F8,\"$#,##0\")","v":"Taxable \n$200"},null,{"$f":"\"IRAs \" & CHAR(10)  & TEXT(Summary!G8+Summary!H8,\"$#,##0\")","v":"IRAs \n$700"},null,{"$f":"\"Roth IRAs \" & CHAR(10) & TEXT(Summary!I8+Summary!J8,\"$#,##0\")","v":"Roth IRAs \n$100"},null,null,null,null,"0 = no errors, 1 = one or more errors",{"$f":"IF(SUM(AK28:AK383)>=1,1,0)","v":0}]
[null,null,null,"Include Roth conversions? ","n",{"$f":"IF(Include_Roth=\"y\",\" included\",\".\")","v":"."},null," Round results to nearest ",100,null,null,"  and other model settings.  If both options are set to 'n' the Full case will be the same as the Base case and the calculated differences will be zero.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Taxable \" & CHAR(10) & TEXT(Summary!F48,\"$#,##0\")","v":"Taxable \n$1,722"},null,{"$f":"\"IRAs \" & CHAR(10)  & TEXT(Summary!G48+Summary!H48,\"$#,##0\")","v":"IRAs \n$871"},null,{"$f":"\"Roth IRAs \" & CHAR(10) & TEXT(Summary!I48+Summary!J48,\"$#,##0\")","v":"Roth IRAs \n$21"}]
[null,null,null,"Use alternative SS benefits? ","n",{"$f":"IF(SS_Comparison=\"y\",\" using\",\".\")","v":"."},null," Min. taxable acct balance ",10000,null,null,"Roth conversions: enter a 'y' to include  in your portfolio. Roth conversions and expenditures from the created Roth IRA are entered in section 10 - Roth Conversions.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Earnings \" & TEXT(Summary!M48,\"$#,##0\")","v":"Earnings $734"},null,{"$f":"\"Earnings \" & TEXT(Summary!N$48+Summary!O$48,\"$#,##0\")","v":"Earnings $1,553"},null,{"$f":"\"Earnings \" & TEXT(Summary!P48+Summary!Q48,\"$#,##0\")","v":"Earnings $233"}]
[null,null,null,null,null,null,null," Use auto withdrawals? ","n",null,null,"Alternative Social Security benefits: enter a 'y' to compare different starting ages and benefits to the Base case. Enter a 'n' to use the default amounts.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"SS benefits \" & TEXT(Summary!R48+Summary!S48,\"$#,##0\")","v":"SS benefits $1,469"},null,{"$f":"\"Inherited \" & TEXT(-Summary!AF$48,\"$#,##0\")","v":"Inherited $100"},null,{"$f":"\"Roth Conv \" & TEXT(Summary!AQ48,\"$#,##0\")","v":"Roth Conv $0"}]
[null,null,null,"other options ",null,null,null," Present value discount rate ",0.03,null,null,"  SS benefits are entered in section 4. Income.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Other income \" & TEXT(Summary!T48+Summary!U48+Summary!V48,\"$#,##0\")","v":"Other income $695"},null,{"$f":"\"Withdrawals \" & TEXT(Summary!AE$48+Summary!AV$48-Summary!AZ$48+Summary!BA$48+Summary!BE$48+Summary!BI$48,\"$#,##0\")","v":"Withdrawals $354"},null,{"$f":"\"Withdrawals \" & TEXT(Summary!BN$48+Summary!BO$48+Summary!BR$48 & \"  \",\"$#,##0\")","v":"Withdrawals $316"}]
[null,null,null,"Exclude income taxes? ","n",{"$f":"IF(E32=\"y\",\" excluding\",\".\")","v":"."},null,null,null,null,null,"Exclude federal and state income taxes: enter a 'y' to exclude from the results. Use to temporarily remove these expenses to compare the current year ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Inherited \" & TEXT(-Summary!AA$48,\"$#,##0\")","v":"Inherited $100"},null,{"$f":"\"RMD \" & TEXT(Summary!AP$48+Summary!AW$48+Summary!BB$48+Summary!BF$48,\"$#,##0\")","v":"RMD $1,123"}]
[null,null,null,"Test future tax rate changes? ","n",{"$f":"IF(E33=\"y\",\" using\",\".\")","v":"."},null,null,null,{"$f":"IF(OR(Base!$E$8<0,Base!$E$11<0,Base!$E$14<0,Base!$E$17<0,Base!$E$18<0,Details!$E$8<0,Details!$E$11<0,Details!$E$14<0,Details!$E$17<0,Details!$E$18<0),\"ALERT: negative final account balances! adjust factors to eliminate\",\"portfolio check: no negative final balances\")","v":"portfolio check: no negative final balances"},null,"  model results to a prior year model, or to just see the portfolio results without the impact of taxes.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Expenses \" & TEXT(Summary!Y48,\"$#,##0\")","v":"Expenses $3,130"},null,{"$f":"\"Roth Conv \" & TEXT(Summary!AQ$48,\"$#,##0\")","v":"Roth Conv $0"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Negative_Full>0,\"Alert! Portfolio has negative beginning year balances in one or more accounts  for \" & Negative_Full & \" years   \",\".\")","v":"."},null,"Alternative Federal tax rates: enter a 'y' to test the impact on portfolio values. Alternate tax rates are entered in section 9. Taxes.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Taxes \" & TEXT(Summary!Z48,\"$#,##0\")","v":"Taxes $330"},null,null,null,null,null,null,null,null,null,{"$f":"IF(IF(J34=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(negative_base>0,\"Alert! Base case has negative balances for \" & negative_base & \" years   \",\".\")","v":"."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Special evt \" & TEXT(-Summary!AB$48-Summary!AC$48-Summary!AD$48,\"$#,##0\")","v":"Special evt $300"},null,null,null,{"$f":"\"Portfolio \" & CHAR(10) & TEXT(Summary!K8,\"$#,##0\")","v":"Portfolio \n$1,000"},null,null,null,null,null,{"$f":"IF(IF(J35=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,null,"1. Ages and Year Factors  ",null,null,null,null,null,{"$f":"IF(AND(Automate=\"y\",Negative_Full>0),\"REQUIRED: Increase IRA withrawals or reduce expenses   \",\".\")","v":"."},null,null,"Calculators (green titles) are provided on the Setup page to help determine various setup factors. Values calculated are NOT used in the model.",null,null,null,null,null,null,null,null,null,null,null,null,"-1-",{"$f":"\"RMD&With \" & TEXT(Summary!BT$48,\"$#,##0\")","v":"RMD&With $1,893"},null,null,null,{"$f":"\"Portfolio \" & CHAR(10) & TEXT(Summary!K48,\"$#,##0\")","v":"Portfolio \n$2,614"},null,null,null,null,null,"-1-"]
[null,null,null,null,null,null,null,null,null,"        calculators",null,null,"First year: modeling period start. Use the current year to match the current year tax rates. "]
[null,null,null,"ages and settings ","Starting","Ending",null,null,null,"         Life Expectancy",null,null,"Number of years to forecast in the model: 1-40 "]
[null,null,{"$f":"IF(First_Year<>Tax_Rates_Year,\"Error: year <> tax year\",\".\")","v":"."},"First year ",2024,{"$f":"+E39+E40-1","v":2053},null,"Ending",null,62,"Age now",null,"Your age: Enter the age in the first year for a single person or the first person in a couple. Recommended: use age person will reach in the first year.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IF(C39=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,null,"Years to forecast ",30,"End Age","Model End","Age",null,{"$f":"INDEX('Tax Tables'!$AD$317:$AD$436,MATCH($J$39,'Tax Tables'!$AC$317:$AC$436,1))+$J$39","v":82.1},"Male",null,"  The 'Your' age is used throughout the model for events related to this person, like SS benefits and inheritances. and for determining"]
[null,null,{"$f":"IF(AND(Spouse_Age=0,Your_End_Input>0),\"Error: set End Age blank\",\".\")","v":"."},"Your age ",62,85,{"$f":"IF(E41=0,\"\",+E41+$E$40-1)","v":91},{"$f":"IF(Your_End_Input=0,Your_Age_End,F41)","v":85},null,{"$f":"INDEX('Tax Tables'!$AE$317:$AE$436,MATCH($J$39,'Tax Tables'!$AC$317:$AC$436,1))+$J$39","v":84.92},"Female",null,"  some general events occur, like IRA withdrawals.  If spouse is more than 10 years younger make the Your person an IRA owner.  See Life Expectancy Tables.",null,null,null,null,null,null,null,null,null,null,null,null,"lookup-tax",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IF(C41=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[{"$f":"IF(AND(OR(Your_Age-Spouse_Age>10,Spouse_Age-Your_Age>10),IRA_RMD_Age>0,Spouse_Age>0),\"Ages>10 yrs. RMD Table II req\",\".\")","v":"."},null,null,"Spouse age ",61,null,{"$f":"IF(E42=0,0,+E42+$E$40-1)","v":90},{"$f":"IF(Spouse_End_Input=0,Spouse_Age_End,F42)","v":90},null,"Actuaries Longevity Illustrator",null,null,"Spouse age: Used in the model for events related to this person, like IRA RMD, SS benefits and inheritances.  Spouse entry titles are italicized. ",null,null,null,null,null,null,null,null,null,null,null,null,"lookup-tax"]
[null,{"$f":"IF(Your_End_Input>=Your_Age_End,\"be less than Model End\",\".\")","v":"."},null,null,{"$f":"IF(AND(Spouse_Age=0,OR(IRA1_Owner=\"s\",IRA2_Owner=\"s\",Inheritor=\"s\",Inheritor2=\"s\")),\"If no spouse - remove other example spouse data\",\".\")","v":"."},{"$f":"IF(AND(Your_End_Input>0,Spouse_End_Input>0),\"Error: only one End Age allowed\",\".\")","v":"."},null,null,null,null,null,null,"End Age: leave blank to use the selected forecast years end age or enter the age of either person to model their passing away.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IF(F43=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,null,{"$f":"IF(RMD_Table=\"o\",\"Alert: Table II (10+ yr younger spouse) in use\",\".\")","v":"."},null,null,"RMD",null,"     First",null,null,null,"  This same end age will be used in the Social Security section to end the smaller spousal benefit. "]
[null,null,null,"IRA RMD ages and owners ","Starting Age","Owner","Method","Balance","Year RMD","Required Minimum Distribution"]
[{"$f":"IF(AND(OR(Your_Age-Spouse_Age>10,Spouse_Age-Your_Age>10),IRA_RMD_Age>0,Spouse_Age>0),\"Ages>10 yrs\",\".\")","v":"."},null,{"$f":"IF(OR(AND(tIRA_Begin>0,IRA1_Owner=0),AND(tIRA_Begin>0,IRA_RMD_Age=0)),\"Error: enter data >>\",\".\")","v":"."},"IRA 1 ",73,"y","d",{"$f":"IF(IRA_RMD_Age>0,INDEX(Details!$F$9:$AS$9,MATCH(IRA_RMD_Age,IF(IRA1_Owner=\"y\",Details!$F$4:$AS$4,Details!$F$5:$AS$5))),\"\")","v":416400},{"$f":"IF(IRA_RMD_Age>0,-INDEX(Details!$F$94:$AS$94,MATCH(IRA_RMD_Age,IF(IRA1_Owner=\"y\",Details!$F$4:$AS$4,Details!$F$5:$AS$5))),\"\")","v":15700},100000," IRA balance",null,"IRA RMD starting age: Enter 73 or the currently required RMD starting age.  Age entered must be equal to or greater than person's current age.",null,null,null,null,null,null,null,null,null,null,null,null,"lookup-det","FIX First Year RMD lookup if lines are added to Detail",null,null,null,null,null,null,null,null,null,{"$f":"IF(IF(C46=\".\",0,1)+IF(C46=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[{"$f":"IF(AND(OR(Your_Age-Spouse_Age>10,Spouse_Age-Your_Age>10),IRA_RMD_Age>0,Spouse_Age>0),\"IRA 1 must be y\",\".\")","v":"."},null,{"$f":"IF(OR(AND(tIRA_Begin2>0,IRA2_Owner=0),AND(tIRA_Begin2>0,IRA_RMD_Age2=0)),\"Error: enter data >>\",\".\")","v":"."},"IRA 2 ",73,"s","d",{"$f":"IF(IRA_RMD_Age2>0,INDEX(Details!$F$10:$AS$10,MATCH(IRA_RMD_Age2,IF(IRA2_Owner=\"y\",Details!$F$4:$AS$4,Details!$F$5:$AS$5))),\"\")","v":488900},{"$f":"IF(IRA_RMD_Age2>0,-INDEX(Details!$F$102:$AS$102,MATCH(IRA_RMD_Age2,IF(IRA2_Owner=\"y\",Details!$F$4:$AS$4,Details!$F$5:$AS$5))),\"\")","v":18400},72," Age at year end",null,"  Enter the age in the year after the IRA will be inherited.  Note: model uses either Your age and/or Spouse's age, depending on who owns each IRA.",null,null,null,null,null,null,null,null,null,null,null,null,"lookup-det",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IF(C47=\".\",0,1)+IF(C47=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,{"$f":"IF(AND(Inheritor=\"y\",iIRA_RMD_Age>0,iIRA_RMD_Age<Your_Age),\"ERROR-too low\",\".\") & IF(AND(Inheritor=\"s\",iIRA_RMD_Age>0,iIRA_RMD_Age<Spouse_Age),\"ERROR-too low\",\".\")","v":".."},null,{"$f":"\"Inherited IRA 1\" & IF(AND(Inherit_tIRA>0,Inheritance=\"y\"),\" at age \" & Inherit_Age & \" \",\"\")","v":"Inherited IRA 1 at age 77 "},78,"y",null,{"$f":"IF(Spouse_Age>0,INDEX(Details!$F$12:$AS$12,MATCH(iIRA_RMD_Age,IF(Inheritor=\"y\",Details!$F$4:$AS$4,Details!$F$5:$AS$5))),\"\")","v":36000},{"$f":"IF(iIRA_RMD_Age>0,-INDEX(IF(Inheritor=\"y\",Details!$F$110:$AS$110,Details!$F$112:$AS$112),MATCH(iIRA_RMD_Age,IF(Inheritor=\"y\",Details!$F$4:$AS$4,Details!$F$5:$AS$5))),\"\")","v":2900},{"$f":"INDEX('Tax Tables'!$H$317:$H$367,MATCH($J$47,'Tax Tables'!$G$317:$G$367,1))","v":27.4}," Withdrawal Factor",null,"Owner: Enter either Your (y) or Spouse (s), depending on who owns existing IRAs or will inherit IRAs.",null,null,null,null,null,null,null,null,null,null,null,null,"lookup-det"]
[null,{"$f":"IF(AND(Inheritor2=\"y\",iIRA_RMD_Age2>0,iIRA_RMD_Age2<Your_Age),\"ERROR-too low\",\".\") & IF(AND(Inheritor2=\"s\",iIRA_RMD_Age2>0,iIRA_RMD_Age2<Spouse_Age),\"ERROR-too low\",\".\")","v":".."},null,{"$f":"\"Inherited IRA 2 \" & IF(AND(Inherit_tIRA2>0,Inheritance2=\"y\"),\"at age \" & Inherit_Age2 & \" \",\"\")","v":"Inherited IRA 2 at age 72 "},73,"s",null,{"$f":"IF(Spouse_Age>0,IF(iIRA_RMD_Age2>0,INDEX(Details!$F$13:$AS$13,MATCH(iIRA_RMD_Age2,IF(Inheritor2=\"y\",Details!$F$4:$AS$4,Details!$F$5:$AS$5))),\"\"),\"\")","v":60000},{"$f":"IF(iIRA_RMD_Age2>0,-INDEX(IF(Inheritor2=\"y\",Details!$F$111:$AS$111,Details!$F$112:$AS$112),MATCH(iIRA_RMD_Age2,IF(Inheritor2=\"y\",Details!$F$4:$AS$4,Details!$F$5:$AS$5))),\"\")","v":6000},{"$f":"J46/INDEX('Tax Tables'!$H$317:$H$367,MATCH($J$47,'Tax Tables'!$G$317:$G$367,1))","v":3649.6350364963505}," RMD",null,"RMD Method: RMD method to use for the spouse inheriting the IRA.",null,null,null,null,null,null,null,null,null,null,null,null,"lookup-det"]
[null,null,null,null,{"$f":"IF(OR(AND(Inherit_tIRA>0,iIRA_RMD_Age=0),AND(Inherit_tIRA2>0,iIRA_RMD_Age2=0)),\" \",\"\") & IF(OR(AND(Inherit_tIRA>0,iIRA_RMD_Age<=Inherit_Age),AND(Inherit_tIRA2>0,iIRA_RMD_Age2<=Inherit_Age2)),\"ERROR: Inherited IRA RMD age not +1 year > inherited age\",\".\")","v":"."},{"$f":"IF(AND(Spouse_Age=0,OR(IRA1_Owner=\"s\",IRA2_Owner=\"s\",Inheritor=\"s\",Inheritor2=\"s\")),\"ERROR: no spouse age - y required above\",\".\")","v":"."},null,null,null,{"$f":"+J49/J46","v":3.6496350364963508E-2}," Percent",null,"  d - default: continue to use the method the owner was using, usually IRS Table III for married couples or Table II for spouses more than 10 years younger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IF(E50=\".\",0,1)+IF(F50=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,{"$f":"IF(OR(AND(Inheritance=\"y\",Inherit_tIRA>0,iIRA_RMD_Age=0),AND(Inheritance2=\"y\",Inherit_tIRA2>0,iIRA_RMD_Age2=0)),\"Beneficiary age missing\",\"\") & IF(OR(AND(Inheritance=\"y\",Inherit_tIRA>0,iIRA_RMD_Age<=Inherit_Age),AND(Inheritance2=\"y\",Inherit_tIRA2>0,iIRA_RMD_Age2<=Inherit_Age2)),\" \",\".\")","v":"."},{"$f":"IF(AND(Spouse_Age<>0,Your_Age-Spouse_Age>10,RMD_Table=\"d\",OR(IRA_RMD_Age>0,IRA_RMD_Age2>0)),\"10 yr age diff. Go to Tax Tables - Data Tables to get instructions.\",\".\")","v":"."},null,null,null,"notes",null,null,null,null,"  a - alternative: use IRS Table I: Single Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IF(D51=\".\",0,1)+IF(D51=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Inherited IRAs:  These are entered in Section 7: Special Events."]
[null,null,null,null,null,null,null,null,null,null,null,null,"Balance: IRA balances as of the beginning of year at IRA owner's RMD start age."]
[]
[]
[]
[]
[]
[]
[null,null,null,"2. Portfolio Balances  ",null,{"$f":"IF(AND(Spouse_Age>0,Filing_Status=\"s\"),\"Alert: Single tax filing status selected with Spouse Age entered. OK if for SS spousal benefit.\",\".\")","v":"."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-2-",null,null,null,null,null,null,null,null,null,null,"-2-"]
[]
[null,null,null,"current portfolio balances ","Beginning","Ending",null,null,null,null,null,null,null,"Portfolio Accounts: Enter beginning balances of all your portfolio accounts.  Combine same account types if necessary."]
[null,null,null,"by account type ","Balances","Balances",null,null,null,null,null,null,null,"Taxable account: includes brokerage, savings, credit union, etc. accounts."]
[null,null,null,"Taxable ",200000,{"$f":"+Details!E8","v":1721600},null,null,null,null,null,null,null,"Traditional IRA 1 & 2: includes IRAs, 401k, 403b, 457, Keogh, SEP, and other tax-deferred accounts."]
[null,null,null,"IRA 1 ",500000,{"$f":"+Details!E9","v":399900},null,null,null,null,null,null,null,"  All withdrawals from IRAs will be subject to income tax, as after-tax contributions are not provided for in RPM."]
[null,null,null,"IRA 2 ",200000,{"$f":"+Details!E10","v":471300},null,null,null,null,null,null,null,"  Note: All Roth conversions come out of IRA 1."]
[null,null,null,"Roth IRA 1 ",75000,{"$f":"+Details!E15","v":0},null,null,null,null,null,null,null,"Roth IRA 1 & 2: includes Roths and 529 accounts.  Withdrawals are not subject to income tax. "]
[null,null,null,"Roth IRA 2 ",25000,{"$f":"+Details!E16","v":21100},null,null,null,null,null,null,null,"Roth Conversion and Inherited IRAs: if included in future years the balances are shown",null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"CHOOSE(AA68,\"y\",\"s\",\" \")","v":" "},"choose test","new 24.0",">>","Load example rates",null,"Load example maintain allocation rates"]
[null,null,null,"Roth Conversion ",0,{"$f":"+Details!E18","v":0},null,null,null,null,null,null,null,"A Single Premium Immediate Annuity can be included in the model using funds from Taxable, IRA 1 or Roth IRA 1.  See Income section.",null,null,null,null,null,null,null,null,null,null,null,null,"Reverse Mortgage test"]
[null,null,null,"Inherited IRAs ",0,{"$f":"+Details!E14","v":0},null,null,null,null,null,null,null,{"$f":"IF(OR(Details!$E$8<0,Details!$E$11<0,Details!$E$14<0,Details!$E$17<0),\"Full: ending balance \" & Details!$E$8,\".\")","v":"."},null,null,null,null,null,null,null,null,null,null,null,null,"Include? ","y",null,"storage of macro samples",null,null,null,null,null,null,{"$f":"IF(IF(N70=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,null,"Total  ",{"$f":"SUM(E64:E70)","v":1000000},{"$f":"SUM(F64:F70)","v":2613900},null,"Account Balance Monitor",null,null,null,null,null,{"$f":"IF(Negative_Full>0,\"Full: Negative for \" & Negative_Full & \" years\",\".\")","v":"."},null,null,null,null,null,null,null,null,null,null,null,null,"Annual pmt ",40000,null,null,null,null,null,null,null,null,{"$f":"IF(IF(N71=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,null,null,null,null,null,{"$f":"IF(OR(Base!$E$8<0,Base!$E$11<0,Base!$E$14<0,Base!$E$17<0,Base!$E$18<0,Details!$E$8<0,Details!$E$11<0,Details!$E$14<0,Details!$E$17<0,Details!$E$18<0),\"Negative final account balances - adjust factors\",\"No negative final balances\")","v":"No negative final balances"},null,null,{"$f":"IF(OR(negative_base>0,Negative_Full>0),\"Negative yearly balance detected\",\"No negative yearly balances\")","v":"No negative yearly balances"},null,null,{"$f":"IF(OR(Base!$E$8<0,Base!$E$11<0,Base!$E$14<0,Base!$E$17<0),\"Base: ending balance \" & Base!$E$8,\".\")","v":"."},null,null,null,null,null,null,null,null,null,null,null,null,"Lump sum ",60000,null,null,null,null,null,null,null,null,{"$f":"IF(IF(N72=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(negative_base>0,\"Base: Negative for \" & negative_base & \" years\",\".\")","v":"."},null,null,null,null,null,null,null,null,null,null,null,null,"Start age ",72,null,null,null,null,null,null,null,null,{"$f":"IF(IF(N73=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,null,"3. Return Rates and Allocation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Method to Use: Enter method to use in estimating returns (yield plus capital appreciation) in account balances. There are",null,null,null,null,null,null,null,null,null,"-3-",null,null,null,"macros no longer used v18.0",null,null,"blue/red",null,"Radio Button Test",null,"-3-"]
[null,null,null,"method to use ","c",{"$f":"IF(Use_Class=\"a\",\" using account method\",\" using asset class method\")","v":" using asset class method"},null,null," how to set asset allocations so that method is not important",null,null,null,null,null,null,"  two choices: a - account method or c - asset class method.  The asset class method is recommended.",null,null,null,null,null,null,null,null,null,null,null,null,null,"SS details",null,null,"Comment Colors"]
[null,null,null,"asset allocation method ","o",{"$f":"IF(AA_Setting=0,\" using original method that maintains account asset allocation but not portfolio AA\",\" using annual rebalancing of  accounts and assigning stocks to \"&IF(AA_Setting=1,\"Taxable before Roth\",\"Roth before Taxable\")&\" \")","v":" using original method that maintains account asset allocation but not portfolio AA"},null,null,null,null,null,null,"clear unused % >",null,null,"Maintaining Asset Allocation Targets: Select one of three methods to maintain allocations.  o: orginal method maintains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"blue-green"]
[null,null,null,null,{"$f":"IF(OR(Keep_AA=\"o\", Keep_AA=\"\"), 0, IF(Keep_AA=\"t-r\", 1, 2))","v":0},"Allocation Summary",null,"<< ","new 24.0",null,null,null,null,null,null,"  each accounts allocation but not the portfolio's.  t-r: maintains each accounts allocations, taxable then roth, r-t: roth then"]
[null,null,null,null,null,null,null,null,"     Rates Being Used",null,null,"calculator: average returns",null,null,null,"  taxable.",null,null,null,null,null,null,null,null,null,null,"Old graphs storage:",null,null,null,"Default Rate Storage"]
[null,null,null,"nominal return rates: by account ","Average","by class","Rate",null,"Beginning",{"$f":"IF(OR(Use_Class=\"c\",Change_Age>=0),\"Change \" & IF(Change_Age>0,Change_Age-Your_Age+First_Year,First_Year),\"No Change\")","v":"Change 2042"},null,"Allocation","Rates",null,null,"Account Method: Uses an overall return rate for each account. This is simple and a good way to test expected return rates.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average","by class","Rate"]
[null,null,null,"Taxable ",7.0000000000000007E-2,"Stocks ",7.4999999999999997E-2,"Taxable ",{"$f":"IF(Use_Class=\"a\",E81,I91)","v":0.05},{"$f":"IF(AND(Use_Class=\"c\",$E$102>0),I104,I81)","v":4.1000000000000002E-2},null,0.6,0.08,"Stock",null,"Asset Class Method: Separates each account into four asset classes.   This allows a better assignment of return rates as",null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,"Stocks ",7.4999999999999997E-2]
[null,null,null,"IRA 1 ",5.5E-2,"Bonds ",4.4999999999999998E-2,"IRA 1 ",6.5000000000000002E-2,5.6000000000000001E-2,null,0.39,0.04,"Bond",null,"  historic returns on stocks, bonds, tax-exempt, and money market/other can be used as a guide. This method also",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5E-2,"Bonds ",4.4999999999999998E-2]
[null,null,null,"IRA 2 ",0.05,"Tax Exempt ",0.03,"IRA 2 ",5.8999999999999997E-2,5.2999999999999999E-2,null,0,0.04,"Tax Exempt",null,"  provides the option for a future change in the asset allocation. Reducing stock allocation is a strategy to reduce risk during ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,"Tax Exempt ",0.03]
[null,null,{"$f":"IF(AND(Include_Roth=\"y\",Roth_Return=0),\"Alert: 0% earnings rate for Roth conversion account\",\".\")","v":"."},"Roth IRA 1 ",0.05,"MM/Other ",1.4999999999999999E-2,"Roth IRA 1 ",6.2E-2,5.2999999999999999E-2,null,0.01,8.0000000000000002E-3,"Money Mkt",null,"  retirement.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,"MM/Other ",1.4999999999999999E-2]
[null,null,null,"Roth IRA 2 ",4.4999999999999998E-2,null,{"$f":"IF(Use_Class=\"a\",\"not using\",\"using\")","v":"using"},"Roth IRA 2 ",5.7000000000000002E-2,5.2999999999999999E-2,null,0,0,"Other",null,"Return Rates by Account: Enter the average annual return rate you expect or want to forecast for each account based",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4999999999999998E-2,null,{"$f":"IF(Use_Class=\"a\",\"not using\",\"using\")","v":"using"}]
[null,null,null,"Roth Conversion ",0.05,null,null,"Roth Convr ",6.3E-2,5.2999999999999999E-2,null,{"$f":"SUM(L81:L85)","v":1},{"$f":"+(100*L81*M81+100*L82*M82+100*L83*M83+100*L84*M84+100*L85*M85)/100","v":6.368E-2},"Average",null,"  on its stock, bond and other investment content.  These rates used in this manner corresponds to the Compound ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,null,null,null,{"$f":"IF(Use_Class=\"a\",\"using\",\"not using\")","v":"not using"},null,{"$f":"IF(AND(Keep_AA<>\"o\",TaxEx_Taxable>0),\"tax exempt must be 0%\",\".\")","v":"."},null,null,null,null,null,null,null,null,"  Annual Growth Rate (CAGR) calculation used to document historic results."]
[null,null,null,null,null,null,{"$f":"IF(AND(Keep_AA<>\"o\",Cash_Rate>0),\"MM/Other rate not used\",\".\")","v":"."},null,null,{"$f":"IF(Keep_AA=\"o\",\"Alert: portfolio allocation not maintained after first year\",\" \")","v":"Alert: portfolio allocation not maintained after first year"},null,null,null,null,null,"Return Rates by Asset Class: Enter the expected average annual return rates of stocks, bonds, tax exempt (taxable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," copy stored data",null,null," copy stored data"]
[null,null,null,"class method: asset ",null,null,null,"Money Mkt","Calculated","     Beginning Allocation Balances",null,null,null,null,null,"  account only) and money market/other assets.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Original ---------------------------|",null,null,"Maintain AA --------------------------|"]
[null,null,null,"allocation for each account ","Stocks","Bonds","Tax Exempt","& Other","Rates","Total","Stocks","Bonds","Tax Exempt","MM & Other",null,"Asset Allocation: Enter the percentage of stocks, bonds, tax exempt (taxable account only) and ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stocks","Bonds","Tax Exempt","Stocks","Bonds","Tax Exempt"]
[null,{"$f":"IF(AND(Keep_AA<>\"o\",TaxEx_Taxable>0),\"tax exempt must be 0%\",\".\")","v":"."},null,"Taxable ",0.45,0,0.5,{"$f":"ROUND((1-E91-F91-G91),3)","v":0.05},{"$f":"ROUND(+G$81*E91+G$82*F91+G$83*G91+G$84*H91,3)","v":0.05},{"$f":"+Taxable_Begin","v":200000},{"$f":"ROUND((+E91*$J91)/Round_To,0)*Round_To","v":90000},0,100000,{"$f":"+J91-K91-L91-M91","v":10000},null,"  money market/other assets for each account. The result should approximate the beginning asset allocation in",null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable ",0.45,0,0.5,0.45,0.55000000000000004,0]
[null,null,null,"IRA 1 ",0.65,0.35,null,0,{"$f":"ROUND(+G$81*E92+G$82*F92+G$84*H92,3)","v":6.5000000000000002E-2},{"$f":"+tIRA_Begin","v":500000},325000,175000,0,0,null,"   each account.  Used with the asset class rates to determine the average return rate for each account.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I99<>1,\"must be 100%\",\".\")","v":"."},null,null,"IRA 1 ",0.65,0.35,null,0.65,0.35]
[null,null,null,"IRA 2 ",0.5,0.45,null,0.05,{"$f":"ROUND(+G$81*E93+G$82*F93+G$84*H93,3)","v":5.8999999999999997E-2},{"$f":"+tIRA_Begin2","v":200000},100000,90000,0,10000,null,"  The remaining balance of allocation percentages is automatically assigned to Money Market/Other funds.",null,null,null,null,null,null,null,null,null,null,null,null,null,"IRA 2 ",0.5,0.45,null,0.5,0.5]
[null,null,null,"Roth IRA 1 ",0.6,0.35,null,0.05,{"$f":"ROUND(+G$81*E94+G$82*F94+G$84*H94,3)","v":6.2E-2},{"$f":"Roth_Begin","v":75000},45000,26300,0,3700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Roth IRA 1 ",0.6,0.35,null,0.6,0.4]
[null,null,null,"Roth IRA 2 ",0.55000000000000004,0.3,null,0.15,{"$f":"ROUND(+G$81*E95+G$82*F95+G$84*H95,3)","v":5.7000000000000002E-2},{"$f":"Roth2_Begin","v":25000},{"$f":"ROUND((+E95*$J95)/Round_To,0)*Round_To","v":13800},7500,0,3700,null,"Nominal (inflated) vs real rates: nominal rates are typically used in the model for forecasting earnings. Real rates that",null,null,null,null,null,null,null,null,null,null,null,null,null,"Roth IRA 2 ",0.55000000000000004,0.3,null,0.55000000000000004,0.45]
[null,null,null,"Roth Conversion ",0.6,0.4,null,0,{"$f":"ROUND(+G$81*E96+G$82*F96+G$84*H96,3)","v":6.3E-2},0,0,0,0,0,null,"  exclude inflation can be used but many other model settings will have to be changed.  Expense escalation, SS benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,"Roth Conversion ",0.6,0.4,null,0.6,0.4]
[null,null,{"$f":"IF(OR(H91<0,H92<0,H93<0,H94<0),\"error: some % > 100\",\".\")","v":"."},"Total ",{"$f":"$J91*E91+$J92*E92+$J93*E93+$J94*E94+$J95*E95+$J96*E96","v":573750},{"$f":"$J91*F91+$J92*F92+$J93*F93+$J94*F94+$J95*F95+$J96*F96","v":298750},{"$f":"$J91*G91","v":100000},{"$f":"$J91*H91+$J92*H92+$J93*H93+$J94*H94+$J95*H95+$J96*H96","v":27500},null,{"$f":"SUM(J91:J96)","v":1000000},{"$f":"SUM(K91:K96)","v":573800},{"$f":"SUM(L91:L96)","v":298800},{"$f":"SUM(M91:M96)","v":100000},{"$f":"SUM(N91:N96)","v":27400},null,"  COLA, and tax standard deduction and brackets escalator are among those settings that would have to be set to zero.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total ",{"$f":"$J91*AE91+$J92*AE92+$J93*AE93+$J94*AE94+$J95*AE95+$J96*AE96","v":573750},{"$f":"$J91*AF91+$J92*AF92+$J93*AF93+$J94*AF94+$J95*AF95+$J96*AF96","v":298750},{"$f":"$J91*AG91","v":100000},{"$f":"$J91*AH91+$J92*AH92+$J93*AH93+$J94*AH94+$J95*AH95+$J96*AH96","v":573750},{"$f":"$J91*AI91+$J92*AI92+$J93*AI93+$J94*AI94+$J95*AI95+$J96*AI96","v":426250},{"$f":"$J91*AJ91","v":0}]
[null,{"$f":"IF(Keep_AA=\"o\",\" not fixed yr to yr\",\" \")","v":" not fixed yr to yr"},null,"Portfolio asset allocation ",{"$f":"ROUND(+E97/IF($E$71>0,$E$71,1),3)","v":0.57399999999999995},{"$f":"ROUND(+F97/IF($E$71>0,$E$71,1),3)","v":0.29899999999999999},{"$f":"ROUND(+G97/IF($E$71>0,$E$71,1),3)","v":0.1},{"$f":"1-Stock_Alloc_Beg-Bond_Alloc_Beg-TaxEx_Alloc_Beg","v":2.7000000000000052E-2},{"$f":"+E98+F98+G98+H98","v":1},null,null,null,null,null,null," Using real return rates is not a supported feature.  Use at your own risk.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Portfolio asset allocation ",{"$f":"ROUND(+AE97/IF($E$71>0,$E$71,1),3)","v":0.57399999999999995},0.29899999999999999,0.1,0.57399999999999995,0.42599999999999999,0]
[{"$f":"IF(AND(Taxable_Begin>0,Your_Age<>0,Stock_Alloc_BegTar=0,Bond_Alloc_BegTar=0),\"Error- allocations required\",\".\")","v":"."},null,null,"Asset Allocations ",0.6,0.3,0.1,{"$f":"1-Stock_Alloc_BegTar-Bond_Alloc_BegTar-TaxEx_Alloc_BegTar","v":0},{"$f":"+E99+F99+G99+H99","v":0.99999999999999989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Allocations ",0.6,0.3,0.1,0.6,0.4,0]
[null,null,null,null,null,null,{"$f":"IF(AND(AA_Setting<>0,OR(G97<>0,H97<>0)),\"     ^^^                ^^^     tax-exempt and money market accounts allocations must be 0%\",\".\")","v":"."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA_Setting<>0,OR(AG97<>0,AH97<>0)),\"     ^^^                ^^^     tax-exempt and money market accounts allocations must be 0%\",\".\")","v":"."}]
[]
[null,null,null,"optional: change asset ",80,{"$f":"\"in \" & IF(Change_Age>0,Change_Age-Your_Age+First_Year,First_Year)","v":"in 2042"},{"$f":"IF(Change_Age=0,\"not using\",\"using\")","v":"using"},"Money Mkt","Calculated",{"$f":"\"      \" & IF(Change_Age>0,Change_Age-Your_Age+First_Year,First_Year) & \" Re-Allocation Balances\"","v":"      2042 Re-Allocation Balances"},null,null,null,null,null,"Future Age Allocation Change:  use this feature if you plan to change your portfolio asset allocation in a future year, ",null,null,null,null,null,null,null,null,null,null,"chg_age_idx=>",{"$f":"MATCH(Change_Age,Details!$F$4:$AS$4,0)","v":19},null,"optional: change asset ",80,{"$f":"\"in \" & IF(Change_Age>0,Change_Age-Your_Age+First_Year,First_Year)","v":"in 2042"},{"$f":"IF(Change_Age=0,\"not using\",\"using\")","v":"using"}]
[null,null,null,"allocation in a future age ","Stocks","Bonds","Tax Exempt","& Other","Rates","Total","Stocks","Bonds","Tax Exempt","MM & Other",null,"  commonly known as setting a glidepath.",null,null,null,null,null,null,null,null,null,null,null,null,null,"allocation in a future age ","Stocks","Bonds","Tax Exempt","Stocks","Bonds","Tax Exempt"]
[null,{"$f":"IF(AND(Keep_AA<>\"o\",TaxEx_Taxable2>0),\"tax exempt must be 0%\",\".\")","v":"."},null,"Taxable ",0.25,0,0.7,{"$f":"ROUND((1-E104-F104-G104),3)","v":0.05},{"$f":"ROUND(+$G$81*E104+$G$82*F104+$G$83*G104+$G$84*H104,3)","v":4.1000000000000002E-2},{"$f":"IF(E102>0,INDEX(Details!$F$8:$AS$8,$AB$102),F64)","v":382800},{"$f":"ROUND((+E104*$J104)/Round_To,0)*Round_To","v":95700},0,268000,{"$f":"+J104-K104-L104-M104","v":19100},null,"  Enter Your age to start using the future asset allocation, replacing the starting allocation.",null,null,null,null,null,null,null,null,null,"lookup-det 5",null,null,null,"Taxable ",0.25,0,0.7,0.25,0.75,0]
[null,null,null,"IRA 1 ",0.35,0.65,null,0,{"$f":"ROUND(+$G$81*E105+$G$82*F105+$G$84*H105,3)","v":5.6000000000000001E-2},{"$f":"IF(E102>0,INDEX(Details!$F$12:$AS$12,$AB$102)+INDEX(Details!$F$9:$AS$9,$AB$102),F65)","v":486400},170200,316200,0,0,null,"  Enter the future allocation of stocks, bonds, tax exempt and market/other assets for each account.  If the asset",null,null,null,null,null,null,null,null,null,"lookup-det",null,null,null,"IRA 1 ",0.35,0.65,null,0.35,0.65]
[null,null,null,"IRA 2 ",0.3,0.65,null,0.05,{"$f":"ROUND(+$G$81*E106+$G$82*F106+$G$84*H106,3)","v":5.2999999999999999E-2},{"$f":"IF(E102>0,INDEX(Details!$F$10:$AS$10,$AB$102)+INDEX(Details!$F$13:$AS$13,$AB$102),F66)","v":571800},171500,371700,0,28600,null,"    class method is chosen and an age is entered, the calculated earnings rates based on the revised",null,null,null,null,null,null,null,null,null,"lookup-det",null,null,null,"IRA 2 ",0.3,0.65,null,0.3,0.7]
[null,null,null,"Roth IRA 1 ",0.3,0.65,null,0.05,{"$f":"ROUND(+$G$81*E107+$G$82*F107+$G$84*H107,3)","v":5.2999999999999999E-2},{"$f":"IF(E102>0,INDEX(Details!$F$15:$AS$15,$AB$102),F67)","v":233200},70000,151600,0,11600,null,"    allocation will be used starting at that age.",null,null,null,null,null,null,null,null,null,"lookup-det",null,null,null,"Roth IRA 1 ",0.3,0.65,null,0.3,0.7]
[null,null,null,"Roth IRA 2 ",0.3,0.65,null,0.05,{"$f":"ROUND(+$G$81*E108+$G$82*F108+$G$84*H108,3)","v":5.2999999999999999E-2},{"$f":"IF(E102>0,INDEX(Details!$F$16:$AS$16,$AB$102),F68)","v":11300},{"$f":"ROUND((+E108*$J108)/Round_To,0)*Round_To","v":3400},7300,0,600,null,null,null,null,null,null,null,null,null,null,null,"lookup-det",null,null,null,"Roth IRA 2 ",0.3,0.65,null,0.3,0.7]
[null,null,null,"Roth Conversion ",0.3,0.65,null,0.05,{"$f":"ROUND(+$G$81*E109+$G$82*F109+$G$84*H109,3)","v":5.2999999999999999E-2},{"$f":"IF(E102>0,INDEX(Details!$F$18:$AS$18,$AB$102),F69)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"lookup-det 13",null,null,null,"Roth Conversion ",0.3,0.65,null,0.3,0.7]
[null,null,{"$f":"IF(OR(H104<0,H105<0,H106<0,H107<0),\"error: some % > 100\",\".\")","v":"."},"Total ",{"$f":"$J104*E104+$J105*E105+$J106*E106+$J107*E107+$J108*E108+$J109*E109","v":510830},{"$f":"$J104*F104+$J105*F105+$J106*F106+$J107*F107+$J108*F108+$J109*F109","v":846755},{"$f":"$J104*G104","v":267960},{"$f":"$J104*H104+$J105*H105+$J106*H106+$J107*H107+$J108*H108+$J109*H109","v":59955},null,{"$f":"SUM(J104:J109)","v":1685500},{"$f":"SUM(K104:K109)","v":510800},{"$f":"SUM(L104:L109)","v":846800},{"$f":"SUM(M104:M109)","v":268000},{"$f":"SUM(N104:N109)","v":59900},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total ",{"$f":"$J104*AE104+$J105*AE105+$J106*AE106+$J107*AE107+$J108*AE108+$J109*AE109","v":510830},{"$f":"$J104*AF104+$J105*AF105+$J106*AF106+$J107*AF107+$J108*AF108+$J109*AF109","v":846755},{"$f":"$J104*AG104","v":267960},{"$f":"$J104*AH104+$J105*AH105+$J106*AH106+$J107*AH107+$J108*AH108+$J109*AH109","v":510830},{"$f":"$J104*AI104+$J105*AI105+$J106*AI106+$J107*AI107+$J108*AI108+$J109*AI109","v":1174670},{"$f":"$J104*AJ104","v":0}]
[null,{"$f":"IF(Keep_AA=\"o\",\" not fixed yr to yr\",\" \")","v":" not fixed yr to yr"},null,"Portfolio asset allocation ",{"$f":"ROUND(+E110/IF($J$110>0,$J$110,1),3)","v":0.30299999999999999},{"$f":"ROUND(+F110/IF($J$110>0,$J$110,1),3)","v":0.502},{"$f":"ROUND(+G110/IF($J$110>0,$J$110,1),3)","v":0.159},{"$f":"1-Stock_Alloc_Chg-Bond_Alloc_Chg-TaxEx_Alloc_Chg","v":3.600000000000006E-2},{"$f":"+E111+F111+G111+H111","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Portfolio asset allocation ",{"$f":"ROUND(+AE110/IF($J$110>0,$J$110,1),3)","v":0.30299999999999999},0.502,0.159,0.30299999999999999,0.69699999999999995,0]
[null,null,null,"Asset Allocations ",0.3,0.45,0.2,{"$f":"1-Stock_Alloc_ChgTar-Bond_Alloc_ChgTar-TaxEx_Alloc_ChgTar","v":4.9999999999999933E-2},{"$f":"+E112+F112+G112+H112","v":0.99999999999999989},{"$f":"IF(I112<>1,\"must be 100%\",\".\")","v":"."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Allocations ",0.3,0.45,0.2,0.3,0.7,0]
[null,null,null,null,null,null,{"$f":"IF(AND(AA_Setting<>0,OR(G110<>0,H110<>0)),\"     ^^^                ^^^     tax-exempt and money market accounts allocations must be 0%\",\".\")","v":"."}]
[]
[]
[null,null,null,"4. Income  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-4-",null,null,null,null,null,null,null,null,null,null,"-4-"]
[]
[null,null,null,"income sources ","Annual","Change","Start Age","End Age","Total","Years",null,null,"Income sources: enter income from pensions and employment during modeling period, and forecast Social Security benefits."]
[null,null,null,"Pensions 1 ",8000,0.03,50,null,{"$f":"Details!E66","v":381200},{"$f":"IF(AND(G119=0,H119=0),First_Year & \" - \" & Final_Year,IF(G119=0,\"\",G119-Your_Age+First_Year) & \" - \" & IF(H119=0,Final_Year,H119-Your_Age+First_Year))","v":"2012 - 2053"},null,null,"Typical income sources are pensions, annuities, wages, rental income, alimony, reverse mortgages, etc.  All four income"]
[null,null,null,"Pensions 2 ",2000,0,50,85,{"$f":"Details!E67","v":48000},{"$f":"IF(AND(G120=0,H120=0),First_Year & \" - \" & Final_Year,IF(G120=0,\"\",G120-Your_Age+First_Year) & \" - \" & IF(H120=0,Final_Year,H120-Your_Age+First_Year))","v":"2012 - 2047"},null,null,"  items are calculated and considered identical in the model. All of these are Federal and state taxable income, but Pension 1"]
[null,null,null,"Other income 1 ",10000,0.04,50,70,{"$f":"Details!E68","v":105400},{"$f":"IF(AND(G121=0,H121=0),First_Year & \" - \" & Final_Year,IF(G121=0,\"\",G121-Your_Age+First_Year) & \" - \" & IF(H121=0,Final_Year,H121-Your_Age+First_Year))","v":"2012 - 2032"},null,null,"  can be excluded (0%-100%) from state income tax."]
[null,null,null,"Other income 2 ",15000,0,63,63,{"$f":"Details!E69","v":15000},{"$f":"IF(AND(G122=0,H122=0),First_Year & \" - \" & Final_Year,IF(G122=0,\"\",G122-Your_Age+First_Year) & \" - \" & IF(H122=0,Final_Year,H122-Your_Age+First_Year))","v":"2025 - 2025"},null,null,"Change rate: enter a positive or negative percentage to increase or decrease annual income. "]
[null,null,null,null,null,null,{"$f":"IF(OR(AND(E121>0,G121=0),AND(E119>0,G119=0)),\"Error: start age required\",\".\")","v":"."},null,{"$f":"+I119+I120+I121+I122","v":549600},null,null,null,"Start and End ages:  Enter Your age to start and end the income.  Delete end age to automatically use the forecast model end year.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social Security benefits calculation tables",null,null,null,null,null,null,null,null,{"$f":"IF(G123=\".\",\"ok\",1)","v":"ok"}]
[null,null,null,null,null,null,null,{"$f":"IF(OR(AND(H119<G119,H119<>0),AND(H121<G121,H121<>0)),\"Error: end age < start age\",\".\")","v":"."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SS calculations hidden >>",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IF(H124=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,null,null,null,null,null,null,null,null,"Benefit",null,"Social Security Calculator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Self Benefits",null,"Spousal Benefits",null,"Additional  Benefits"]
[null,null,null,"Social Security benefits ","Annual","FRA Age","Start Age","End Age","Starting","Total","Type & Year",null,"Social Security benefits: enter starting ages and ",null,null,null,"Social Security benefits calculator",null,null,null,null,"Kiplinger article on calculating SS benefits",null,null,null,null,null,"Default","You","Spouse","You","Spouse","You","Spouse"]
[null,{"$f":"IF(AND(Your_End_Input<>0,Your_SS_Start<Your_Age),\"age error\",\".\")","v":"."},{"$f":"IF(Your_SS=0,\".\",IF(AND(Your_End_Input<>0,Your_SS_Start<Your_Age,Spouse_SS_Start<Spouse_Age),\" error: actual ages > start ages\",IF(Your_SS_Start<Your_Age,\"error: your actual age > start age\",IF(Spouse_SS_Start<Spouse_Age,\"error: spouse age > start age\",\".\"))))","v":"."},"You ",30000,66,70,{"$f":"IF(AND(Spouse_End_Input>0,Spouse_SS_CA>=Your_SS_CA),Spouse_End_Input,IF(AND(Your_End_Input>0,Spouse_SS_CA>Your_SS_CA),Your_End_Input+Spouse_Age-Your_Age,\"--\"))","v":"--"},{"$f":"ROUND(IF(Auto_Spousal=\"n\",Your_SS_Calc,IF(Spousal_SS=\"you\",Your_Spousal,Your_SS_Calc))/Round_To,0)*Round_To","v":46400},{"$f":"+Base!E49","v":1031800},{"$f":"IF(OR(Your_SS>0,Your_SS_Start>0),IF(OR(Auto_Spousal=\"n\"),\"self\",IF(AND(Your_Age>0,Your_SS_Calc>=Your_Spousal),\"self\",\"spousal\")))& \" - \" & IF(AND(Your_Age>0,OR(Your_SS>0,Auto_Spousal=\"y\")),Your_SS_Year,\".\")","v":"self - 2032"},null,"  options. Use the optional alternative benefits section",null,null,null,null,"Age","FRA Age","PIA","COLA",null,null,null,null,null,null,"PIA ",{"$f":"+Your_SS","v":30000},{"$f":"IF(Spouse_Age>0,+Spouse_SS,0)","v":20000},{"$f":"IF(Spouse_Age>0,Spouse_SS*0.5,0)","v":10000},{"$f":"IF(Your_Age>0,Your_SS*0.5)","v":15000},{"$f":"SS_Add","v":0},{"$f":"SS_Add_Sp","v":0},null,null,{"$f":"IF(IF(B127=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,{"$f":"IF(Spouse_SS_Start<Spouse_Age,\"age error\",\".\")","v":"."},{"$f":"IF(AND(Spouse_Age=0,Spouse_SS>0),\"no spouse age - delete data\",\".\")","v":"."},"Spouse ",20000,66,66,{"$f":"IF(AND(Your_End_Input>0,Your_SS_CA>=Spouse_SS_CA),Your_End_Input,IF(AND(Spouse_End_Input>0,Your_SS_CA>Spouse_SS_CA),Spouse_End_Input+Your_Age-Spouse_Age,\"--\"))","v":85},{"$f":"ROUND(IF(Auto_Spousal=\"n\",Spouse_SS_Calc,IF(Spousal_SS=\"spouse\",Spouse_Spousal,Spouse_SS_Calc))/Round_To,0)*Round_To","v":22100},{"$f":"+Base!E60","v":436700},{"$f":"IF(Spouse_Age=0,\".\",IF(OR(Spouse_SS>0,Spouse_SS_Start>0),IF(OR(Auto_Spousal=\"n\"),\"self\",IF(AND(Spouse_Age>0,Spouse_SS>=Your_SS*0.5),\"self\",\"spousal\")))) & \" - \" & IF(AND(Spouse_Age>0,OR(Spouse_SS>0,Auto_Spousal=\"y\")),Spouse_SS_Year,\".\")","v":"self - 2029"},null,"  to compare two different claiming methods. ",null,null,null,"You ",62,66,30000,0.02,null,null,null,null,null,null,"FRA age ",{"$f":"+FRA_You","v":66},{"$f":"+FRA_Spouse","v":66},null,null,null,null,null,null,{"$f":"IF(IF(B128=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,{"$f":"IF(SS_Started=\"y\",IF(OR(Your_SS_Start=Your_Age,Spouse_SS_Start=Spouse_Age),\".\",\"error: start age must = age\"),\".\")","v":"."},null,"COLA ",0.02,null,null,"Total ",{"$f":"+Your_SS_CA+Spouse_SS_CA","v":68500},{"$f":"+J127+J128","v":1468500},null,null,"Enter each person's Full Retirement Age (FRA)",null,null,null,"Spouse ",61,66,20000,null,null,null,null,null,null,null,"Current age ",{"$f":"Your_Age","v":62},{"$f":"Spouse_Age","v":61},{"$f":"Your_Age","v":62},{"$f":"Spouse_Age","v":61},{"$f":"Your_Age","v":62},{"$f":"Spouse_Age","v":61},null,null,{"$f":"IF(IF(B129=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,null,"Benefits have started ","n",{"$f":"IF(AND(Auto_Spousal=\"y\"),IF(AND(Spouse_SS_Year<FRA_You,Spousal_SS=\"spouse\"),\"Auto error: spouse start year before your start year\",IF(AND(Your_SS_Year<FRA_Spouse,Spousal_SS=\"you\"),\"Auto error: you start year before spouse start year\",\".\")),\".\")","v":"."},null,null,null,null,null,null,"  Personal Insurance Amount (PIA) benefit amount ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start age ",{"$f":"Your_SS_Start","v":70},{"$f":"+Spouse_SS_Start","v":66},{"$f":"Your_SS_Start","v":70},{"$f":"+Spouse_SS_Start","v":66},{"$f":"SS_Add_Start","v":0},{"$f":"SS_Add_Start_Sp","v":0}]
[null,null,null,"Automatic spousal benefits ","n",null,{"$f":"IF(Auto_Spousal=\"y\",IF(Spouse_Age=0,\"must be n\",\".\"),\".\")","v":"."},"Spousal ",{"$f":"ROUND(IF(OR(Spousal_SS=\"none\",AND(Your_SB=\"self\",Spouse_SB=\"self\")),0,IF(Your_Spousal>Spouse_Spousal,Your_Spousal,Spouse_Spousal))/Round_To,0)*Round_To","v":0},{"$f":"IF(Your_SB=\"spousal\",Base!E$40,IF(Spouse_SB=\"spousal\",Base!E$51,0))","v":0},{"$f":"IF(AND(Your_SB=\"spousal\",Spousal_CA>0,OR(Your_SS>0,Auto_Spousal=\"y\")),\"you\",IF(AND(OR(Spouse_SB=\"spousal\",Spousal_SS=\"spouse\"),Spousal_CA>0,OR(Spouse_SS>0,Auto_Spousal=\"y\")),\"spouse\",\"-\"))","v":"-"},null,"  and either a 66 or 67 FRA. Months not supported.",null,null,null,"  Benefits","   Estimated Benefits",null,"Benefits Before COLA",null,"    DRC & Pre-FRA Adj",null,"                  COLA Adjustment",null,null,null,"COLA years ",{"$f":"+AC130-AC129","v":8},5,8,5,-62,-61]
[null,{"$f":"IF(AND(SS_Add>0,SS_Add_End=0),\"ending age req'd\",\".\")","v":"."},null,"Additional benefits: You ",null,null,null,null,{"$f":"ROUND(Your_SS_Add/Round_To,0)*Round_To","v":0},{"$f":"+Base!E42","v":0},{"$f":"IF(SS_Add=0,\"-\",INDEX($E$438:$BE$438,MATCH(SS_Add_Start,$E$436:$BE$436,1)))","v":"-"},null,"If benefits have started enter the current year amount",null,null,null,"Start Age","You","Spouse","You","Spouse","You","Spouse","You","Spouse","lookup-set",null,"COLA ",{"$f":"(1+SS_COLA)^AC131-1","v":0.17165938100226552},{"$f":"(1+SS_COLA)^AD131-1","v":0.10408080320000002},{"$f":"IF(AE127=0,0,(1+SS_COLA)^AE131-1)","v":0.17165938100226552},{"$f":"IF(AF127=0,0,(1+SS_COLA)^AF131-1)","v":0.10408080320000002},{"$f":"IF(AG127=0,0,(1+SS_COLA)^AG131-1)","v":0},{"$f":"IF(AH127=0,0,(1+SS_COLA)^AH131-1)","v":0}]
[null,{"$f":"IF(AND(SS_Add_Sp>0,SS_Add_End_Sp=0),\"ending age req'd\",\".\")","v":"."},null,"Spouse ",null,null,null,null,{"$f":"ROUND(Spouse_SS_Add/Round_To,0)*Round_To","v":0},{"$f":"+Base!E53","v":0},{"$f":"IF(SS_Add_Sp=0,\"-\",INDEX($E$438:$BE$438,MATCH(SS_Add_Start_Sp,$E$437:$BE$437,1)))","v":"-"},null,"  and the person's current as an Start Age.",null,null,null,{"$f":"+Q134-1","v":62},{"$f":"+T133*(1+$X133)","v":22500},{"$f":"+U133*(1+$Y133)","v":15300},{"$f":"+T$137*$V133","v":22500},{"$f":"+U$137*$W133","v":15000},{"$f":"IF(Test_FRA_Y=66,0.75,0.7)","v":0.75},{"$f":"IF(Test_FRA_S=66,0.75,0.7)","v":0.75},{"$f":"(1+Test_COLA)^($Q133-Test_Age_Y)-1","v":0},{"$f":"(1+Test_COLA)^($Q133-Test_Age_S)-1","v":2.0000000000000018E-2},"lookup-set",null,"DRC years ",{"$f":"IF(AND(SS_Started=\"y\",AC129=AC130),0,+AC130-FRA_You)","v":4},{"$f":"IF(AND(SS_Started=\"y\",AD129=AD130),0,+AD130-FRA_Spouse)","v":0},{"$f":"IF(AE130=0,0,IF(+AE130-FRA_You<0,AE130-FRA_You,0))","v":0},{"$f":"IF(AF130=0,0,IF(+AF130-FRA_You<0,AF130-FRA_Spouse,0))","v":0}]
[null,null,null,"Reduction of future benefits ",0.24,2038,{"$f":"IF(OR(SS_re_pc=0,SS_re_yr=0),\"< not using\",\"< using\")","v":"< using"},null,null,null,null,null,"Use Additional benefits for benefits not in model.",null,null,null,63,24480,16646.400000000001,{"$f":"+T$137*$V134","v":24000},{"$f":"+U$137*$W134","v":16000},{"$f":"IF(Test_FRA_Y=66,0.8,0.75)","v":0.8},{"$f":"IF(Test_FRA_S=66,0.8,0.75)","v":0.8},2.0000000000000018E-2,4.0399999999999991E-2,null,null,"DRC & spousal ",{"$f":"IF(OR(AC130=0,AC130<62,AND(SS_Started=\"y\",AC129=AC130)),0,INDEX($AF$173:$AF$181,MATCH(AC130,$AB$173:$AB$181,1))-1)","v":0.32000000000000006},{"$f":"IF(OR(AD130=0,AD130<62,AND(SS_Started=\"y\",AD129=AD130)),0,INDEX($AG$173:$AG$181,MATCH(AD130,$AB$173:$AB$181,1))-1)","v":0},{"$f":"IF(OR(AE130=0,AE130<62,AND(SS_Started=\"y\",AE129=AE130)),0,IF(OR(AE130=0,AE133=0),0,-INDEX($AH$173:$AH$181,MATCH(AE130,$AB$173:$AB$181,1))))","v":0},{"$f":"IF(OR(AF130=0,AF130<62,AND(SS_Started=\"y\",AF129=AF130)),0,IF(OR(AF130=0,AF133=0),0,-INDEX($AI$173:$AI$181,MATCH(AF130,$AB$173:$AB$181,1))))","v":0},null,null,"lookup-set"]
[null,null,null,null,null,null,{"$f":"IF(SS_Started=\"n\",IF(OR(Your_SS_Start>70,Spouse_SS_Start>70),\"Error: an age is over 70 - set benefits started to y\",\".\"),\".\")","v":"."},null,null,null,null,null,"Optional: enter rate/year to reduce future benefits.",null,null,null,64,27060.804,18401.346719999998,{"$f":"+T$137*$V135","v":26010},{"$f":"+U$137*$W135","v":17340},{"$f":"IF(Test_FRA_Y=66,0.867,0.8)","v":0.86699999999999999},{"$f":"IF(Test_FRA_S=66,0.867,0.8)","v":0.86699999999999999},4.0399999999999991E-2,6.1207999999999929E-2,null,null,"Starting benefit ",{"$f":"+AC127*(1+AC132)*(1+AC134)","v":46397.711487689718},{"$f":"+AD127*(1+AD132)*(1+AD134)","v":22081.616064000002},{"$f":"+AE127*(1+AE132)*IF(AND(AE134>-0.5,AE134<>0),-AE134*2,(1+AE134))","v":11716.593810022656},{"$f":"+AF127*(1+AF132)*IF(AND(AF134>-0.5,AF134<>0),-AF134*2,(1+AF134))","v":16561.212048000001},{"$f":"+AG127*(1+AG132)*IF(AND(AG134>-0.5,AG134<>0),-AG134*2,(1+AG134))","v":0},{"$f":"+AH127*(1+AH132)*IF(AND(AH134>-0.5,AH134<>0),-AH134*2,(1+AH134))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(Auto_Spousal=\"y\",IF(OR(Your_SS_Start<62,Spouse_SS_Start<62),\"Error: age below 62\",\".\"),\".\")","v":"."},null,null,null,null,null,"Reduction of future benefits - the Trust Fund will be",null,null,null,65,29703.211919999998,20198.184105600001,{"$f":"+T$137*$V136","v":27990},{"$f":"+U$137*$W136","v":18660},{"$f":"IF(Test_FRA_Y=66,0.933,0.867)","v":0.93300000000000005},{"$f":"IF(Test_FRA_S=66,0.933,0.867)","v":0.93300000000000005},6.1207999999999929E-2,8.2432159999999977E-2,null,null,"Starting year ",{"$f":"IF(Your_SS_Start>0,INDEX($E$438:$BE$438,MATCH(Your_SS_Start,$E$436:$BE$436,1)),0)","v":2032},{"$f":"IF(Spouse_SS_Start>0,INDEX($E$438:$BE$438,MATCH(Spouse_SS_Start,$E$437:$BE$437,1)),0)","v":2029},"spousal:",{"$f":"IF(AND(Your_SS*0.5>Spouse_SS),\"spouse\",IF(AND(Your_SS_Year>=Spouse_SS_Year,Spouse_SS*0.5>Your_SS),\"you\",\"none\"))","v":"none"},null,null,"lookup-set"]
[null,null,null,"optional: alternative benefits ",{"$f":"IF(SS_Comparison=\"y\",\"< using\",\"not using\")","v":"not using"},null,null,null,null,null,null,null," depleted in the future.  Estimate impact here.",null,null,null,66,32472.964799999998,22081.616064000002,{"$f":"IF($T128>0,IF(Test_FRA_Y=66,$T$128,$T$128*$V137),IF(Test_FRA_Y,Test_PIA_Y,Test_PIA_Y*$V137))","v":30000},{"$f":"IF($T129>0,IF(Test_FRA_S=66,$T$129,$T$129*$W137),IF(Test_FRA_S,Test_PIA_S,Test_PIA_S*$W137))","v":20000},{"$f":"IF(Test_FRA_Y=66,1,0.933)","v":1},{"$f":"IF(Test_FRA_S=66,1,0.933)","v":1},8.2432159999999977E-2,0.10408080320000002]
[null,null,{"$f":"IF(Your_SS_Alt=0,\".\",IF(AND(Your_SS_Start_Alt<Your_Age,Spouse_SS_Start_Alt<Spouse_Age),\" error: actual ages > start ages\",IF(Your_SS_Start_Alt<Your_Age,\"error: your actual age > start age\",IF(Spouse_SS_Start_Alt<Spouse_Age,\"error: spouse age > start age\",\".\"))))","v":"."},"You ",30000,{"$f":"FRA_You","v":66},62,{"$f":"IF(AND(Spouse_End_Input>0,Spouse_SS_CA_Alt>=Your_SS_CA_Alt),Spouse_End_Input,IF(AND(Your_End_Input>0,Spouse_SS_CA_Alt>Your_SS_CA_Alt),Your_End_Input+Spouse_Age-Your_Age,\"--\"))","v":"--"},{"$f":"ROUND(IF(Auto_Spousal_Alt=\"n\",Your_SS_Calc_Alt,IF(Spousal_SS_Alt=\"you\",Your_Spousal_Alt,Your_SS_Calc_Alt))/Round_To,0)*Round_To","v":22500},{"$f":"+Details!E48","v":828600},{"$f":"IF(Your_SS_Start_Alt>0,IF(OR(Your_SS_Alt>0,Your_SS_Start_Alt>0),IF(OR(Auto_Spousal_Alt=\"n\"),\"self\",IF(AND(Your_Age>0,Your_SS_Alt>=Spouse_SS_Alt*0.5),\"self\",\"spousal\"))) & \" - \" & IF(AND(Your_Age>0,OR(Your_SS_Alt>0,Auto_Spousal_Alt=\"y\")),Your_SSAlt_Year,\".\"),0)","v":"self - 2024"},null," Year selected MUST be year after last person's ",null,null,null,67,35772.218023680005,24325.108256102401,{"$f":"IF($T128>0,IF(Test_FRA_Y=67,$T$128,T$137*$V138),IF(Test_FRA_Y=67,Test_PIA_Y,T$137*$V138))","v":32400.000000000004},{"$f":"IF($T129>0,IF(Test_FRA_S=67,$T$129,U$137*$W138),IF(Test_FRA_S=67,Test_PIA_S,U$137*$W138))","v":21600},{"$f":"IF(Test_FRA_Y=66,1.08,1)","v":1.08},{"$f":"IF(Test_FRA_S=66,1.08,1)","v":1.08},0.10408080320000002,0.12616241926400007]
[null,null,{"$f":"IF(AND(Spouse_Age=0,Spouse_SS_Alt>0),\"no spouse age - delete data\",\".\")","v":"."},"Spouse ",20000,{"$f":"+FRA_Spouse","v":66},62,{"$f":"IF(AND(Your_End_Input>0,Your_SS_CA_Alt>=Spouse_SS_CA_Alt),Your_End_Input,IF(AND(Spouse_End_Input>0,Your_SS_CA_Alt>Spouse_SS_CA_Alt),Spouse_End_Input+Your_Age-Spouse_Age,\"--\"))","v":85},{"$f":"ROUND(IF(Auto_Spousal_Alt=\"n\",Spouse_SS_Calc_Alt,IF(Spousal_SS_Alt=\"spouse\",Spouse_Spousal_Alt,Spouse_SS_Calc_Alt))/Round_To,0)*Round_To","v":15300},{"$f":"+Details!E59","v":386800},{"$f":"IF(Spouse_SS_Start_Alt>0,IF(Spouse_Age=0,\".\",IF(OR(Spouse_SS_Alt>0,Spouse_SS_Start_Alt>0),IF(OR(Auto_Spousal_Alt=\"n\"),\"self\",IF(AND(Spouse_Age>0,Spouse_SS_Alt>=Your_SS_Alt*0.5),\"self\",\"spousal\")))) & \" - \" & IF(AND(Spouse_Age>0,OR(Spouse_SS_Alt>0,Auto_Spousal_Alt=\"y\")),Spouse_SSAlt_Year,\".\"),0)","v":"self - 2025"},null,"  benefits start.",null,null,null,68,39190.452190387201,26649.507489463293,{"$f":"IF(Test_FRA_Y=66,T$137*V139,T$138*V139)","v":34800},{"$f":"IF(Test_FRA_S=66,U$137*W139,U$138*W139)","v":23200},{"$f":"IF(Test_FRA_Y=66,1.16,1.08)","v":1.1599999999999999},{"$f":"IF(Test_FRA_S=66,1.16,1.08)","v":1.1599999999999999},0.12616241926400007,0.14868566764927982,null,null,null,"    Self Benefits",null,"Spousal Benefits",null,"Additional  Benefits"]
[null,{"$f":"IF(SS_Started_Alt=\"y\",IF(OR(Your_SS_Start_Alt=Your_Age,Spouse_SS_Start_Alt=Spouse_Age),\".\",\"error: start age must = age\"),\".\")","v":"."},null,"COLA ",0.02,null,null,"Total ",{"$f":"+Your_SS_CA_Alt+Spouse_SS_CA_Alt","v":37800},{"$f":"+J138+J139","v":1215400},null,null,"Alternative benefits: use to calculate the impact of",null,null,null,69,42731.106836553212,29057.152648856187,{"$f":"IF(Test_FRA_Y=66,T$137*V140,T$138*V140)","v":37200},{"$f":"IF(Test_FRA_S=66,U$137*W140,U$138*W140)","v":24800},{"$f":"IF(Test_FRA_Y=66,1.24,1.16)","v":1.24},{"$f":"IF(Test_FRA_S=66,1.24,1.16)","v":1.24},0.14868566764927982,0.17165938100226552,null,null,"Optional","You","Spouse","You","Spouse","You","Spouse",null,null,{"$f":"IF(IF(B140=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,null,"Benefits have started ","n",{"$f":"IF(AND(Auto_Spousal_Alt=\"y\"),IF(AND(Spouse_SSAlt_Year<FRA_You,Spousal_SS_Alt=\"spouse\"),\"Auto error: spouse start year before you start year\",IF(AND(Your_SSAlt_Year<FRA_Spouse,Spousal_SS_Alt=\"you\"),\"Auto error: you start year before spouse start year\",\".\")),\".\")","v":"."},null,null,null,null,null,null,"  benefits starting in different ages on your portfolio.",null,null,null,70,46397.711487689718,31550.443811629008,{"$f":"IF(Test_FRA_Y=66,T$137*V141,T$138*V141)","v":39600},{"$f":"IF(Test_FRA_S=66,U$137*W141,U$138*W141)","v":26400},{"$f":"IF(Test_FRA_Y=66,1.32,1.24)","v":1.32},{"$f":"IF(Test_FRA_S=66,1.32,1.24)","v":1.32},0.17165938100226552,0.19509256862231084,null,null,"PIA",{"$f":"+Your_SS_Alt","v":30000},{"$f":"IF(Spouse_Age>0,+Spouse_SS_Alt,0)","v":20000},{"$f":"IF(Spouse_Age>0,Spouse_SS_Alt*0.5,0)","v":10000},{"$f":"IF(Your_Age>0,Your_SS_Alt*0.5)","v":15000},{"$f":"SS_Add_Alt","v":5000},{"$f":"SS_Add_Alt_Sp","v":0}]
[null,null,null,"Automatic spousal benefits ","n",null,{"$f":"IF(Auto_Spousal_Alt=\"y\",IF(Spouse_Age=0,\"must be n\",\".\"),\".\")","v":"."},"Spousal ",{"$f":"ROUND(IF(OR(Spousal_SS_Alt=\"none\",AND(Your_SB_Alt=\"self\",Spouse_SB_Alt=\"self\")),0,IF(Your_Spousal_Alt>Spouse_Spousal_Alt,Your_Spousal_Alt,Spouse_Spousal_Alt))/Round_To,0)*Round_To","v":0},{"$f":"IF(Your_SB_Alt=\"spousal\",Details!E$46,IF(Spouse_SB_Alt=\"spousal\",Details!E$57,0))","v":0},{"$f":"IF(AND(Your_SB_Alt=\"spousal\",Spousal_CA_Alt>0,OR(Your_SS_Alt>0,Auto_Spousal_Alt=\"y\")),\"you\",IF(AND(OR(Spouse_SB_Alt=\"spousal\",Spousal_SS_Alt=\"spouse\"),Spousal_CA_Alt>0,OR(Spouse_SS_Alt>0,Auto_Spousal_Alt=\"y\")),\"spouse\",\"-\"))","v":"-"},null,"The Base case will include the above default benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRA age ",{"$f":"+FRA_You","v":66},{"$f":"+FRA_Spouse","v":66}]
[null,{"$f":"IF(AND(SS_Add_Alt>0,SS_Add_End_Alt=0),\"ending age req'd\",\".\")","v":"."},null,"Additional benefits: You ",5000,null,62,69,{"$f":"ROUND(Your_SS_Add_Alt/Round_To,0)*Round_To","v":5000},{"$f":"+Details!E47","v":42800},{"$f":"IF(OR(SS_Add_Alt=0,SS_Add_Start_Alt<Your_Age),\"-\",INDEX($E$438:$BE$438,MATCH(SS_Add_Start_Alt,$E$436:$BE$436,1)))","v":2024},null," and  the alternative benefits will be in the Full case.",null,null,null,null,null,null,null,null,null,null,null,null,"lookup-set",null,"Current age ",{"$f":"Your_Age","v":62},{"$f":"Spouse_Age","v":61},{"$f":"Your_Age","v":62},{"$f":"Spouse_Age","v":61},{"$f":"Your_Age","v":62},{"$f":"Spouse_Age","v":61},null,null,{"$f":"IF(IF(B143=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,{"$f":"IF(AND(SS_Add_Alt_Sp>0,SS_Add_End_Alt_Sp=0),\"ending age req'd\",\".\")","v":"."},null,"Spouse ",null,null,null,null,{"$f":"ROUND(Spouse_SS_Add_Alt/Round_To,0)*Round_To","v":0},{"$f":"+Details!E58","v":0},{"$f":"IF(OR(SS_Add_Alt_Sp=0,SS_Add_Alt_Sp<Spouse_Age),\"-\",INDEX($E$438:$BE$438,MATCH(SS_Add_Start_Alt_Sp,$E$437:$BE$437,1)))","v":"-"},null,"Using these benefits is selected at the top of the page.",null,null,null,null,null,null,null,null,null,null,null,null,"lookup-set",null,"Start age ",{"$f":"Your_SS_Start_Alt","v":62},{"$f":"+Spouse_SS_Start_Alt","v":62},{"$f":"Your_SS_Start_Alt","v":62},{"$f":"+Spouse_SS_Start_Alt","v":62},{"$f":"SS_Add_Start_Alt","v":62},{"$f":"SS_Add_Start_Alt_Sp","v":0},null,null,"ok"]
[null,null,null,"Reduction of future benefits ",0.24,2038,{"$f":"IF(OR(SS_re_pc_alt=0,SS_re_yr_alt=0),\"< not using\",\"< using\")","v":"< using"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COLA years ",{"$f":"+AC144-AC143","v":0},1,0,1,0,-61]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COLA ",{"$f":"(1+SS_COLA_Alt)^AC145-1","v":0},{"$f":"(1+SS_COLA_Alt)^AD145-1","v":2.0000000000000018E-2},{"$f":"IF(AE141=0,0,(1+SS_COLA_Alt)^AE145-1)","v":0},{"$f":"IF(AF141=0,0,(1+SS_COLA_Alt)^AF145-1)","v":2.0000000000000018E-2},{"$f":"IF(AG141=0,0,(1+SS_COLA)^AG145-1)","v":0},{"$f":"IF(AH141=0,0,(1+SS_COLA)^AH145-1)","v":0}]
[null,null,null,null,{"$f":"IF(Auto_Spousal_Alt=\"y\",IF(OR(Your_SS_Start_Alt<62,Spouse_SS_Start_Alt<62),\"Error: age below 62\",\".\"),\".\")","v":"."},null,null,{"$f":"IF(SS_Started_Alt=\"n\",IF(OR(Your_SS_Start_Alt>70,Spouse_SS_Start_Alt>70),\"Error: an age is over 70 - set benefits started to y\",\".\"),\".\")","v":"."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DRC years ",{"$f":"IF(AND(SS_Started_Alt=\"y\",AC143=AC144),0,+AC144-FRA_You)","v":-4},{"$f":"IF(AND(SS_Started_Alt=\"y\",AD143=AD144),0,+AD144-FRA_Spouse)","v":-4},{"$f":"IF(AE144=0,0,IF(+AE144-FRA_You<0,AE144-FRA_You,0))","v":-4},{"$f":"IF(AF144=0,0,IF(+AF144-FRA_You<0,AF144-FRA_Spouse,0))","v":-4},null,null,null,null,{"$f":"IF(IF(E147=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,null,"single premium ",{"$f":"IF(SPIA_Amt>0,\"using\",\"not using\")","v":"using"},null,{"$f":"IF(AND(SPIA_Age>0,SPIA_Start=0),\"Error: start age required\",\".\")","v":"."},null,null,{"$f":" \"         Funds Available at Age \" & SPIA_Age","v":"         Funds Available at Age 76"},null,null,null,"SPIA feature: use to see the impact of purchasing a SPIA on your income, taxes and portfolio. The purchase of the annuity can be made from one",null,null,null,null,null,null,null,null,null,null,null,null,null,"DRC & spousal",{"$f":"IF(OR(AC144=0,AC144<62,AND(SS_Started_Alt=\"y\",AC143=AC144)),0,INDEX($AF$200:$AF$208,MATCH(AC144,$AB$200:$AB$208,1))-1)","v":-0.25},{"$f":"IF(OR(AD144=0,AD144<62,AND(SS_Started_Alt=\"y\",AD143=AD144)),0,INDEX($AG$200:$AG$208,MATCH(AD144,$AB$200:$AB$208,1))-1)","v":-0.25},{"$f":"IF(OR(AE144=0,AE144<62,AND(SS_Started_Alt=\"y\",AE143=AE144)),0,IF(OR(AE144=0,AE147=0),0,-INDEX($AH$200:$AH$208,MATCH(AE144,$AB$200:$AB$208,1))))","v":-0.35},{"$f":"IF(OR(AF144=0,AF144<62,AND(SS_Started_Alt=\"y\",AF143=AF144)),0,IF(OR(AF144=0,AF147=0),0,-INDEX($AI$200:$AI$208,MATCH(AF144,$AB$200:$AB$208,1))))","v":-0.35},null,null,null,null,{"$f":"IF(IF(G148=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,null,"immediate annuity (SPIA)","Amount",null,"Ages","Income",null,"Source","Portfolio","Base",null,"  of three accounts, each having different Federal tax consequences. If bought in an earlier year, enter the income here and use your age when bought.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Starting benefit ",{"$f":"+AC141*(1+AC146)*(1+AC148)","v":22500},{"$f":"+AD141*(1+AD146)*(1+AD148)","v":15300},{"$f":"+AE141*(1+AE146)*IF(AND(AE148>-0.5,AE148<>0),-AE148*2,(1+AE148))","v":7000},{"$f":"+AF141*(1+AF146)*IF(AND(AF148>-0.5,AF148<>0),-AF148*2,(1+AF148))","v":10710},{"$f":"+AG141*(1+AG146)*IF(AND(AG148>-0.5,AG148<>0),-AG148*2,(1+AG148))","v":5000},{"$f":"+AH141*(1+AH146)*IF(AND(AH148>-0.5,AH148<>0),-AH148*2,(1+AH148))","v":0},null,null,{"$f":"IF(OR(AND(SPIA_From=\"t\",SPIA_Amt>$K$150),AND(SPIA_From=\"i\",SPIA_Amt>$K$151),AND(SPIA_From=\"r\",SPIA_Amt>$K$152)),1,\"ok\")","v":"ok"}]
[null,null,null,"Purchase price ",100000,"Buying age ",76,"Income ",9000,"   Taxable - t  ",{"$f":"IF(SPIA_Age>Your_Age,INDEX(Details!$F$8:$AS$8,$AB$153),\"\")","v":281300},{"$f":"IF(SPIA_Age>Your_Age,INDEX(Base!$F$8:$AS$8,$AB$153),\"\")","v":281300},{"$f":"IF(AND(SPIA_Amt>0,SPIA_From=\"t\"),\"using\",\".\")","v":"using"},"Taxable account: The annuity income is taxable but reduced by the Exclusion Factor.",null,null,null,null,null,null,null,null,null,null,null,"index",null,"Starting year ",{"$f":"IF(AND(Your_SS_Start_Alt>0,Your_SS_Start_Alt>=Your_Age),INDEX($E$438:$BE$438,MATCH(Your_SS_Start_Alt,$E$436:$BE$436,1)),0)","v":2024},{"$f":"IF(AND(Spouse_SS_Start_Alt>0,Spouse_SS_Start_Alt>=Spouse_Age),INDEX($E$438:$BE$438,MATCH(Spouse_SS_Start_Alt,$E$437:$BE$437,1)),0)","v":2025},"spousal:",{"$f":"IF(AND(Your_SS_Alt*0.5>Spouse_SS_Alt),\"spouse\",IF(AND(Your_SSAlt_Year>=Spouse_SSAlt_Year,Spouse_SS_Alt*0.5>Your_SS_Alt),\"you\",\"none\"))","v":"none"}]
[null,null,null,"Portfolio account to use ","t","Start age ",76,"COLA ",0,"    IRA 1 - i",{"$f":"IF(SPIA_Age>Your_Age,INDEX(Details!$F$9:$AS$9,$AB$153),\"\")","v":426800},{"$f":"IF(SPIA_Age>Your_Age,INDEX(Base!$F$9:$AS$9,$AB$153),\"\")","v":426800},{"$f":"IF(AND(SPIA_Amt>0,SPIA_From=\"i\"),\" using\",\".\")","v":"."},"Traditional IRA:  The entire annuity income is taxable.",null,null,null,null,null,null,null,null,null,null,null,"index"]
[null,null,null,"Total Income ",{"$f":"+Base!E65","v":144000},"End age ",null,"Excl Ratio ",0.75,"    Roth 1 - r",{"$f":"IF(SPIA_Age>Your_Age,INDEX(Details!$F$15:$AS$15,$AB$153),\"\")","v":183300},{"$f":"IF(SPIA_Age>Your_Age,INDEX(Base!$F$15:$AS$15,$AB$153),\"\")","v":183300},{"$f":"IF(AND(SPIA_Amt>0,SPIA_From=\"r\"),\" using\",\".\")","v":"."},"Roth IRA: The annuity income is non-taxable.",null,null,null,null,null,null,null,null,null,null,null,"index",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(SPIA_Age>0,SPIA_Start=0),1,\"ok\")","v":"ok"}]
[null,null,null,null,null,null,null," Non-taxable ",{"$f":"+SPIA_Income*SPIA_Excl","v":6750},null,null,null,null,{"$f":"IF(OR(Details!$E$8<0,Details!$E$11<0,Details!$E$14<0,Details!$E$18<0),\"Portfolio: Ending balance \" & Details!$E$8,\".\")","v":"."},null,null,null,null,null,null,null,null,null,null,null,null,"SPIA_Age_Idx",{"$f":"MATCH(SPIA_Age,Details!$F$4:$AS$4,1)","v":15},null,null,null,null,null,null,null,null,{"$f":"IF(IF(B154=\".\",0,1)+IF(B154=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,{"$f":"IF(OR(AND(SPIA_From=\"t\",SPIA_Amt>$K$150,SPIA_Amt>0),AND(SPIA_From=\"i\",SPIA_Amt>$K$151,SPIA_Amt>0),AND(SPIA_From=\"r\",SPIA_Amt>$K$152,SPIA_Amt>0)),\"Error: Selected account balance too low for purchase in age selected: purchase set to $0.\",\".\")","v":"."},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Negative_Full>0,\"Portfolio: negative balances for \" & Negative_Full & \" years\",\".\")","v":"."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IF(B155=\".\",0,1)+IF(B155=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,{"$f":"IF(OR(AND(SPIA_From=\"t\",SPIA_Amt>$L$150,SPIA_Amt>0),AND(SPIA_From=\"i\",SPIA_Amt>$L$151,SPIA_Amt>0),AND(SPIA_From=\"r\",SPIA_Amt>$L$152,SPIA_Amt>0)),\"Error: Base case account balance too low for purchase in age selected: purchase set to $0. Cases may be different.\",\".\")","v":"."},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(Base!$E$8<0,Base!$E$11<0,Base!$E$14<0,Base!$E$18<0),\"Base portfolio: Ending balance \" & Base!$E$8,\".\")","v":"."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"diff line",{"$f":"IF(IF(N153=\".\",0,1)+IF(N153=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"diff line",{"$f":"IF(IF(N154=\".\",0,1)+IF(N154=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"diff line","ok"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(negative_base>0,\"Base portfolio: negative balances for \" & negative_base & \" years\",\".\")","v":"."},null,"Account Balance Monitor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(Base!$E$8<0,Base!$E$11<0,Base!$E$14<0,Base!$E$17<0,Base!$E$18<0,Details!$E$8<0,Details!$E$11<0,Details!$E$14<0,Details!$E$17<0,Details!$E$18<0),\"Negative final account balances - adjust factors\",\"No negative final balances\")","v":"No negative final balances"}]
[null,null,null,"5. Expenses ",null,null,{"$f":"IF(Expense_Chg_Year>Your_Age_End,\"Error: change age > model end age\",\".\")","v":"."},null,null,null,null,null,null,null,null,{"$f":"IF(OR(negative_base>0,Negative_Full>0),\"Negative yearly balance detected\",\"No negative yearly balances\")","v":"No negative yearly balances"},null,null,null,null,null,null,null,null,null,"-5-",null,null,null,null,null,null,null,null,null,null,"-5-"]
[null,null,null,null,null,null,{"$f":"IF(Expense_Chg_Year=\"\",\"\",IF(Expense_Change>0,\"increase in \"&(First_Year+Expense_Chg_Year-Your_Age),IF(Expense_Change<0,\"decrease in \"&(First_Year+Expense_Chg_Year-Your_Age),\"\")))","v":"increase in 2042"},null,null,"Ending",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRA age:",{"$f":"+FRA_You","v":66},{"$f":"+FRA_Spouse","v":66},null,"    DRC & Pre-FRA Adj",null,"            Spousal",null,"COLA",{"$f":"IF(IF(G170=\".\",0,1)+IF(G170=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,null,"living expenses ","Annual","Inflation","Change Age and Percent",null,"Total","Portfolio",null,"calculator: list of annual expenses",null,null,null,"Expenses: Enter your first year living expenses, excluding Federal and state taxes, and an annual inflation/escalation rate.",null,null,null,null,null,null,null,null,null,null,null,"Start Age","You","Spouse","Spousal","You","Spouse","You","Spouse","Factor"]
[null,null,null,"excluding income taxes ",70000,0.02,80,0.2,{"$f":"+Details!E144","v":3129300},{"$f":"+Details!$E$19","v":2613900},null,"Mortgage, rent",null,5000,null,"Inflation: Annual escalation rate for living expenses, aka COLA.  Using a rate based on historic CPI-U averages is",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AB174-1","v":62},{"$f":"+AC$177*$AF173","v":22500},{"$f":"+AD$177*$AG173","v":15000},{"$f":"IF(AC$177>+AD$177,AC$177*AH173,AD$177*AH173)","v":10500},{"$f":"IF(FRA_You=66,0.75,0.7)","v":0.75},{"$f":"IF(FRA_Spouse=66,0.75,0.7)","v":0.75},{"$f":"IF(FRA_You=66,0.35,0.325)","v":0.35},{"$f":"IF(FRA_Spouse=66,0.35,0.325)","v":0.35},{"$f":"(1+SS_COLA)^($AB173-Your_Age)-1","v":0}]
[null,null,null,null,null,null,null,"user adjustments ",{"$f":"+Details!E143","v":0},null,null,"Property taxes",null,5000,null," recommended.   Annual average CPI-U inflation thru 2018: 30 years: 2.6%, 20 years: 2.2%, 10 years: 1.6%",null,null,null,null,null,null,null,null,null,null,null,63,{"$f":"+AC$177*$AF174","v":24000},{"$f":"+AD$177*$AG174","v":16000},{"$f":"IF(AC$177>+AD$177,AC$177*AH174,AD$177*AH174)","v":11250},{"$f":"IF(FRA_You=66,0.8,0.75)","v":0.8},{"$f":"IF(FRA_Spouse=66,0.8,0.75)","v":0.8},{"$f":"IF(FRA_You=66,0.375,0.35)","v":0.375},{"$f":"IF(FRA_Spouse=66,0.375,0.35)","v":0.375},2.0000000000000018E-2]
[null,null,null,null,null,null,null,null,null,null,null,"Utilities",null,3000,null,"Change Age: Enter a percent to increase or decrease expenses in a future year using Your age. ",null,null,null,null,null,null,null,null,null,null,null,64,{"$f":"+AC$177*$AF175","v":26010},{"$f":"+AD$177*$AG175","v":17340},{"$f":"IF(AC$177>+AD$177,AC$177*AH175,AD$177*AH175)","v":12510},{"$f":"IF(FRA_You=66,0.867,0.8)","v":0.86699999999999999},{"$f":"IF(FRA_Spouse=66,0.867,0.8)","v":0.86699999999999999},{"$f":"IF(FRA_You=66,0.417,0.375)","v":0.41699999999999998},{"$f":"IF(FRA_Spouse=66,0.417,0.375)","v":0.41699999999999998},4.0399999999999991E-2]
[null,null,null,"temporary expenses ","Annual","Start Age","End Age",null,null,null,null,"Home insurance",null,1000,null,"User Adjustments: If the automatic expense amounts are not providing a reasonable expense estimate result in one or",null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"+AC$177*$AF176","v":27990},{"$f":"+AD$177*$AG176","v":18660},{"$f":"IF(AC$177>+AD$177,AC$177*AH176,AD$177*AH176)","v":13740},{"$f":"IF(FRA_You=66,0.933,0.867)","v":0.93300000000000005},{"$f":"IF(FRA_Spouse=66,0.933,0.867)","v":0.93300000000000005},{"$f":"IF(FRA_You=66,0.458,0.417)","v":0.45800000000000002},{"$f":"IF(FRA_Spouse=66,0.458,0.417)","v":0.45800000000000002},6.1207999999999929E-2]
[null,null,null,null,5000,62,66,{"$f":"\" \" & Temp_Expense_End-Temp_Expense_Start+1 & \" years\"","v":" 5 years"},{"$f":"+Details!E141","v":25000},null,null,"Home maintenance",null,2000,null," more years, manually-entered yearly expenses can be added on the Details page. ",null,null,null,null,null,null,null,null,null,null,null,66,{"$f":"IF(FRA_You=66,Your_SS,Your_SS*$AF177)","v":30000},{"$f":"IF(FRA_Spouse=66,Spouse_SS,Spouse_SS*$AG177)","v":20000},{"$f":"IF(AC$177>+AD$177,AC$177*AH177,AD$177*AH177)","v":15000},{"$f":"IF(FRA_You=66,1,0.933)","v":1},{"$f":"IF(FRA_Spouse=66,1,0.933)","v":1},{"$f":"IF(FRA_You=66,0.5,0.458)","v":0.5},{"$f":"IF(FRA_Spouse=66,0.5,0.458)","v":0.5},8.2432159999999977E-2]
[null,null,null,null,null,{"$f":"IF(AND(Temp_Expense>0,OR(Temp_Expense_Start=0,Temp_Expense_End=0)),\"Error - start and end age required\",\".\")","v":"."},null,"Total",{"$f":"+Expense_Total+I174+I177","v":3154300},null,null,"Medical",null,10000,null,"Temporary Expenses: Annual fixed expenses not subject to inflation or changes, such as a mortgage.\n",null,null,null,null,null,null,null,null,null,null,null,67,{"$f":"IF(FRA_You=67,Your_SS,AC$177*$AF178)","v":32400.000000000004},{"$f":"IF(FRA_Spouse=67,Spouse_SS,AD$177*$AG178)","v":21600},{"$f":"IF(FRA_You=66,+AE177,IF(AC$178>+AD$178,AC$178*AH178,AD$178*AH178))","v":15000},{"$f":"IF(FRA_You=66,1.08,1)","v":1.08},{"$f":"IF(FRA_Spouse=66,1.08,1)","v":1.08},0.5,0.5,0.10408080320000002]
[null,null,null,"IRMAA surcharges ",null,null,null,null,null,null,null,"Health insurance",null,4000,null," Starting and ending years (Your age) are required.",null,null,null,null,null,null,null,null,null,null,null,68,{"$f":"IF(FRA_You=66,AC$177*AF179,AC$178*AF179)","v":34800},23200,{"$f":"+AE178","v":15000},{"$f":"IF(FRA_You=66,1.16,1.08)","v":1.1599999999999999},{"$f":"IF(FRA_Spouse=66,1.16,1.08)","v":1.1599999999999999},0.5,0.5,0.12616241926400007]
[null,null,null,"Medicare Part B premium per person ",165,"2023 rates",null,null,null,null,null,"Vehicles",null,10000,null,null,null,null,null,null,null,null,null,null,null,null,null,69,37200,24800,{"$f":"+AE179","v":15000},{"$f":"IF(FRA_You=66,1.24,1.16)","v":1.24},{"$f":"IF(FRA_Spouse=66,1.24,1.16)","v":1.24},0.5,0.5,0.14868566764927982]
[null,null,null,"Part D premium per person ",0,null,null,null,null,null,null,"Misc",null,1000,null,"IRMAA Surcharges:  This feature calculates an estimate of additional Medicare premiums resulting from high income",null,null,null,null,null,null,null,null,null,null,null,70,39600,26400,{"$f":"+AE180","v":15000},{"$f":"IF(FRA_You=66,1.32,1.24)","v":1.32},{"$f":"IF(FRA_Spouse=66,1.32,1.24)","v":1.32},0.5,0.5,0.17165938100226552]
[null,null,null,"Previous 2 years MAGI ",null,null,null,null,null,null,null,"Fuel",null,2000,null,"  income levels, aka: the  income-related monthly adjustment amount (IRMAA).",null,null,null,null,null,null,"Medicare website",null,null,"-5-",null,null,null,null,null,null,null,null,null,null,"-5-"]
[null,null,null,null,null,null,null,null,null,null,null,"Groceries",null,7500,null," The yearly calculated amounts are NOT automatically  included in yearly expenses.  If significant you can enter \"y\""]
[null,null,null,"Total estimated surcharges ",{"$f":"+Details!E286","v":0},{"$f":"\"over \" & +Details!D286 & 'Tax Tables'!D64","v":"over 0 years                                       "},{"$f":"+'Tax Tables'!D64","v":"                                       "},null,null,null,null,"Restaurants",null,4000,null,"    to include them in yearly expenses.  See Details page for the amounts included in each year."]
[null,null,null,"Include in expenses? ","n",{"$f":"IF(IRMAA_Incl=\"y\",\"Included\",\"Excluded\")","v":"Excluded"},null,null,null,null,null,"Clothing",null,500,null,"  If surcharges are expected in the years enter the previous two years MAGI to calculate the first two years."]
[null,null,null,"ACA premium subsidies ",{"$f":"\" \" & Details!E287 & \" years qualify\"","v":" 2 years qualify"},null,null,null,null,null,null,"Vacation",null,15000,null,"Affordable Care Act subsidies: This is a rough estimate of the number of years before Your or Spouse's age of 65 that"]
[null,null,null,null,null,null,null,null,null,null,null,"Travel",null,5000,null," might meet this subsidy level.  The actual subsidy is not estimated. Go to the Details page to see which years may qualify."]
[null,null,"notes",null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(N173:N187)","v":75000}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"6. IRA Contributions & Withdrawals ",null,"Yearly",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-6-",null,null,null,null,null,null,null,null,null,null,"-6-"]
[null,null,null,"IRA contributions ","Annual","Change","Start Age","End Age","Total","  Years",null,null,"IRA contributions and withdrawals: enter contributions to selected IRAs and withdrawals from existing and inherited IRAs necessary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Optional",{"$f":"+AC171","v":66},{"$f":"+AD171","v":66},null,"  DRC & Pre-FRA Adj",null,"            Spousal"]
[null,null,null,"IRA 1 ",null,0,null,null,{"$f":"Details!E87","v":0},{"$f":"IF(AND(E199>0,G199=0),\"Age Error\",IF(AND(G199=0,H199=0),\"_\" & \"-\" & Final_Year,IF(G199=0,\"\",G199-Your_Age+First_Year) & \"-\" & IF(H199=0,Final_Year,H199-Your_Age+First_Year)))","v":"_-2053"},null,null,"   to fund living expenses or other needs.  These withdrawals are in addition to any RMD amounts.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start Age","You","Spouse","Spousal","Self","Spouse","You","Spouse","Factor"]
[null,null,null,"IRA 2 ",6500,0,62,70,{"$f":"Details!E98","v":58500},{"$f":"IF(AND(E200>0,G200=0),\"Age Error\",IF(AND(G200=0,H200=0),\"_\" & \" - \" & Final_Year,IF(G200=0,\"\",G200-Your_Age+First_Year) & \" - \" & IF(H200=0,Final_Year,H200-Your_Age+First_Year)))","v":"2024 - 2032"},null,null,"Annual amount: enter amount to contribute and/or withdraw.  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AB201-1","v":62},{"$f":"AC$204*$AF200","v":22500},{"$f":"+AD$204*$AF200","v":15000},{"$f":"IF(AC$205>+AD$205,AC$205*AH200,AD$205*AH200)","v":11340},{"$f":"IF(FRA_You_Alt=66,0.75,0.7)","v":0.75},{"$f":"IF(FRA_Spouse_Alt=66,0.75,0.7)","v":0.75},{"$f":"IF(FRA_You_Alt=66,0.35,0.325)","v":0.35},{"$f":"IF(FRA_Spouse_Alt=66,0.35,0.325)","v":0.35},{"$f":"(1+SS_COLA)^($AB200-Your_Age)-1","v":0}]
[null,null,null,"Roth 1 ",1000,0.1,62,65,{"$f":"Details!E120","v":4600},{"$f":"IF(AND(E201>0,G201=0),\"Age Error\",IF(AND(G201=0,H201=0),\"_\" & \" - \" & Final_Year,IF(G201=0,\"\",G201-Your_Age+First_Year) & \" - \" & IF(H201=0,Final_Year,H201-Your_Age+First_Year)))","v":"2024 - 2027"},null,null,"Yearly Change: enter a positive or negative percentage to increase or decrease annual contributions and withdrawals.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,{"$f":"AC$204*$AF201","v":24000},{"$f":"+AD$204*$AF201","v":16000},12150.000000000002,{"$f":"IF(FRA_You_Alt=66,0.8,0.75)","v":0.8},{"$f":"IF(FRA_Spouse_Alt=66,0.8,0.75)","v":0.8},{"$f":"IF(FRA_You_Alt=66,0.375,0.35)","v":0.375},{"$f":"IF(FRA_Spouse_Alt=66,0.375,0.35)","v":0.375},2.0000000000000018E-2]
[null,null,null,null,{"$f":"IF(Negative_Full>0,\"Alert! Portfolio has negative beginning balance in one or more accounts for \" & Negative_Full & \" years\",\".\")","v":"."},null,null,null,null,null,null,null,"Start Age: enter Your age to start contributions and withdrawals. This is required if an amount is entered.  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,{"$f":"AC$204*$AF202","v":26010},{"$f":"+AD$204*$AF202","v":17340},13510.800000000001,{"$f":"IF(FRA_You_Alt=66,0.867,0.8)","v":0.86699999999999999},{"$f":"IF(FRA_Spouse_Alt=66,0.867,0.8)","v":0.86699999999999999},{"$f":"IF(FRA_You_Alt=66,0.417,0.375)","v":0.41699999999999998},{"$f":"IF(FRA_Spouse_Alt=66,0.417,0.375)","v":0.41699999999999998},4.0399999999999991E-2]
[null,null,null,"IRA withdrawals ",null,null,null,null,null,"Ending",null,null,"End Age: enter Your age for the last year of contributions and withdrawals, including any IRA inherited by spouse.  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"AC$204*$AF203","v":27990},{"$f":"+AD$204*$AF203","v":18660},14839.200000000003,{"$f":"IF(FRA_You_Alt=66,0.933,0.867)","v":0.93300000000000005},{"$f":"IF(FRA_Spouse_Alt=66,0.933,0.867)","v":0.93300000000000005},{"$f":"IF(FRA_You_Alt=66,0.458,0.417)","v":0.45800000000000002},{"$f":"IF(FRA_Spouse_Alt=66,0.458,0.417)","v":0.45800000000000002},6.1207999999999929E-2]
[null,null,null,"IRA 1",{"$f":"IF(AND(tIRA_Begin=0,OR(tIRA_Withdr_Compare1>0,tIRA_Withdr_Compare2>0)),\"IRA 1 beginning balance is 0\",\".\")","v":"."},null,null,null,"Total","Balance","  Years",null,"  Leave blank to automatically select the last model year.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,{"$f":"IF(FRA_You=66,Your_SS_Alt,Your_SS_Alt*$AF204)","v":30000},{"$f":"IF(FRA_Spouse=66,Spouse_SS_Alt,Spouse_SS_Alt*$AH204)","v":20000},16200.000000000002,{"$f":"IF(FRA_You_Alt=66,1,0.933)","v":1},{"$f":"IF(FRA_Spouse_Alt=66,1,0.933)","v":1},{"$f":"IF(FRA_You_Alt=66,0.5,0.458)","v":0.5},{"$f":"IF(FRA_Spouse_Alt=66,0.5,0.458)","v":0.5},8.2432159999999977E-2]
[null,null,{"$f":"IF(E205>0,IF(OR(OR(G205<Your_Age,G205>Your_Age_End),H205>Your_Age_End),\"Error: S/E age <> Your Age\",\".\"),\".\")","v":"."},"withdrawal 1 ",40000,0.03,62,69,{"$f":"-Details!E88","v":355700},{"$f":"+Details!E9","v":399900},{"$f":"IF(AND(E205>0,G205=0),\"Age Error\",IF(AND(G205=0,H205=0),\"_\"&\" - \"&Final_Year,IF(G205=0,\"\",G205-Your_Age+First_Year)&\" - \"&IF(H205=0,Final_Year,H205-Your_Age+First_Year)))","v":"2024 - 2031"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,{"$f":"IF(FRA_You=67,Your_SS_Alt,AC$204*$AF205)","v":32400.000000000004},{"$f":"IF(FRA_Spouse=67,Spouse_SS_Alt,AD$204*$AG205)","v":21600},16200.000000000002,{"$f":"IF(FRA_You_Alt=66,1.08,1)","v":1.08},{"$f":"IF(FRA_Spouse_Alt=66,1.08,1)","v":1.08},0.5,0.5,0.10408080320000002,{"$f":"IF(IF(C205=\".\",0,1)+IF(C205=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,{"$f":"IF(E206>0,IF(OR(OR(G206<Your_Age,G206>Your_Age_End),H206>Your_Age_End),\"Error: S/E age <> Your Age\",\".\"),\".\")","v":"."},"withdrawal 2 ",10000,-0.1,70,75,{"$f":"-Details!E89","v":46900},null,{"$f":"IF(AND(E206>0,G206=0),\"Age Error\",IF(AND(G206=0,H206=0),\"_\"&\" - \"&Final_Year,IF(G206=0,\"\",G206-Your_Age+First_Year)&\" - \"&IF(H206=0,Final_Year,H206-Your_Age+First_Year)))","v":"2032 - 2037"},null,"Tax Note: Taxes on traditional IRA withdrawals are not adjusted (reduced) for these after-tax contributions in the model. This will result in ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,{"$f":"IF(FRA_You=66,AC$204*$AF206,AC$205*$AF206)","v":34800},{"$f":"IF(FRA_Spouse=66,+AD$204*$AG206,+AD$205*$AG206)","v":23200},{"$f":"+AE205","v":16200.000000000002},{"$f":"IF(FRA_You_Alt=66,1.16,1.08)","v":1.1599999999999999},{"$f":"IF(FRA_Spouse_Alt=66,1.16,1.08)","v":1.1599999999999999},0.5,0.5,0.12616241926400007,{"$f":"IF(IF(C206=\".\",0,1)+IF(C206=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,null,"IRA 2",{"$f":"IF(OR(AND(tIRA_Begin2=0,E208>0),AND(tIRA_Begin2=0,E224>0)),\"IRA 2 beginning balance is 0\",\".\")","v":"."},null,{"$f":"IF(OR(AND(E205>0,G205=0),AND(E206>0,G206=0),AND(E205>0,G205=0),AND(E206>0,G206=0)),\"Error: start age required\",\".\")","v":"."},{"$f":"IF(OR(AND(H205<G205,H205<>0),AND(H221<G221,H221<>0),AND(H206<G206,H206<>0),AND(H222<G222,H222<>0)),\"Error: end age < start age\",\".\")","v":"."},null,null,null,null,"  higher forecast taxes than will actually be incurred. Use the AGI User Input adjustment line on the Details page to adjust for this",null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,{"$f":"IF(FRA_You=66,AC$204*$AF207,AC$205*$AF207)","v":37200},{"$f":"IF(FRA_Spouse=66,+AD$204*$AG207,+AD$205*$AG207)","v":24800},{"$f":"+AE206","v":16200.000000000002},{"$f":"IF(FRA_You_Alt=66,1.24,1.16)","v":1.24},{"$f":"IF(FRA_Spouse_Alt=66,1.24,1.16)","v":1.24},0.5,0.5,0.14868566764927982,{"$f":"IF(IF(G207=\".\",0,1)+IF(H207=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,{"$f":"IF(E208>0,IF(OR(OR(G208<Your_Age,G208>Your_Age_End),H208>Your_Age_End),\"Error: S/E age <> Your Age\",\".\"),\".\")","v":"."},"withdrawal ",null,0,null,null,{"$f":"-Details!E99","v":0},{"$f":"+Details!E10","v":471300},{"$f":"IF(AND(E208>0,G208=0),\"Age Error\",IF(AND(G208=0,H208=0),\"_\"&\"-\"&Final_Year,IF(G208=0,\"\",G208-Your_Age+First_Year)&\" - \"&IF(H208=0,Final_Year,H208-Your_Age+First_Year)))","v":"_-2053"},null,"  if necessary. There is a limit on traditional IRA contributions based on age and earnings.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,{"$f":"IF(FRA_You=66,AC$204*$AF208,AC$205*$AF208)","v":39600},{"$f":"IF(FRA_Spouse=66,+AD$204*$AG208,+AD$205*$AG208)","v":26400},{"$f":"+AE207","v":16200.000000000002},{"$f":"IF(FRA_You_Alt=66,1.32,1.24)","v":1.32},{"$f":"IF(FRA_Spouse_Alt=66,1.32,1.24)","v":1.32},0.5,0.5,0.17165938100226552,{"$f":"IF(IF(C208=\".\",0,1)+IF(C208=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,null,null,null,null,{"$f":"IF(AND($E$208>0,$G$208=0,Roth_Begin>0),\"Error: start age required\",\".\")","v":"."},{"$f":"IF(AND(OR(H208<G208),H208<>0),\"Error: end age < start age\",\".\")","v":"."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IF(G209=\".\",0,1)+IF(H209=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,"Existing Roth IRAs","Roth 1"]
[null,null,{"$f":"IF(E211>0,IF(OR(OR(G211<Your_Age,G211>Your_Age_End),H211>Your_Age_End),\"Error: S/E age <> Your Age\",\".\"),\".\")","v":"."},"withdrawal 1 ",30000,0,80,null,{"$f":"-Details!E121","v":210000},{"$f":"+Details!E15","v":0},{"$f":"IF(AND(E211>0,G211=0),\"Age Error\",IF(AND(G211=0,H211=0),\"_\"&\" - \"&Final_Year,IF(G211=0,\"\",G211-Your_Age+First_Year)&\" - \"&IF(H211=0,Final_Year,H211-Your_Age+First_Year)))","v":"2042 - 2053"},null,"Roth withdrawals:  These are non-taxable.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IF(C211=\".\",0,1)+IF(C211=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,null,"withdrawal 2 ",10000,0,80,null,{"$f":"-Details!E122","v":66500},null,{"$f":"IF(AND(E212>0,G212=0),\"Age Error\",IF(AND(G212=0,H212=0),\"_\"&\" - \"&Final_Year,IF(G212=0,\"\",G212-Your_Age+First_Year)&\" - \"&IF(H212=0,Final_Year,H212-Your_Age+First_Year)))","v":"2042 - 2053"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent Change"]
[null,null,{"$f":"IF(E213>0,IF(OR(OR(G213<Your_Age,G213>Your_Age_End),H213>Your_Age_End),\"Error: S/E age <> Your Age\",\".\"),\".\")","v":"."},"Roth 2 ",5000,0.1,70,75,{"$f":"-Details!E124","v":38800},{"$f":"+Details!E16","v":21100},{"$f":"IF(AND(E213>0,G213=0),\"Age Error\",IF(AND(G213=0,H213=0),\"_\"&\" - \"&Final_Year,IF(G213=0,\"\",G213-Your_Age+First_Year)&\" - \"&IF(H213=0,Final_Year,H213-Your_Age+First_Year)))","v":"2032 - 2037"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Birth Year","FRA",null,62,63,64,65,66,67,68,{"$f":"IF(IF(C213=\".\",0,1)+IF(C213=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,{"$f":"IF(AND(Roth_Begin=0,E211>0),\"no Roth 1 balance\",\".\") & \" \" & IF(AND(Roth2_Begin=0,E213>0),\"no Roth 2 balance\",\".\")","v":". ."},null,null,null,{"$f":"IF(OR(AND($E$211>0,$G$211=0,Roth_Begin>0),AND($E$213>0,$G$213=0,Roth_Begin>0)),\"Error: start age required\",\".\")","v":"."},{"$f":"IF(OR(AND(OR(H211<G211),H211<>0),AND(OR(H213<G213),H213<>0)),\"Error: end age < start age\",\".\")","v":"."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1943-54 ",66,null,75,80,"86 2⁄3 ","93 1⁄3 ",100,108,132,{"$f":"IF(IF(G214=\".\",0,1)+IF(H214=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,null,"Inherited IRAs",{"$f":"IF(AND(AND(OR(Inherit_tIRA=0,Inheritance=\"n\"),E216>0),AND(OR(Inherit_tIRA2=0,Inheritance2=\"n\"),E217>0)),\" no inherited IRA\",\".\")","v":"."},null,null,null,null,null,null,null,"Inherited IRAs Start and End Ages: Use Your age for Start/End for any IRA inherited by spouse.",null,null,null,null,null,null,null,null,null,null,null,null,null,1955,"66, 2 mo. ",null,"74 1⁄6 ","79 1⁄6 ","85 5⁄9 ","92 2⁄9 ","98 8⁄9 ","106 2⁄3 ","130 2⁄3"]
[null,null,{"$f":"IF(E216>0,IF(OR(OR(G216<Your_Age,G216>Your_Age_End),H216>Your_Age_End),\"Error: S/E age <> Your Age\",\".\"),\".\")","v":"."},"IRA 1 ",4000,0,77,79,{"$f":"-Details!E113","v":12000},{"$f":"+Details!E12","v":0},{"$f":"IF(AND(E216>0,G216=0),\"Age Error\",IF(AND(G216=0,H216=0),\"_\"&\"-\"&Final_Year,IF(G216=0,\"\",G216-Your_Age+First_Year)&\" - \"&IF(H216=0,Final_Year,H216-Your_Age+First_Year)))","v":"2039 - 2041"},null,"  These withdrawals are in addition to RMD amounts.",null,null,null,null,null,null,null,null,null,null,null,null,null,1956,"66, 4 mo. ",null,"73 1⁄3 ","78 1⁄3 ","84 4⁄9 ","91 1⁄9 ","97 7⁄9 ","105 1⁄3 ","129 1⁄3",{"$f":"IF(IF(C216=\".\",0,1)+IF(C216=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,{"$f":"IF(E217>0,IF(OR(OR(G217<Your_Age,G217>Your_Age_End),H217>Your_Age_End),\"Error: S/E age <> Your Age\",\".\"),\".\")","v":"."},"IRA 2 ",1000,0.1,78,80,{"$f":"-Details!E114","v":3300},{"$f":"+Details!E13","v":0},{"$f":"IF(AND(E217>0,G217=0),\"Age Error\",IF(AND(G217=0,H217=0),\"_\"&\"-\"&Final_Year,IF(G217=0,\"\",G217-Your_Age+First_Year)&\" - \"&IF(H217=0,Final_Year,H217-Your_Age+First_Year)))","v":"2040 - 2042"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1957,"66, 6 mo. ",null,"72 1⁄2 ","77 1⁄2 ","83 1⁄3 ",90,"96 2⁄3 ",104,128,{"$f":"IF(IF(C217=\".\",0,1)+IF(C217=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,null,null,null,null,{"$f":"IF(OR(AND(E216>0,G216=0),AND(E217>0,G217=0)),\"Error: start age required\",\".\")","v":"."},{"$f":"IF(OR(AND(H216<G216,H216<>0),AND(H217<G217,H217<>0)),\"Error: end age < start age\",\".\")","v":"."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1958,"66, 8 mo. ",null,"71 2⁄3 ","76 2⁄3 ","82 2⁄9 ","88 8⁄9 ","95 5⁄9 ","102 2⁄3 ","126 2⁄3",{"$f":"IF(IF(G218=\".\",0,1)+IF(H218=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,null,"optional base case withdrawals",null,null,null,null,null,null,null,null,"Optional Base Case Adjustment: Making Roth conversions may require additional IRA withdrawals to fund Federal taxes. Use these optional adjustments to",null,null,null,null,null,null,null,null,null,null,null,null,null,1959,"66, 10 mo. ",null,"70 5⁄6 ","75 5⁄6 ","81 1⁄9 ","87 7⁄9 ","94 4⁄9 ","101 1⁄3 ","125 1⁄3"]
[null,null,null,"IRA 1 ",null,null,null,null,null,null,null,null,"  reduce the withdrawals in the comparison (base) case for these extra withdrawals. This will provide a more accurate comparison in evaluating the benefit of",null,null,null,null,null,null,null,null,null,null,null,null,null,"1960 on",67,null,70,75,80,"86 2⁄3 ","93 1⁄3 ",100,124]
[null,null,{"$f":"IF(AND(tIRA_Withdr_Compare1=0,tIRA_Withdr_Base1<>0),\"Error - must be zero\",\".\")","v":"."},"adjust 1 ",0,{"$f":"+Esc_Compare1","v":0.03},{"$f":"+Start_Compare1","v":62},{"$f":"+End_Compare1","v":69},null,{"$f":"+Base!E9","v":399900},null,null,"  Roth conversions as those higher withdrawals are not needed if conversions are not being made.",null,null,null,null,null,null,null,null,null,null,null,null,null,"SSA: Effect of Early or Delayed Retirement on Retirement Benefits"]
[null,null,{"$f":"IF(AND(tIRA_Withdr_Compare2=0,tIRA_Withdr_Base2<>0),\"Error - must be zero\",\".\")","v":"."},"adjust 2 ",0,{"$f":"+Esc_Compare2","v":-0.1},{"$f":"+Start_Compare2","v":70},{"$f":"+End_Compare2","v":75},null,null,null,null," This is a rarely used feature."]
[null,null,null,"IRA 2 "]
[null,null,{"$f":"IF(AND(tIRA_Withdr_Compare3=0,tIRA_Withdr_Base3<>0),\"Error - must be zero\",\".\")","v":"."},"adjust ",0,{"$f":"+Esc_Compare3","v":0},{"$f":"Start_Compare3","v":0},{"$f":"+End_Compare3","v":0},null,{"$f":"+Base!E10","v":471300}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"7. Special Events  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-7-",null,null,null,null,null,null,null,null,null,null,"-7-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inherited IRA     "]
[null,null,null,"future events ","         Inheritances",null,"          Asset Sales",null,"         Expenditures",null,null,"Estimate Future Values",null,null,"Ten Years or Less",null,"Special Events:  these are events that typically occur during retirement, such receiving an inheritance,"]
[null,null,null,null,1,2,"1- Any","2 - Home",1,2,"  Total",260000," Current amt","Year ","Distributions",null,"  selling a house or purchasing an RV.  Two events are available for each category.  All events are"]
[null,null,null,"Include in portfolio? ","y","y","y","y","y","y",null,0.02," Esc rate","1   ",0.1,null,"  considered non-taxable.  Expenditures are entered by using negative numbers"]
[null,null,null,"Cash ",60000,40000,100000,400000,80000,20000,{"$f":"+Details!E85-Details!E84","v":500000},84," Future age","2   ",0.11,null,"Include or Exclude:  Entered amounts can be excluded from the model by using this switch."]
[null,null,null,"Inherited IRAs ",40000,60000,"art works"," net","Tesla","world trip",{"$f":"+Details!$E$107","v":100000},{"$f":"+L240*(1+L241)^(L242-Your_Age)","v":401954.71440172871}," Future amt","3   ",0.12,null,"Inherited IRAs: These are traditional IRAs and withdrawals are taxable. The existing IRAs 1 & 2 "]
[null,null,null,"Age when event occurs ",77,72,86,84,72,74,{"$f":"\"use: \" & Your_Age & \"-\" & Your_Age_End","v":"use: 62-91"},null,null,"4   ",0.14000000000000001,null,"  earnings rates are used to calculate annual earnings for inherited IRAs 1 & 2, respectively."]
[null,null,null,"Stretch or Ten Year distribution period ","s","t",{"$f":"IF(G244=0,IF(AND(G241=\"y\",G242>0),\"Age Req\",\"\"),G244-Your_Age+First_Year) & \"  \"","v":"2048  "},{"$f":"IF(H244=0,IF(AND(H241=\"y\",H242>0),\"Age Req\",\"\"),H244-Your_Age+First_Year) & \"  \"","v":"2046  "},{"$f":"IF(I244=0,IF(AND(I241=\"y\",I242>0),\"Age Req\",\"\"),I244-Your_Age+First_Year) & \"  \"","v":"2034  "},{"$f":"IF(J244=0,IF(AND(J241=\"y\",J242>0),\"Age Req\",\"\"),J244-Your_Age+First_Year) & \"  \"","v":"2036  "},null,null,null,"5   ",0.17,null,"  Enter who inherits each IRA and in the Ages and Year Factors section at the top the age to start."]
[null,null,null,{"$f":"IF(Inherit_Term=\"t\",IF(AND(Inheritor=\"y\",Inherit_Age+10>Your_End_Input,Your_End_Input>0),\"warning: beyond life expectancy\",\".\"),\".\")","v":"."},{"$f":"IF(E244=0,IF(AND(E241=\"y\",E242>0),\"Age Req\",\"\"),IF(Inheritor=\"y\",IF(Inherit_tIRA>0,\" you \",\"\") & E244-Your_Age+First_Year,IF(Inherit_tIRA>0,\"spouse \",\"\") & E244-Spouse_Age+First_Year)) & \"  \"","v":" you 2039  "},{"$f":"IF(F244=0,IF(AND(F241=\"y\",F242>0),\"Age Req\",\"\"),IF(Inheritor2=\"y\",IF(Inherit_tIRA2>0,\"you \",\"\") & F244-Your_Age+First_Year,IF(Inherit_tIRA2>0,\"spouse \",\"\") & F244-Spouse_Age+First_Year)) & \"  \"","v":"spouse 2035  "},{"$f":"IF(AND(G241=\"y\",G242>0,G244=0),\"Alert: start age missing\",\".\") & IF(AND(G241=\"y\",G244<Your_Age,G244<>0),\"Alert: event age < your start\",\"\") & IF(AND(G241=\"y\",G244>Your_Age_End,G244<>0),\"Error: event age > your end age\",\"\")","v":"."},null,null,null,null,null,null,"6   ",0.2,null,"  distributions.  Choose either the stretch (over the life expectancy) or the 2020 10-year distribution can be"]
[null,null,null,null,{"$f":"IF(AND(E241=\"y\",E242>0,E244=0),\"Alert: start age missing\",\".\") & IF(AND(E241=\"y\",E244<IF(Inheritor=\"y\",Your_Age,Spouse_Age),E244<>0),\"Alert: event age < inheritor start age\",\"\")  & IF(AND(E241=\"y\",E244>IF(Inheritor=\"y\",Your_Age_End,Spouse_Age_End),E244<>0),\"Error: event age > end age\",\"\")","v":"."},{"$f":"IF(AND(F241=\"y\",F242>0,F244=0),\"Alert: start age missing\",\".\") & IF(AND(F241=\"y\",F244<IF(Inheritor=\"y\",Your_Age,Spouse_Age),F244<>0),\"Alert: event age < inheritor start age\",\"\")  & IF(AND(F241=\"y\",F244>IF(Inheritor=\"y\",Your_Age_End,Spouse_Age_End),F244<>0),\"Error: event age > end age\",\"\")","v":"."},null,null,null,{"$f":"IF(AND(I241=\"y\",I242>0,I244=0),\"Alert: start age missing\",\".\") & IF(AND(I241=\"y\",I244<Your_Age,I244<>0),\"Alert: event age < your start\",\"\") & IF(AND(I241=\"y\",I244>Your_Age_End,I244<>0),\"Error: event age > your end age\",\"\")","v":"."},null,null,null,"7   ",0.25,null,"  selected for each.  Note: only one 10-year schedule is provided.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IF(E247=\".\",0,1)+IF(G246=\".\",0,1)+IF(J247=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,null,"qualified charitable distribution","Donations",null,null,"Starting Funds Available",null,"    Req Min Distribution",null,"       Other Withdrawals",null,"8   ",0.33]
[null,null,"Include? ","y",1,2,null,1,2,1,2,1,2,"9   ",0.5,null,"Qualified Charitable Distributions (QCDs): These allow individuals to donate to charity as a tax-free",null,null,null,null,null,null,null,null,"lookup-det","Details line # minus 3 - update if lines are added to Details above 120"]
[null,null,null,"IRA source ","i2","h2","IRA 1",{"$f":"+J250+L250","v":23100},23100,{"$f":"IF(QCD_Age1>0,-INDEX(Details!$F$92:$AS$92,$AB$257),0)","v":16500},{"$f":"IF(QCD_Age2>0,-INDEX(Details!$F$92:$AS$92,$AC$257),0)","v":17200},{"$f":"IF(QCD_Age1>0,-INDEX(Details!$F$91:$AS$91,$AB$257)-INDEX(Details!$F$96:$AS$96,$AB$257),0)","v":6600},{"$f":"IF(QCD_Age2>0,-INDEX(Details!$F$91:$AS$91,$AC$257)-INDEX(Details!$F$96:$AS$96,$AC$257),0)","v":5900},"10  ",1,null,"   IRA distribution. This model provides for donations to be made from a choice of existing and inherited",null,null,null,null,null,null,null,null,"lookup-det"," ditto"]
[null,null,null,"Your age at first donation ",74,75,"IRA 2",18400,19600,{"$f":"IF(QCD_Age1>0,-INDEX(Details!$F$100:$AS$100,$AB$257),0)","v":18400},{"$f":"IF(QCD_Age2>0,-INDEX(Details!$F$100:$AS$100,$AC$257),0)","v":19600},{"$f":"IF(QCD_Age1>0,-INDEX(Details!$F$99:$AS$99,$AB$257)-INDEX(Details!$F$103:$AS$103,$AB$257),0)","v":0},{"$f":"IF(QCD_Age2>0,-INDEX(Details!$F$99:$AS$99,$AC$257)-INDEX(Details!$F$103:$AS$103,$AC$257),0)","v":0},null,null,null,"   IRAs over one or more years.",null,null,null,null,null,null,null,null,"lookup-det"," ditto"]
[null,null,null,"Funds available in first year ",{"$f":"IF(E250=\"i1\",H250,IF(E250=\"i2\",H251,IF(E250=\"h1\",H252,IF(E250=\"h2\",H253,0))))","v":18400},{"$f":"IF(F250=\"i1\",I250,IF(F250=\"i2\",I251,IF(F250=\"h1\",I252,IF(F250=\"h2\",I253,0))))","v":6300},"Inh IRA 1",0,0,{"$f":"IF(QCD_Age1>0,-INDEX(Details!$F$110:$AS$110,$AB$257),0)","v":0},{"$f":"IF(QCD_Age2>0,-INDEX(Details!$F$110:$AS$110,$AC$257),0)","v":0},{"$f":"IF(QCD_Age1>0,-INDEX(Details!$F$113:$AS$113,$AB$257)-INDEX(Details!$F$116:$AS$116,$AB$257),0)","v":0},{"$f":"IF(QCD_Age2>0,-INDEX(Details!$F$113:$AS$113,$AC$257)-INDEX(Details!$F$116:$AS$116,$AC$257),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"lookup-det"," ditto"]
[null,null,null,"Yearly QCD ",15000,5000,"Inh IRA 2",6000,6300,{"$f":"IF(QCD_Age1>0,-INDEX(Details!$F$111:$AS$111,$AB$257),0)","v":6000},{"$f":"IF(QCD_Age2>0,-INDEX(Details!$F$111:$AS$111,$AC$257),0)","v":6300},{"$f":"IF(QCD_Age1>0,-INDEX(Details!$F$114:$AS$114,$AB$257)-INDEX(Details!$F$117:$AS$117,$AB$257),0)","v":0},{"$f":"IF(QCD_Age2>0,-INDEX(Details!$F$114:$AS$114,$AC$257)-INDEX(Details!$F$117:$AS$117,$AC$257),0)","v":0},null,null,null,"IRA ten year distribution schedule:  Enter the amount of the IRA balance to be distributed each year."]
[null,null,null,"Total donation years ",5,5,null,null,null,null,null,null,null,null,null,null,"  Only one schedule is provided for use by the two inherited IRAs at this time.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IF(I255=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,null,"Total ",{"$f":"+QCD_Amt1*QCD1_Cnt","v":75000},{"$f":"+QCD_Amt2*QCD2_Cnt","v":25000},"Funds check",{"$f":"+Details!E538","v":0},{"$f":"IF(H255>0,\"Error: one or more months of donations are under-funded\",\".\")","v":"."},null,null,null,null,null,null,null,"  The entire IRA must be distributed by the end of the ten years.  Always enter 100% as the final percentage.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IF(I256=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,null,null,{"$f":"IF(Qual1=\"y\",IF(QCD_Src1=\"i1\",\"IRA 1\",IF(QCD_Src1=\"i2\",\"IRA 2\",IF(QCD_Src1=\"h1\",\"Inherited IRA 1\",IF(QCD_Src1=\"h2\",\"Inherited IRA 2\",\".\")))),\"\")","v":"IRA 2"},{"$f":"IF(Qual1=\"y\",IF(QCD_Src2=\"i1\",\"IRA 1\",IF(QCD_Src2=\"i2\",\"IRA 2\",IF(QCD_Src2=\"h1\",\"Inhr IRA 1\",IF(QCD_Src2=\"h2\",\"Inhr IRA 2\",\".\")))),\"\")","v":"Inhr IRA 2"},null,{"$f":"+Details!E545","v":0},{"$f":"IF(H256>0,\"Error: one or more months of donations are under-funded\",\".\")","v":"."},null,null,null,null,null,null,null,"  The example factors distribute approximately the same amount in each year but don't take account "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    growth into consideration.",null,null,null,null,null,null,null,null,null,"QCD_Age_Idx",{"$f":"MATCH(QCD_Age1,Details!$F$4:$AS$4,1)","v":13},{"$f":"MATCH(QCD_Age2,Details!$F$4:$AS$4,1)","v":14}]
[]
[null,null,null,"8. Income Taxes  ",null,null,null,null,null,null,null,"Federal Tax Calculator >>",null,"Income Taxes: Enter Federal and state income tax calculation factors and settings here.",null,null,null,null,null,null,"Federal Tax Calculator",null,null,null,null,"-8-",null,null,null,null,null,null,null,null,null,null,"-8-"]
[null,null,null,null,{"$f":"IF(AND(E262=\"m\",Spouse_Age=\"\"),\" Error: No Spouse Age-use 's'\",IF(AND(Spouse_Age=0,E262=\"m\"),\" Error: No Spouse Age-use 's'\",\".\"))","v":"."},null,null,null,null,null,null,{"$f":"IF(L262<First_Year,\"Error: year must be => start year\",\".\")","v":"."},null,"   RPM uses the actual current year Federal rates, brackets and deduction factors, ",null,null,null,null,null,null,"Filing status","m","Tax year",2023,null,null,null,"This model factor stored for future use",null,null,null,null,null,null,null,null,{"$f":"IF(IF(E260=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,null,"filing status ","Factors",null,null,"user adjustments ",null,"View Federal taxable",null,null,null,"   which are escalated at the historic rate to forecast future years.",null,null,null,null,null,null,null,{"$f":"IF(TaxCalc_Status=\"m\",\"married\",\"single\")","v":"married"},null,null,"2023 1040",null,null,"2018 law change","Exemptions"]
[null,null,null,"Filing status ","m",null,"AGI ",{"$f":"+Details!E181","v":0},null,"income for any year",null,2024,null,"Filing status: Enter s for single or m for married/filing jointly.",null,null,null,null,null,null,null,null,null,"Input","lines",null,null,"Additional "]
[null,null,null,{"$f":"\"Year single rate starts \"","v":"Year single rate starts "},{"$f":"IF(Filing_Status=\"s\",\"\",IF(Correct_Start>0,Correct_Start,IF(Your_End_Input>0,INDEX($E$438:$BE438,MATCH(Your_End_Input+1,$E$436:$BE$436,1)),IF(Spouse_End_Input>0,INDEX($E$438:$BE$438,MATCH(Spouse_End_Input+1,$E$437:$BE$437,1)),\"\"))))","v":2048},{"$f":"IF(OR(Filing_Status=\"s\",Your_End_Input=0),\"\",IF(Your_End_Input>0,\" your age\"&\" \"&Single_Rate_Start-First_Year+Your_Age,IF(Spouse_End_Input>0,\" spouse age\"&\" \"&Single_Rate_Start-First_Year+Spouse_Age)))","v":" your age 86"},"MAGI ",{"$f":"+Details!E283","v":0},null," Taxable acct earnings",null,{"$f":"INDEX($E$441:$BE$441,MATCH($L$262,$E$438:$BE$438,1))","v":9400},null,"Year Single Rate Starts:  If filing married/joint and one person life span in shorter.",null,null,null,null,null,null,"Wages, other earned income, etc.",null,null,10000,"1z","index-match",null,"Start age ",null,{"$f":"IF(AND(Exemptions_Start=0,Exemptions_Add>0),\"required\",\".\")","v":"."}]
[null,null,null,"Override single rate start year ",null,{"$f":"IF(AND(E264<>0,Filing_Status=\"m\"),\" using\",\" not using\")","v":" not using"},"LTCG ",{"$f":"+Details!E206","v":0},null," Less tax-exempt earnings",null,{"$f":"INDEX($E$442:$BE$442,MATCH($L$262,$E$438:$BE$438,1))","v":-2800},null,"Override Single Year: Enter a year to switch from Joint to Single. Overrides above.",null,null,null,null,null,null,"Tax exempt Interest",null,5000,null,"2a","index-match",null,"End age ",null,{"$f":"IF(AND(Exemptions_End=0,Exemptions_Add>0),\"required\",\".\")","v":"."}]
[null,null,null,null,null,null,"NIIT ",{"$f":"+Details!E301","v":0},null," Less earnings adjustment",null,{"$f":"INDEX($E$443:$BE$443,MATCH($L$262,$E$438:$BE$438,1))","v":-5000},null,"User AGI and MAGI Adjustments:  User adjustments to these tax amounts can be",null,null,null,null,null,null,"Taxable Interest",null,null,3000,"2b","index-match"]
[null,null,null,"itemized or standard deductions ",null,null,null,"tax factors escalation ",null," IRA RMD",null,{"$f":"INDEX($E$444:$BE$444,MATCH($L$262,$E$438:$BE$438,1))","v":0},null,"   entered on the Details page.  Use to supplement or adjust model calculations.",null,null,null,null,null,null,"Qualified dividends",null,1000,null,"3a","index-match"]
[null,null,null,{"$f":"\"Beginning in \" & First_Year & \" \"","v":"Beginning in 2024 "},25000,{"$f":"IF(E267<>0,\" using\",\" not using\")","v":" using"},"Escalate? ","y",{"$f":"IF(Esc_Fed_Ded=\"y\",\"escalating\",\"fixed\")","v":"escalating"}," Less QCD",null,{"$f":"INDEX($E$445:$BE$445,MATCH($L$262,$E$438:$BE$438,1))","v":0},null,"User LTCG and NIIT Adjustments:  User adjustments to add LTCG OT NIIT and",null,null,null,null,null,null,"Ordinary dividends",null,{"$f":"IF(X267<W266,\"ck amt>\",\" \")","v":" "},2000,"3b","index-match"]
[null,null,null,"Yearly change ",0.05,null,null,{"$f":"+Tax_Esc_Input","v":0.02},null," Other taxable income",null,{"$f":"INDEX($E$446:$BE$446,MATCH($L$262,$E$438:$BE$438,1))","v":60000},null,"  calculated taxes. Amount increases Taxable account balance for the year entered.",null,null,null,null,null,null,"IRA distributions",null,30000,null,"4a","index-match"]
[null,null,null,"End age ",68,{"$f":"IF(End_Itemized=0,Final_Year,E269-Your_Age+First_Year)","v":2030},null,null,null," User adjustments",null,{"$f":"INDEX($E$447:$BE$447,MATCH($L$262,$E$438:$BE$438,1))","v":0},null,"Itemized Deduction: Enter first year amount. Enter 0 to use Standard Deduction.",null,null,null,null,null,null,"Taxable amount",null,null,30000,"4b","index-match",null,"Developer notes"]
[null,null,null,null,null,null,null,null,null," AGI bef txbl SS benefits",null,{"$f":"+L263+L264+L265++L266+L267+L268+L269","v":61600},null,"Yearly Change: Enter the percent itemized will change each year.",null,null,null,null,null,null,"Pensions and annuities",null,20000,null,"5a",null,null,"Taxable account taxes",null,100000,0.15]
[null,null,null,null,null,null,null,null,null," SS Benefits",{"$f":"INDEX($E$449:$BE$449,MATCH($L$262,$E$438:$BE$438,1))","v":0},null,null,"Itemized End Year: Enter the year itemized will end and standard begin.",null,null,null,null,null,null,"Taxable amount",null,null,20000,"5b",null,null,null,null,7.0000000000000007E-2]
[null,null,null,"taxable account capital gains ","Estimates","Using",null,null,null," Taxable SS benefits",null,{"$f":"INDEX($E$450:$BE$450,MATCH($L$262,$E$438:$BE$438,1))","v":0},null,"Taxable Account Growth Adjustment to determine taxable earnings",null,null,null,null,null,null,"SS benefits",null,35000,null,"6a","index-match",null,"Earnings",null,{"$f":"+AD271*AC268","v":0}]
[null,null,null,"Taxable account yearly growth ",10000,{"$f":"IF(Taxable_Adj1=0,Details!F28,Taxable_Adj1)","v":10000},"Qualified Div/Cap Gains",null,null," Adjusted gross income",null,{"$f":"+L270+L272","v":61600},null,"Annual Growth: Enter expected taxable account growth in the first or a typical year.",null,null,null,null,null,null,"SS benefits, taxable",null,null,{"$f":"+'Tax Tables'!AA417","v":29750},"6b",null,null,null,null,0.6]
[null,null,null,{"$f":"\"Less tax-exempt earnings\" & IF(Taxable_Adj2=0, \" (\" & TaxEx_Taxable*100 & \"% of Taxable) \",\"\")","v":"Less tax-exempt earnings"},2000,{"$f":"IF(Taxable_Adj2=0,-Details!F170,Taxable_Adj2)","v":2000},"Net Investment Inc Tax",null,null," Deductions & exemptions",null,{"$f":"INDEX($E$452:$BE$452,MATCH($L$262,$E$438:$BE$438,1))","v":-25000},null,"Tax-Exempt Earnings: Enter estimate to determine net taxable growth.",null,null,null,null,null,null,"Capital gain/(loss) from Sch D",null,null,{"$f":"X311","v":1500},7,"index-match",null,"Exclusion",null,{"$f":"-AD272*AD273","v":0},{"$f":"+AD275*AD269","v":0}]
[null,null,null,"Net yearly growth subject to tax ",{"$f":"IF(Taxable_Adj1-Taxable_Adj2<0,0,Taxable_Adj1-Taxable_Adj2)","v":8000},{"$f":"F273-F274","v":8000},null,null,null,"Taxable ordinary income",null,{"$f":"IF(+L273+L274<0,0,+L273+L274)","v":36600},null,"Net Yearly Growth: Amount that will be taxed if no adjustment is made.",null,null,null,null,null,null,"Other income from Sch 1, line 10",null,null,{"$f":"X300","v":0},8,"index-match",null,"Taxable",null,{"$f":"+AD272+AD274","v":0}]
[null,null,null,"LT/ST gains distributed (divs, interest, etc.) ",2000,{"$f":"1-Taxable_Tax_Rate","v":0.25},{"$f":"IF(E276=0,0,IF($E275=0,1-ROUND($E276/F275,2),1-ROUND($E276/$E275,2)))","v":0.75},{"$f":"IF(E276=0,0,IF($E275=0,1-ROUND($E276/#REF!,2),1-ROUND($E276/$E275,2)))","v":0.75},null," LTCG",null,{"$f":"INDEX($E$455:$BE$455,MATCH($L$262,$E$438:$BE$438,1))","v":900},null,"LT/ST Cap Gains/ dividends: Enter estimate of these included in net yearly growth",null,null,null,null,null,null,"Total Income",null,null,{"$f":"X263+X265+X267+X269+X271+X273+X274+X275","v":96250},9,null,null,"Interest",null,0,{"$f":"+AD276*AD260","v":0}]
[null,null,null,"LT gains (qualified div., etc.) included above ",1000,{"$f":"IF(F275=0,0,IF($E275=0,ROUND($E277/F275,2),ROUND($E277/$E275,2)))","v":0.13},"adjustment rate",null,null,null,null,null,null,"LTCG, Qualified Dividends: Enter estimate of these included in net yearly growth",null,null,null,null,null,null,"Adjustment to income Sch 1, line 26",null,null,{"$f":"X305","v":0},10,null,null,"Ordinary dividends",null,1000,{"$f":"+AD277*AD260","v":0}]
[null,null,null,"Net undistributed yearly growth ",{"$f":"IF(E275=0,0,E275-Taxable_Adj3)","v":6000},{"$f":"+Details!F205","v":900},"first year LTCG amount",null,null,"Income and Net Cash Flow",null,null,null,"Net Undistributed Growth: Amount of taxable account growth subject to taxes if no",null,null,null,null,null,null,"Adjusted Gross Income",null,null,{"$f":"X276-X277","v":96250},11,null,null,"Capital gains - LT/ST 50%",null,1000,{"$f":"+AD278*0.5*AD260","v":0}]
[null,null,null,null,{"$f":"IF(Taxable_Adj4>Taxable_Adj3,\"Error: exclude amount must be less than distributed amount\",\".\")","v":"."},null,null,null,null," Total earnings & income",null,{"$f":"INDEX($E$456:$BE$456,MATCH($L$262,$E$438:$BE$438,1))","v":78700},null,"   adjustment is made.  Adjustment rate reduces taxable income.",null,null,null,null,null,null,"Standard or itemized deductions",null,null,27700,12,"index-match",null,"Tax exempt interest"]
[null,null,null,"state rates and factors ",null,null,null,"user adjustments ",null," Living expenses",null,{"$f":"INDEX($E$457:$BE$457,MATCH($L$262,$E$438:$BE$438,1))","v":-75000},null,null,null,null,null,null,null,null,"Charitable contrib's if using Std Ded",null,null,300,null,"index-match",null,"Qualified dividends (0%/15%/20%)"]
[null,null,null,"Use percent of state AGI or brackets? ","bracket",null," State AGI ",{"$f":"+Details!E225","v":0},null," Federal tax",null,{"$f":"INDEX($E$458:$BE$458,MATCH($L$262,$E$438:$BE$438,1))","v":-3800},null,"User State AGI Adjustment:  Manual adjustments to this tax can be",null,null,null,null,null,null,"Add lines 12a and 12b",null,null,{"$f":"+X279+X280","v":28000},null,"index-match"]
[null,null,null,null,"Current State",null,"Future State","Move Age",null," State tax",null,{"$f":"INDEX($E$459:$BE$459,MATCH($L$262,$E$438:$BE$438,1))","v":-1000},null,"   entered on the Details page.  Use to supplement or adjust model calculations.",null,null,null,null,null,null,"Qualified business income deductn",null,null,0,13,"index-match",null,null,null,null,100000]
[null,null,null,"Percent method rate ",0.01,null,0.02,84,{"$f":"IF(State_Move_Age<>0,\" using\",\"\")","v":" using"}," Net cash flow",null,{"$f":"+L279+L280+L281+L282","v":-1100},null,"State Tax Method:  Use percent of AGI or simple bracket",null,null,null,null,null,null,"Add lines 12 and 13",null,null,{"$f":"+X281+X282","v":28000},14,null,null,"IRA distributions",null,null,0.23]
[null,null,null,null,null,null,null,{"$f":"IF(H283=0,\"\",\"in \" & H283-Your_Age+First_Year)","v":"in 2046"},{"$f":"IF(OR(ISBLANK(State_Move_Age),State_Move_Age>0),\".\",\"Error: must use year or leave blank\")","v":"."},null,null,null,null,"Percent: Enter percent of tax in current and, if applicable, future state",null,null,null,null,null,null,"Taxable Income",null,null,{"$f":"X278-X283","v":68250},15,null,null,"Annuities",null,null,{"$f":"+AE282*AE283","v":23000},null,null,null,null,null,{"$f":"IF(IF(I284=\".\",0,1)>=1,1,\"ok\")","v":"ok"}]
[null,null,null,"State Income adjustments ",null,null,null,null,null,"State income tax",null,{"$f":"+Tax_Year","v":2024},null,"Move Age: Enter Your age when you plan to move, otherwise leave blank",null,null,null,null,null,null,"Tax",null,null,{"$f":"'Tax Tables'!H437","v":7570},16,null,null,"SS benefits",null,null,0.03]
[null,null,null,"SS benefits taxable in your state? ","n",{"$f":"IF(SS_Tax_State=\"n\", \" not taxed\",\"\")","v":" not taxed"},"y",{"$f":"IF(SS_Tax_State2=\"n\", \" not taxed\",\"\")","v":""},null," Federal AGI net state adjs",null,{"$f":"INDEX($E$466:$BE$466,MATCH($L$262,$E$438:$BE$438,1))","v":13600},null,"Income Additions:  Enter percentages of pension, Fed tax exempt income",null,null,null,null,null,null,"Child tax credits, Sch2,L3, Sch3, L8",null,null,0,"17,19,20",null,null,"AGI",null,null,{"$f":"+AE282*AE285","v":3000}]
[null,null,null,"Pension 1 income to include ",1,{"$f":"IF(Pen_Tax_State=0, \" not taxed\",\"\")","v":""},0.5,{"$f":"IF(Pen_Tax_State2=0, \" not taxed\",\"\")","v":""},null," Social Security benefits",null,{"$f":"INDEX($E$467:$BE$467,MATCH($L$262,$E$438:$BE$438,1))","v":0},null,"  and IRA withdrawals (incl Roth conversions) to INCLUDE in your",null,null,null,null,null,null,"Other taxes",null,null,0,23,"index-match",null,null,null,null,{"$f":"+AE284-AE286","v":20000}]
[null,null,null,"Capital Gains (LT) to include ",0,{"$f":"IF(CapGain_State=0, \" not taxed\",\"\")","v":" not taxed"},0,{"$f":"IF(CapGain_State2=0, \" not taxed\",\"\")","v":" not taxed"},null," Pension 1 income",null,{"$f":"INDEX($E$468:$BE$468,MATCH($L$262,$E$438:$BE$438,1))","v":8000},null,"  state taxable income.",null,null,null,null,null,null,"Total Federal taxes",null,null,{"$f":"X285-X286+X287","v":7570},24,"index-match",null,"Unrealized appreciation",null,null,{"$f":"+AE287/AE284","v":0.86956521739130432}]
[null,null,null,"Federal tax-exempt income to include ",1,{"$f":"IF(TaxEx_State=0, \" not taxed\",\"\")","v":""},0,{"$f":"IF(TaxEx_State2=0, \" not taxed\",\"\")","v":" not taxed"},null," Tax-exempt income",null,{"$f":"INDEX($E$471:$BE$471,MATCH($L$262,$E$438:$BE$438,1))","v":2800},null,"State escalation rate: Enter percent to escalation exemptions, deductions and brackets.",null,null,null,null,null,null,null,null,null,null,null,"index-match"]
[null,null,null,"IRA withdrawals (less QCD) to include ",1,{"$f":"IF(IRA_State=0, \" not taxed\",\"\")","v":""},1,{"$f":"IF(IRA_State2=0, \" not taxed\",\"\")","v":""},null," IRA withdrawals",null,{"$f":"INDEX($E$470:$BE$470,MATCH($L$262,$E$438:$BE$438,1))","v":40000},null,"Bracket method factors ",null,null,null,null,null,null,"Schedule 1",null,null,null,null,"index-match"]
[null,null,null,"State exemptns, dedns, brackts escalation rate ",0.02,{"$f":"\" Fed is \" & (Tax_Esc_Input*100) & \"%\"","v":" Fed is 2%"},0.02,null,null," Deductions and exemptions",null,{"$f":"INDEX($E$474:$BE$474,MATCH($L$262,$E$438:$BE$438,1))","v":-29000},null,"Deduction to Use:  Choose either Federal itemized or state(s) standard deduction ",null,null,null,null,null,null,"Part I - Additional income and Adjustments",null,null,null,null,"index-match",null,null,null,"More accurate factor using Tax Calculator ",{"$f":"1-AE292","v":0.23076923076923073}]
[null,null,null,null,null,null,null,null,null," Taxable income",null,{"$f":"INDEX($E$475:$BE$475,MATCH($L$262,$E$438:$BE$438,1))","v":35400},null,"Standard Deduction: Enter the state deduction",null,null,null,null,null,null,"Taxable refunds, credits or offsets",null,null,null,1,null,null,null,"Taxable account tax factor",null,{"$f":"((X265+X267+X309-W266)*X314+(W266+X310)*X315)/((X265+X267+X309+X310)*X314)","v":0.76923076923076927}]
[null,null,null,"Bracket method factors ",null,null,null,null,null," State tax",null,{"$f":"INDEX($E$476:$BE$476,MATCH($L$262,$E$438:$BE$438,1))","v":1000},null,"Personal Exemption: Enter the state(s) amount.  Joint will use 2x and single 1x",null,null,null,null,null,null,"Alimony received",null,null,null,"2a"]
[null,null,null,"Use Fed itemized or standard deduction? ","i",{"$f":"IF(State_Deduct=\"I\",\" itemized\",\" standard\")","v":" itemized"},"s",{"$f":"IF(State2_Deduct=\"I\",\" itemized\",\" standard\")","v":" standard"},null,null,null,null,null,"State Brackets: Enter your state's first three actual state tax return brackets, ",null,null,null,null,null,null,"Business income or (loss)",null,null,null,3]
[null,null,null,"Standard deduction ",5000,null,6000,null,null,"notes",null,null,null,"  or adjust them to approximate your state's brackets. Enter brackets for second state",null,null,null,null,null,null,"Other gains or (losses)",null,null,null,4]
[null,null,null,"Personal exemption ",2000,null,4000,null,null,null,null,null,null,"  if you are planning to move.",null,null,null,null,null,null,"Rental real estate, royalties, partshp",null,null,null,5]
[null,null,null,null,null,"Up to",null,"Up to",null,null,null,null,null,null,null,null,null,null,null,null,"Farm income or (loss)",null,null,null,6]
[null,null,null,"Bracket 1 ",0.02,10000,0.05,25000,null,null,null,null,null,"Tax Escalation Switch: Choose y to escalate the Federal and state standard",null,null,null,null,null,null,"Unemployment compensation",null,null,null,7]
[null,null,null,"Bracket 2 ",0.03,30000,7.0000000000000007E-2,80000,null,null,null,null,null,"  deduction and personal exemption amounts, and tax brackets by the historic rate.",null,null,null,null,null,null,"Total other income 8a-8z",null,null,null,9]
[null,null,null,"Bracket 3 ",0.04,null,0.08,null,null,null,null,null,null,"  Use \"n\" to use current year amounts in all years, usually to forecast real returns.",null,null,null,null,null,null,"Total",null,"enter on 1040 line 8  ",{"$f":"SUM(X292:X299)","v":0},10]
[null,null,null,"State tax in first year ",{"$f":"+Details!F241","v":1000},null,{"$f":"IF(State_Move_Age=0,\"not in use\",INDEX($E$476:$BE$476,MATCH($H$283,$E$436:$BE$436,1)))","v":6700},null,null,null,null,null,null,null,null,null,null,null,null,null,"Part II - Adjustments to income"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Education, business, health sav, etc",null,null,null,"11-14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Self-employment, etc.",null,null,null,"15-17","-9-",null,null,null,null,null,null,null,null,null,null,"-9-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early withdr savings, IRA, etc",null,null,null,"18-25"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total - enter on 1040 line 10/10a",null,null,{"$f":"SUM(X302:X304)","v":0},26]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule D",null,"Filing schedule? ","y"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Gains and Losses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net short-term capital gain or (loss)",null,null,1000,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net long-term capital gain/(loss)",null,null,500,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total - enter on 1040 line 7",null,null,{"$f":"+X309+X310","v":1500},16]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Rate",null,null,{"$f":"+X288/X284","v":0.11091575091575091}]
[null,null,null,"9. Optional: Alternative Tax Rates  ",{"$f":"IF(Tax_Rates_Alt=\"y\",\" using\",\" not using\")","v":" not using"},null,null,null,null,null,"Alternative Federal Tax Rates: This feature allows testing the impact of a future tax increase on portfolio results. The",null,null,null,null,null,null,null,null,null,"Marginal Rate",null,null,{"$f":"+'Tax Tables'!H440","v":0.12}]
[null,null,null,null,null,null,null,null,null,null,"  possibility of a tax increase is one reason people use to justify doing Roth conversions at possibly lower current rates.",null,null,null,null,null,null,null,null,null,"Capital Gains Rate",null,null,{"$f":"+'Tax Tables'!H441","v":0}]
[null,null,"Federal rate changes ","       Married, Filing Jointly",null,null,"      Single",null,null,null,"  Use of these rates is selected in the Modeling Options section at the top."]
[null,null,null,{"$f":"Tax_Rates_Year","v":2024},"New","Change Year",{"$f":"Tax_Rates_Year","v":2024},"New","Change Year"]
[null,null,null,{"$f":"+'Tax Tables'!F113","v":0.1},0.15,2025,{"$f":"+'Tax Tables'!F179","v":0.1},0.14000000000000001,2025,null,"New Rates:  This feature replaces the existing brackets rates with the rates and in the year you choose. "]
[null,null,null,{"$f":"+'Tax Tables'!F118","v":0.12},0.2,{"$f":"+F318","v":2025},{"$f":"+'Tax Tables'!F184","v":0.12},0.19,{"$f":"+I318","v":2025},null,"  Use of these rates is selected in the Modeling Options section at the top."]
[null,null,null,{"$f":"+'Tax Tables'!F123","v":0.22},0.3,{"$f":"+F318","v":2025},{"$f":"+'Tax Tables'!F189","v":0.22},0.28999999999999998,{"$f":"+I318","v":2025}]
[null,null,null,{"$f":"+'Tax Tables'!F128","v":0.24},0.33,{"$f":"+F318","v":2025},{"$f":"+'Tax Tables'!F194","v":0.24},0.32,{"$f":"+I318","v":2025},null,"Change Year: Enter the year to begin using the new rates, e.g. 2025,  replacing the current year rates in the tax calculations.  "]
[null,null,null,{"$f":"+'Tax Tables'!F133","v":0.32},0.38,{"$f":"+F318","v":2025},{"$f":"+'Tax Tables'!F199","v":0.32},0.37,{"$f":"+I318","v":2025},null,"  The year must be greater than the Start Year."]
[null,null,null,{"$f":"+'Tax Tables'!F138","v":0.35},0.4,{"$f":"+F318","v":2025},{"$f":"+'Tax Tables'!F204","v":0.35},0.39,{"$f":"+I318","v":2025}]
[null,null,null,{"$f":"+'Tax Tables'!F142","v":0.37},0.45,{"$f":"+F318","v":2025},{"$f":"+'Tax Tables'!F208","v":0.37},0.44,{"$f":"+I318","v":2025}]
[]
[]
[null,null,null,"10. Optional: Roth Conversions  ",{"$f":"IF(Include_Roth=\"y\",\" using\",\" not using\")","v":" not using"},null,null,null,null,"Roth Conversion: use this feature to model a Roth conversion using IRA1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-10-",null,null,null,null,null,null,null,null,null,null,"-10-"]
[]
[null,null,null,"method to use ","e",{"$f":"IF(Roth_Method=\"e\",\" using entered yearly amounts\",\" using calculated amounts\")","v":" using entered yearly amounts"},null,null,null,"Method: two conversion methods are available: model calculated or entered"]
[null,null,null,null,null,null,null,null,null," "]
[null,null,null,"method 1: calculated ","Conversions","Withdrawals",null,null,"Portfolio Ending Balances ","Calculated Method: use to quickly set conversion and withdrawal amounts"]
[null,null,null,"Starting amounts ",15000,10000,null,"With conversion",{"$f":"+Results!$E$382","v":2613900},"Entered Method: enter yearly amounts to maximize use of lower tax brackets "]
[null,null,null,"Annual escalation/-reduction ",9.5000000000000001E-2,0.5,null,"No conversion",{"$f":"+Results!$E$383","v":2613900}]
[null,null,null,"Start age ",62,75,null,"Difference ",{"$f":"+I332-I333","v":0}]
[null,null,null,"End age ",70,76,null,"Percent ",{"$f":"IF(I333=0,0,+I334/I333)","v":0}]
[null,null,null,"Calculated totals ",{"$f":"IF(Roth_Method=\"c\",Roth_Total,0)","v":0},{"$f":"IF(Roth_Method=\"c\",-Roth_With_Total,0)","v":0},null,"Roth conversion IRA",{"$f":"+Details!E18","v":0},"ALERT:  IRA1 is used to fund the taxable account for expenses and annuities."]
[null,null,null,null,{"$f":"IF(AND(Roth_Convert>0,Roth_Start=0),\"age missing\",\".\")","v":"."},{"$f":"IF(AND(Roth_With>0,Roth_W_Start=0),\"age missing\",\".\")","v":"."},null,"Heir tax benefit ",{"$f":"Heir_benefit","v":0},"Limit conversions to leave enough funds in it to keep Taxable etc. funded.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Case"]
[]
[null,"Adjusted totals:",{"$f":"+Details!E128","v":280000},{"$f":"-Details!E129","v":0},null,null,null,null,null,{"$f":"IF(Include_Roth=\"n\",\"Alert: Rates below exclude impact of conversion as 'Include Roth' setting is 'n'\",\".\")","v":"Alert: Rates below exclude impact of conversion as 'Include Roth' setting is 'n'"}]
[null,"Entered totals:",{"$f":"SUM(C344:C383)","v":280000},{"$f":"SUM(D344:D383)","v":25000},null,null,null,null,{"$f":"+Details!E8","v":1721600},"Federal taxes by bracket with Roth conversion",null,null,null,null,null,null,null,"Federal taxes by bracket without Roth conversion"]
[null,null,null,null,"Roth Start",null,null,"IRA 1 used for conversion","Taxable","Average","Tip: maximize use of lowest brackets",null,null,null,null,null,null,"Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average"]
[null,null,null,"method 2: entered ","of Year",null,"Other","End of Year","Account","Fed Tax",{"$f":"(\"Percent of bracket used - \" & Tax_Rates_Year & \" rates\")","v":"Percent of bracket used - 2024 rates"},null,null,null,null,null,null,"Tax",{"$f":"(\"Percent of bracket used - \" & Tax_Rates_Year & \" rates\")","v":"Percent of bracket used - 2024 rates"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",{"$f":"(\"Percent of bracket used - \" & Tax_Rates_Year & \" rates\")","v":"Percent of bracket used - 2024 rates"},null,null,null,null,null,null,"Taxes By Tax Bracket"]
["Adj","Year - Age  ","Conversions","Withdrawals","Balance","Storage","Withdrawals","Balance","Balance","Rate",{"$f":"+'Tax Tables'!$E$292","v":0.1},{"$f":"+'Tax Tables'!$E$293","v":0.12},{"$f":"+'Tax Tables'!$E$294","v":0.22},{"$f":"+'Tax Tables'!$E$295","v":0.24},{"$f":"+'Tax Tables'!$E$296","v":0.32},{"$f":"+'Tax Tables'!$E$297","v":0.35},null,"Rate",{"$f":"+'Tax Tables'!$E$292","v":0.1},{"$f":"+'Tax Tables'!$E$293","v":0.12},{"$f":"+'Tax Tables'!$E$294","v":0.22},{"$f":"+'Tax Tables'!$E$295","v":0.24},{"$f":"+'Tax Tables'!$E$296","v":0.32},{"$f":"+'Tax Tables'!$E$297","v":0.35},null,"Count",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate",{"$f":"+'Tax Tables'!$E$292","v":0.1},{"$f":"+'Tax Tables'!$E$293","v":0.12},{"$f":"+'Tax Tables'!$E$294","v":0.22},{"$f":"+'Tax Tables'!$E$295","v":0.24},{"$f":"+'Tax Tables'!$E$296","v":0.32},{"$f":"+'Tax Tables'!$E$297","v":0.35},null,{"$f":"+'Tax Tables'!$E$292","v":0.1},{"$f":"+'Tax Tables'!$E$293","v":0.12},{"$f":"+'Tax Tables'!$E$294","v":0.22},{"$f":"+'Tax Tables'!$E$295","v":0.24},{"$f":"+'Tax Tables'!$E$296","v":0.32},{"$f":"+'Tax Tables'!$E$297","v":0.35}]
[{"$f":"IF(AND(Details!F345<$C344,$C344>0),\"A\",\"\")","v":""},{"$f":"\"  \" & Setup!E$39+$Z344-1 &\" - \"&Your_Age+$Z344-1","v":"  2024 - 62"},45000,null,{"$f":"+Details!$F18","v":0},43000,{"$f":"-Details!$F91","v":40000},{"$f":"+Details!F353","v":491200},{"$f":"+Details!F8","v":200000},{"$f":"+Details!$F215*100","v":10.382513661202186},{"$f":"+'Tax Tables'!$F292*100","v":100},{"$f":"+'Tax Tables'!$F293*100","v":17.647058823529413},{"$f":"+'Tax Tables'!$F294*100","v":0},{"$f":"+'Tax Tables'!$F295*100","v":0},{"$f":"+'Tax Tables'!$F296*100","v":0},{"$f":"+'Tax Tables'!$F297*100","v":0},null,{"$f":"+Base!$F215*100","v":10.382513661202186},{"$f":"+'Tax Tables'!$F300*100","v":100},{"$f":"+'Tax Tables'!$F301*100","v":17.647058823529413},{"$f":"+'Tax Tables'!$F302*100","v":0},{"$f":"+'Tax Tables'!$F303*100","v":0},{"$f":"+'Tax Tables'!$F304*100","v":0},{"$f":"+'Tax Tables'!$F305*100","v":0},null,1,{"$f":"ROW()","v":344},"Update Clear_All macro if lines in setup added/removed ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$F215*100","v":10.382513661202186},{"$f":"+'Tax Tables'!$F300*100","v":100},{"$f":"+'Tax Tables'!$F301*100","v":17.647058823529413},{"$f":"+'Tax Tables'!$F302*100","v":0},{"$f":"+'Tax Tables'!$F303*100","v":0},{"$f":"+'Tax Tables'!$F304*100","v":0},{"$f":"+'Tax Tables'!$F305*100","v":0},null,{"$f":"+Base!$F194","v":2300},{"$f":"+Base!$F195","v":1500},{"$f":"+Base!$F196","v":0},{"$f":"+Base!$F197","v":0},{"$f":"+Base!$F198","v":0},{"$f":"+Base!$F199","v":0}]
[{"$f":"IF(AND(($H344-$G345)<$C345,$C345>0),\"A\",\"\")","v":""},{"$f":"\"  \" & Setup!E$39+$Z345-1 &\" - \"&Your_Age+$Z345-1","v":"  2025 - 63"},30000,null,{"$f":"+Details!$G18","v":0},29000,{"$f":"-Details!$G91","v":41200},{"$f":"+Details!G353","v":480600},{"$f":"+Details!G8","v":182100},{"$f":"+Details!$G215*100","v":10.961538461538462},{"$f":"+'Tax Tables'!$G292*100","v":100},{"$f":"+'Tax Tables'!$G293*100","v":37.931034482758619},{"$f":"+'Tax Tables'!$G294*100","v":0},{"$f":"+'Tax Tables'!$G295*100","v":0},{"$f":"+'Tax Tables'!$G296*100","v":0},{"$f":"+'Tax Tables'!$G297*100","v":0},null,{"$f":"+Base!$G215*100","v":10.961538461538462},{"$f":"+'Tax Tables'!$G300*100","v":100},{"$f":"+'Tax Tables'!$G301*100","v":37.931034482758619},{"$f":"+'Tax Tables'!$G302*100","v":0},{"$f":"+'Tax Tables'!$G303*100","v":0},{"$f":"+'Tax Tables'!$G304*100","v":0},{"$f":"+'Tax Tables'!$G305*100","v":0},null,{"$f":"+Z344+1","v":2},null,{"$f":"\"changing these start/end line numbers. As of v20.0: lines \" & AA344 & \" - \" & AA383","v":"changing these start/end line numbers. As of v20.0: lines 344 - 383"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$G215*100","v":10.961538461538462},{"$f":"+'Tax Tables'!$G300*100","v":100},{"$f":"+'Tax Tables'!$G301*100","v":37.931034482758619},{"$f":"+'Tax Tables'!$G302*100","v":0},{"$f":"+'Tax Tables'!$G303*100","v":0},{"$f":"+'Tax Tables'!$G304*100","v":0},{"$f":"+'Tax Tables'!$G305*100","v":0},null,{"$f":"+Base!$G194","v":2400},{"$f":"+Base!$G195","v":3300},{"$f":"+Base!$G196","v":0},{"$f":"+Base!$G197","v":0},{"$f":"+Base!$G198","v":0},{"$f":"+Base!$G199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z346-1 &\" - \"&Your_Age+$Z346-1","v":"  2026 - 64"},45000,null,{"$f":"+Details!$H18","v":0},45000,{"$f":"-Details!$H91","v":42400},{"$f":"+Details!H353","v":468100},{"$f":"+Details!H8","v":176500},{"$f":"+Details!$H215*100","v":10.427807486631016},{"$f":"+'Tax Tables'!$H292*100","v":100},{"$f":"+'Tax Tables'!$H293*100","v":16.853932584269664},{"$f":"+'Tax Tables'!$H294*100","v":0},{"$f":"+'Tax Tables'!$H295*100","v":0},{"$f":"+'Tax Tables'!$H296*100","v":0},{"$f":"+'Tax Tables'!$H297*100","v":0},null,{"$f":"+Base!$H215*100","v":10.427807486631016},{"$f":"+'Tax Tables'!$H300*100","v":100},{"$f":"+'Tax Tables'!$H301*100","v":16.853932584269664},{"$f":"+'Tax Tables'!$H302*100","v":0},{"$f":"+'Tax Tables'!$H303*100","v":0},{"$f":"+'Tax Tables'!$H304*100","v":0},{"$f":"+'Tax Tables'!$H305*100","v":0},null,{"$f":"+Z345+1","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$H215*100","v":10.427807486631016},{"$f":"+'Tax Tables'!$H300*100","v":100},{"$f":"+'Tax Tables'!$H301*100","v":16.853932584269664},{"$f":"+'Tax Tables'!$H302*100","v":0},{"$f":"+'Tax Tables'!$H303*100","v":0},{"$f":"+'Tax Tables'!$H304*100","v":0},{"$f":"+'Tax Tables'!$H305*100","v":0},null,{"$f":"+Base!$H194","v":2400},{"$f":"+Base!$H195","v":1500},{"$f":"+Base!$H196","v":0},{"$f":"+Base!$H197","v":0},{"$f":"+Base!$H198","v":0},{"$f":"+Base!$H199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z347-1 &\" - \"&Your_Age+$Z347-1","v":"  2027 - 65"},45000,null,{"$f":"+Details!$I18","v":0},40000,{"$f":"-Details!$I91","v":43700},{"$f":"+Details!I353","v":453400},{"$f":"+Details!I8","v":158000},{"$f":"+Details!$I215*100","v":10.554089709762533},{"$f":"+'Tax Tables'!$I292*100","v":100},{"$f":"+'Tax Tables'!$I293*100","v":16.666666666666664},{"$f":"+'Tax Tables'!$I294*100","v":0},{"$f":"+'Tax Tables'!$I295*100","v":0},{"$f":"+'Tax Tables'!$I296*100","v":0},{"$f":"+'Tax Tables'!$I297*100","v":0},null,{"$f":"+Base!$I215*100","v":10.554089709762533},{"$f":"+'Tax Tables'!$I300*100","v":100},{"$f":"+'Tax Tables'!$I301*100","v":16.666666666666664},{"$f":"+'Tax Tables'!$I302*100","v":0},{"$f":"+'Tax Tables'!$I303*100","v":0},{"$f":"+'Tax Tables'!$I304*100","v":0},{"$f":"+'Tax Tables'!$I305*100","v":0},null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$I215*100","v":10.554089709762533},{"$f":"+'Tax Tables'!$I300*100","v":100},{"$f":"+'Tax Tables'!$I301*100","v":16.666666666666664},{"$f":"+'Tax Tables'!$I302*100","v":0},{"$f":"+'Tax Tables'!$I303*100","v":0},{"$f":"+'Tax Tables'!$I304*100","v":0},{"$f":"+'Tax Tables'!$I305*100","v":0},null,{"$f":"+Base!$I194","v":2500},{"$f":"+Base!$I195","v":1500},{"$f":"+Base!$I196","v":0},{"$f":"+Base!$I197","v":0},{"$f":"+Base!$I198","v":0},{"$f":"+Base!$I199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z348-1 &\" - \"&Your_Age+$Z348-1","v":"  2028 - 66"},50000,null,{"$f":"+Details!$J18","v":0},48000,{"$f":"-Details!$J91","v":45000},{"$f":"+Details!J353","v":436400},{"$f":"+Details!J8","v":138900},{"$f":"+Details!$J215*100","v":10.443864229765012},{"$f":"+'Tax Tables'!$J292*100","v":100},{"$f":"+'Tax Tables'!$J293*100","v":16.304347826086957},{"$f":"+'Tax Tables'!$J294*100","v":0},{"$f":"+'Tax Tables'!$J295*100","v":0},{"$f":"+'Tax Tables'!$J296*100","v":0},{"$f":"+'Tax Tables'!$J297*100","v":0},null,{"$f":"+Base!$J215*100","v":10.443864229765012},{"$f":"+'Tax Tables'!$J300*100","v":100},{"$f":"+'Tax Tables'!$J301*100","v":16.304347826086957},{"$f":"+'Tax Tables'!$J302*100","v":0},{"$f":"+'Tax Tables'!$J303*100","v":0},{"$f":"+'Tax Tables'!$J304*100","v":0},{"$f":"+'Tax Tables'!$J305*100","v":0},null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$J215*100","v":10.443864229765012},{"$f":"+'Tax Tables'!$J300*100","v":100},{"$f":"+'Tax Tables'!$J301*100","v":16.304347826086957},{"$f":"+'Tax Tables'!$J302*100","v":0},{"$f":"+'Tax Tables'!$J303*100","v":0},{"$f":"+'Tax Tables'!$J304*100","v":0},{"$f":"+'Tax Tables'!$J305*100","v":0},null,{"$f":"+Base!$J194","v":2500},{"$f":"+Base!$J195","v":1500},{"$f":"+Base!$J196","v":0},{"$f":"+Base!$J197","v":0},{"$f":"+Base!$J198","v":0},{"$f":"+Base!$J199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z349-1 &\" - \"&Your_Age+$Z349-1","v":"  2029 - 67"},30000,null,{"$f":"+Details!$K18","v":0},30000,{"$f":"-Details!$K91","v":46400},{"$f":"+Details!K353","v":416900},{"$f":"+Details!K8","v":120800},{"$f":"+Details!$K215*100","v":11.072664359861593},{"$f":"+'Tax Tables'!$K292*100","v":100},{"$f":"+'Tax Tables'!$K293*100","v":40.425531914893611},{"$f":"+'Tax Tables'!$K294*100","v":0},{"$f":"+'Tax Tables'!$K295*100","v":0},{"$f":"+'Tax Tables'!$K296*100","v":0},{"$f":"+'Tax Tables'!$K297*100","v":0},null,{"$f":"+Base!$K215*100","v":11.072664359861593},{"$f":"+'Tax Tables'!$K300*100","v":100},{"$f":"+'Tax Tables'!$K301*100","v":40.425531914893611},{"$f":"+'Tax Tables'!$K302*100","v":0},{"$f":"+'Tax Tables'!$K303*100","v":0},{"$f":"+'Tax Tables'!$K304*100","v":0},{"$f":"+'Tax Tables'!$K305*100","v":0},null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$K215*100","v":11.072664359861593},{"$f":"+'Tax Tables'!$K300*100","v":100},{"$f":"+'Tax Tables'!$K301*100","v":40.425531914893611},{"$f":"+'Tax Tables'!$K302*100","v":0},{"$f":"+'Tax Tables'!$K303*100","v":0},{"$f":"+'Tax Tables'!$K304*100","v":0},{"$f":"+'Tax Tables'!$K305*100","v":0},null,{"$f":"+Base!$K194","v":2600},{"$f":"+Base!$K195","v":3800},{"$f":"+Base!$K196","v":0},{"$f":"+Base!$K197","v":0},{"$f":"+Base!$K198","v":0},{"$f":"+Base!$K199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z350-1 &\" - \"&Your_Age+$Z350-1","v":"  2030 - 68"},35000,null,{"$f":"+Details!$L18","v":0},32000,{"$f":"-Details!$L91","v":47800},{"$f":"+Details!L353","v":394600},{"$f":"+Details!L8","v":127700},{"$f":"+Details!$L215*100","v":10.90289608177172},{"$f":"+'Tax Tables'!$L292*100","v":100},{"$f":"+'Tax Tables'!$L293*100","v":39.583333333333329},{"$f":"+'Tax Tables'!$L294*100","v":0},{"$f":"+'Tax Tables'!$L295*100","v":0},{"$f":"+'Tax Tables'!$L296*100","v":0},{"$f":"+'Tax Tables'!$L297*100","v":0},null,{"$f":"+Base!$L215*100","v":10.90289608177172},{"$f":"+'Tax Tables'!$L300*100","v":100},{"$f":"+'Tax Tables'!$L301*100","v":39.583333333333329},{"$f":"+'Tax Tables'!$L302*100","v":0},{"$f":"+'Tax Tables'!$L303*100","v":0},{"$f":"+'Tax Tables'!$L304*100","v":0},{"$f":"+'Tax Tables'!$L305*100","v":0},null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$L215*100","v":10.90289608177172},{"$f":"+'Tax Tables'!$L300*100","v":100},{"$f":"+'Tax Tables'!$L301*100","v":39.583333333333329},{"$f":"+'Tax Tables'!$L302*100","v":0},{"$f":"+'Tax Tables'!$L303*100","v":0},{"$f":"+'Tax Tables'!$L304*100","v":0},{"$f":"+'Tax Tables'!$L305*100","v":0},null,{"$f":"+Base!$L194","v":2600},{"$f":"+Base!$L195","v":3800},{"$f":"+Base!$L196","v":0},{"$f":"+Base!$L197","v":0},{"$f":"+Base!$L198","v":0},{"$f":"+Base!$L199","v":0}]
[{"$f":"IF(AND(($H350-$G351)<$C351,$C351>0),\"A\",\"\")","v":""},{"$f":"\"  \" & Setup!E$39+$Z351-1 &\" - \"&Your_Age+$Z351-1","v":"  2031 - 69"},null,null,{"$f":"+Details!$M18","v":0},7000,{"$f":"-Details!$M91","v":49200},{"$f":"+Details!M353","v":369500},{"$f":"+Details!M8","v":136100},{"$f":"+Details!$M215*100","v":11.053540587219343},{"$f":"+'Tax Tables'!$M292*100","v":100},{"$f":"+'Tax Tables'!$M293*100","v":37.755102040816325},{"$f":"+'Tax Tables'!$M294*100","v":0},{"$f":"+'Tax Tables'!$M295*100","v":0},{"$f":"+'Tax Tables'!$M296*100","v":0},{"$f":"+'Tax Tables'!$M297*100","v":0},null,{"$f":"+Base!$M215*100","v":11.053540587219343},{"$f":"+'Tax Tables'!$M300*100","v":100},{"$f":"+'Tax Tables'!$M301*100","v":37.755102040816325},{"$f":"+'Tax Tables'!$M302*100","v":0},{"$f":"+'Tax Tables'!$M303*100","v":0},{"$f":"+'Tax Tables'!$M304*100","v":0},{"$f":"+'Tax Tables'!$M305*100","v":0},null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$M215*100","v":11.053540587219343},{"$f":"+'Tax Tables'!$M300*100","v":100},{"$f":"+'Tax Tables'!$M301*100","v":37.755102040816325},{"$f":"+'Tax Tables'!$M302*100","v":0},{"$f":"+'Tax Tables'!$M303*100","v":0},{"$f":"+'Tax Tables'!$M304*100","v":0},{"$f":"+'Tax Tables'!$M305*100","v":0},null,{"$f":"+Base!$M194","v":2700},{"$f":"+Base!$M195","v":3700},{"$f":"+Base!$M196","v":0},{"$f":"+Base!$M197","v":0},{"$f":"+Base!$M198","v":0},{"$f":"+Base!$M199","v":0}]
[{"$f":"IF(AND(($H351-$G352)<$C352,$C352>0),\"A\",\"\")","v":""},{"$f":"\"  \" & Setup!E$39+$Z352-1 &\" - \"&Your_Age+$Z352-1","v":"  2032 - 70"},null,null,{"$f":"+Details!$N18","v":0},null,{"$f":"-Details!$N91","v":10000},{"$f":"+Details!N353","v":383200},{"$f":"+Details!N8","v":145100},{"$f":"+Details!$N215*100","v":9.9041533546325873},{"$f":"+'Tax Tables'!$N292*100","v":100},{"$f":"+'Tax Tables'!$N293*100","v":4},{"$f":"+'Tax Tables'!$N294*100","v":0},{"$f":"+'Tax Tables'!$N295*100","v":0},{"$f":"+'Tax Tables'!$N296*100","v":0},{"$f":"+'Tax Tables'!$N297*100","v":0},null,{"$f":"+Base!$N215*100","v":9.9041533546325873},{"$f":"+'Tax Tables'!$N300*100","v":100},{"$f":"+'Tax Tables'!$N301*100","v":4},{"$f":"+'Tax Tables'!$N302*100","v":0},{"$f":"+'Tax Tables'!$N303*100","v":0},{"$f":"+'Tax Tables'!$N304*100","v":0},{"$f":"+'Tax Tables'!$N305*100","v":0},null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$N215*100","v":9.9041533546325873},{"$f":"+'Tax Tables'!$N300*100","v":100},{"$f":"+'Tax Tables'!$N301*100","v":4},{"$f":"+'Tax Tables'!$N302*100","v":0},{"$f":"+'Tax Tables'!$N303*100","v":0},{"$f":"+'Tax Tables'!$N304*100","v":0},{"$f":"+'Tax Tables'!$N305*100","v":0},null,{"$f":"+Base!$N194","v":2700},{"$f":"+Base!$N195","v":400},{"$f":"+Base!$N196","v":0},{"$f":"+Base!$N197","v":0},{"$f":"+Base!$N198","v":0},{"$f":"+Base!$N199","v":0}]
[{"$f":"IF(AND(($H352-$G353)<$C353,$C353>0),\"A\",\"\")","v":""},{"$f":"\"  \" & Setup!E$39+$Z353-1 &\" - \"&Your_Age+$Z353-1","v":"  2033 - 71"},null,null,{"$f":"+Details!$O18","v":0},null,{"$f":"-Details!$O91","v":9000},{"$f":"+Details!O353","v":398800},{"$f":"+Details!O8","v":171500},{"$f":"+Details!$O215*100","v":7.6923076923076925},{"$f":"+'Tax Tables'!$O292*100","v":14.285714285714285},{"$f":"+'Tax Tables'!$O293*100","v":0},{"$f":"+'Tax Tables'!$O294*100","v":0},{"$f":"+'Tax Tables'!$O295*100","v":0},{"$f":"+'Tax Tables'!$O296*100","v":0},{"$f":"+'Tax Tables'!$O297*100","v":0},null,{"$f":"+Base!$O215*100","v":7.6923076923076925},{"$f":"+'Tax Tables'!$O300*100","v":14.285714285714285},{"$f":"+'Tax Tables'!$O301*100","v":0},{"$f":"+'Tax Tables'!$O302*100","v":0},{"$f":"+'Tax Tables'!$O303*100","v":0},{"$f":"+'Tax Tables'!$O304*100","v":0},{"$f":"+'Tax Tables'!$O305*100","v":0},null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$O215*100","v":7.6923076923076925},{"$f":"+'Tax Tables'!$O300*100","v":14.285714285714285},{"$f":"+'Tax Tables'!$O301*100","v":0},{"$f":"+'Tax Tables'!$O302*100","v":0},{"$f":"+'Tax Tables'!$O303*100","v":0},{"$f":"+'Tax Tables'!$O304*100","v":0},{"$f":"+'Tax Tables'!$O305*100","v":0},null,{"$f":"+Base!$O194","v":400},{"$f":"+Base!$O195","v":0},{"$f":"+Base!$O196","v":0},{"$f":"+Base!$O197","v":0},{"$f":"+Base!$O198","v":0},{"$f":"+Base!$O199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z354-1 &\" - \"&Your_Age+$Z354-1","v":"  2034 - 72"},null,null,{"$f":"+Details!$P18","v":0},null,{"$f":"-Details!$P91","v":8100},{"$f":"+Details!P353","v":416400},{"$f":"+Details!P8","v":194500},{"$f":"+Details!$P215*100","v":8.8235294117647065},{"$f":"+'Tax Tables'!$P292*100","v":10.714285714285714},{"$f":"+'Tax Tables'!$P293*100","v":0},{"$f":"+'Tax Tables'!$P294*100","v":0},{"$f":"+'Tax Tables'!$P295*100","v":0},{"$f":"+'Tax Tables'!$P296*100","v":0},{"$f":"+'Tax Tables'!$P297*100","v":0},null,{"$f":"+Base!$P215*100","v":8.8235294117647065},{"$f":"+'Tax Tables'!$P300*100","v":10.714285714285714},{"$f":"+'Tax Tables'!$P301*100","v":0},{"$f":"+'Tax Tables'!$P302*100","v":0},{"$f":"+'Tax Tables'!$P303*100","v":0},{"$f":"+'Tax Tables'!$P304*100","v":0},{"$f":"+'Tax Tables'!$P305*100","v":0},null,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$P215*100","v":8.8235294117647065},{"$f":"+'Tax Tables'!$P300*100","v":10.714285714285714},{"$f":"+'Tax Tables'!$P301*100","v":0},{"$f":"+'Tax Tables'!$P302*100","v":0},{"$f":"+'Tax Tables'!$P303*100","v":0},{"$f":"+'Tax Tables'!$P304*100","v":0},{"$f":"+'Tax Tables'!$P305*100","v":0},null,{"$f":"+Base!$P194","v":300},{"$f":"+Base!$P195","v":0},{"$f":"+Base!$P196","v":0},{"$f":"+Base!$P197","v":0},{"$f":"+Base!$P198","v":0},{"$f":"+Base!$P199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z355-1 &\" - \"&Your_Age+$Z355-1","v":"  2035 - 73"},null,null,{"$f":"+Details!$Q18","v":0},null,{"$f":"-Details!$Q91","v":7300},{"$f":"+Details!Q353","v":419700},{"$f":"+Details!Q8","v":136500},{"$f":"+Details!$Q215*100","v":9.7791798107255516},{"$f":"+'Tax Tables'!$Q292*100","v":100},{"$f":"+'Tax Tables'!$Q293*100","v":1.8867924528301887},{"$f":"+'Tax Tables'!$Q294*100","v":0},{"$f":"+'Tax Tables'!$Q295*100","v":0},{"$f":"+'Tax Tables'!$Q296*100","v":0},{"$f":"+'Tax Tables'!$Q297*100","v":0},null,{"$f":"+Base!$Q215*100","v":9.7791798107255516},{"$f":"+'Tax Tables'!$Q300*100","v":100},{"$f":"+'Tax Tables'!$Q301*100","v":1.8867924528301887},{"$f":"+'Tax Tables'!$Q302*100","v":0},{"$f":"+'Tax Tables'!$Q303*100","v":0},{"$f":"+'Tax Tables'!$Q304*100","v":0},{"$f":"+'Tax Tables'!$Q305*100","v":0},null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$Q215*100","v":9.7791798107255516},{"$f":"+'Tax Tables'!$Q300*100","v":100},{"$f":"+'Tax Tables'!$Q301*100","v":1.8867924528301887},{"$f":"+'Tax Tables'!$Q302*100","v":0},{"$f":"+'Tax Tables'!$Q303*100","v":0},{"$f":"+'Tax Tables'!$Q304*100","v":0},{"$f":"+'Tax Tables'!$Q305*100","v":0},null,{"$f":"+Base!$Q194","v":2900},{"$f":"+Base!$Q195","v":200},{"$f":"+Base!$Q196","v":0},{"$f":"+Base!$Q197","v":0},{"$f":"+Base!$Q198","v":0},{"$f":"+Base!$Q199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z356-1 &\" - \"&Your_Age+$Z356-1","v":"  2036 - 74"},null,null,{"$f":"+Details!$R18","v":0},null,{"$f":"-Details!$R91","v":6600},{"$f":"+Details!R353","v":423100},{"$f":"+Details!R8","v":211500},{"$f":"+Details!$R215*100","v":10.7421875},{"$f":"+'Tax Tables'!$R292*100","v":100},{"$f":"+'Tax Tables'!$R293*100","v":23.148148148148149},{"$f":"+'Tax Tables'!$R294*100","v":0},{"$f":"+'Tax Tables'!$R295*100","v":0},{"$f":"+'Tax Tables'!$R296*100","v":0},{"$f":"+'Tax Tables'!$R297*100","v":0},null,{"$f":"+Base!$R215*100","v":10.7421875},{"$f":"+'Tax Tables'!$R300*100","v":100},{"$f":"+'Tax Tables'!$R301*100","v":23.148148148148149},{"$f":"+'Tax Tables'!$R302*100","v":0},{"$f":"+'Tax Tables'!$R303*100","v":0},{"$f":"+'Tax Tables'!$R304*100","v":0},{"$f":"+'Tax Tables'!$R305*100","v":0},null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$R215*100","v":10.7421875},{"$f":"+'Tax Tables'!$R300*100","v":100},{"$f":"+'Tax Tables'!$R301*100","v":23.148148148148149},{"$f":"+'Tax Tables'!$R302*100","v":0},{"$f":"+'Tax Tables'!$R303*100","v":0},{"$f":"+'Tax Tables'!$R304*100","v":0},{"$f":"+'Tax Tables'!$R305*100","v":0},null,{"$f":"+Base!$R194","v":3000},{"$f":"+Base!$R195","v":2500},{"$f":"+Base!$R196","v":0},{"$f":"+Base!$R197","v":0},{"$f":"+Base!$R198","v":0},{"$f":"+Base!$R199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z357-1 &\" - \"&Your_Age+$Z357-1","v":"  2037 - 75"},null,10000,{"$f":"+Details!$S18","v":0},10000,{"$f":"-Details!$S91","v":5900},{"$f":"+Details!S353","v":426800},{"$f":"+Details!S8","v":236600},{"$f":"+Details!$S215*100","v":10.434782608695652},{"$f":"+'Tax Tables'!$S292*100","v":100},{"$f":"+'Tax Tables'!$S293*100","v":16.363636363636363},{"$f":"+'Tax Tables'!$S294*100","v":0},{"$f":"+'Tax Tables'!$S295*100","v":0},{"$f":"+'Tax Tables'!$S296*100","v":0},{"$f":"+'Tax Tables'!$S297*100","v":0},null,{"$f":"+Base!$S215*100","v":10.434782608695652},{"$f":"+'Tax Tables'!$S300*100","v":100},{"$f":"+'Tax Tables'!$S301*100","v":16.363636363636363},{"$f":"+'Tax Tables'!$S302*100","v":0},{"$f":"+'Tax Tables'!$S303*100","v":0},{"$f":"+'Tax Tables'!$S304*100","v":0},{"$f":"+'Tax Tables'!$S305*100","v":0},null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$S215*100","v":10.434782608695652},{"$f":"+'Tax Tables'!$S300*100","v":100},{"$f":"+'Tax Tables'!$S301*100","v":16.363636363636363},{"$f":"+'Tax Tables'!$S302*100","v":0},{"$f":"+'Tax Tables'!$S303*100","v":0},{"$f":"+'Tax Tables'!$S304*100","v":0},{"$f":"+'Tax Tables'!$S305*100","v":0},null,{"$f":"+Base!$S194","v":3000},{"$f":"+Base!$S195","v":1800},{"$f":"+Base!$S196","v":0},{"$f":"+Base!$S197","v":0},{"$f":"+Base!$S198","v":0},{"$f":"+Base!$S199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z358-1 &\" - \"&Your_Age+$Z358-1","v":"  2038 - 76"},null,15000,{"$f":"+Details!$T18","v":0},15000,{"$f":"-Details!$T91","v":0},{"$f":"+Details!T353","v":436000},{"$f":"+Details!T8","v":281300},{"$f":"+Details!$T215*100","v":9.9431818181818183},{"$f":"+'Tax Tables'!$T292*100","v":100},{"$f":"+'Tax Tables'!$T293*100","v":3.5714285714285712},{"$f":"+'Tax Tables'!$T294*100","v":0},{"$f":"+'Tax Tables'!$T295*100","v":0},{"$f":"+'Tax Tables'!$T296*100","v":0},{"$f":"+'Tax Tables'!$T297*100","v":0},null,{"$f":"+Base!$T215*100","v":9.9431818181818183},{"$f":"+'Tax Tables'!$T300*100","v":100},{"$f":"+'Tax Tables'!$T301*100","v":3.5714285714285712},{"$f":"+'Tax Tables'!$T302*100","v":0},{"$f":"+'Tax Tables'!$T303*100","v":0},{"$f":"+'Tax Tables'!$T304*100","v":0},{"$f":"+'Tax Tables'!$T305*100","v":0},null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$T215*100","v":9.9431818181818183},{"$f":"+'Tax Tables'!$T300*100","v":100},{"$f":"+'Tax Tables'!$T301*100","v":3.5714285714285712},{"$f":"+'Tax Tables'!$T302*100","v":0},{"$f":"+'Tax Tables'!$T303*100","v":0},{"$f":"+'Tax Tables'!$T304*100","v":0},{"$f":"+'Tax Tables'!$T305*100","v":0},null,{"$f":"+Base!$T194","v":3100},{"$f":"+Base!$T195","v":400},{"$f":"+Base!$T196","v":0},{"$f":"+Base!$T197","v":0},{"$f":"+Base!$T198","v":0},{"$f":"+Base!$T199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z359-1 &\" - \"&Your_Age+$Z359-1","v":"  2039 - 77"},null,null,{"$f":"+Details!$U18","v":0},null,{"$f":"-Details!$U91","v":0},{"$f":"+Details!U353","v":444700},{"$f":"+Details!U8","v":204900},{"$f":"+Details!$U215*100","v":10.395010395010395},{"$f":"+'Tax Tables'!$U292*100","v":100},{"$f":"+'Tax Tables'!$U293*100","v":16.521739130434781},{"$f":"+'Tax Tables'!$U294*100","v":0},{"$f":"+'Tax Tables'!$U295*100","v":0},{"$f":"+'Tax Tables'!$U296*100","v":0},{"$f":"+'Tax Tables'!$U297*100","v":0},null,{"$f":"+Base!$U215*100","v":10.395010395010395},{"$f":"+'Tax Tables'!$U300*100","v":100},{"$f":"+'Tax Tables'!$U301*100","v":16.521739130434781},{"$f":"+'Tax Tables'!$U302*100","v":0},{"$f":"+'Tax Tables'!$U303*100","v":0},{"$f":"+'Tax Tables'!$U304*100","v":0},{"$f":"+'Tax Tables'!$U305*100","v":0},null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$U215*100","v":10.395010395010395},{"$f":"+'Tax Tables'!$U300*100","v":100},{"$f":"+'Tax Tables'!$U301*100","v":16.521739130434781},{"$f":"+'Tax Tables'!$U302*100","v":0},{"$f":"+'Tax Tables'!$U303*100","v":0},{"$f":"+'Tax Tables'!$U304*100","v":0},{"$f":"+'Tax Tables'!$U305*100","v":0},null,{"$f":"+Base!$U194","v":3100},{"$f":"+Base!$U195","v":1900},{"$f":"+Base!$U196","v":0},{"$f":"+Base!$U197","v":0},{"$f":"+Base!$U198","v":0},{"$f":"+Base!$U199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z360-1 &\" - \"&Your_Age+$Z360-1","v":"  2040 - 78"},null,null,{"$f":"+Details!$V18","v":0},null,{"$f":"-Details!$V91","v":0},{"$f":"+Details!V353","v":452700},{"$f":"+Details!V8","v":293600},{"$f":"+Details!$V215*100","v":10.759493670886076},{"$f":"+'Tax Tables'!$V292*100","v":100},{"$f":"+'Tax Tables'!$V293*100","v":30.76923076923077},{"$f":"+'Tax Tables'!$V294*100","v":0},{"$f":"+'Tax Tables'!$V295*100","v":0},{"$f":"+'Tax Tables'!$V296*100","v":0},{"$f":"+'Tax Tables'!$V297*100","v":0},null,{"$f":"+Base!$V215*100","v":10.759493670886076},{"$f":"+'Tax Tables'!$V300*100","v":100},{"$f":"+'Tax Tables'!$V301*100","v":30.76923076923077},{"$f":"+'Tax Tables'!$V302*100","v":0},{"$f":"+'Tax Tables'!$V303*100","v":0},{"$f":"+'Tax Tables'!$V304*100","v":0},{"$f":"+'Tax Tables'!$V305*100","v":0},null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$V215*100","v":10.759493670886076},{"$f":"+'Tax Tables'!$V300*100","v":100},{"$f":"+'Tax Tables'!$V301*100","v":30.76923076923077},{"$f":"+'Tax Tables'!$V302*100","v":0},{"$f":"+'Tax Tables'!$V303*100","v":0},{"$f":"+'Tax Tables'!$V304*100","v":0},{"$f":"+'Tax Tables'!$V305*100","v":0},null,{"$f":"+Base!$V194","v":3200},{"$f":"+Base!$V195","v":3600},{"$f":"+Base!$V196","v":0},{"$f":"+Base!$V197","v":0},{"$f":"+Base!$V198","v":0},{"$f":"+Base!$V199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z361-1 &\" - \"&Your_Age+$Z361-1","v":"  2041 - 79"},null,null,{"$f":"+Details!$W18","v":0},null,{"$f":"-Details!$W91","v":0},{"$f":"+Details!W353","v":459900},{"$f":"+Details!W8","v":330100},{"$f":"+Details!$W215*100","v":11.059371362048893},{"$f":"+'Tax Tables'!$W292*100","v":100},{"$f":"+'Tax Tables'!$W293*100","v":52.100840336134461},{"$f":"+'Tax Tables'!$W294*100","v":0},{"$f":"+'Tax Tables'!$W295*100","v":0},{"$f":"+'Tax Tables'!$W296*100","v":0},{"$f":"+'Tax Tables'!$W297*100","v":0},null,{"$f":"+Base!$W215*100","v":11.059371362048893},{"$f":"+'Tax Tables'!$W300*100","v":100},{"$f":"+'Tax Tables'!$W301*100","v":52.100840336134461},{"$f":"+'Tax Tables'!$W302*100","v":0},{"$f":"+'Tax Tables'!$W303*100","v":0},{"$f":"+'Tax Tables'!$W304*100","v":0},{"$f":"+'Tax Tables'!$W305*100","v":0},null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$W215*100","v":11.059371362048893},{"$f":"+'Tax Tables'!$W300*100","v":100},{"$f":"+'Tax Tables'!$W301*100","v":52.100840336134461},{"$f":"+'Tax Tables'!$W302*100","v":0},{"$f":"+'Tax Tables'!$W303*100","v":0},{"$f":"+'Tax Tables'!$W304*100","v":0},{"$f":"+'Tax Tables'!$W305*100","v":0},null,{"$f":"+Base!$W194","v":3300},{"$f":"+Base!$W195","v":6200},{"$f":"+Base!$W196","v":0},{"$f":"+Base!$W197","v":0},{"$f":"+Base!$W198","v":0},{"$f":"+Base!$W199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z362-1 &\" - \"&Your_Age+$Z362-1","v":"  2042 - 80"},null,null,{"$f":"+Details!$X18","v":0},null,{"$f":"-Details!$X91","v":0},{"$f":"+Details!X353","v":462200},{"$f":"+Details!X8","v":382800},{"$f":"+Details!$X215*100","v":11.098654708520179},{"$f":"+'Tax Tables'!$X292*100","v":100},{"$f":"+'Tax Tables'!$X293*100","v":54.098360655737707},{"$f":"+'Tax Tables'!$X294*100","v":0},{"$f":"+'Tax Tables'!$X295*100","v":0},{"$f":"+'Tax Tables'!$X296*100","v":0},{"$f":"+'Tax Tables'!$X297*100","v":0},null,{"$f":"+Base!$X215*100","v":11.098654708520179},{"$f":"+'Tax Tables'!$X300*100","v":100},{"$f":"+'Tax Tables'!$X301*100","v":54.098360655737707},{"$f":"+'Tax Tables'!$X302*100","v":0},{"$f":"+'Tax Tables'!$X303*100","v":0},{"$f":"+'Tax Tables'!$X304*100","v":0},{"$f":"+'Tax Tables'!$X305*100","v":0},null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$X215*100","v":11.098654708520179},{"$f":"+'Tax Tables'!$X300*100","v":100},{"$f":"+'Tax Tables'!$X301*100","v":54.098360655737707},{"$f":"+'Tax Tables'!$X302*100","v":0},{"$f":"+'Tax Tables'!$X303*100","v":0},{"$f":"+'Tax Tables'!$X304*100","v":0},{"$f":"+'Tax Tables'!$X305*100","v":0},null,{"$f":"+Base!$X194","v":3300},{"$f":"+Base!$X195","v":6600},{"$f":"+Base!$X196","v":0},{"$f":"+Base!$X197","v":0},{"$f":"+Base!$X198","v":0},{"$f":"+Base!$X199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z363-1 &\" - \"&Your_Age+$Z363-1","v":"  2043 - 81"},null,null,{"$f":"+Details!$Y18","v":0},null,{"$f":"-Details!$Y91","v":0},{"$f":"+Details!Y353","v":463600},{"$f":"+Details!Y8","v":457700},{"$f":"+Details!$Y215*100","v":11.050328227571116},{"$f":"+'Tax Tables'!$Y292*100","v":100},{"$f":"+'Tax Tables'!$Y293*100","v":54.032258064516128},{"$f":"+'Tax Tables'!$Y294*100","v":0},{"$f":"+'Tax Tables'!$Y295*100","v":0},{"$f":"+'Tax Tables'!$Y296*100","v":0},{"$f":"+'Tax Tables'!$Y297*100","v":0},null,{"$f":"+Base!$Y215*100","v":11.050328227571116},{"$f":"+'Tax Tables'!$Y300*100","v":100},{"$f":"+'Tax Tables'!$Y301*100","v":54.032258064516128},{"$f":"+'Tax Tables'!$Y302*100","v":0},{"$f":"+'Tax Tables'!$Y303*100","v":0},{"$f":"+'Tax Tables'!$Y304*100","v":0},{"$f":"+'Tax Tables'!$Y305*100","v":0},null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$Y215*100","v":11.050328227571116},{"$f":"+'Tax Tables'!$Y300*100","v":100},{"$f":"+'Tax Tables'!$Y301*100","v":54.032258064516128},{"$f":"+'Tax Tables'!$Y302*100","v":0},{"$f":"+'Tax Tables'!$Y303*100","v":0},{"$f":"+'Tax Tables'!$Y304*100","v":0},{"$f":"+'Tax Tables'!$Y305*100","v":0},null,{"$f":"+Base!$Y194","v":3400},{"$f":"+Base!$Y195","v":6700},{"$f":"+Base!$Y196","v":0},{"$f":"+Base!$Y197","v":0},{"$f":"+Base!$Y198","v":0},{"$f":"+Base!$Y199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z364-1 &\" - \"&Your_Age+$Z364-1","v":"  2044 - 82"},null,null,{"$f":"+Details!$Z18","v":0},null,{"$f":"-Details!$Z91","v":0},{"$f":"+Details!Z353","v":463800},{"$f":"+Details!Z8","v":535900},{"$f":"+Details!$Z215*100","v":11.180773249738767},{"$f":"+'Tax Tables'!$Z292*100","v":100},{"$f":"+'Tax Tables'!$Z293*100","v":57.142857142857139},{"$f":"+'Tax Tables'!$Z294*100","v":0},{"$f":"+'Tax Tables'!$Z295*100","v":0},{"$f":"+'Tax Tables'!$Z296*100","v":0},{"$f":"+'Tax Tables'!$Z297*100","v":0},null,{"$f":"+Base!$Z215*100","v":11.180773249738767},{"$f":"+'Tax Tables'!$Z300*100","v":100},{"$f":"+'Tax Tables'!$Z301*100","v":57.142857142857139},{"$f":"+'Tax Tables'!$Z302*100","v":0},{"$f":"+'Tax Tables'!$Z303*100","v":0},{"$f":"+'Tax Tables'!$Z304*100","v":0},{"$f":"+'Tax Tables'!$Z305*100","v":0},null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$Z215*100","v":11.180773249738767},{"$f":"+'Tax Tables'!$Z300*100","v":100},{"$f":"+'Tax Tables'!$Z301*100","v":57.142857142857139},{"$f":"+'Tax Tables'!$Z302*100","v":0},{"$f":"+'Tax Tables'!$Z303*100","v":0},{"$f":"+'Tax Tables'!$Z304*100","v":0},{"$f":"+'Tax Tables'!$Z305*100","v":0},null,{"$f":"+Base!$Z194","v":3500},{"$f":"+Base!$Z195","v":7200},{"$f":"+Base!$Z196","v":0},{"$f":"+Base!$Z197","v":0},{"$f":"+Base!$Z198","v":0},{"$f":"+Base!$Z199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z365-1 &\" - \"&Your_Age+$Z365-1","v":"  2045 - 83"},null,null,{"$f":"+Details!$AA18","v":0},null,{"$f":"-Details!$AA91","v":0},{"$f":"+Details!AA353","v":462800},{"$f":"+Details!AA8","v":619300},{"$f":"+Details!$AA215*100","v":11.011011011011011},{"$f":"+'Tax Tables'!$AA292*100","v":100},{"$f":"+'Tax Tables'!$AA293*100","v":58.139534883720934},{"$f":"+'Tax Tables'!$AA294*100","v":0},{"$f":"+'Tax Tables'!$AA295*100","v":0},{"$f":"+'Tax Tables'!$AA296*100","v":0},{"$f":"+'Tax Tables'!$AA297*100","v":0},null,{"$f":"+Base!$AA215*100","v":11.011011011011011},{"$f":"+'Tax Tables'!$AA300*100","v":100},{"$f":"+'Tax Tables'!$AA301*100","v":58.139534883720934},{"$f":"+'Tax Tables'!$AA302*100","v":0},{"$f":"+'Tax Tables'!$AA303*100","v":0},{"$f":"+'Tax Tables'!$AA304*100","v":0},{"$f":"+'Tax Tables'!$AA305*100","v":0},null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$AA215*100","v":11.011011011011011},{"$f":"+'Tax Tables'!$AA300*100","v":100},{"$f":"+'Tax Tables'!$AA301*100","v":58.139534883720934},{"$f":"+'Tax Tables'!$AA302*100","v":0},{"$f":"+'Tax Tables'!$AA303*100","v":0},{"$f":"+'Tax Tables'!$AA304*100","v":0},{"$f":"+'Tax Tables'!$AA305*100","v":0},null,{"$f":"+Base!$AA194","v":3500},{"$f":"+Base!$AA195","v":7500},{"$f":"+Base!$AA196","v":0},{"$f":"+Base!$AA197","v":0},{"$f":"+Base!$AA198","v":0},{"$f":"+Base!$AA199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z366-1 &\" - \"&Your_Age+$Z366-1","v":"  2046 - 84"},null,null,{"$f":"+Details!$AB18","v":0},null,{"$f":"-Details!$AB91","v":0},{"$f":"+Details!AB353","v":460400},{"$f":"+Details!AB8","v":708100},{"$f":"+Details!$AB215*100","v":10.90146750524109},{"$f":"+'Tax Tables'!$AB292*100","v":100},{"$f":"+'Tax Tables'!$AB293*100","v":51.515151515151516},{"$f":"+'Tax Tables'!$AB294*100","v":0},{"$f":"+'Tax Tables'!$AB295*100","v":0},{"$f":"+'Tax Tables'!$AB296*100","v":0},{"$f":"+'Tax Tables'!$AB297*100","v":0},null,{"$f":"+Base!$AB215*100","v":10.90146750524109},{"$f":"+'Tax Tables'!$AB300*100","v":100},{"$f":"+'Tax Tables'!$AB301*100","v":51.515151515151516},{"$f":"+'Tax Tables'!$AB302*100","v":0},{"$f":"+'Tax Tables'!$AB303*100","v":0},{"$f":"+'Tax Tables'!$AB304*100","v":0},{"$f":"+'Tax Tables'!$AB305*100","v":0},null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$AB215*100","v":10.90146750524109},{"$f":"+'Tax Tables'!$AB300*100","v":100},{"$f":"+'Tax Tables'!$AB301*100","v":51.515151515151516},{"$f":"+'Tax Tables'!$AB302*100","v":0},{"$f":"+'Tax Tables'!$AB303*100","v":0},{"$f":"+'Tax Tables'!$AB304*100","v":0},{"$f":"+'Tax Tables'!$AB305*100","v":0},null,{"$f":"+Base!$AB194","v":3600},{"$f":"+Base!$AB195","v":6800},{"$f":"+Base!$AB196","v":0},{"$f":"+Base!$AB197","v":0},{"$f":"+Base!$AB198","v":0},{"$f":"+Base!$AB199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z367-1 &\" - \"&Your_Age+$Z367-1","v":"  2047 - 85"},null,null,{"$f":"+Details!$AC18","v":0},null,{"$f":"-Details!$AC91","v":0},{"$f":"+Details!AC353","v":456600},{"$f":"+Details!AC8","v":1197700},{"$f":"+Details!$AC215*100","v":10.88911088911089},{"$f":"+'Tax Tables'!$AC292*100","v":100},{"$f":"+'Tax Tables'!$AC293*100","v":53.731343283582092},{"$f":"+'Tax Tables'!$AC294*100","v":0},{"$f":"+'Tax Tables'!$AC295*100","v":0},{"$f":"+'Tax Tables'!$AC296*100","v":0},{"$f":"+'Tax Tables'!$AC297*100","v":0},null,{"$f":"+Base!$AC215*100","v":10.88911088911089},{"$f":"+'Tax Tables'!$AC300*100","v":100},{"$f":"+'Tax Tables'!$AC301*100","v":53.731343283582092},{"$f":"+'Tax Tables'!$AC302*100","v":0},{"$f":"+'Tax Tables'!$AC303*100","v":0},{"$f":"+'Tax Tables'!$AC304*100","v":0},{"$f":"+'Tax Tables'!$AC305*100","v":0},null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$AC215*100","v":10.88911088911089},{"$f":"+'Tax Tables'!$AC300*100","v":100},{"$f":"+'Tax Tables'!$AC301*100","v":53.731343283582092},{"$f":"+'Tax Tables'!$AC302*100","v":0},{"$f":"+'Tax Tables'!$AC303*100","v":0},{"$f":"+'Tax Tables'!$AC304*100","v":0},{"$f":"+'Tax Tables'!$AC305*100","v":0},null,{"$f":"+Base!$AC194","v":3700},{"$f":"+Base!$AC195","v":7200},{"$f":"+Base!$AC196","v":0},{"$f":"+Base!$AC197","v":0},{"$f":"+Base!$AC198","v":0},{"$f":"+Base!$AC199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z368-1 &\" - \"&Your_Age+$Z368-1","v":"  2048 - 86"},null,null,{"$f":"+Details!$AD18","v":0},null,{"$f":"-Details!$AD91","v":0},{"$f":"+Details!AD353","v":451300},{"$f":"+Details!AD8","v":1300400},{"$f":"+Details!$AD215*100","v":14.325842696629213},{"$f":"+'Tax Tables'!$AD292*100","v":100},{"$f":"+'Tax Tables'!$AD293*100","v":100},{"$f":"+'Tax Tables'!$AD294*100","v":31.746031746031743},{"$f":"+'Tax Tables'!$AD295*100","v":0},{"$f":"+'Tax Tables'!$AD296*100","v":0},{"$f":"+'Tax Tables'!$AD297*100","v":0},null,{"$f":"+Base!$AD215*100","v":14.325842696629213},{"$f":"+'Tax Tables'!$AD300*100","v":100},{"$f":"+'Tax Tables'!$AD301*100","v":100},{"$f":"+'Tax Tables'!$AD302*100","v":31.746031746031743},{"$f":"+'Tax Tables'!$AD303*100","v":0},{"$f":"+'Tax Tables'!$AD304*100","v":0},{"$f":"+'Tax Tables'!$AD305*100","v":0},null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$AD215*100","v":14.325842696629213},{"$f":"+'Tax Tables'!$AD300*100","v":100},{"$f":"+'Tax Tables'!$AD301*100","v":100},{"$f":"+'Tax Tables'!$AD302*100","v":31.746031746031743},{"$f":"+'Tax Tables'!$AD303*100","v":0},{"$f":"+'Tax Tables'!$AD304*100","v":0},{"$f":"+'Tax Tables'!$AD305*100","v":0},null,{"$f":"+Base!$AD194","v":1900},{"$f":"+Base!$AD195","v":6900},{"$f":"+Base!$AD196","v":6000},{"$f":"+Base!$AD197","v":0},{"$f":"+Base!$AD198","v":0},{"$f":"+Base!$AD199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z369-1 &\" - \"&Your_Age+$Z369-1","v":"  2049 - 87"},null,null,{"$f":"+Details!$AE18","v":0},null,{"$f":"-Details!$AE91","v":0},{"$f":"+Details!AE353","v":444400},{"$f":"+Details!AE8","v":1476800},{"$f":"+Details!$AE215*100","v":14.42741208295762},{"$f":"+'Tax Tables'!$AE292*100","v":100},{"$f":"+'Tax Tables'!$AE293*100","v":100},{"$f":"+'Tax Tables'!$AE294*100","v":33.678756476683937},{"$f":"+'Tax Tables'!$AE295*100","v":0},{"$f":"+'Tax Tables'!$AE296*100","v":0},{"$f":"+'Tax Tables'!$AE297*100","v":0},null,{"$f":"+Base!$AE215*100","v":14.42741208295762},{"$f":"+'Tax Tables'!$AE300*100","v":100},{"$f":"+'Tax Tables'!$AE301*100","v":100},{"$f":"+'Tax Tables'!$AE302*100","v":33.678756476683937},{"$f":"+'Tax Tables'!$AE303*100","v":0},{"$f":"+'Tax Tables'!$AE304*100","v":0},{"$f":"+'Tax Tables'!$AE305*100","v":0},null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$AE215*100","v":14.42741208295762},{"$f":"+'Tax Tables'!$AE300*100","v":100},{"$f":"+'Tax Tables'!$AE301*100","v":100},{"$f":"+'Tax Tables'!$AE302*100","v":33.678756476683937},{"$f":"+'Tax Tables'!$AE303*100","v":0},{"$f":"+'Tax Tables'!$AE304*100","v":0},{"$f":"+'Tax Tables'!$AE305*100","v":0},null,{"$f":"+Base!$AE194","v":1900},{"$f":"+Base!$AE195","v":7000},{"$f":"+Base!$AE196","v":6500},{"$f":"+Base!$AE197","v":0},{"$f":"+Base!$AE198","v":0},{"$f":"+Base!$AE199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z370-1 &\" - \"&Your_Age+$Z370-1","v":"  2050 - 88"},null,null,{"$f":"+Details!$AF18","v":0},null,{"$f":"-Details!$AF91","v":0},{"$f":"+Details!AF353","v":436000},{"$f":"+Details!AF8","v":1521700},{"$f":"+Details!$AF215*100","v":14.559721011333915},{"$f":"+'Tax Tables'!$AF292*100","v":100},{"$f":"+'Tax Tables'!$AF293*100","v":100},{"$f":"+'Tax Tables'!$AF294*100","v":35.532994923857871},{"$f":"+'Tax Tables'!$AF295*100","v":0},{"$f":"+'Tax Tables'!$AF296*100","v":0},{"$f":"+'Tax Tables'!$AF297*100","v":0},null,{"$f":"+Base!$AF215*100","v":14.559721011333915},{"$f":"+'Tax Tables'!$AF300*100","v":100},{"$f":"+'Tax Tables'!$AF301*100","v":100},{"$f":"+'Tax Tables'!$AF302*100","v":35.532994923857871},{"$f":"+'Tax Tables'!$AF303*100","v":0},{"$f":"+'Tax Tables'!$AF304*100","v":0},{"$f":"+'Tax Tables'!$AF305*100","v":0},null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$AF215*100","v":14.559721011333915},{"$f":"+'Tax Tables'!$AF300*100","v":100},{"$f":"+'Tax Tables'!$AF301*100","v":100},{"$f":"+'Tax Tables'!$AF302*100","v":35.532994923857871},{"$f":"+'Tax Tables'!$AF303*100","v":0},{"$f":"+'Tax Tables'!$AF304*100","v":0},{"$f":"+'Tax Tables'!$AF305*100","v":0},null,{"$f":"+Base!$AF194","v":1900},{"$f":"+Base!$AF195","v":7200},{"$f":"+Base!$AF196","v":7000},{"$f":"+Base!$AF197","v":0},{"$f":"+Base!$AF198","v":0},{"$f":"+Base!$AF199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z371-1 &\" - \"&Your_Age+$Z371-1","v":"  2051 - 89"},null,null,{"$f":"+Details!$AG18","v":0},null,{"$f":"-Details!$AG91","v":0},{"$f":"+Details!AG353","v":425700},{"$f":"+Details!AG8","v":1569000},{"$f":"+Details!$AG215*100","v":14.658803706823925},{"$f":"+'Tax Tables'!$AG292*100","v":100},{"$f":"+'Tax Tables'!$AG293*100","v":100},{"$f":"+'Tax Tables'!$AG294*100","v":37.313432835820898},{"$f":"+'Tax Tables'!$AG295*100","v":0},{"$f":"+'Tax Tables'!$AG296*100","v":0},{"$f":"+'Tax Tables'!$AG297*100","v":0},null,{"$f":"+Base!$AG215*100","v":14.658803706823925},{"$f":"+'Tax Tables'!$AG300*100","v":100},{"$f":"+'Tax Tables'!$AG301*100","v":100},{"$f":"+'Tax Tables'!$AG302*100","v":37.313432835820898},{"$f":"+'Tax Tables'!$AG303*100","v":0},{"$f":"+'Tax Tables'!$AG304*100","v":0},{"$f":"+'Tax Tables'!$AG305*100","v":0},null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$AG215*100","v":14.658803706823925},{"$f":"+'Tax Tables'!$AG300*100","v":100},{"$f":"+'Tax Tables'!$AG301*100","v":100},{"$f":"+'Tax Tables'!$AG302*100","v":37.313432835820898},{"$f":"+'Tax Tables'!$AG303*100","v":0},{"$f":"+'Tax Tables'!$AG304*100","v":0},{"$f":"+'Tax Tables'!$AG305*100","v":0},null,{"$f":"+Base!$AG194","v":2000},{"$f":"+Base!$AG195","v":7300},{"$f":"+Base!$AG196","v":7500},{"$f":"+Base!$AG197","v":0},{"$f":"+Base!$AG198","v":0},{"$f":"+Base!$AG199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z372-1 &\" - \"&Your_Age+$Z372-1","v":"  2052 - 90"},null,null,{"$f":"+Details!$AH18","v":0},null,{"$f":"-Details!$AH91","v":0},{"$f":"+Details!AH353","v":413700},{"$f":"+Details!AH8","v":1619000},{"$f":"+Details!$AH215*100","v":14.581607290803644},{"$f":"+'Tax Tables'!$AH292*100","v":100},{"$f":"+'Tax Tables'!$AH293*100","v":100},{"$f":"+'Tax Tables'!$AH294*100","v":37.073170731707314},{"$f":"+'Tax Tables'!$AH295*100","v":0},{"$f":"+'Tax Tables'!$AH296*100","v":0},{"$f":"+'Tax Tables'!$AH297*100","v":0},null,{"$f":"+Base!$AH215*100","v":14.581607290803644},{"$f":"+'Tax Tables'!$AH300*100","v":100},{"$f":"+'Tax Tables'!$AH301*100","v":100},{"$f":"+'Tax Tables'!$AH302*100","v":37.073170731707314},{"$f":"+'Tax Tables'!$AH303*100","v":0},{"$f":"+'Tax Tables'!$AH304*100","v":0},{"$f":"+'Tax Tables'!$AH305*100","v":0},null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$AH215*100","v":14.581607290803644},{"$f":"+'Tax Tables'!$AH300*100","v":100},{"$f":"+'Tax Tables'!$AH301*100","v":100},{"$f":"+'Tax Tables'!$AH302*100","v":37.073170731707314},{"$f":"+'Tax Tables'!$AH303*100","v":0},{"$f":"+'Tax Tables'!$AH304*100","v":0},{"$f":"+'Tax Tables'!$AH305*100","v":0},null,{"$f":"+Base!$AH194","v":2000},{"$f":"+Base!$AH195","v":7400},{"$f":"+Base!$AH196","v":7600},{"$f":"+Base!$AH197","v":0},{"$f":"+Base!$AH198","v":0},{"$f":"+Base!$AH199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z373-1 &\" - \"&Your_Age+$Z373-1","v":"  2053 - 91"},null,null,{"$f":"+Details!$AI18","v":0},null,{"$f":"-Details!$AI91","v":0},{"$f":"+Details!AI353","v":399900},{"$f":"+Details!AI8","v":1670300},{"$f":"+Details!$AI215*100","v":14.603960396039604},{"$f":"+'Tax Tables'!$AI292*100","v":100},{"$f":"+'Tax Tables'!$AI293*100","v":100},{"$f":"+'Tax Tables'!$AI294*100","v":34.928229665071768},{"$f":"+'Tax Tables'!$AI295*100","v":0},{"$f":"+'Tax Tables'!$AI296*100","v":0},{"$f":"+'Tax Tables'!$AI297*100","v":0},null,{"$f":"+Base!$AI215*100","v":14.603960396039604},{"$f":"+'Tax Tables'!$AI300*100","v":100},{"$f":"+'Tax Tables'!$AI301*100","v":100},{"$f":"+'Tax Tables'!$AI302*100","v":34.928229665071768},{"$f":"+'Tax Tables'!$AI303*100","v":0},{"$f":"+'Tax Tables'!$AI304*100","v":0},{"$f":"+'Tax Tables'!$AI305*100","v":0},null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$AI215*100","v":14.603960396039604},{"$f":"+'Tax Tables'!$AI300*100","v":100},{"$f":"+'Tax Tables'!$AI301*100","v":100},{"$f":"+'Tax Tables'!$AI302*100","v":34.928229665071768},{"$f":"+'Tax Tables'!$AI303*100","v":0},{"$f":"+'Tax Tables'!$AI304*100","v":0},{"$f":"+'Tax Tables'!$AI305*100","v":0},null,{"$f":"+Base!$AI194","v":2100},{"$f":"+Base!$AI195","v":7600},{"$f":"+Base!$AI196","v":7300},{"$f":"+Base!$AI197","v":0},{"$f":"+Base!$AI198","v":0},{"$f":"+Base!$AI199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z374-1 &\" - \"&Your_Age+$Z374-1","v":"  2054 - 92"},null,null,{"$f":"+Details!$AJ18","v":0},null,{"$f":"-Details!$AJ91","v":0},{"$f":"+Details!AJ353","v":0},{"$f":"+Details!AJ8","v":0},{"$f":"+Details!$AJ215*100","v":0},{"$f":"+'Tax Tables'!$AJ292*100","v":0},{"$f":"+'Tax Tables'!$AJ293*100","v":0},{"$f":"+'Tax Tables'!$AJ294*100","v":0},{"$f":"+'Tax Tables'!$AJ295*100","v":0},{"$f":"+'Tax Tables'!$AJ296*100","v":0},{"$f":"+'Tax Tables'!$AJ297*100","v":0},null,{"$f":"+Base!$AJ215*100","v":0},{"$f":"+'Tax Tables'!$AJ300*100","v":0},{"$f":"+'Tax Tables'!$AJ301*100","v":0},{"$f":"+'Tax Tables'!$AJ302*100","v":0},{"$f":"+'Tax Tables'!$AJ303*100","v":0},{"$f":"+'Tax Tables'!$AJ304*100","v":0},{"$f":"+'Tax Tables'!$AJ305*100","v":0},null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$AJ215*100","v":0},{"$f":"+'Tax Tables'!$AJ300*100","v":0},{"$f":"+'Tax Tables'!$AJ301*100","v":0},{"$f":"+'Tax Tables'!$AJ302*100","v":0},{"$f":"+'Tax Tables'!$AJ303*100","v":0},{"$f":"+'Tax Tables'!$AJ304*100","v":0},{"$f":"+'Tax Tables'!$AJ305*100","v":0},null,{"$f":"+Base!$AJ194","v":0},{"$f":"+Base!$AJ195","v":0},{"$f":"+Base!$AJ196","v":0},{"$f":"+Base!$AJ197","v":0},{"$f":"+Base!$AJ198","v":0},{"$f":"+Base!$AJ199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z375-1 &\" - \"&Your_Age+$Z375-1","v":"  2055 - 93"},null,null,{"$f":"+Details!$AK18","v":0},null,{"$f":"-Details!$AK91","v":0},{"$f":"+Details!$AK353","v":0},{"$f":"+Details!$AK8","v":0},{"$f":"+Details!$AK215*100","v":0},{"$f":"+'Tax Tables'!$AK292*100","v":0},{"$f":"+'Tax Tables'!$AK293*100","v":0},{"$f":"+'Tax Tables'!$AK294*100","v":0},{"$f":"+'Tax Tables'!$AK295*100","v":0},{"$f":"+'Tax Tables'!$AK296*100","v":0},{"$f":"+'Tax Tables'!$AK297*100","v":0},null,{"$f":"+Base!$AK215*100","v":0},{"$f":"+'Tax Tables'!$AK300*100","v":0},{"$f":"+'Tax Tables'!$AK301*100","v":0},{"$f":"+'Tax Tables'!$AK302*100","v":0},{"$f":"+'Tax Tables'!$AK303*100","v":0},{"$f":"+'Tax Tables'!$AK304*100","v":0},{"$f":"+'Tax Tables'!$AK305*100","v":0},null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$AK215*100","v":0},{"$f":"+'Tax Tables'!$AK300*100","v":0},{"$f":"+'Tax Tables'!$AK301*100","v":0},{"$f":"+'Tax Tables'!$AK302*100","v":0},{"$f":"+'Tax Tables'!$AK303*100","v":0},{"$f":"+'Tax Tables'!$AK304*100","v":0},{"$f":"+'Tax Tables'!$AK305*100","v":0},null,{"$f":"+Base!$AK194","v":0},{"$f":"+Base!$AK195","v":0},{"$f":"+Base!$AK196","v":0},{"$f":"+Base!$AK197","v":0},{"$f":"+Base!$AK198","v":0},{"$f":"+Base!$AK199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z376-1 &\" - \"&Your_Age+$Z376-1","v":"  2056 - 94"},null,null,{"$f":"+Details!$AL18","v":0},null,{"$f":"-Details!$AL91","v":0},{"$f":"+Details!$AL353","v":0},{"$f":"+Details!$AL8","v":0},{"$f":"+Details!$AL215*100","v":0},{"$f":"+'Tax Tables'!$AL292*100","v":0},{"$f":"+'Tax Tables'!$AL293*100","v":0},{"$f":"+'Tax Tables'!$AL294*100","v":0},{"$f":"+'Tax Tables'!$AL295*100","v":0},{"$f":"+'Tax Tables'!$AL296*100","v":0},{"$f":"+'Tax Tables'!$AL297*100","v":0},null,{"$f":"+Base!$AL215*100","v":0},{"$f":"+'Tax Tables'!$AL300*100","v":0},{"$f":"+'Tax Tables'!$AL301*100","v":0},{"$f":"+'Tax Tables'!$AL302*100","v":0},{"$f":"+'Tax Tables'!$AL303*100","v":0},{"$f":"+'Tax Tables'!$AL304*100","v":0},{"$f":"+'Tax Tables'!$AL305*100","v":0},null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$AL215*100","v":0},{"$f":"+'Tax Tables'!$AL300*100","v":0},{"$f":"+'Tax Tables'!$AL301*100","v":0},{"$f":"+'Tax Tables'!$AL302*100","v":0},{"$f":"+'Tax Tables'!$AL303*100","v":0},{"$f":"+'Tax Tables'!$AL304*100","v":0},{"$f":"+'Tax Tables'!$AL305*100","v":0},null,{"$f":"+Base!$AL194","v":0},{"$f":"+Base!$AL195","v":0},{"$f":"+Base!$AL196","v":0},{"$f":"+Base!$AL197","v":0},{"$f":"+Base!$AL198","v":0},{"$f":"+Base!$AL199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z377-1 &\" - \"&Your_Age+$Z377-1","v":"  2057 - 95"},null,null,{"$f":"+Details!$AM18","v":0},null,{"$f":"-Details!$AM91","v":0},{"$f":"+Details!$AM353","v":0},{"$f":"+Details!$AM8","v":0},{"$f":"+Details!$AM215*100","v":0},{"$f":"+'Tax Tables'!$AM292*100","v":0},{"$f":"+'Tax Tables'!$AM293*100","v":0},{"$f":"+'Tax Tables'!$AM294*100","v":0},{"$f":"+'Tax Tables'!$AM295*100","v":0},{"$f":"+'Tax Tables'!$AM296*100","v":0},{"$f":"+'Tax Tables'!$AM297*100","v":0},null,{"$f":"+Base!$AM215*100","v":0},{"$f":"+'Tax Tables'!$AM300*100","v":0},{"$f":"+'Tax Tables'!$AM301*100","v":0},{"$f":"+'Tax Tables'!$AM302*100","v":0},{"$f":"+'Tax Tables'!$AM303*100","v":0},{"$f":"+'Tax Tables'!$AM304*100","v":0},{"$f":"+'Tax Tables'!$AM305*100","v":0},null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$AM215*100","v":0},{"$f":"+'Tax Tables'!$AM300*100","v":0},{"$f":"+'Tax Tables'!$AM301*100","v":0},{"$f":"+'Tax Tables'!$AM302*100","v":0},{"$f":"+'Tax Tables'!$AM303*100","v":0},{"$f":"+'Tax Tables'!$AM304*100","v":0},{"$f":"+'Tax Tables'!$AM305*100","v":0},null,{"$f":"+Base!$AM194","v":0},{"$f":"+Base!$AM195","v":0},{"$f":"+Base!$AM196","v":0},{"$f":"+Base!$AM197","v":0},{"$f":"+Base!$AM198","v":0},{"$f":"+Base!$AM199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z378-1 &\" - \"&Your_Age+$Z378-1","v":"  2058 - 96"},null,null,{"$f":"+Details!$AN18","v":0},null,{"$f":"-Details!$AN91","v":0},{"$f":"+Details!$AN353","v":0},{"$f":"+Details!$AN8","v":0},{"$f":"+Details!$AN215*100","v":0},{"$f":"+'Tax Tables'!$AN292*100","v":0},{"$f":"+'Tax Tables'!$AN293*100","v":0},{"$f":"+'Tax Tables'!$AN294*100","v":0},{"$f":"+'Tax Tables'!$AN295*100","v":0},{"$f":"+'Tax Tables'!$AN296*100","v":0},{"$f":"+'Tax Tables'!$AN297*100","v":0},null,{"$f":"+Base!$AN215*100","v":0},{"$f":"+'Tax Tables'!$AN300*100","v":0},{"$f":"+'Tax Tables'!$AN301*100","v":0},{"$f":"+'Tax Tables'!$AN302*100","v":0},{"$f":"+'Tax Tables'!$AN303*100","v":0},{"$f":"+'Tax Tables'!$AN304*100","v":0},{"$f":"+'Tax Tables'!$AN305*100","v":0},null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$AN215*100","v":0},{"$f":"+'Tax Tables'!$AN300*100","v":0},{"$f":"+'Tax Tables'!$AN301*100","v":0},{"$f":"+'Tax Tables'!$AN302*100","v":0},{"$f":"+'Tax Tables'!$AN303*100","v":0},{"$f":"+'Tax Tables'!$AN304*100","v":0},{"$f":"+'Tax Tables'!$AN305*100","v":0},null,{"$f":"+Base!$AN194","v":0},{"$f":"+Base!$AN195","v":0},{"$f":"+Base!$AN196","v":0},{"$f":"+Base!$AN197","v":0},{"$f":"+Base!$AN198","v":0},{"$f":"+Base!$AN199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z379-1 &\" - \"&Your_Age+$Z379-1","v":"  2059 - 97"},null,null,{"$f":"+Details!$AO18","v":0},null,{"$f":"-Details!$AO91","v":0},{"$f":"+Details!$AO353","v":0},{"$f":"+Details!$AO8","v":0},{"$f":"+Details!$AO215*100","v":0},{"$f":"+'Tax Tables'!$AO292*100","v":0},{"$f":"+'Tax Tables'!$AO293*100","v":0},{"$f":"+'Tax Tables'!$AO294*100","v":0},{"$f":"+'Tax Tables'!$AO295*100","v":0},{"$f":"+'Tax Tables'!$AO296*100","v":0},{"$f":"+'Tax Tables'!$AO297*100","v":0},null,{"$f":"+Base!$AO215*100","v":0},{"$f":"+'Tax Tables'!$AO300*100","v":0},{"$f":"+'Tax Tables'!$AO301*100","v":0},{"$f":"+'Tax Tables'!$AO302*100","v":0},{"$f":"+'Tax Tables'!$AO303*100","v":0},{"$f":"+'Tax Tables'!$AO304*100","v":0},{"$f":"+'Tax Tables'!$AO305*100","v":0},null,36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$AO215*100","v":0},{"$f":"+'Tax Tables'!$AO300*100","v":0},{"$f":"+'Tax Tables'!$AO301*100","v":0},{"$f":"+'Tax Tables'!$AO302*100","v":0},{"$f":"+'Tax Tables'!$AO303*100","v":0},{"$f":"+'Tax Tables'!$AO304*100","v":0},{"$f":"+'Tax Tables'!$AO305*100","v":0},null,{"$f":"+Base!$AO194","v":0},{"$f":"+Base!$AO195","v":0},{"$f":"+Base!$AO196","v":0},{"$f":"+Base!$AO197","v":0},{"$f":"+Base!$AO198","v":0},{"$f":"+Base!$AO199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z380-1 &\" - \"&Your_Age+$Z380-1","v":"  2060 - 98"},null,null,{"$f":"+Details!$AP18","v":0},null,{"$f":"-Details!$AP91","v":0},{"$f":"+Details!$AP353","v":0},{"$f":"+Details!$AP8","v":0},{"$f":"+Details!$AP215*100","v":0},{"$f":"+'Tax Tables'!$AP292*100","v":0},{"$f":"+'Tax Tables'!$AP293*100","v":0},{"$f":"+'Tax Tables'!$AP294*100","v":0},{"$f":"+'Tax Tables'!$AP295*100","v":0},{"$f":"+'Tax Tables'!$AP296*100","v":0},{"$f":"+'Tax Tables'!$AP297*100","v":0},null,{"$f":"+Base!$AP215*100","v":0},{"$f":"+'Tax Tables'!$AP300*100","v":0},{"$f":"+'Tax Tables'!$AP301*100","v":0},{"$f":"+'Tax Tables'!$AP302*100","v":0},{"$f":"+'Tax Tables'!$AP303*100","v":0},{"$f":"+'Tax Tables'!$AP304*100","v":0},{"$f":"+'Tax Tables'!$AP305*100","v":0},null,37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$AP215*100","v":0},{"$f":"+'Tax Tables'!$AP300*100","v":0},{"$f":"+'Tax Tables'!$AP301*100","v":0},{"$f":"+'Tax Tables'!$AP302*100","v":0},{"$f":"+'Tax Tables'!$AP303*100","v":0},{"$f":"+'Tax Tables'!$AP304*100","v":0},{"$f":"+'Tax Tables'!$AP305*100","v":0},null,{"$f":"+Base!$AP194","v":0},{"$f":"+Base!$AP195","v":0},{"$f":"+Base!$AP196","v":0},{"$f":"+Base!$AP197","v":0},{"$f":"+Base!$AP198","v":0},{"$f":"+Base!$AP199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z381-1 &\" - \"&Your_Age+$Z381-1","v":"  2061 - 99"},null,null,{"$f":"+Details!$AQ18","v":0},null,{"$f":"-Details!$AQ91","v":0},{"$f":"+Details!$AQ353","v":0},{"$f":"+Details!$AQ8","v":0},{"$f":"+Details!$AQ215*100","v":0},{"$f":"+'Tax Tables'!$AQ292*100","v":0},{"$f":"+'Tax Tables'!$AQ293*100","v":0},{"$f":"+'Tax Tables'!$AQ294*100","v":0},{"$f":"+'Tax Tables'!$AQ295*100","v":0},{"$f":"+'Tax Tables'!$AQ296*100","v":0},{"$f":"+'Tax Tables'!$AQ297*100","v":0},null,{"$f":"+Base!$AQ215*100","v":0},{"$f":"+'Tax Tables'!$AQ300*100","v":0},{"$f":"+'Tax Tables'!$AQ301*100","v":0},{"$f":"+'Tax Tables'!$AQ302*100","v":0},{"$f":"+'Tax Tables'!$AQ303*100","v":0},{"$f":"+'Tax Tables'!$AQ304*100","v":0},{"$f":"+'Tax Tables'!$AQ305*100","v":0},null,38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$AQ215*100","v":0},{"$f":"+'Tax Tables'!$AQ300*100","v":0},{"$f":"+'Tax Tables'!$AQ301*100","v":0},{"$f":"+'Tax Tables'!$AQ302*100","v":0},{"$f":"+'Tax Tables'!$AQ303*100","v":0},{"$f":"+'Tax Tables'!$AQ304*100","v":0},{"$f":"+'Tax Tables'!$AQ305*100","v":0},null,{"$f":"+Base!$AQ194","v":0},{"$f":"+Base!$AQ195","v":0},{"$f":"+Base!$AQ196","v":0},{"$f":"+Base!$AQ197","v":0},{"$f":"+Base!$AQ198","v":0},{"$f":"+Base!$AQ199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z382-1 &\" - \"&Your_Age+$Z382-1","v":"  2062 - 100"},null,null,{"$f":"+Details!$AR18","v":0},null,{"$f":"-Details!$AR91","v":0},{"$f":"+Details!$AR353","v":0},{"$f":"+Details!$AR8","v":0},{"$f":"+Details!$AR215*100","v":0},{"$f":"+'Tax Tables'!$AR292*100","v":0},{"$f":"+'Tax Tables'!$AR293*100","v":0},{"$f":"+'Tax Tables'!$AR294*100","v":0},{"$f":"+'Tax Tables'!$AR295*100","v":0},{"$f":"+'Tax Tables'!$AR296*100","v":0},{"$f":"+'Tax Tables'!$AR297*100","v":0},null,{"$f":"+Base!$AR215*100","v":0},{"$f":"+'Tax Tables'!$AR300*100","v":0},{"$f":"+'Tax Tables'!$AR301*100","v":0},{"$f":"+'Tax Tables'!$AR302*100","v":0},{"$f":"+'Tax Tables'!$AR303*100","v":0},{"$f":"+'Tax Tables'!$AR304*100","v":0},{"$f":"+'Tax Tables'!$AR305*100","v":0},null,39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$AR215*100","v":0},{"$f":"+'Tax Tables'!$AR300*100","v":0},{"$f":"+'Tax Tables'!$AR301*100","v":0},{"$f":"+'Tax Tables'!$AR302*100","v":0},{"$f":"+'Tax Tables'!$AR303*100","v":0},{"$f":"+'Tax Tables'!$AR304*100","v":0},{"$f":"+'Tax Tables'!$AR305*100","v":0},null,{"$f":"+Base!$AR194","v":0},{"$f":"+Base!$AR195","v":0},{"$f":"+Base!$AR196","v":0},{"$f":"+Base!$AR197","v":0},{"$f":"+Base!$AR198","v":0},{"$f":"+Base!$AR199","v":0}]
["",{"$f":"\"  \" & Setup!E$39+$Z383-1 &\" - \"&Your_Age+$Z383-1","v":"  2063 - 101"},null,null,{"$f":"+Details!$AS18","v":0},null,{"$f":"-Details!$AS91","v":0},{"$f":"+Details!$AS353","v":0},{"$f":"+Details!$AS8","v":0},{"$f":"+Details!$AS215*100","v":0},{"$f":"+'Tax Tables'!$AS292*100","v":0},{"$f":"+'Tax Tables'!$AS293*100","v":0},{"$f":"+'Tax Tables'!$AS294*100","v":0},{"$f":"+'Tax Tables'!$AS295*100","v":0},{"$f":"+'Tax Tables'!$AS296*100","v":0},{"$f":"+'Tax Tables'!$AS297*100","v":0},null,{"$f":"+Base!$AS215*100","v":0},{"$f":"+'Tax Tables'!$AS300*100","v":0},{"$f":"+'Tax Tables'!$AS301*100","v":0},{"$f":"+'Tax Tables'!$AS302*100","v":0},{"$f":"+'Tax Tables'!$AS303*100","v":0},{"$f":"+'Tax Tables'!$AS304*100","v":0},{"$f":"+'Tax Tables'!$AS305*100","v":0},null,40,{"$f":"ROW()","v":383},null,null,null,null,null,null,null,null,"Final error check line","End 10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!$AS215*100","v":0},{"$f":"+'Tax Tables'!$AS300*100","v":0},{"$f":"+'Tax Tables'!$AS301*100","v":0},{"$f":"+'Tax Tables'!$AS302*100","v":0},{"$f":"+'Tax Tables'!$AS303*100","v":0},{"$f":"+'Tax Tables'!$AS304*100","v":0},{"$f":"+'Tax Tables'!$AS305*100","v":0},null,{"$f":"+Base!$AS194","v":0},{"$f":"+Base!$AS195","v":0},{"$f":"+Base!$AS196","v":0},{"$f":"+Base!$AS197","v":0},{"$f":"+Base!$AS198","v":0},{"$f":"+Base!$AS199","v":0}]
[]
[]
[]
[null,"Federal Taxes By Bracket"]
[null,"Full default portfolio",null,null,null,null,null,null,null,null,null,null,null,null,"Base portfolio: default SS benefits and no Roth conversions "]
[null,"Total",null,null,null,null,null,null,null,null,null,null,"Total State",null,null,null,null,null,null,null,null,null,null,null,"Total State"]
[null,"Federal Taxes",{"$f":"SUM(D390:I390)","v":242700},{"$f":"SUM(D392:D431)","v":77800},123000,41900,0,0,0,0,3600,{"$f":"SUM(L392:L431)","v":0},"& Federal",null,{"$f":"SUM(P390:U390)","v":242700},{"$f":"SUM(P392:P431)","v":77800},123000,41900,0,0,0,{"$f":"SUM(V392:V431)","v":0},{"$f":"SUM(W392:W431)","v":3600},{"$f":"SUM(X392:X431)","v":0},"& Federal"]
[null,"Year - Age  ","Total",{"$f":"+'Tax Tables'!$E$292","v":0.1},{"$f":"+'Tax Tables'!$E$293","v":0.12},{"$f":"+'Tax Tables'!$E$294","v":0.22},{"$f":"+'Tax Tables'!$E$295","v":0.24},{"$f":"+'Tax Tables'!$E$296","v":0.32},{"$f":"+'Tax Tables'!$E$297","v":0.35},{"$f":"+'Tax Tables'!$E$298","v":0.37},"LTCG","NIIT",{"$f":"SUM(M392:M431)","v":331700},null,"Total",{"$f":"+'Tax Tables'!$E$292","v":0.1},{"$f":"+'Tax Tables'!$E$293","v":0.12},{"$f":"+'Tax Tables'!$E$294","v":0.22},{"$f":"+'Tax Tables'!$E$295","v":0.24},{"$f":"+'Tax Tables'!$E$296","v":0.32},{"$f":"+'Tax Tables'!$E$297","v":0.35},{"$f":"+'Tax Tables'!$E$298","v":0.37},"LTCG","NIIT",{"$f":"SUM(Y392:Y431)","v":331700}]
[null,{"$f":"+B344","v":"  2024 - 62"},{"$f":"SUM(D392:L392)","v":3800},{"$f":"+Details!$F194","v":2300},{"$f":"+Details!$F195","v":1500},{"$f":"+Details!$F196","v":0},{"$f":"+Details!$F197","v":0},{"$f":"+Details!$F198","v":0},{"$f":"+Details!$F199","v":0},{"$f":"+Details!$F200","v":0},{"$f":"+Details!$F210","v":0},{"$f":"+Details!$F303","v":0},{"$f":"C392+Details!$F241","v":4800},null,{"$f":"SUM(P392:X392)","v":3800},{"$f":"+Base!$F194","v":2300},{"$f":"+Base!$F195","v":1500},{"$f":"+Base!$F196","v":0},{"$f":"+Base!$F197","v":0},{"$f":"+Base!$F198","v":0},{"$f":"+Base!$F199","v":0},{"$f":"+Base!$F200","v":0},{"$f":"+Base!$F210","v":0},{"$f":"+Base!$F303","v":0},{"$f":"O392+Base!$F241","v":4800}]
[null,"  2025 - 63",{"$f":"SUM(D393:L393)","v":5700},{"$f":"+Details!$G194","v":2400},{"$f":"+Details!$G195","v":3300},{"$f":"+Details!$G196","v":0},{"$f":"+Details!$G197","v":0},{"$f":"+Details!$G198","v":0},{"$f":"+Details!$G199","v":0},{"$f":"+Details!$G200","v":0},{"$f":"+Details!$G210","v":0},{"$f":"+Details!$G303","v":0},{"$f":"C393+Details!$G241","v":7300},null,{"$f":"SUM(P393:X393)","v":5700},{"$f":"+Base!$G194","v":2400},{"$f":"+Base!$G195","v":3300},{"$f":"+Base!$G196","v":0},{"$f":"+Base!$G197","v":0},{"$f":"+Base!$G198","v":0},{"$f":"+Base!$G199","v":0},{"$f":"+Base!$G200","v":0},{"$f":"+Base!$G210","v":0},{"$f":"+Base!$G303","v":0},{"$f":"O393+Base!$G241","v":7300}]
[null,"  2026 - 64",3900,{"$f":"+Details!$H194","v":2400},{"$f":"+Details!$H195","v":1500},{"$f":"+Details!$H196","v":0},{"$f":"+Details!$H197","v":0},{"$f":"+Details!$H198","v":0},{"$f":"+Details!$H199","v":0},{"$f":"+Details!$H200","v":0},{"$f":"+Details!$H210","v":0},{"$f":"+Details!$H303","v":0},{"$f":"C394+Details!$H241","v":4900},null,3900,{"$f":"+Base!$H194","v":2400},{"$f":"+Base!$H195","v":1500},{"$f":"+Base!$H196","v":0},{"$f":"+Base!$H197","v":0},{"$f":"+Base!$H198","v":0},{"$f":"+Base!$H199","v":0},{"$f":"+Base!$H200","v":0},{"$f":"+Base!$H210","v":0},{"$f":"+Base!$H303","v":0},{"$f":"O394+Base!$H241","v":4900}]
[null,"  2027 - 65",4000,{"$f":"+Details!$I194","v":2500},{"$f":"+Details!$I195","v":1500},{"$f":"+Details!$I196","v":0},{"$f":"+Details!$I197","v":0},{"$f":"+Details!$I198","v":0},{"$f":"+Details!$I199","v":0},{"$f":"+Details!$I200","v":0},{"$f":"+Details!$I210","v":0},{"$f":"+Details!$I303","v":0},{"$f":"C395+Details!$I241","v":5000},null,4000,{"$f":"+Base!$I194","v":2500},{"$f":"+Base!$I195","v":1500},{"$f":"+Base!$I196","v":0},{"$f":"+Base!$I197","v":0},{"$f":"+Base!$I198","v":0},{"$f":"+Base!$I199","v":0},{"$f":"+Base!$I200","v":0},{"$f":"+Base!$I210","v":0},{"$f":"+Base!$I303","v":0},{"$f":"O395+Base!$I241","v":5000}]
[null,"  2028 - 66",4000,{"$f":"+Details!$J194","v":2500},{"$f":"+Details!$J195","v":1500},{"$f":"+Details!$J196","v":0},{"$f":"+Details!$J197","v":0},{"$f":"+Details!$J198","v":0},{"$f":"+Details!$J199","v":0},{"$f":"+Details!$J200","v":0},{"$f":"+Details!$J210","v":0},{"$f":"+Details!$J303","v":0},{"$f":"C396+Details!$J241","v":4900},null,4000,{"$f":"+Base!$J194","v":2500},{"$f":"+Base!$J195","v":1500},{"$f":"+Base!$J196","v":0},{"$f":"+Base!$J197","v":0},{"$f":"+Base!$J198","v":0},{"$f":"+Base!$J199","v":0},{"$f":"+Base!$J200","v":0},{"$f":"+Base!$J210","v":0},{"$f":"+Base!$J303","v":0},{"$f":"O396+Base!$J241","v":4900}]
[null,"  2029 - 67",6400,{"$f":"+Details!$K194","v":2600},{"$f":"+Details!$K195","v":3800},{"$f":"+Details!$K196","v":0},{"$f":"+Details!$K197","v":0},{"$f":"+Details!$K198","v":0},{"$f":"+Details!$K199","v":0},{"$f":"+Details!$K200","v":0},{"$f":"+Details!$K210","v":0},{"$f":"+Details!$K303","v":0},{"$f":"C397+Details!$K241","v":7400},null,6400,{"$f":"+Base!$K194","v":2600},{"$f":"+Base!$K195","v":3800},{"$f":"+Base!$K196","v":0},{"$f":"+Base!$K197","v":0},{"$f":"+Base!$K198","v":0},{"$f":"+Base!$K199","v":0},{"$f":"+Base!$K200","v":0},{"$f":"+Base!$K210","v":0},{"$f":"+Base!$K303","v":0},{"$f":"O397+Base!$K241","v":7400}]
[null,"  2030 - 68",6400,{"$f":"+Details!$L194","v":2600},{"$f":"+Details!$L195","v":3800},{"$f":"+Details!$L196","v":0},{"$f":"+Details!$L197","v":0},{"$f":"+Details!$L198","v":0},{"$f":"+Details!$L199","v":0},{"$f":"+Details!$L200","v":0},{"$f":"+Details!$L210","v":0},{"$f":"+Details!$L303","v":0},{"$f":"C398+Details!$L241","v":7400},null,6400,{"$f":"+Base!$L194","v":2600},{"$f":"+Base!$L195","v":3800},{"$f":"+Base!$L196","v":0},{"$f":"+Base!$L197","v":0},{"$f":"+Base!$L198","v":0},{"$f":"+Base!$L199","v":0},{"$f":"+Base!$L200","v":0},{"$f":"+Base!$L210","v":0},{"$f":"+Base!$L303","v":0},{"$f":"O398+Base!$L241","v":7400}]
[null,"  2031 - 69",6400,{"$f":"+Details!$M194","v":2700},{"$f":"+Details!$M195","v":3700},{"$f":"+Details!$M196","v":0},{"$f":"+Details!$M197","v":0},{"$f":"+Details!$M198","v":0},{"$f":"+Details!$M199","v":0},{"$f":"+Details!$M200","v":0},{"$f":"+Details!$M210","v":0},{"$f":"+Details!$M303","v":0},{"$f":"C399+Details!$M241","v":8400},null,6400,{"$f":"+Base!$M194","v":2700},{"$f":"+Base!$M195","v":3700},{"$f":"+Base!$M196","v":0},{"$f":"+Base!$M197","v":0},{"$f":"+Base!$M198","v":0},{"$f":"+Base!$M199","v":0},{"$f":"+Base!$M200","v":0},{"$f":"+Base!$M210","v":0},{"$f":"+Base!$M303","v":0},{"$f":"O399+Base!$M241","v":8400}]
[null,"  2032 - 70",3100,{"$f":"+Details!$N194","v":2700},{"$f":"+Details!$N195","v":400},{"$f":"+Details!$N196","v":0},{"$f":"+Details!$N197","v":0},{"$f":"+Details!$N198","v":0},{"$f":"+Details!$N199","v":0},{"$f":"+Details!$N200","v":0},{"$f":"+Details!$N210","v":0},{"$f":"+Details!$N303","v":0},{"$f":"C400+Details!$N241","v":3600},null,3100,{"$f":"+Base!$N194","v":2700},{"$f":"+Base!$N195","v":400},{"$f":"+Base!$N196","v":0},{"$f":"+Base!$N197","v":0},{"$f":"+Base!$N198","v":0},{"$f":"+Base!$N199","v":0},{"$f":"+Base!$N200","v":0},{"$f":"+Base!$N210","v":0},{"$f":"+Base!$N303","v":0},{"$f":"O400+Base!$N241","v":3600}]
[null,"  2033 - 71",400,{"$f":"+Details!$O194","v":400},{"$f":"+Details!$O195","v":0},{"$f":"+Details!$O196","v":0},{"$f":"+Details!$O197","v":0},{"$f":"+Details!$O198","v":0},{"$f":"+Details!$O199","v":0},{"$f":"+Details!$O200","v":0},{"$f":"+Details!$O210","v":0},{"$f":"+Details!$O303","v":0},{"$f":"C401+Details!$O241","v":600},null,400,{"$f":"+Base!$O194","v":400},{"$f":"+Base!$O195","v":0},{"$f":"+Base!$O196","v":0},{"$f":"+Base!$O197","v":0},{"$f":"+Base!$O198","v":0},{"$f":"+Base!$O199","v":0},{"$f":"+Base!$O200","v":0},{"$f":"+Base!$O210","v":0},{"$f":"+Base!$O303","v":0},{"$f":"O401+Base!$O241","v":600}]
[null,"  2034 - 72",300,{"$f":"+Details!$P194","v":300},{"$f":"+Details!$P195","v":0},{"$f":"+Details!$P196","v":0},{"$f":"+Details!$P197","v":0},{"$f":"+Details!$P198","v":0},{"$f":"+Details!$P199","v":0},{"$f":"+Details!$P200","v":0},{"$f":"+Details!$P210","v":0},{"$f":"+Details!$P303","v":0},{"$f":"C402+Details!$P241","v":500},null,300,{"$f":"+Base!$P194","v":300},{"$f":"+Base!$P195","v":0},{"$f":"+Base!$P196","v":0},{"$f":"+Base!$P197","v":0},{"$f":"+Base!$P198","v":0},{"$f":"+Base!$P199","v":0},{"$f":"+Base!$P200","v":0},{"$f":"+Base!$P210","v":0},{"$f":"+Base!$P303","v":0},{"$f":"O402+Base!$P241","v":500}]
[null,"  2035 - 73",3100,{"$f":"+Details!$Q194","v":2900},{"$f":"+Details!$Q195","v":200},{"$f":"+Details!$Q196","v":0},{"$f":"+Details!$Q197","v":0},{"$f":"+Details!$Q198","v":0},{"$f":"+Details!$Q199","v":0},{"$f":"+Details!$Q200","v":0},{"$f":"+Details!$Q210","v":0},{"$f":"+Details!$Q303","v":0},{"$f":"C403+Details!$Q241","v":3600},null,3100,{"$f":"+Base!$Q194","v":2900},{"$f":"+Base!$Q195","v":200},{"$f":"+Base!$Q196","v":0},{"$f":"+Base!$Q197","v":0},{"$f":"+Base!$Q198","v":0},{"$f":"+Base!$Q199","v":0},{"$f":"+Base!$Q200","v":0},{"$f":"+Base!$Q210","v":0},{"$f":"+Base!$Q303","v":0},{"$f":"O403+Base!$Q241","v":3600}]
[null,"  2036 - 74",5500,{"$f":"+Details!$R194","v":3000},{"$f":"+Details!$R195","v":2500},{"$f":"+Details!$R196","v":0},{"$f":"+Details!$R197","v":0},{"$f":"+Details!$R198","v":0},{"$f":"+Details!$R199","v":0},{"$f":"+Details!$R200","v":0},{"$f":"+Details!$R210","v":0},{"$f":"+Details!$R303","v":0},{"$f":"C404+Details!$R241","v":6300},null,5500,{"$f":"+Base!$R194","v":3000},{"$f":"+Base!$R195","v":2500},{"$f":"+Base!$R196","v":0},{"$f":"+Base!$R197","v":0},{"$f":"+Base!$R198","v":0},{"$f":"+Base!$R199","v":0},{"$f":"+Base!$R200","v":0},{"$f":"+Base!$R210","v":0},{"$f":"+Base!$R303","v":0},{"$f":"O404+Base!$R241","v":6300}]
[null,"  2037 - 75",4800,{"$f":"+Details!$S194","v":3000},{"$f":"+Details!$S195","v":1800},{"$f":"+Details!$S196","v":0},{"$f":"+Details!$S197","v":0},{"$f":"+Details!$S198","v":0},{"$f":"+Details!$S199","v":0},{"$f":"+Details!$S200","v":0},{"$f":"+Details!$S210","v":0},{"$f":"+Details!$S303","v":0},{"$f":"C405+Details!$S241","v":5600},null,4800,{"$f":"+Base!$S194","v":3000},{"$f":"+Base!$S195","v":1800},{"$f":"+Base!$S196","v":0},{"$f":"+Base!$S197","v":0},{"$f":"+Base!$S198","v":0},{"$f":"+Base!$S199","v":0},{"$f":"+Base!$S200","v":0},{"$f":"+Base!$S210","v":0},{"$f":"+Base!$S303","v":0},{"$f":"O405+Base!$S241","v":5600}]
[null,"  2038 - 76",3500,{"$f":"+Details!$T194","v":3100},{"$f":"+Details!$T195","v":400},{"$f":"+Details!$T196","v":0},{"$f":"+Details!$T197","v":0},{"$f":"+Details!$T198","v":0},{"$f":"+Details!$T199","v":0},{"$f":"+Details!$T200","v":0},{"$f":"+Details!$T210","v":0},{"$f":"+Details!$T303","v":0},{"$f":"C406+Details!$T241","v":4300},null,3500,{"$f":"+Base!$T194","v":3100},{"$f":"+Base!$T195","v":400},{"$f":"+Base!$T196","v":0},{"$f":"+Base!$T197","v":0},{"$f":"+Base!$T198","v":0},{"$f":"+Base!$T199","v":0},{"$f":"+Base!$T200","v":0},{"$f":"+Base!$T210","v":0},{"$f":"+Base!$T303","v":0},{"$f":"O406+Base!$T241","v":4300}]
[null,"  2039 - 77",5000,{"$f":"+Details!$U194","v":3100},{"$f":"+Details!$U195","v":1900},{"$f":"+Details!$U196","v":0},{"$f":"+Details!$U197","v":0},{"$f":"+Details!$U198","v":0},{"$f":"+Details!$U199","v":0},{"$f":"+Details!$U200","v":0},{"$f":"+Details!$U210","v":0},{"$f":"+Details!$U303","v":0},{"$f":"C407+Details!$U241","v":6000},null,5000,{"$f":"+Base!$U194","v":3100},{"$f":"+Base!$U195","v":1900},{"$f":"+Base!$U196","v":0},{"$f":"+Base!$U197","v":0},{"$f":"+Base!$U198","v":0},{"$f":"+Base!$U199","v":0},{"$f":"+Base!$U200","v":0},{"$f":"+Base!$U210","v":0},{"$f":"+Base!$U303","v":0},{"$f":"O407+Base!$U241","v":6000}]
[null,"  2040 - 78",6800,{"$f":"+Details!$V194","v":3200},{"$f":"+Details!$V195","v":3600},{"$f":"+Details!$V196","v":0},{"$f":"+Details!$V197","v":0},{"$f":"+Details!$V198","v":0},{"$f":"+Details!$V199","v":0},{"$f":"+Details!$V200","v":0},{"$f":"+Details!$V210","v":0},{"$f":"+Details!$V303","v":0},{"$f":"C408+Details!$V241","v":8000},null,6800,{"$f":"+Base!$V194","v":3200},{"$f":"+Base!$V195","v":3600},{"$f":"+Base!$V196","v":0},{"$f":"+Base!$V197","v":0},{"$f":"+Base!$V198","v":0},{"$f":"+Base!$V199","v":0},{"$f":"+Base!$V200","v":0},{"$f":"+Base!$V210","v":0},{"$f":"+Base!$V303","v":0},{"$f":"O408+Base!$V241","v":8000}]
[null,"  2041 - 79",9500,{"$f":"+Details!$W194","v":3300},{"$f":"+Details!$W195","v":6200},{"$f":"+Details!$W196","v":0},{"$f":"+Details!$W197","v":0},{"$f":"+Details!$W198","v":0},{"$f":"+Details!$W199","v":0},{"$f":"+Details!$W200","v":0},{"$f":"+Details!$W210","v":0},{"$f":"+Details!$W303","v":0},{"$f":"C409+Details!$W241","v":11400},null,9500,{"$f":"+Base!$W194","v":3300},{"$f":"+Base!$W195","v":6200},{"$f":"+Base!$W196","v":0},{"$f":"+Base!$W197","v":0},{"$f":"+Base!$W198","v":0},{"$f":"+Base!$W199","v":0},{"$f":"+Base!$W200","v":0},{"$f":"+Base!$W210","v":0},{"$f":"+Base!$W303","v":0},{"$f":"O409+Base!$W241","v":11400}]
[null,"  2042 - 80",9900,{"$f":"+Details!$X194","v":3300},{"$f":"+Details!$X195","v":6600},{"$f":"+Details!$X196","v":0},{"$f":"+Details!$X197","v":0},{"$f":"+Details!$X198","v":0},{"$f":"+Details!$X199","v":0},{"$f":"+Details!$X200","v":0},{"$f":"+Details!$X210","v":0},{"$f":"+Details!$X303","v":0},{"$f":"C410+Details!$X241","v":12100},null,9900,{"$f":"+Base!$X194","v":3300},{"$f":"+Base!$X195","v":6600},{"$f":"+Base!$X196","v":0},{"$f":"+Base!$X197","v":0},{"$f":"+Base!$X198","v":0},{"$f":"+Base!$X199","v":0},{"$f":"+Base!$X200","v":0},{"$f":"+Base!$X210","v":0},{"$f":"+Base!$X303","v":0},{"$f":"O410+Base!$X241","v":12100}]
[null,"  2043 - 81",10100,{"$f":"+Details!$Y194","v":3400},{"$f":"+Details!$Y195","v":6700},{"$f":"+Details!$Y196","v":0},{"$f":"+Details!$Y197","v":0},{"$f":"+Details!$Y198","v":0},{"$f":"+Details!$Y199","v":0},{"$f":"+Details!$Y200","v":0},{"$f":"+Details!$Y210","v":0},{"$f":"+Details!$Y303","v":0},{"$f":"C411+Details!$Y241","v":12400},null,10100,{"$f":"+Base!$Y194","v":3400},{"$f":"+Base!$Y195","v":6700},{"$f":"+Base!$Y196","v":0},{"$f":"+Base!$Y197","v":0},{"$f":"+Base!$Y198","v":0},{"$f":"+Base!$Y199","v":0},{"$f":"+Base!$Y200","v":0},{"$f":"+Base!$Y210","v":0},{"$f":"+Base!$Y303","v":0},{"$f":"O411+Base!$Y241","v":12400}]
[null,"  2044 - 82",10700,{"$f":"+Details!$Z194","v":3500},{"$f":"+Details!$Z195","v":7200},{"$f":"+Details!$Z196","v":0},{"$f":"+Details!$Z197","v":0},{"$f":"+Details!$Z198","v":0},{"$f":"+Details!$Z199","v":0},{"$f":"+Details!$Z200","v":0},{"$f":"+Details!$Z210","v":0},{"$f":"+Details!$Z303","v":0},{"$f":"C412+Details!$Z241","v":13200},null,10700,{"$f":"+Base!$Z194","v":3500},{"$f":"+Base!$Z195","v":7200},{"$f":"+Base!$Z196","v":0},{"$f":"+Base!$Z197","v":0},{"$f":"+Base!$Z198","v":0},{"$f":"+Base!$Z199","v":0},{"$f":"+Base!$Z200","v":0},{"$f":"+Base!$Z210","v":0},{"$f":"+Base!$Z303","v":0},{"$f":"O412+Base!$Z241","v":13200}]
[null,"  2045 - 83",11000,{"$f":"+Details!$AA194","v":3500},{"$f":"+Details!$AA195","v":7500},{"$f":"+Details!$AA196","v":0},{"$f":"+Details!$AA197","v":0},{"$f":"+Details!$AA198","v":0},{"$f":"+Details!$AA199","v":0},{"$f":"+Details!$AA200","v":0},{"$f":"+Details!$AA210","v":0},{"$f":"+Details!$AA303","v":0},{"$f":"C413+Details!$AA241","v":13700},null,11000,{"$f":"+Base!$AA194","v":3500},{"$f":"+Base!$AA195","v":7500},{"$f":"+Base!$AA196","v":0},{"$f":"+Base!$AA197","v":0},{"$f":"+Base!$AA198","v":0},{"$f":"+Base!$AA199","v":0},{"$f":"+Base!$AA200","v":0},{"$f":"+Base!$AA210","v":0},{"$f":"+Base!$AA303","v":0},{"$f":"O413+Base!$AA241","v":13700}]
[null,"  2046 - 84",10400,{"$f":"+Details!$AB194","v":3600},{"$f":"+Details!$AB195","v":6800},{"$f":"+Details!$AB196","v":0},{"$f":"+Details!$AB197","v":0},{"$f":"+Details!$AB198","v":0},{"$f":"+Details!$AB199","v":0},{"$f":"+Details!$AB200","v":0},{"$f":"+Details!$AB210","v":0},{"$f":"+Details!$AB303","v":0},{"$f":"C414+Details!$AB241","v":17100},null,10400,{"$f":"+Base!$AB194","v":3600},{"$f":"+Base!$AB195","v":6800},{"$f":"+Base!$AB196","v":0},{"$f":"+Base!$AB197","v":0},{"$f":"+Base!$AB198","v":0},{"$f":"+Base!$AB199","v":0},{"$f":"+Base!$AB200","v":0},{"$f":"+Base!$AB210","v":0},{"$f":"+Base!$AB303","v":0},{"$f":"O414+Base!$AB241","v":17100}]
[null,"  2047 - 85",10900,{"$f":"+Details!$AC194","v":3700},{"$f":"+Details!$AC195","v":7200},{"$f":"+Details!$AC196","v":0},{"$f":"+Details!$AC197","v":0},{"$f":"+Details!$AC198","v":0},{"$f":"+Details!$AC199","v":0},{"$f":"+Details!$AC200","v":0},{"$f":"+Details!$AC210","v":0},{"$f":"+Details!$AC303","v":0},{"$f":"C415+Details!$AC241","v":18000},null,10900,{"$f":"+Base!$AC194","v":3700},{"$f":"+Base!$AC195","v":7200},{"$f":"+Base!$AC196","v":0},{"$f":"+Base!$AC197","v":0},{"$f":"+Base!$AC198","v":0},{"$f":"+Base!$AC199","v":0},{"$f":"+Base!$AC200","v":0},{"$f":"+Base!$AC210","v":0},{"$f":"+Base!$AC303","v":0},{"$f":"O415+Base!$AC241","v":18000}]
[null,"  2048 - 86",15300,{"$f":"+Details!$AD194","v":1900},{"$f":"+Details!$AD195","v":6900},{"$f":"+Details!$AD196","v":6000},{"$f":"+Details!$AD197","v":0},{"$f":"+Details!$AD198","v":0},{"$f":"+Details!$AD199","v":0},{"$f":"+Details!$AD200","v":0},{"$f":"+Details!$AD210","v":500},{"$f":"+Details!$AD303","v":0},{"$f":"C416+Details!$AD241","v":22100},null,15300,{"$f":"+Base!$AD194","v":1900},{"$f":"+Base!$AD195","v":6900},{"$f":"+Base!$AD196","v":6000},{"$f":"+Base!$AD197","v":0},{"$f":"+Base!$AD198","v":0},{"$f":"+Base!$AD199","v":0},{"$f":"+Base!$AD200","v":0},{"$f":"+Base!$AD210","v":500},{"$f":"+Base!$AD303","v":0},{"$f":"O416+Base!$AD241","v":22100}]
[null,"  2049 - 87",16000,{"$f":"+Details!$AE194","v":1900},{"$f":"+Details!$AE195","v":7000},{"$f":"+Details!$AE196","v":6500},{"$f":"+Details!$AE197","v":0},{"$f":"+Details!$AE198","v":0},{"$f":"+Details!$AE199","v":0},{"$f":"+Details!$AE200","v":0},{"$f":"+Details!$AE210","v":600},{"$f":"+Details!$AE303","v":0},{"$f":"C417+Details!$AE241","v":23200},null,16000,{"$f":"+Base!$AE194","v":1900},{"$f":"+Base!$AE195","v":7000},{"$f":"+Base!$AE196","v":6500},{"$f":"+Base!$AE197","v":0},{"$f":"+Base!$AE198","v":0},{"$f":"+Base!$AE199","v":0},{"$f":"+Base!$AE200","v":0},{"$f":"+Base!$AE210","v":600},{"$f":"+Base!$AE303","v":0},{"$f":"O417+Base!$AE241","v":23200}]
[null,"  2050 - 88",16700,{"$f":"+Details!$AF194","v":1900},{"$f":"+Details!$AF195","v":7200},{"$f":"+Details!$AF196","v":7000},{"$f":"+Details!$AF197","v":0},{"$f":"+Details!$AF198","v":0},{"$f":"+Details!$AF199","v":0},{"$f":"+Details!$AF200","v":0},{"$f":"+Details!$AF210","v":600},{"$f":"+Details!$AF303","v":0},{"$f":"C418+Details!$AF241","v":24100},null,16700,{"$f":"+Base!$AF194","v":1900},{"$f":"+Base!$AF195","v":7200},{"$f":"+Base!$AF196","v":7000},{"$f":"+Base!$AF197","v":0},{"$f":"+Base!$AF198","v":0},{"$f":"+Base!$AF199","v":0},{"$f":"+Base!$AF200","v":0},{"$f":"+Base!$AF210","v":600},{"$f":"+Base!$AF303","v":0},{"$f":"O418+Base!$AF241","v":24100}]
[null,"  2051 - 89",17400,{"$f":"+Details!$AG194","v":2000},{"$f":"+Details!$AG195","v":7300},{"$f":"+Details!$AG196","v":7500},{"$f":"+Details!$AG197","v":0},{"$f":"+Details!$AG198","v":0},{"$f":"+Details!$AG199","v":0},{"$f":"+Details!$AG200","v":0},{"$f":"+Details!$AG210","v":600},{"$f":"+Details!$AG303","v":0},{"$f":"C419+Details!$AG241","v":25000},null,17400,{"$f":"+Base!$AG194","v":2000},{"$f":"+Base!$AG195","v":7300},{"$f":"+Base!$AG196","v":7500},{"$f":"+Base!$AG197","v":0},{"$f":"+Base!$AG198","v":0},{"$f":"+Base!$AG199","v":0},{"$f":"+Base!$AG200","v":0},{"$f":"+Base!$AG210","v":600},{"$f":"+Base!$AG303","v":0},{"$f":"O419+Base!$AG241","v":25000}]
[null,"  2052 - 90",17600,{"$f":"+Details!$AH194","v":2000},{"$f":"+Details!$AH195","v":7400},{"$f":"+Details!$AH196","v":7600},{"$f":"+Details!$AH197","v":0},{"$f":"+Details!$AH198","v":0},{"$f":"+Details!$AH199","v":0},{"$f":"+Details!$AH200","v":0},{"$f":"+Details!$AH210","v":600},{"$f":"+Details!$AH303","v":0},{"$f":"C420+Details!$AH241","v":25400},null,17600,{"$f":"+Base!$AH194","v":2000},{"$f":"+Base!$AH195","v":7400},{"$f":"+Base!$AH196","v":7600},{"$f":"+Base!$AH197","v":0},{"$f":"+Base!$AH198","v":0},{"$f":"+Base!$AH199","v":0},{"$f":"+Base!$AH200","v":0},{"$f":"+Base!$AH210","v":600},{"$f":"+Base!$AH303","v":0},{"$f":"O420+Base!$AH241","v":25400}]
[null,"  2053 - 91",17700,{"$f":"+Details!$AI194","v":2100},{"$f":"+Details!$AI195","v":7600},{"$f":"+Details!$AI196","v":7300},{"$f":"+Details!$AI197","v":0},{"$f":"+Details!$AI198","v":0},{"$f":"+Details!$AI199","v":0},{"$f":"+Details!$AI200","v":0},{"$f":"+Details!$AI210","v":700},{"$f":"+Details!$AI303","v":0},{"$f":"C421+Details!$AI241","v":25400},null,17700,{"$f":"+Base!$AI194","v":2100},{"$f":"+Base!$AI195","v":7600},{"$f":"+Base!$AI196","v":7300},{"$f":"+Base!$AI197","v":0},{"$f":"+Base!$AI198","v":0},{"$f":"+Base!$AI199","v":0},{"$f":"+Base!$AI200","v":0},{"$f":"+Base!$AI210","v":700},{"$f":"+Base!$AI303","v":0},{"$f":"O421+Base!$AI241","v":25400}]
[null,"  2054 - 92",0,{"$f":"+Details!$AJ194","v":0},{"$f":"+Details!$AJ195","v":0},{"$f":"+Details!$AJ196","v":0},{"$f":"+Details!$AJ197","v":0},{"$f":"+Details!$AJ198","v":0},{"$f":"+Details!$AJ199","v":0},{"$f":"+Details!$AJ200","v":0},{"$f":"+Details!$AJ210","v":0},{"$f":"+Details!$AJ303","v":0},{"$f":"C422+Details!$AJ241","v":0},null,0,{"$f":"+Base!$AJ194","v":0},{"$f":"+Base!$AJ195","v":0},{"$f":"+Base!$AJ196","v":0},{"$f":"+Base!$AJ197","v":0},{"$f":"+Base!$AJ198","v":0},{"$f":"+Base!$AJ199","v":0},{"$f":"+Base!$AJ200","v":0},{"$f":"+Base!$AJ210","v":0},{"$f":"+Base!$AJ303","v":0},{"$f":"O422+Base!$AJ241","v":0}]
[null,"  2055 - 93",0,{"$f":"+Details!$AK194","v":0},{"$f":"+Details!$AK195","v":0},{"$f":"+Details!$AK196","v":0},{"$f":"+Details!$AK197","v":0},{"$f":"+Details!$AK198","v":0},{"$f":"+Details!$AK199","v":0},{"$f":"+Details!$AK200","v":0},{"$f":"+Details!$AK210","v":0},{"$f":"+Details!$AK303","v":0},{"$f":"C423+Details!$AK241","v":0},null,0,{"$f":"+Base!$AK194","v":0},{"$f":"+Base!$AK195","v":0},{"$f":"+Base!$AK196","v":0},{"$f":"+Base!$AK197","v":0},{"$f":"+Base!$AK198","v":0},{"$f":"+Base!$AK199","v":0},{"$f":"+Base!$AK200","v":0},{"$f":"+Base!$AK210","v":0},{"$f":"+Base!$AK303","v":0},{"$f":"O423+Base!$AK241","v":0}]
[null,"  2056 - 94",0,{"$f":"+Details!$AL194","v":0},{"$f":"+Details!$AL195","v":0},{"$f":"+Details!$AL196","v":0},{"$f":"+Details!$AL197","v":0},{"$f":"+Details!$AL198","v":0},{"$f":"+Details!$AL199","v":0},{"$f":"+Details!$AL200","v":0},{"$f":"+Details!$AL210","v":0},{"$f":"+Details!$AL303","v":0},{"$f":"C424+Details!$AL241","v":0},null,0,{"$f":"+Base!$AL194","v":0},{"$f":"+Base!$AL195","v":0},{"$f":"+Base!$AL196","v":0},{"$f":"+Base!$AL197","v":0},{"$f":"+Base!$AL198","v":0},{"$f":"+Base!$AL199","v":0},{"$f":"+Base!$AL200","v":0},{"$f":"+Base!$AL210","v":0},{"$f":"+Base!$AL303","v":0},{"$f":"O424+Base!$AL241","v":0}]
[null,"  2057 - 95",0,{"$f":"+Details!$AM194","v":0},{"$f":"+Details!$AM195","v":0},{"$f":"+Details!$AM196","v":0},{"$f":"+Details!$AM197","v":0},{"$f":"+Details!$AM198","v":0},{"$f":"+Details!$AM199","v":0},{"$f":"+Details!$AM200","v":0},{"$f":"+Details!$AM210","v":0},{"$f":"+Details!$AM303","v":0},{"$f":"C425+Details!$AM241","v":0},null,0,{"$f":"+Base!$AM194","v":0},{"$f":"+Base!$AM195","v":0},{"$f":"+Base!$AM196","v":0},{"$f":"+Base!$AM197","v":0},{"$f":"+Base!$AM198","v":0},{"$f":"+Base!$AM199","v":0},{"$f":"+Base!$AM200","v":0},{"$f":"+Base!$AM210","v":0},{"$f":"+Base!$AM303","v":0},{"$f":"O425+Base!$AM241","v":0}]
[null,"  2058 - 96",0,{"$f":"+Details!$AN194","v":0},{"$f":"+Details!$AN195","v":0},{"$f":"+Details!$AN196","v":0},{"$f":"+Details!$AN197","v":0},{"$f":"+Details!$AN198","v":0},{"$f":"+Details!$AN199","v":0},{"$f":"+Details!$AN200","v":0},{"$f":"+Details!$AN210","v":0},{"$f":"+Details!$AN303","v":0},{"$f":"C426+Details!$AN241","v":0},null,0,{"$f":"+Base!$AN194","v":0},{"$f":"+Base!$AN195","v":0},{"$f":"+Base!$AN196","v":0},{"$f":"+Base!$AN197","v":0},{"$f":"+Base!$AN198","v":0},{"$f":"+Base!$AN199","v":0},{"$f":"+Base!$AN200","v":0},{"$f":"+Base!$AN210","v":0},{"$f":"+Base!$AN303","v":0},{"$f":"O426+Base!$AN241","v":0}]
[null,"  2059 - 97",0,{"$f":"+Details!$AO194","v":0},{"$f":"+Details!$AO195","v":0},{"$f":"+Details!$AO196","v":0},{"$f":"+Details!$AO197","v":0},{"$f":"+Details!$AO198","v":0},{"$f":"+Details!$AO199","v":0},{"$f":"+Details!$AO200","v":0},{"$f":"+Details!$AO210","v":0},{"$f":"+Details!$AO303","v":0},{"$f":"C427+Details!$AO241","v":0},null,0,{"$f":"+Base!$AO194","v":0},{"$f":"+Base!$AO195","v":0},{"$f":"+Base!$AO196","v":0},{"$f":"+Base!$AO197","v":0},{"$f":"+Base!$AO198","v":0},{"$f":"+Base!$AO199","v":0},{"$f":"+Base!$AO200","v":0},{"$f":"+Base!$AO210","v":0},{"$f":"+Base!$AO303","v":0},{"$f":"O427+Base!$AO241","v":0}]
[null,"  2060 - 98",0,{"$f":"+Details!$AP194","v":0},{"$f":"+Details!$AP195","v":0},{"$f":"+Details!$AP196","v":0},{"$f":"+Details!$AP197","v":0},{"$f":"+Details!$AP198","v":0},{"$f":"+Details!$AP199","v":0},{"$f":"+Details!$AP200","v":0},{"$f":"+Details!$AP210","v":0},{"$f":"+Details!$AP303","v":0},{"$f":"C428+Details!$AP241","v":0},null,0,{"$f":"+Base!$AP194","v":0},{"$f":"+Base!$AP195","v":0},{"$f":"+Base!$AP196","v":0},{"$f":"+Base!$AP197","v":0},{"$f":"+Base!$AP198","v":0},{"$f":"+Base!$AP199","v":0},{"$f":"+Base!$AP200","v":0},{"$f":"+Base!$AP210","v":0},{"$f":"+Base!$AP303","v":0},{"$f":"O428+Base!$AP241","v":0}]
[null,"  2061 - 99",0,{"$f":"+Details!$AQ194","v":0},{"$f":"+Details!$AQ195","v":0},{"$f":"+Details!$AQ196","v":0},{"$f":"+Details!$AQ197","v":0},{"$f":"+Details!$AQ198","v":0},{"$f":"+Details!$AQ199","v":0},{"$f":"+Details!$AQ200","v":0},{"$f":"+Details!$AQ210","v":0},{"$f":"+Details!$AQ303","v":0},{"$f":"C429+Details!$AQ241","v":0},null,0,{"$f":"+Base!$AQ194","v":0},{"$f":"+Base!$AQ195","v":0},{"$f":"+Base!$AQ196","v":0},{"$f":"+Base!$AQ197","v":0},{"$f":"+Base!$AQ198","v":0},{"$f":"+Base!$AQ199","v":0},{"$f":"+Base!$AQ200","v":0},{"$f":"+Base!$AQ210","v":0},{"$f":"+Base!$AQ303","v":0},{"$f":"O429+Base!$AQ241","v":0}]
[null,"  2062 - 100",0,{"$f":"+Details!$AR194","v":0},{"$f":"+Details!$AR195","v":0},{"$f":"+Details!$AR196","v":0},{"$f":"+Details!$AR197","v":0},{"$f":"+Details!$AR198","v":0},{"$f":"+Details!$AR199","v":0},{"$f":"+Details!$AR200","v":0},{"$f":"+Details!$AR210","v":0},{"$f":"+Details!$AR303","v":0},{"$f":"C430+Details!$AR241","v":0},null,0,{"$f":"+Base!$AR194","v":0},{"$f":"+Base!$AR195","v":0},{"$f":"+Base!$AR196","v":0},{"$f":"+Base!$AR197","v":0},{"$f":"+Base!$AR198","v":0},{"$f":"+Base!$AR199","v":0},{"$f":"+Base!$AR200","v":0},{"$f":"+Base!$AR210","v":0},{"$f":"+Base!$AR303","v":0},{"$f":"O430+Base!$AR241","v":0}]
[null,"  2063 - 101",0,{"$f":"+Details!$AS194","v":0},{"$f":"+Details!$AS195","v":0},{"$f":"+Details!$AS196","v":0},{"$f":"+Details!$AS197","v":0},{"$f":"+Details!$AS198","v":0},{"$f":"+Details!$AS199","v":0},{"$f":"+Details!$AS200","v":0},{"$f":"+Details!$AS210","v":0},{"$f":"+Details!$AS303","v":0},{"$f":"C431+Details!$AS241","v":0},null,0,{"$f":"+Base!$AS194","v":0},{"$f":"+Base!$AS195","v":0},{"$f":"+Base!$AS196","v":0},{"$f":"+Base!$AS197","v":0},{"$f":"+Base!$AS198","v":0},{"$f":"+Base!$AS199","v":0},{"$f":"+Base!$AS200","v":0},{"$f":"+Base!$AS210","v":0},{"$f":"+Base!$AS303","v":0},{"$f":"O431+Base!$AS241","v":0},null,null,"supporting data"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"additional years hidden >>",null,null,null,null,null,null,null,null,null,null,null,null,"<< columns hidden"]
[null,null,null,null,"supporting tax data and calculations hidden below ",null,null,"Data below used by",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Lookup Row"]
["x","Case names","Full","Ages",1,{"$f":"+E435+1","v":2},{"$f":"+F435+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,{"$f":"+AP435+1","v":39},{"$f":"+AQ435+1","v":40},null,null,null,null,null,"Age",null,null,"Year"]
["x","Default - Full",null,"Your age",{"$f":"Your_Age","v":62},{"$f":"+E436+1","v":63},64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,{"$f":"+AP436+1","v":100},{"$f":"+AQ436+1","v":101},null,null,null,null,null,1]
["x","Base",null,"Spouse age",{"$f":"IF(Spouse_Age>0,Spouse_Age,\"\")","v":61},{"$f":"IF(Spouse_Age>0,E437+1,\"\")","v":62},63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,{"$f":"IF(Spouse_Age>0,AQ437+1,\"\")","v":100},null,null,null,null,null,{"$f":"+AX436+1","v":2}]
["x",null,null,null,{"$f":"+Setup!$E$39","v":2024},{"$f":"+E438+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,{"$f":"+AP438+1","v":2062},{"$f":"+AQ438+1","v":2063},null,null,null,null,null,3,null,null,1]
["x","Taxable Income and Tax Summary table",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,{"$f":"+BA438+1","v":2}]
["x",null,null,null,{"$f":"+Details!F213","v":"."},{"$f":"+Details!G213","v":"."},{"$f":"+Details!H213","v":"."},{"$f":"+Details!I213","v":"."},{"$f":"+Details!J213","v":"."},{"$f":"+Details!K213","v":"."},{"$f":"+Details!L213","v":"."},{"$f":"+Details!M213","v":"std ded."},{"$f":"+Details!N213","v":"."},{"$f":"+Details!O213","v":"."},{"$f":"+Details!P213","v":"."},{"$f":"+Details!Q213","v":"."},{"$f":"+Details!R213","v":"."},{"$f":"+Details!S213","v":"."},{"$f":"+Details!T213","v":"."},{"$f":"+Details!U213","v":"."},{"$f":"+Details!V213","v":"."},{"$f":"+Details!W213","v":"."},{"$f":"+Details!X213","v":"."},{"$f":"+Details!Y213","v":"."},{"$f":"+Details!Z213","v":"."},{"$f":"+Details!AA213","v":"."},{"$f":"+Details!AB213","v":".new state"},{"$f":"+Details!AC213","v":"."},{"$f":"+Details!AD213","v":"single rate"},{"$f":"+Details!AE213","v":"."},{"$f":"+Details!AF213","v":"."},{"$f":"+Details!AG213","v":"."},{"$f":"+Details!AH213","v":"."},{"$f":"+Details!AI213","v":"."},{"$f":"+Details!AJ213","v":"."},{"$f":"+Details!AK213","v":"."},{"$f":"+Details!AL213","v":"."},{"$f":"+Details!AM213","v":"."},{"$f":"+Details!AN213","v":"."},{"$f":"+Details!AO213","v":"."},{"$f":"+Details!AP213","v":"."},{"$f":"+Details!AQ213","v":"."},{"$f":"+Details!AR213","v":"."},{"$f":"+Details!AS213","v":"."},null,null,null,null,null,5,null,null,3]
["x","Taxable acct earnings",null,{"$f":"SUM(E441:AV441)","v":731100},{"$f":"IF($C$435=\"Full\",+Details!F169,+Base!F169)","v":9400},{"$f":"IF($C$435=\"Full\",+Details!G169,+Base!G169)","v":8900},{"$f":"IF($C$435=\"Full\",+Details!H169,+Base!H169)","v":8300},{"$f":"IF($C$435=\"Full\",+Details!I169,+Base!I169)","v":7400},{"$f":"IF($C$435=\"Full\",+Details!J169,+Base!J169)","v":6500},{"$f":"IF($C$435=\"Full\",+Details!K169,+Base!K169)","v":6200},{"$f":"IF($C$435=\"Full\",+Details!L169,+Base!L169)","v":6600},{"$f":"IF($C$435=\"Full\",+Details!M169,+Base!M169)","v":7100},{"$f":"IF($C$435=\"Full\",+Details!N169,+Base!N169)","v":7800},{"$f":"IF($C$435=\"Full\",+Details!O169,+Base!O169)","v":8900},{"$f":"IF($C$435=\"Full\",+Details!P169,+Base!P169)","v":8100},{"$f":"IF($C$435=\"Full\",+Details!Q169,+Base!Q169)","v":8600},{"$f":"IF($C$435=\"Full\",+Details!R169,+Base!R169)","v":11100},{"$f":"IF($C$435=\"Full\",+Details!S169,+Base!S169)","v":12800},{"$f":"IF($C$435=\"Full\",+Details!T169,+Base!T169)","v":12000},{"$f":"IF($C$435=\"Full\",+Details!U169,+Base!U169)","v":12300},{"$f":"IF($C$435=\"Full\",+Details!V169,+Base!V169)","v":15400},{"$f":"IF($C$435=\"Full\",+Details!W169,+Base!W169)","v":17700},{"$f":"IF($C$435=\"Full\",+Details!X169,+Base!X169)","v":17100},{"$f":"IF($C$435=\"Full\",+Details!Y169,+Base!Y169)","v":20200},{"$f":"IF($C$435=\"Full\",+Details!Z169,+Base!Z169)","v":23500},{"$f":"IF($C$435=\"Full\",+Details!AA169,+Base!AA169)","v":26900},{"$f":"IF($C$435=\"Full\",+Details!AB169,+Base!AB169)","v":38600},{"$f":"IF($C$435=\"Full\",+Details!AC169,+Base!AC169)","v":50500},{"$f":"IF($C$435=\"Full\",+Details!AD169,+Base!AD169)","v":56200},{"$f":"IF($C$435=\"Full\",+Details!AE169,+Base!AE169)","v":60700},{"$f":"IF($C$435=\"Full\",+Details!AF169,+Base!AF169)","v":62600},{"$f":"IF($C$435=\"Full\",+Details!AG169,+Base!AG169)","v":64500},{"$f":"IF($C$435=\"Full\",+Details!AH169,+Base!AH169)","v":66600},{"$f":"IF($C$435=\"Full\",+Details!AI169,+Base!AI169)","v":68600},{"$f":"IF($C$435=\"Full\",+Details!AJ169,+Base!AJ169)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AK169,+Base!AK169)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AL169,+Base!AL169)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AM169,+Base!AM169)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AN169,+Base!AN169)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AO169,+Base!AO169)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AP169,+Base!AP169)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AQ169,+Base!AQ169)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AR169,+Base!AR169)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AS169,+Base!AS169)","v":0},null,null,null,null,null,6,null,null,4]
["x","Tax-exempt earnings",null,-334300,{"$f":"IF($C$435=\"Full\",+Details!F170,+Base!F170)","v":-2800},{"$f":"IF($C$435=\"Full\",+Details!G170,+Base!G170)","v":-2700},{"$f":"IF($C$435=\"Full\",+Details!H170,+Base!H170)","v":-2500},{"$f":"IF($C$435=\"Full\",+Details!I170,+Base!I170)","v":-2200},{"$f":"IF($C$435=\"Full\",+Details!J170,+Base!J170)","v":-1900},{"$f":"IF($C$435=\"Full\",+Details!K170,+Base!K170)","v":-1900},{"$f":"IF($C$435=\"Full\",+Details!L170,+Base!L170)","v":-2000},{"$f":"IF($C$435=\"Full\",+Details!M170,+Base!M170)","v":-2100},{"$f":"IF($C$435=\"Full\",+Details!N170,+Base!N170)","v":-2300},{"$f":"IF($C$435=\"Full\",+Details!O170,+Base!O170)","v":-2700},{"$f":"IF($C$435=\"Full\",+Details!P170,+Base!P170)","v":-2400},{"$f":"IF($C$435=\"Full\",+Details!Q170,+Base!Q170)","v":-2600},{"$f":"IF($C$435=\"Full\",+Details!R170,+Base!R170)","v":-3300},{"$f":"IF($C$435=\"Full\",+Details!S170,+Base!S170)","v":-3800},{"$f":"IF($C$435=\"Full\",+Details!T170,+Base!T170)","v":-3600},{"$f":"IF($C$435=\"Full\",+Details!U170,+Base!U170)","v":-3700},{"$f":"IF($C$435=\"Full\",+Details!V170,+Base!V170)","v":-4600},{"$f":"IF($C$435=\"Full\",+Details!W170,+Base!W170)","v":-5300},{"$f":"IF($C$435=\"Full\",+Details!X170,+Base!X170)","v":-8600},{"$f":"IF($C$435=\"Full\",+Details!Y170,+Base!Y170)","v":-10100},{"$f":"IF($C$435=\"Full\",+Details!Z170,+Base!Z170)","v":-11800},{"$f":"IF($C$435=\"Full\",+Details!AA170,+Base!AA170)","v":-13600},{"$f":"IF($C$435=\"Full\",+Details!AB170,+Base!AB170)","v":-18400},{"$f":"IF($C$435=\"Full\",+Details!AC170,+Base!AC170)","v":-25700},{"$f":"IF($C$435=\"Full\",+Details!AD170,+Base!AD170)","v":-28400},{"$f":"IF($C$435=\"Full\",+Details!AE170,+Base!AE170)","v":-31100},{"$f":"IF($C$435=\"Full\",+Details!AF170,+Base!AF170)","v":-32000},{"$f":"IF($C$435=\"Full\",+Details!AG170,+Base!AG170)","v":-33000},{"$f":"IF($C$435=\"Full\",+Details!AH170,+Base!AH170)","v":-34100},{"$f":"IF($C$435=\"Full\",+Details!AI170,+Base!AI170)","v":-35100},{"$f":"IF($C$435=\"Full\",+Details!AJ170,+Base!AJ170)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AK170,+Base!AK170)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AL170,+Base!AL170)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AM170,+Base!AM170)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AN170,+Base!AN170)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AO170,+Base!AO170)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AP170,+Base!AP170)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AQ170,+Base!AQ170)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AR170,+Base!AR170)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AS170,+Base!AS170)","v":0},null,null,null,null,null,7,null,null,5]
["x","Non-taxable earnings",null,-298300,{"$f":"IF($C$435=\"Full\",+Details!F171,+Base!F171)","v":-5000},{"$f":"IF($C$435=\"Full\",+Details!G171,+Base!G171)","v":-4700},{"$f":"IF($C$435=\"Full\",+Details!H171,+Base!H171)","v":-4400},{"$f":"IF($C$435=\"Full\",+Details!I171,+Base!I171)","v":-3900},{"$f":"IF($C$435=\"Full\",+Details!J171,+Base!J171)","v":-3500},{"$f":"IF($C$435=\"Full\",+Details!K171,+Base!K171)","v":-3200},{"$f":"IF($C$435=\"Full\",+Details!L171,+Base!L171)","v":-3500},{"$f":"IF($C$435=\"Full\",+Details!M171,+Base!M171)","v":-3800},{"$f":"IF($C$435=\"Full\",+Details!N171,+Base!N171)","v":-4100},{"$f":"IF($C$435=\"Full\",+Details!O171,+Base!O171)","v":-4700},{"$f":"IF($C$435=\"Full\",+Details!P171,+Base!P171)","v":-4300},{"$f":"IF($C$435=\"Full\",+Details!Q171,+Base!Q171)","v":-4500},{"$f":"IF($C$435=\"Full\",+Details!R171,+Base!R171)","v":-5900},{"$f":"IF($C$435=\"Full\",+Details!S171,+Base!S171)","v":-6800},{"$f":"IF($C$435=\"Full\",+Details!T171,+Base!T171)","v":-6300},{"$f":"IF($C$435=\"Full\",+Details!U171,+Base!U171)","v":-6500},{"$f":"IF($C$435=\"Full\",+Details!V171,+Base!V171)","v":-8100},{"$f":"IF($C$435=\"Full\",+Details!W171,+Base!W171)","v":-9300},{"$f":"IF($C$435=\"Full\",+Details!X171,+Base!X171)","v":-6400},{"$f":"IF($C$435=\"Full\",+Details!Y171,+Base!Y171)","v":-7600},{"$f":"IF($C$435=\"Full\",+Details!Z171,+Base!Z171)","v":-8800},{"$f":"IF($C$435=\"Full\",+Details!AA171,+Base!AA171)","v":-10000},{"$f":"IF($C$435=\"Full\",+Details!AB171,+Base!AB171)","v":-15200},{"$f":"IF($C$435=\"Full\",+Details!AC171,+Base!AC171)","v":-18600},{"$f":"IF($C$435=\"Full\",+Details!AD171,+Base!AD171)","v":-20900},{"$f":"IF($C$435=\"Full\",+Details!AE171,+Base!AE171)","v":-22200},{"$f":"IF($C$435=\"Full\",+Details!AF171,+Base!AF171)","v":-23000},{"$f":"IF($C$435=\"Full\",+Details!AG171,+Base!AG171)","v":-23600},{"$f":"IF($C$435=\"Full\",+Details!AH171,+Base!AH171)","v":-24400},{"$f":"IF($C$435=\"Full\",+Details!AI171,+Base!AI171)","v":-25100},{"$f":"IF($C$435=\"Full\",+Details!AJ171,+Base!AJ171)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AK171,+Base!AK171)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AL171,+Base!AL171)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AM171,+Base!AM171)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AN171,+Base!AN171)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AO171,+Base!AO171)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AP171,+Base!AP171)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AQ171,+Base!AQ171)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AR171,+Base!AR171)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AS171,+Base!AS171)","v":0},null,null,null,null,null,8,null,null,6]
["x","IRA RMD",null,1119300,{"$f":"IF($C$435=\"Full\",+SUM(Details!F176+Details!F178),+SUM(Base!F176+Base!F178))","v":0},{"$f":"IF($C$435=\"Full\",+SUM(Details!G176+Details!G178),+SUM(Base!G176+Base!G178))","v":0},{"$f":"IF($C$435=\"Full\",+SUM(Details!H176+Details!H178),+SUM(Base!H176+Base!H178))","v":0},{"$f":"IF($C$435=\"Full\",+SUM(Details!I176+Details!I178),+SUM(Base!I176+Base!I178))","v":0},{"$f":"IF($C$435=\"Full\",+SUM(Details!J176+Details!J178),+SUM(Base!J176+Base!J178))","v":0},{"$f":"IF($C$435=\"Full\",+SUM(Details!K176+Details!K178),+SUM(Base!K176+Base!K178))","v":0},{"$f":"IF($C$435=\"Full\",+SUM(Details!L176+Details!L178),+SUM(Base!L176+Base!L178))","v":0},{"$f":"IF($C$435=\"Full\",+SUM(Details!M176+Details!M178),+SUM(Base!M176+Base!M178))","v":0},{"$f":"IF($C$435=\"Full\",+SUM(Details!N176+Details!N178),+SUM(Base!N176+Base!N178))","v":0},{"$f":"IF($C$435=\"Full\",+SUM(Details!O176+Details!O178),+SUM(Base!O176+Base!O178))","v":0},{"$f":"IF($C$435=\"Full\",+SUM(Details!P176+Details!P178),+SUM(Base!P176+Base!P178))","v":0},{"$f":"IF($C$435=\"Full\",+SUM(Details!Q176+Details!Q178),+SUM(Base!Q176+Base!Q178))","v":15700},{"$f":"IF($C$435=\"Full\",+SUM(Details!R176+Details!R178),+SUM(Base!R176+Base!R178))","v":40900},{"$f":"IF($C$435=\"Full\",+SUM(Details!S176+Details!S178),+SUM(Base!S176+Base!S178))","v":43100},{"$f":"IF($C$435=\"Full\",+SUM(Details!T176+Details!T178),+SUM(Base!T176+Base!T178))","v":45200},{"$f":"IF($C$435=\"Full\",+SUM(Details!U176+Details!U178),+SUM(Base!U176+Base!U178))","v":47900},{"$f":"IF($C$435=\"Full\",+SUM(Details!V176+Details!V178),+SUM(Base!V176+Base!V178))","v":53900},{"$f":"IF($C$435=\"Full\",+SUM(Details!W176+Details!W178),+SUM(Base!W176+Base!W178))","v":56400},{"$f":"IF($C$435=\"Full\",+SUM(Details!X176+Details!X178),+SUM(Base!X176+Base!X178))","v":59100},{"$f":"IF($C$435=\"Full\",+SUM(Details!Y176+Details!Y178),+SUM(Base!Y176+Base!Y178))","v":61500},{"$f":"IF($C$435=\"Full\",+SUM(Details!Z176+Details!Z178),+SUM(Base!Z176+Base!Z178))","v":64900},{"$f":"IF($C$435=\"Full\",+SUM(Details!AA176+Details!AA178),+SUM(Base!AA176+Base!AA178))","v":68100},{"$f":"IF($C$435=\"Full\",+SUM(Details!AB176+Details!AB178),+SUM(Base!AB176+Base!AB178))","v":61300},{"$f":"IF($C$435=\"Full\",+SUM(Details!AC176+Details!AC178),+SUM(Base!AC176+Base!AC178))","v":64100},{"$f":"IF($C$435=\"Full\",+SUM(Details!AD176+Details!AD178),+SUM(Base!AD176+Base!AD178))","v":67000},{"$f":"IF($C$435=\"Full\",+SUM(Details!AE176+Details!AE178),+SUM(Base!AE176+Base!AE178))","v":69800},{"$f":"IF($C$435=\"Full\",+SUM(Details!AF176+Details!AF178),+SUM(Base!AF176+Base!AF178))","v":72500},{"$f":"IF($C$435=\"Full\",+SUM(Details!AG176+Details!AG178),+SUM(Base!AG176+Base!AG178))","v":75500},{"$f":"IF($C$435=\"Full\",+SUM(Details!AH176+Details!AH178),+SUM(Base!AH176+Base!AH178))","v":76500},{"$f":"IF($C$435=\"Full\",+SUM(Details!AI176+Details!AI178),+SUM(Base!AI176+Base!AI178))","v":75900},{"$f":"IF($C$435=\"Full\",+SUM(Details!AJ176+Details!AJ178),+SUM(Base!AJ176+Base!AJ178))","v":0},{"$f":"IF($C$435=\"Full\",+SUM(Details!AK176+Details!AK178),+SUM(Base!AK176+Base!AK178))","v":0},{"$f":"IF($C$435=\"Full\",+SUM(Details!AL176+Details!AL178),+SUM(Base!AL176+Base!AL178))","v":0},{"$f":"IF($C$435=\"Full\",+SUM(Details!AM176+Details!AM178),+SUM(Base!AM176+Base!AM178))","v":0},{"$f":"IF($C$435=\"Full\",+SUM(Details!AN176+Details!AN178),+SUM(Base!AN176+Base!AN178))","v":0},{"$f":"IF($C$435=\"Full\",+SUM(Details!AO176+Details!AO178),+SUM(Base!AO176+Base!AO178))","v":0},{"$f":"IF($C$435=\"Full\",+SUM(Details!AP176+Details!AP178),+SUM(Base!AP176+Base!AP178))","v":0},{"$f":"IF($C$435=\"Full\",+SUM(Details!AQ176+Details!AQ178),+SUM(Base!AQ176+Base!AQ178))","v":0},{"$f":"IF($C$435=\"Full\",+SUM(Details!AR176+Details!AR178),+SUM(Base!AR176+Base!AR178))","v":0},{"$f":"IF($C$435=\"Full\",+SUM(Details!AS176+Details!AS178),+SUM(Base!AS176+Base!AS178))","v":0},null,null,null,null,null,9,null,null,7]
["x","Qualified Charitable Distributn",null,-100000,{"$f":"IF($C$435=\"Full\",+Details!F137,+Base!F137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!G137,+Base!G137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!H137,+Base!H137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!I137,+Base!I137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!J137,+Base!J137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!K137,+Base!K137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!L137,+Base!L137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!M137,+Base!M137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!N137,+Base!N137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!O137,+Base!O137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!P137,+Base!P137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!Q137,+Base!Q137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!R137,+Base!R137)","v":-15000},{"$f":"IF($C$435=\"Full\",+Details!S137,+Base!S137)","v":-20000},{"$f":"IF($C$435=\"Full\",+Details!T137,+Base!T137)","v":-20000},{"$f":"IF($C$435=\"Full\",+Details!U137,+Base!U137)","v":-20000},{"$f":"IF($C$435=\"Full\",+Details!V137,+Base!V137)","v":-20000},{"$f":"IF($C$435=\"Full\",+Details!W137,+Base!W137)","v":-5000},{"$f":"IF($C$435=\"Full\",+Details!X137,+Base!X137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!Y137,+Base!Y137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!Z137,+Base!Z137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AA137,+Base!AA137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AB137,+Base!AB137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AC137,+Base!AC137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AD137,+Base!AD137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AE137,+Base!AE137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AF137,+Base!AF137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AG137,+Base!AG137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AH137,+Base!AH137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AI137,+Base!AI137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AJ137,+Base!AJ137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AK137,+Base!AK137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AL137,+Base!AL137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AM137,+Base!AM137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AN137,+Base!AN137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AO137,+Base!AO137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AP137,+Base!AP137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AQ137,+Base!AQ137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AR137,+Base!AR137)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AS137,+Base!AS137)","v":0},null,null,null,null,null,10,null,null,8]
["x","Other taxable income",null,1002700,{"$f":"IF($C$435=\"Full\",+Details!F316,+Base!F316)","v":60000},{"$f":"IF($C$435=\"Full\",+Details!G316,+Base!G316)","v":76800},{"$f":"IF($C$435=\"Full\",+Details!H316,+Base!H316)","v":63600},{"$f":"IF($C$435=\"Full\",+Details!I316,+Base!I316)","v":65600},{"$f":"IF($C$435=\"Full\",+Details!J316,+Base!J316)","v":67600},{"$f":"IF($C$435=\"Full\",+Details!K316,+Base!K316)","v":69800},{"$f":"IF($C$435=\"Full\",+Details!L316,+Base!L316)","v":72000},{"$f":"IF($C$435=\"Full\",+Details!M316,+Base!M316)","v":74200},{"$f":"IF($C$435=\"Full\",+Details!N316,+Base!N316)","v":35800},{"$f":"IF($C$435=\"Full\",+Details!O316,+Base!O316)","v":21500},{"$f":"IF($C$435=\"Full\",+Details!P316,+Base!P316)","v":20900},{"$f":"IF($C$435=\"Full\",+Details!Q316,+Base!Q316)","v":20400},{"$f":"IF($C$435=\"Full\",+Details!R316,+Base!R316)","v":20000},{"$f":"IF($C$435=\"Full\",+Details!S316,+Base!S316)","v":19600},{"$f":"IF($C$435=\"Full\",+Details!T316,+Base!T316)","v":16300},{"$f":"IF($C$435=\"Full\",+Details!U316,+Base!U316)","v":20700},{"$f":"IF($C$435=\"Full\",+Details!V316,+Base!V316)","v":22100},{"$f":"IF($C$435=\"Full\",+Details!W316,+Base!W316)","v":22600},{"$f":"IF($C$435=\"Full\",+Details!X316,+Base!X316)","v":19100},{"$f":"IF($C$435=\"Full\",+Details!Y316,+Base!Y316)","v":18300},{"$f":"IF($C$435=\"Full\",+Details!Z316,+Base!Z316)","v":18700},{"$f":"IF($C$435=\"Full\",+Details!AA316,+Base!AA316)","v":19100},{"$f":"IF($C$435=\"Full\",+Details!AB316,+Base!AB316)","v":19500},{"$f":"IF($C$435=\"Full\",+Details!AC316,+Base!AC316)","v":20000},{"$f":"IF($C$435=\"Full\",+Details!AD316,+Base!AD316)","v":18500},{"$f":"IF($C$435=\"Full\",+Details!AE316,+Base!AE316)","v":19000},{"$f":"IF($C$435=\"Full\",+Details!AF316,+Base!AF316)","v":19500},{"$f":"IF($C$435=\"Full\",+Details!AG316,+Base!AG316)","v":20000},{"$f":"IF($C$435=\"Full\",+Details!AH316,+Base!AH316)","v":20500},{"$f":"IF($C$435=\"Full\",+Details!AI316,+Base!AI316)","v":21000},{"$f":"IF($C$435=\"Full\",+Details!AJ316,+Base!AJ316)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AK316,+Base!AK316)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AL316,+Base!AL316)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AM316,+Base!AM316)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AN316,+Base!AN316)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AO316,+Base!AO316)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AP316,+Base!AP316)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AQ316,+Base!AQ316)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AR316,+Base!AR316)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AS316,+Base!AS316)","v":0},null,null,null,null,null,{"$f":"+AX445+1","v":11},null,null,{"$f":"+BA445+1","v":9}]
["x","User input adjustments",null,0,{"$f":"IF($C$435=\"Full\",+Details!F181,+Base!F181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!G181,+Base!G181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!H181,+Base!H181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!I181,+Base!I181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!J181,+Base!J181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!K181,+Base!K181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!L181,+Base!L181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!M181,+Base!M181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!N181,+Base!N181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!O181,+Base!O181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!P181,+Base!P181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!Q181,+Base!Q181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!R181,+Base!R181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!S181,+Base!S181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!T181,+Base!T181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!U181,+Base!U181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!V181,+Base!V181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!W181,+Base!W181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!X181,+Base!X181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!Y181,+Base!Y181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!Z181,+Base!Z181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AA181,+Base!AA181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AB181,+Base!AB181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AC181,+Base!AC181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AD181,+Base!AD181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AE181,+Base!AE181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AF181,+Base!AF181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AG181,+Base!AG181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AH181,+Base!AH181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AI181,+Base!AI181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AJ181,+Base!AJ181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AK181,+Base!AK181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AL181,+Base!AL181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AM181,+Base!AM181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AN181,+Base!AN181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AO181,+Base!AO181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AP181,+Base!AP181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AQ181,+Base!AQ181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AR181,+Base!AR181)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AS181,+Base!AS181)","v":0},null,null,null,null,null,12,null,null,10]
["x","AGI before taxbl SS benefits",null,2120500,{"$f":"+E441+E442+E443+E444+E445+E446+E447","v":61600},{"$f":"+F441+F442+F443+F444+F445+F446+F447","v":78300},65000,66900,68700,70900,73100,75400,37200,23000,22300,37600,47800,44900,43600,50700,58700,77100,80300,82300,86500,90500,85800,90300,92400,96200,99600,103400,105100,105300,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,13,null,null,11]
["x","SS benefits",null,1468500,{"$f":"IF($C$435=\"Full\",+Details!F61,+Base!F61)","v":0},{"$f":"IF($C$435=\"Full\",+Details!G61,+Base!G61)","v":0},{"$f":"IF($C$435=\"Full\",+Details!H61,+Base!H61)","v":0},{"$f":"IF($C$435=\"Full\",+Details!I61,+Base!I61)","v":0},{"$f":"IF($C$435=\"Full\",+Details!J61,+Base!J61)","v":0},{"$f":"IF($C$435=\"Full\",+Details!K61,+Base!K61)","v":22100},{"$f":"IF($C$435=\"Full\",+Details!L61,+Base!L61)","v":22500},{"$f":"IF($C$435=\"Full\",+Details!M61,+Base!M61)","v":23000},{"$f":"IF($C$435=\"Full\",+Details!N61,+Base!N61)","v":69900},{"$f":"IF($C$435=\"Full\",+Details!O61,+Base!O61)","v":71300},{"$f":"IF($C$435=\"Full\",+Details!P61,+Base!P61)","v":72700},{"$f":"IF($C$435=\"Full\",+Details!Q61,+Base!Q61)","v":74200},{"$f":"IF($C$435=\"Full\",+Details!R61,+Base!R61)","v":75700},{"$f":"IF($C$435=\"Full\",+Details!S61,+Base!S61)","v":77200},{"$f":"IF($C$435=\"Full\",+Details!T61,+Base!T61)","v":59900},{"$f":"IF($C$435=\"Full\",+Details!U61,+Base!U61)","v":61100},{"$f":"IF($C$435=\"Full\",+Details!V61,+Base!V61)","v":62300},{"$f":"IF($C$435=\"Full\",+Details!W61,+Base!W61)","v":63500},{"$f":"IF($C$435=\"Full\",+Details!X61,+Base!X61)","v":64700},{"$f":"IF($C$435=\"Full\",+Details!Y61,+Base!Y61)","v":66000},{"$f":"IF($C$435=\"Full\",+Details!Z61,+Base!Z61)","v":67300},{"$f":"IF($C$435=\"Full\",+Details!AA61,+Base!AA61)","v":68700},{"$f":"IF($C$435=\"Full\",+Details!AB61,+Base!AB61)","v":70100},{"$f":"IF($C$435=\"Full\",+Details!AC61,+Base!AC61)","v":71500},{"$f":"IF($C$435=\"Full\",+Details!AD61,+Base!AD61)","v":48300},{"$f":"IF($C$435=\"Full\",+Details!AE61,+Base!AE61)","v":49300},{"$f":"IF($C$435=\"Full\",+Details!AF61,+Base!AF61)","v":50300},{"$f":"IF($C$435=\"Full\",+Details!AG61,+Base!AG61)","v":51300},{"$f":"IF($C$435=\"Full\",+Details!AH61,+Base!AH61)","v":52300},{"$f":"IF($C$435=\"Full\",+Details!AI61,+Base!AI61)","v":53300},{"$f":"IF($C$435=\"Full\",+Details!AJ61,+Base!AJ61)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AK61,+Base!AK61)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AL61,+Base!AL61)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AM61,+Base!AM61)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AN61,+Base!AN61)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AO61,+Base!AO61)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AP61,+Base!AP61)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AQ61,+Base!AQ61)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AR61,+Base!AR61)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AS61,+Base!AS61)","v":0},null,null,null,null,null,14,null,null,12]
["x","Taxable SS benefits",null,1036400,{"$f":"IF($C$435=\"Full\",+Details!F183,+Base!F183)","v":0},{"$f":"IF($C$435=\"Full\",+Details!G183,+Base!G183)","v":0},{"$f":"IF($C$435=\"Full\",+Details!H183,+Base!H183)","v":0},{"$f":"IF($C$435=\"Full\",+Details!I183,+Base!I183)","v":0},{"$f":"IF($C$435=\"Full\",+Details!J183,+Base!J183)","v":0},{"$f":"IF($C$435=\"Full\",+Details!K183,+Base!K183)","v":18800},{"$f":"IF($C$435=\"Full\",+Details!L183,+Base!L183)","v":19100},{"$f":"IF($C$435=\"Full\",+Details!M183,+Base!M183)","v":19600},{"$f":"IF($C$435=\"Full\",+Details!N183,+Base!N183)","v":31900},{"$f":"IF($C$435=\"Full\",+Details!O183,+Base!O183)","v":20800},{"$f":"IF($C$435=\"Full\",+Details!P183,+Base!P183)","v":20500},{"$f":"IF($C$435=\"Full\",+Details!Q183,+Base!Q183)","v":34300},{"$f":"IF($C$435=\"Full\",+Details!R183,+Base!R183)","v":44300},{"$f":"IF($C$435=\"Full\",+Details!S183,+Base!S183)","v":42800},{"$f":"IF($C$435=\"Full\",+Details!T183,+Base!T183)","v":34200},{"$f":"IF($C$435=\"Full\",+Details!U183,+Base!U183)","v":40900},{"$f":"IF($C$435=\"Full\",+Details!V183,+Base!V183)","v":48900},{"$f":"IF($C$435=\"Full\",+Details!W183,+Base!W183)","v":54000},{"$f":"IF($C$435=\"Full\",+Details!X183,+Base!X183)","v":55000},{"$f":"IF($C$435=\"Full\",+Details!Y183,+Base!Y183)","v":56100},{"$f":"IF($C$435=\"Full\",+Details!Z183,+Base!Z183)","v":57200},{"$f":"IF($C$435=\"Full\",+Details!AA183,+Base!AA183)","v":58400},{"$f":"IF($C$435=\"Full\",+Details!AB183,+Base!AB183)","v":59600},{"$f":"IF($C$435=\"Full\",+Details!AC183,+Base!AC183)","v":60800},{"$f":"IF($C$435=\"Full\",+Details!AD183,+Base!AD183)","v":41100},{"$f":"IF($C$435=\"Full\",+Details!AE183,+Base!AE183)","v":41900},{"$f":"IF($C$435=\"Full\",+Details!AF183,+Base!AF183)","v":42800},{"$f":"IF($C$435=\"Full\",+Details!AG183,+Base!AG183)","v":43600},{"$f":"IF($C$435=\"Full\",+Details!AH183,+Base!AH183)","v":44500},{"$f":"IF($C$435=\"Full\",+Details!AI183,+Base!AI183)","v":45300},{"$f":"IF($C$435=\"Full\",+Details!AJ183,+Base!AJ183)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AK183,+Base!AK183)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AL183,+Base!AL183)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AM183,+Base!AM183)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AN183,+Base!AN183)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AO183,+Base!AO183)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AP183,+Base!AP183)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AQ183,+Base!AQ183)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AR183,+Base!AR183)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AS183,+Base!AS183)","v":0},null,null,null,null,null,15,null,null,13]
["x","Adjusted Gross Income",null,3156900,{"$f":"+E448+E450","v":61600},{"$f":"+F448+F450","v":78300},65000,66900,68700,89700,92200,95000,69100,43800,42800,71900,92100,87700,77800,91600,107600,131100,135300,138400,143700,148900,145400,151100,133500,138100,142400,147000,149600,150600,0,0,0,0,0,0,0,0,0,{"$f":"+AR448+AR450","v":0},null,null,null,null,null,16,null,null,14]
["x","Deductions & exemptions",null,-1114400,{"$f":"IF($C$435=\"Full\",+Details!F190,+Base!F190)","v":-25000},{"$f":"IF($C$435=\"Full\",+Details!G190,+Base!G190)","v":-26300},{"$f":"IF($C$435=\"Full\",+Details!H190,+Base!H190)","v":-27600},{"$f":"IF($C$435=\"Full\",+Details!I190,+Base!I190)","v":-29000},{"$f":"IF($C$435=\"Full\",+Details!J190,+Base!J190)","v":-30400},{"$f":"IF($C$435=\"Full\",+Details!K190,+Base!K190)","v":-31900},{"$f":"IF($C$435=\"Full\",+Details!L190,+Base!L190)","v":-33500},{"$f":"IF($C$435=\"Full\",+Details!M190,+Base!M190)","v":-37100},{"$f":"IF($C$435=\"Full\",+Details!N190,+Base!N190)","v":-37800},{"$f":"IF($C$435=\"Full\",+Details!O190,+Base!O190)","v":-38600},{"$f":"IF($C$435=\"Full\",+Details!P190,+Base!P190)","v":-39400},{"$f":"IF($C$435=\"Full\",+Details!Q190,+Base!Q190)","v":-40200},{"$f":"IF($C$435=\"Full\",+Details!R190,+Base!R190)","v":-40900},{"$f":"IF($C$435=\"Full\",+Details!S190,+Base!S190)","v":-41700},{"$f":"IF($C$435=\"Full\",+Details!T190,+Base!T190)","v":-42600},{"$f":"IF($C$435=\"Full\",+Details!U190,+Base!U190)","v":-43500},{"$f":"IF($C$435=\"Full\",+Details!V190,+Base!V190)","v":-44400},{"$f":"IF($C$435=\"Full\",+Details!W190,+Base!W190)","v":-45200},{"$f":"IF($C$435=\"Full\",+Details!X190,+Base!X190)","v":-46100},{"$f":"IF($C$435=\"Full\",+Details!Y190,+Base!Y190)","v":-47000},{"$f":"IF($C$435=\"Full\",+Details!Z190,+Base!Z190)","v":-48000},{"$f":"IF($C$435=\"Full\",+Details!AA190,+Base!AA190)","v":-49000},{"$f":"IF($C$435=\"Full\",+Details!AB190,+Base!AB190)","v":-50000},{"$f":"IF($C$435=\"Full\",+Details!AC190,+Base!AC190)","v":-51000},{"$f":"IF($C$435=\"Full\",+Details!AD190,+Base!AD190)","v":-26700},{"$f":"IF($C$435=\"Full\",+Details!AE190,+Base!AE190)","v":-27200},{"$f":"IF($C$435=\"Full\",+Details!AF190,+Base!AF190)","v":-27700},{"$f":"IF($C$435=\"Full\",+Details!AG190,+Base!AG190)","v":-28300},{"$f":"IF($C$435=\"Full\",+Details!AH190,+Base!AH190)","v":-28900},{"$f":"IF($C$435=\"Full\",+Details!AI190,+Base!AI190)","v":-29400},{"$f":"IF($C$435=\"Full\",+Details!AJ190,+Base!AJ190)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AK190,+Base!AK190)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AL190,+Base!AL190)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AM190,+Base!AM190)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AN190,+Base!AN190)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AO190,+Base!AO190)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AP190,+Base!AP190)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AQ190,+Base!AQ190)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AR190,+Base!AR190)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AS190,+Base!AS190)","v":0},null,null,null,null,null,17,null,null,15]
["x","LTCG in earnings",null,-51600,{"$f":"-Details!F205","v":-900},{"$f":"-Details!G205","v":-800},{"$f":"-Details!H205","v":-800},{"$f":"-Details!I205","v":-700},{"$f":"-Details!J205","v":-600},{"$f":"-Details!K205","v":-600},{"$f":"-Details!L205","v":-600},{"$f":"-Details!M205","v":-700},{"$f":"-Details!N205","v":-700},{"$f":"-Details!O205","v":-800},{"$f":"-Details!P205","v":-700},{"$f":"-Details!Q205","v":-800},{"$f":"-Details!R205","v":-1000},{"$f":"-Details!S205","v":-1200},{"$f":"-Details!T205","v":-1100},{"$f":"-Details!U205","v":-1100},{"$f":"-Details!V205","v":-1400},{"$f":"-Details!W205","v":-1600},{"$f":"-Details!X205","v":-1100},{"$f":"-Details!Y205","v":-1300},{"$f":"-Details!Z205","v":-1500},{"$f":"-Details!AA205","v":-1700},{"$f":"-Details!AB205","v":-2600},{"$f":"-Details!AC205","v":-3200},{"$f":"-Details!AD205","v":-3600},{"$f":"-Details!AE205","v":-3800},{"$f":"-Details!AF205","v":-4000},{"$f":"-Details!AG205","v":-4100},{"$f":"-Details!AH205","v":-4200},{"$f":"-Details!AI205","v":-4400},{"$f":"-Details!AJ205","v":0},{"$f":"-Details!AK205","v":0},{"$f":"-Details!AL205","v":0},{"$f":"-Details!AM205","v":0},{"$f":"-Details!AN205","v":0},{"$f":"-Details!AO205","v":0},{"$f":"-Details!AP205","v":0},{"$f":"-Details!AQ205","v":0},{"$f":"-Details!AR205","v":0},{"$f":"-Details!AS205","v":0},null,null,null,null,null,18,null,null,16]
["x","Federal Taxable Income",null,{"$f":"SUM(E454:AV454)","v":1990900},{"$f":"+E451+E452+E453","v":35700},{"$f":"+F451+F452+F453","v":51200},36600,37200,37700,57200,58100,57200,30600,4400,2700,30900,50200,44800,34100,47000,61800,84300,88100,90100,94200,98200,92800,96900,103200,107100,110700,114600,116500,116800,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+AX453+1","v":19},null,null,{"$f":"+BA453+1","v":17}]
["x","Long-Term Capital Gains",null,{"$f":"SUM(E455:AV455)","v":51600},{"$f":"IF($C$435=\"Full\",+Details!F207,+Base!F207)","v":900},{"$f":"IF($C$435=\"Full\",+Details!G207,+Base!G207)","v":800},{"$f":"IF($C$435=\"Full\",+Details!H207,+Base!H207)","v":800},{"$f":"IF($C$435=\"Full\",+Details!I207,+Base!I207)","v":700},{"$f":"IF($C$435=\"Full\",+Details!J207,+Base!J207)","v":600},{"$f":"IF($C$435=\"Full\",+Details!K207,+Base!K207)","v":600},{"$f":"IF($C$435=\"Full\",+Details!L207,+Base!L207)","v":600},{"$f":"IF($C$435=\"Full\",+Details!M207,+Base!M207)","v":700},{"$f":"IF($C$435=\"Full\",+Details!N207,+Base!N207)","v":700},{"$f":"IF($C$435=\"Full\",+Details!O207,+Base!O207)","v":800},{"$f":"IF($C$435=\"Full\",+Details!P207,+Base!P207)","v":700},{"$f":"IF($C$435=\"Full\",+Details!Q207,+Base!Q207)","v":800},{"$f":"IF($C$435=\"Full\",+Details!R207,+Base!R207)","v":1000},{"$f":"IF($C$435=\"Full\",+Details!S207,+Base!S207)","v":1200},{"$f":"IF($C$435=\"Full\",+Details!T207,+Base!T207)","v":1100},{"$f":"IF($C$435=\"Full\",+Details!U207,+Base!U207)","v":1100},{"$f":"IF($C$435=\"Full\",+Details!V207,+Base!V207)","v":1400},{"$f":"IF($C$435=\"Full\",+Details!W207,+Base!W207)","v":1600},{"$f":"IF($C$435=\"Full\",+Details!X207,+Base!X207)","v":1100},{"$f":"IF($C$435=\"Full\",+Details!Y207,+Base!Y207)","v":1300},{"$f":"IF($C$435=\"Full\",+Details!Z207,+Base!Z207)","v":1500},{"$f":"IF($C$435=\"Full\",+Details!AA207,+Base!AA207)","v":1700},{"$f":"IF($C$435=\"Full\",+Details!AB207,+Base!AB207)","v":2600},{"$f":"IF($C$435=\"Full\",+Details!AC207,+Base!AC207)","v":3200},{"$f":"IF($C$435=\"Full\",+Details!AD207,+Base!AD207)","v":3600},{"$f":"IF($C$435=\"Full\",+Details!AE207,+Base!AE207)","v":3800},{"$f":"IF($C$435=\"Full\",+Details!AF207,+Base!AF207)","v":4000},{"$f":"IF($C$435=\"Full\",+Details!AG207,+Base!AG207)","v":4100},{"$f":"IF($C$435=\"Full\",+Details!AH207,+Base!AH207)","v":4200},{"$f":"IF($C$435=\"Full\",+Details!AI207,+Base!AI207)","v":4400},{"$f":"IF($C$435=\"Full\",+Details!AJ207,+Base!AJ207)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AK207,+Base!AK207)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AL207,+Base!AL207)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AM207,+Base!AM207)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AN207,+Base!AN207)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AO207,+Base!AO207)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AP207,+Base!AP207)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AQ207,+Base!AQ207)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AR207,+Base!AR207)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AS207,+Base!AS207)","v":0}]
["x","Total earnings/income",null,4674900,{"$f":"IF($C$435=\"Full\",+Details!F71,+Base!F71)","v":78700},{"$f":"IF($C$435=\"Full\",+Details!G71,+Base!G71)","v":94700},{"$f":"IF($C$435=\"Full\",+Details!H71,+Base!H71)","v":80600},{"$f":"IF($C$435=\"Full\",+Details!I71,+Base!I71)","v":81300},{"$f":"IF($C$435=\"Full\",+Details!J71,+Base!J71)","v":81900},{"$f":"IF($C$435=\"Full\",+Details!K71,+Base!K71)","v":105200},{"$f":"IF($C$435=\"Full\",+Details!L71,+Base!L71)","v":107400},{"$f":"IF($C$435=\"Full\",+Details!M71,+Base!M71)","v":109900},{"$f":"IF($C$435=\"Full\",+Details!N71,+Base!N71)","v":160000},{"$f":"IF($C$435=\"Full\",+Details!O71,+Base!O71)","v":151900},{"$f":"IF($C$435=\"Full\",+Details!P71,+Base!P71)","v":155600},{"$f":"IF($C$435=\"Full\",+Details!Q71,+Base!Q71)","v":160300},{"$f":"IF($C$435=\"Full\",+Details!R71,+Base!R71)","v":169600},{"$f":"IF($C$435=\"Full\",+Details!S71,+Base!S71)","v":174000},{"$f":"IF($C$435=\"Full\",+Details!T71,+Base!T71)","v":166500},{"$f":"IF($C$435=\"Full\",+Details!U71,+Base!U71)","v":169800},{"$f":"IF($C$435=\"Full\",+Details!V71,+Base!V71)","v":178200},{"$f":"IF($C$435=\"Full\",+Details!W71,+Base!W71)","v":183100},{"$f":"IF($C$435=\"Full\",+Details!X71,+Base!X71)","v":174300},{"$f":"IF($C$435=\"Full\",+Details!Y71,+Base!Y71)","v":177300},{"$f":"IF($C$435=\"Full\",+Details!Z71,+Base!Z71)","v":180500},{"$f":"IF($C$435=\"Full\",+Details!AA71,+Base!AA71)","v":183100},{"$f":"IF($C$435=\"Full\",+Details!AB71,+Base!AB71)","v":194500},{"$f":"IF($C$435=\"Full\",+Details!AC71,+Base!AC71)","v":206100},{"$f":"IF($C$435=\"Full\",+Details!AD71,+Base!AD71)","v":183500},{"$f":"IF($C$435=\"Full\",+Details!AE71,+Base!AE71)","v":188900},{"$f":"IF($C$435=\"Full\",+Details!AF71,+Base!AF71)","v":191200},{"$f":"IF($C$435=\"Full\",+Details!AG71,+Base!AG71)","v":193500},{"$f":"IF($C$435=\"Full\",+Details!AH71,+Base!AH71)","v":195600},{"$f":"IF($C$435=\"Full\",+Details!AI71,+Base!AI71)","v":197700},{"$f":"IF($C$435=\"Full\",+Details!AJ71,+Base!AJ71)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AK71,+Base!AK71)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AL71,+Base!AL71)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AM71,+Base!AM71)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AN71,+Base!AN71)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AO71,+Base!AO71)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AP71,+Base!AP71)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AQ71,+Base!AQ71)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AR71,+Base!AR71)","v":0},{"$f":"IF($C$435=\"Full\",+Details!AS71,+Base!AS71)","v":0},null,null,null,null,null,{"$f":"+AX454+1","v":20},null,null,{"$f":"+BA454+1","v":18}]
["x","Living expenses",null,-3129300,{"$f":"IF($C$435=\"Full\",-Details!F144,-Base!F144)","v":-75000},{"$f":"IF($C$435=\"Full\",-Details!G144,-Base!G144)","v":-76400},{"$f":"IF($C$435=\"Full\",-Details!H144,-Base!H144)","v":-77800},{"$f":"IF($C$435=\"Full\",-Details!I144,-Base!I144)","v":-79300},{"$f":"IF($C$435=\"Full\",-Details!J144,-Base!J144)","v":-80800},{"$f":"IF($C$435=\"Full\",-Details!K144,-Base!K144)","v":-77300},{"$f":"IF($C$435=\"Full\",-Details!L144,-Base!L144)","v":-78800},{"$f":"IF($C$435=\"Full\",-Details!M144,-Base!M144)","v":-80400},{"$f":"IF($C$435=\"Full\",-Details!N144,-Base!N144)","v":-82000},{"$f":"IF($C$435=\"Full\",-Details!O144,-Base!O144)","v":-83600},{"$f":"IF($C$435=\"Full\",-Details!P144,-Base!P144)","v":-85300},{"$f":"IF($C$435=\"Full\",-Details!Q144,-Base!Q144)","v":-87000},{"$f":"IF($C$435=\"Full\",-Details!R144,-Base!R144)","v":-88700},{"$f":"IF($C$435=\"Full\",-Details!S144,-Base!S144)","v":-90500},{"$f":"IF($C$435=\"Full\",-Details!T144,-Base!T144)","v":-92300},{"$f":"IF($C$435=\"Full\",-Details!U144,-Base!U144)","v":-94100},{"$f":"IF($C$435=\"Full\",-Details!V144,-Base!V144)","v":-96000},{"$f":"IF($C$435=\"Full\",-Details!W144,-Base!W144)","v":-97900},{"$f":"IF($C$435=\"Full\",-Details!X144,-Base!X144)","v":-119800},{"$f":"IF($C$435=\"Full\",-Details!Y144,-Base!Y144)","v":-122200},{"$f":"IF($C$435=\"Full\",-Details!Z144,-Base!Z144)","v":-124600},{"$f":"IF($C$435=\"Full\",-Details!AA144,-Base!AA144)","v":-127100},{"$f":"IF($C$435=\"Full\",-Details!AB144,-Base!AB144)","v":-129600},{"$f":"IF($C$435=\"Full\",-Details!AC144,-Base!AC144)","v":-132200},{"$f":"IF($C$435=\"Full\",-Details!AD144,-Base!AD144)","v":-134800},{"$f":"IF($C$435=\"Full\",-Details!AE144,-Base!AE144)","v":-137500},{"$f":"IF($C$435=\"Full\",-Details!AF144,-Base!AF144)","v":-140300},{"$f":"IF($C$435=\"Full\",-Details!AG144,-Base!AG144)","v":-143100},{"$f":"IF($C$435=\"Full\",-Details!AH144,-Base!AH144)","v":-146000},{"$f":"IF($C$435=\"Full\",-Details!AI144,-Base!AI144)","v":-148900},{"$f":"IF($C$435=\"Full\",-Details!AJ144,-Base!AJ144)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AK144,-Base!AK144)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AL144,-Base!AL144)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AM144,-Base!AM144)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AN144,-Base!AN144)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AO144,-Base!AO144)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AP144,-Base!AP144)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AQ144,-Base!AQ144)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AR144,-Base!AR144)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AS144,-Base!AS144)","v":0},null,null,null,null,null,21,null,null,19]
["x","Federal taxes incl LTCG/NIIT",null,-246300,{"$f":"IF($C$435=\"Full\",-Details!F214,-Base!F214)","v":-3800},{"$f":"IF($C$435=\"Full\",-Details!G214,-Base!G214)","v":-5700},{"$f":"IF($C$435=\"Full\",-Details!H214,-Base!H214)","v":-3900},{"$f":"IF($C$435=\"Full\",-Details!I214,-Base!I214)","v":-4000},{"$f":"IF($C$435=\"Full\",-Details!J214,-Base!J214)","v":-4000},{"$f":"IF($C$435=\"Full\",-Details!K214,-Base!K214)","v":-6400},{"$f":"IF($C$435=\"Full\",-Details!L214,-Base!L214)","v":-6400},{"$f":"IF($C$435=\"Full\",-Details!M214,-Base!M214)","v":-6400},{"$f":"IF($C$435=\"Full\",-Details!N214,-Base!N214)","v":-3100},{"$f":"IF($C$435=\"Full\",-Details!O214,-Base!O214)","v":-400},{"$f":"IF($C$435=\"Full\",-Details!P214,-Base!P214)","v":-300},{"$f":"IF($C$435=\"Full\",-Details!Q214,-Base!Q214)","v":-3100},{"$f":"IF($C$435=\"Full\",-Details!R214,-Base!R214)","v":-5500},{"$f":"IF($C$435=\"Full\",-Details!S214,-Base!S214)","v":-4800},{"$f":"IF($C$435=\"Full\",-Details!T214,-Base!T214)","v":-3500},{"$f":"IF($C$435=\"Full\",-Details!U214,-Base!U214)","v":-5000},{"$f":"IF($C$435=\"Full\",-Details!V214,-Base!V214)","v":-6800},{"$f":"IF($C$435=\"Full\",-Details!W214,-Base!W214)","v":-9500},{"$f":"IF($C$435=\"Full\",-Details!X214,-Base!X214)","v":-9900},{"$f":"IF($C$435=\"Full\",-Details!Y214,-Base!Y214)","v":-10100},{"$f":"IF($C$435=\"Full\",-Details!Z214,-Base!Z214)","v":-10700},{"$f":"IF($C$435=\"Full\",-Details!AA214,-Base!AA214)","v":-11000},{"$f":"IF($C$435=\"Full\",-Details!AB214,-Base!AB214)","v":-10400},{"$f":"IF($C$435=\"Full\",-Details!AC214,-Base!AC214)","v":-10900},{"$f":"IF($C$435=\"Full\",-Details!AD214,-Base!AD214)","v":-15300},{"$f":"IF($C$435=\"Full\",-Details!AE214,-Base!AE214)","v":-16000},{"$f":"IF($C$435=\"Full\",-Details!AF214,-Base!AF214)","v":-16700},{"$f":"IF($C$435=\"Full\",-Details!AG214,-Base!AG214)","v":-17400},{"$f":"IF($C$435=\"Full\",-Details!AH214,-Base!AH214)","v":-17600},{"$f":"IF($C$435=\"Full\",-Details!AI214,-Base!AI214)","v":-17700},{"$f":"IF($C$435=\"Full\",-Details!AJ214,-Base!AJ214)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AK214,-Base!AK214)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AL214,-Base!AL214)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AM214,-Base!AM214)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AN214,-Base!AN214)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AO214,-Base!AO214)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AP214,-Base!AP214)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AQ214,-Base!AQ214)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AR214,-Base!AR214)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AS214,-Base!AS214)","v":0},null,null,null,null,null,22,null,null,20]
["x","State taxes",null,-85400,{"$f":"IF($C$435=\"Full\",-Details!F241,-Base!F241)","v":-1000},{"$f":"IF($C$435=\"Full\",-Details!G241,-Base!G241)","v":-1600},{"$f":"IF($C$435=\"Full\",-Details!H241,-Base!H241)","v":-1000},{"$f":"IF($C$435=\"Full\",-Details!I241,-Base!I241)","v":-1000},{"$f":"IF($C$435=\"Full\",-Details!J241,-Base!J241)","v":-900},{"$f":"IF($C$435=\"Full\",-Details!K241,-Base!K241)","v":-1000},{"$f":"IF($C$435=\"Full\",-Details!L241,-Base!L241)","v":-1000},{"$f":"IF($C$435=\"Full\",-Details!M241,-Base!M241)","v":-2000},{"$f":"IF($C$435=\"Full\",-Details!N241,-Base!N241)","v":-500},{"$f":"IF($C$435=\"Full\",-Details!O241,-Base!O241)","v":-200},{"$f":"IF($C$435=\"Full\",-Details!P241,-Base!P241)","v":-200},{"$f":"IF($C$435=\"Full\",-Details!Q241,-Base!Q241)","v":-500},{"$f":"IF($C$435=\"Full\",-Details!R241,-Base!R241)","v":-800},{"$f":"IF($C$435=\"Full\",-Details!S241,-Base!S241)","v":-800},{"$f":"IF($C$435=\"Full\",-Details!T241,-Base!T241)","v":-800},{"$f":"IF($C$435=\"Full\",-Details!U241,-Base!U241)","v":-1000},{"$f":"IF($C$435=\"Full\",-Details!V241,-Base!V241)","v":-1200},{"$f":"IF($C$435=\"Full\",-Details!W241,-Base!W241)","v":-1900},{"$f":"IF($C$435=\"Full\",-Details!X241,-Base!X241)","v":-2200},{"$f":"IF($C$435=\"Full\",-Details!Y241,-Base!Y241)","v":-2300},{"$f":"IF($C$435=\"Full\",-Details!Z241,-Base!Z241)","v":-2500},{"$f":"IF($C$435=\"Full\",-Details!AA241,-Base!AA241)","v":-2700},{"$f":"IF($C$435=\"Full\",-Details!AB241,-Base!AB241)","v":-6700},{"$f":"IF($C$435=\"Full\",-Details!AC241,-Base!AC241)","v":-7100},{"$f":"IF($C$435=\"Full\",-Details!AD241,-Base!AD241)","v":-6800},{"$f":"IF($C$435=\"Full\",-Details!AE241,-Base!AE241)","v":-7200},{"$f":"IF($C$435=\"Full\",-Details!AF241,-Base!AF241)","v":-7400},{"$f":"IF($C$435=\"Full\",-Details!AG241,-Base!AG241)","v":-7600},{"$f":"IF($C$435=\"Full\",-Details!AH241,-Base!AH241)","v":-7800},{"$f":"IF($C$435=\"Full\",-Details!AI241,-Base!AI241)","v":-7700},{"$f":"IF($C$435=\"Full\",-Details!AJ241,-Base!AJ241)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AK241,-Base!AK241)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AL241,-Base!AL241)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AM241,-Base!AM241)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AN241,-Base!AN241)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AO241,-Base!AO241)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AP241,-Base!AP241)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AQ241,-Base!AQ241)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AR241,-Base!AR241)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AS241,-Base!AS241)","v":0},null,null,null,null,null,23,null,null,21]
["x","Net income cash flow",null,1213900,{"$f":"+E456+E457+E458+E459","v":-1100},{"$f":"+F456+F457+F458+F459","v":11000},-2100,-3000,-3800,20500,21200,21100,74400,67700,69800,69700,74600,77900,69900,69700,74200,73800,42400,42700,42700,42300,47800,55900,26600,28200,26800,25400,24200,{"$f":"+AH456+AH457+AH458+AH459","v":23400},0,0,0,0,0,0,0,0,0,{"$f":"+AR456+AR457+AR458+AR459","v":0},null,null,null,null,null,24,null,null,22]
["x","State",null,null,{"$f":"IF($C$435=\"Full\",IF(E460<>Details!F259-Details!F254,\"error\",\".\"),IF(E460<>Base!F259-Base!F254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(F460<>Details!G259-Details!G254,\"error\",\".\"),IF(F460<>Base!G259-Base!G254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(G460<>Details!H259-Details!H254,\"error\",\".\"),IF(G460<>Base!H259-Base!H254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(H460<>Details!I259-Details!I254,\"error\",\".\"),IF(H460<>Base!I259-Base!I254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(I460<>Details!J259-Details!J254,\"error\",\".\"),IF(I460<>Base!J259-Base!J254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(J460<>Details!K259-Details!K254,\"error\",\".\"),IF(J460<>Base!K259-Base!K254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(K460<>Details!L259-Details!L254,\"error\",\".\"),IF(K460<>Base!L259-Base!L254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(L460<>Details!M259-Details!M254,\"error\",\".\"),IF(L460<>Base!M259-Base!M254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(M460<>Details!N259-Details!N254,\"error\",\".\"),IF(M460<>Base!N259-Base!N254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(N460<>Details!O259-Details!O254,\"error\",\".\"),IF(N460<>Base!O259-Base!O254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(O460<>Details!P259-Details!P254,\"error\",\".\"),IF(O460<>Base!P259-Base!P254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(P460<>Details!Q259-Details!Q254,\"error\",\".\"),IF(P460<>Base!Q259-Base!Q254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(Q460<>Details!R259-Details!R254,\"error\",\".\"),IF(Q460<>Base!R259-Base!R254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(R460<>Details!S259-Details!S254,\"error\",\".\"),IF(R460<>Base!S259-Base!S254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(S460<>Details!T259-Details!T254,\"error\",\".\"),IF(S460<>Base!T259-Base!T254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(T460<>Details!U259-Details!U254,\"error\",\".\"),IF(T460<>Base!U259-Base!U254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(U460<>Details!V259-Details!V254,\"error\",\".\"),IF(U460<>Base!V259-Base!V254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(V460<>Details!W259-Details!W254,\"error\",\".\"),IF(V460<>Base!W259-Base!W254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(W460<>Details!X259-Details!X254,\"error\",\".\"),IF(W460<>Base!X259-Base!X254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(X460<>Details!Y259-Details!Y254,\"error\",\".\"),IF(X460<>Base!Y259-Base!Y254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(Y460<>Details!Z259-Details!Z254,\"error\",\".\"),IF(Y460<>Base!Z259-Base!Z254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(Z460<>Details!AA259-Details!AA254,\"error\",\".\"),IF(Z460<>Base!AA259-Base!AA254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(AA460<>Details!AB259-Details!AB254,\"error\",\".\"),IF(AA460<>Base!AB259-Base!AB254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(AB460<>Details!AC259-Details!AC254,\"error\",\".\"),IF(AB460<>Base!AC259-Base!AC254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(AC460<>Details!AD259-Details!AD254,\"error\",\".\"),IF(AC460<>Base!AD259-Base!AD254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(AD460<>Details!AE259-Details!AE254,\"error\",\".\"),IF(AD460<>Base!AE259-Base!AE254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(AE460<>Details!AF259-Details!AF254,\"error\",\".\"),IF(AE460<>Base!AF259-Base!AF254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(AF460<>Details!AG259-Details!AG254,\"error\",\".\"),IF(AF460<>Base!AG259-Base!AG254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(AG460<>Details!AH259-Details!AH254,\"error\",\".\"),IF(AG460<>Base!AH259-Base!AH254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(AH460<>Details!AI259-Details!AI254,\"error\",\".\"),IF(AH460<>Base!AI259-Base!AI254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(AI460<>Details!AJ259-Details!AJ254,\"error\",\".\"),IF(AI460<>Base!AJ259-Base!AJ254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(AJ460<>Details!AK259-Details!AK254,\"error\",\".\"),IF(AJ460<>Base!AK259-Base!AK254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(AK460<>Details!AL259-Details!AL254,\"error\",\".\"),IF(AK460<>Base!AL259-Base!AL254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(AL460<>Details!AM259-Details!AM254,\"error\",\".\"),IF(AL460<>Base!AM259-Base!AM254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(AM460<>Details!AN259-Details!AN254,\"error\",\".\"),IF(AM460<>Base!AN259-Base!AN254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(AN460<>Details!AO259-Details!AO254,\"error\",\".\"),IF(AN460<>Base!AO259-Base!AO254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(AO460<>Details!AP259-Details!AP254,\"error\",\".\"),IF(AO460<>Base!AP259-Base!AP254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(AP460<>Details!AQ259-Details!AQ254,\"error\",\".\"),IF(AP460<>Base!AQ259-Base!AQ254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(AQ460<>Details!AR259-Details!AR254,\"error\",\".\"),IF(AQ460<>Base!AR259-Base!AR254,\"error\",\".\"))","v":"."},{"$f":"IF($C$435=\"Full\",IF(AR460<>Details!AS259-Details!AS254,\"error\",\".\"),IF(AR460<>Base!AS259-Base!AS254,\"error\",\".\"))","v":"."},null,null,null,null,null,25,null,null,23]
["x","Fed adjusted gross income",null,{"$f":"SUM(E462:AV462)","v":3156900},{"$f":"+E451","v":61600},78300,65000,66900,68700,89700,92200,95000,69100,43800,42800,71900,92100,87700,77800,91600,107600,131100,135300,138400,143700,148900,145400,151100,133500,138100,142400,147000,149600,150600,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,26,null,null,24]
["x","Less taxable SS income",null,-1036400,{"$f":"IF($C$435=\"Full\",-Details!F183,-Base!F183)","v":0},{"$f":"IF($C$435=\"Full\",-Details!G183,-Base!G183)","v":0},{"$f":"IF($C$435=\"Full\",-Details!H183,-Base!H183)","v":0},{"$f":"IF($C$435=\"Full\",-Details!I183,-Base!I183)","v":0},{"$f":"IF($C$435=\"Full\",-Details!J183,-Base!J183)","v":0},{"$f":"IF($C$435=\"Full\",-Details!K183,-Base!K183)","v":-18800},{"$f":"IF($C$435=\"Full\",-Details!L183,-Base!L183)","v":-19100},{"$f":"IF($C$435=\"Full\",-Details!M183,-Base!M183)","v":-19600},{"$f":"IF($C$435=\"Full\",-Details!N183,-Base!N183)","v":-31900},{"$f":"IF($C$435=\"Full\",-Details!O183,-Base!O183)","v":-20800},{"$f":"IF($C$435=\"Full\",-Details!P183,-Base!P183)","v":-20500},{"$f":"IF($C$435=\"Full\",-Details!Q183,-Base!Q183)","v":-34300},{"$f":"IF($C$435=\"Full\",-Details!R183,-Base!R183)","v":-44300},{"$f":"IF($C$435=\"Full\",-Details!S183,-Base!S183)","v":-42800},{"$f":"IF($C$435=\"Full\",-Details!T183,-Base!T183)","v":-34200},{"$f":"IF($C$435=\"Full\",-Details!U183,-Base!U183)","v":-40900},{"$f":"IF($C$435=\"Full\",-Details!V183,-Base!V183)","v":-48900},{"$f":"IF($C$435=\"Full\",-Details!W183,-Base!W183)","v":-54000},{"$f":"IF($C$435=\"Full\",-Details!X183,-Base!X183)","v":-55000},{"$f":"IF($C$435=\"Full\",-Details!Y183,-Base!Y183)","v":-56100},{"$f":"IF($C$435=\"Full\",-Details!Z183,-Base!Z183)","v":-57200},{"$f":"IF($C$435=\"Full\",-Details!AA183,-Base!AA183)","v":-58400},{"$f":"IF($C$435=\"Full\",-Details!AB183,-Base!AB183)","v":-59600},{"$f":"IF($C$435=\"Full\",-Details!AC183,-Base!AC183)","v":-60800},{"$f":"IF($C$435=\"Full\",-Details!AD183,-Base!AD183)","v":-41100},{"$f":"IF($C$435=\"Full\",-Details!AE183,-Base!AE183)","v":-41900},{"$f":"IF($C$435=\"Full\",-Details!AF183,-Base!AF183)","v":-42800},{"$f":"IF($C$435=\"Full\",-Details!AG183,-Base!AG183)","v":-43600},{"$f":"IF($C$435=\"Full\",-Details!AH183,-Base!AH183)","v":-44500},{"$f":"IF($C$435=\"Full\",-Details!AI183,-Base!AI183)","v":-45300},{"$f":"IF($C$435=\"Full\",-Details!AJ183,-Base!AJ183)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AK183,-Base!AK183)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AL183,-Base!AL183)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AM183,-Base!AM183)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AN183,-Base!AN183)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AO183,-Base!AO183)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AP183,-Base!AP183)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AQ183,-Base!AQ183)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AR183,-Base!AR183)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AS183,-Base!AS183)","v":0},null,null,null,null,null,27,null,null,25]
["x","Less pension 1",null,-381200,{"$f":"IF($C$435=\"Full\",-Details!F66,-Base!F66)","v":-8000},{"$f":"IF($C$435=\"Full\",-Details!G66,-Base!G66)","v":-8200},{"$f":"IF($C$435=\"Full\",-Details!H66,-Base!H66)","v":-8400},{"$f":"IF($C$435=\"Full\",-Details!I66,-Base!I66)","v":-8700},{"$f":"IF($C$435=\"Full\",-Details!J66,-Base!J66)","v":-9000},{"$f":"IF($C$435=\"Full\",-Details!K66,-Base!K66)","v":-9300},{"$f":"IF($C$435=\"Full\",-Details!L66,-Base!L66)","v":-9600},{"$f":"IF($C$435=\"Full\",-Details!M66,-Base!M66)","v":-9900},{"$f":"IF($C$435=\"Full\",-Details!N66,-Base!N66)","v":-10200},{"$f":"IF($C$435=\"Full\",-Details!O66,-Base!O66)","v":-10500},{"$f":"IF($C$435=\"Full\",-Details!P66,-Base!P66)","v":-10800},{"$f":"IF($C$435=\"Full\",-Details!Q66,-Base!Q66)","v":-11100},{"$f":"IF($C$435=\"Full\",-Details!R66,-Base!R66)","v":-11400},{"$f":"IF($C$435=\"Full\",-Details!S66,-Base!S66)","v":-11700},{"$f":"IF($C$435=\"Full\",-Details!T66,-Base!T66)","v":-12100},{"$f":"IF($C$435=\"Full\",-Details!U66,-Base!U66)","v":-12500},{"$f":"IF($C$435=\"Full\",-Details!V66,-Base!V66)","v":-12900},{"$f":"IF($C$435=\"Full\",-Details!W66,-Base!W66)","v":-13300},{"$f":"IF($C$435=\"Full\",-Details!X66,-Base!X66)","v":-13700},{"$f":"IF($C$435=\"Full\",-Details!Y66,-Base!Y66)","v":-14100},{"$f":"IF($C$435=\"Full\",-Details!Z66,-Base!Z66)","v":-14500},{"$f":"IF($C$435=\"Full\",-Details!AA66,-Base!AA66)","v":-14900},{"$f":"IF($C$435=\"Full\",-Details!AB66,-Base!AB66)","v":-15300},{"$f":"IF($C$435=\"Full\",-Details!AC66,-Base!AC66)","v":-15800},{"$f":"IF($C$435=\"Full\",-Details!AD66,-Base!AD66)","v":-16300},{"$f":"IF($C$435=\"Full\",-Details!AE66,-Base!AE66)","v":-16800},{"$f":"IF($C$435=\"Full\",-Details!AF66,-Base!AF66)","v":-17300},{"$f":"IF($C$435=\"Full\",-Details!AG66,-Base!AG66)","v":-17800},{"$f":"IF($C$435=\"Full\",-Details!AH66,-Base!AH66)","v":-18300},{"$f":"IF($C$435=\"Full\",-Details!AI66,-Base!AI66)","v":-18800},{"$f":"IF($C$435=\"Full\",-Details!AJ66,-Base!AJ66)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AK66,-Base!AK66)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AL66,-Base!AL66)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AM66,-Base!AM66)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AN66,-Base!AN66)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AO66,-Base!AO66)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AP66,-Base!AP66)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AQ66,-Base!AQ66)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AR66,-Base!AR66)","v":0},{"$f":"IF($C$435=\"Full\",-Details!AS66,-Base!AS66)","v":0},null,null,null,null,null,28,null,null,26]
["x","Less IRA withdrawals",null,-1437200,{"$f":"IF($C$435=\"Full\",-SUM(Details!F175:F180),-SUM(Base!F175:F180))","v":-40000},{"$f":"IF($C$435=\"Full\",-SUM(Details!G175:G180),-SUM(Base!G175:G180))","v":-41200},{"$f":"IF($C$435=\"Full\",-SUM(Details!H175:H180),-SUM(Base!H175:H180))","v":-42400},{"$f":"IF($C$435=\"Full\",-SUM(Details!I175:I180),-SUM(Base!I175:I180))","v":-43700},{"$f":"IF($C$435=\"Full\",-SUM(Details!J175:J180),-SUM(Base!J175:J180))","v":-45000},{"$f":"IF($C$435=\"Full\",-SUM(Details!K175:K180),-SUM(Base!K175:K180))","v":-46400},{"$f":"IF($C$435=\"Full\",-SUM(Details!L175:L180),-SUM(Base!L175:L180))","v":-47800},{"$f":"IF($C$435=\"Full\",-SUM(Details!M175:M180),-SUM(Base!M175:M180))","v":-49200},{"$f":"IF($C$435=\"Full\",-SUM(Details!N175:N180),-SUM(Base!N175:N180))","v":-10000},{"$f":"IF($C$435=\"Full\",-SUM(Details!O175:O180),-SUM(Base!O175:O180))","v":-9000},{"$f":"IF($C$435=\"Full\",-SUM(Details!P175:P180),-SUM(Base!P175:P180))","v":-8100},{"$f":"IF($C$435=\"Full\",-SUM(Details!Q175:Q180),-SUM(Base!Q175:Q180))","v":-23000},{"$f":"IF($C$435=\"Full\",-SUM(Details!R175:R180),-SUM(Base!R175:R180))","v":-32500},{"$f":"IF($C$435=\"Full\",-SUM(Details!S175:S180),-SUM(Base!S175:S180))","v":-29000},{"$f":"IF($C$435=\"Full\",-SUM(Details!T175:T180),-SUM(Base!T175:T180))","v":-25200},{"$f":"IF($C$435=\"Full\",-SUM(Details!U175:U180),-SUM(Base!U175:U180))","v":-31900},{"$f":"IF($C$435=\"Full\",-SUM(Details!V175:V180),-SUM(Base!V175:V180))","v":-38900},{"$f":"IF($C$435=\"Full\",-SUM(Details!W175:W180),-SUM(Base!W175:W180))","v":-56500},{"$f":"IF($C$435=\"Full\",-SUM(Details!X175:X180),-SUM(Base!X175:X180))","v":-60300},{"$f":"IF($C$435=\"Full\",-SUM(Details!Y175:Y180),-SUM(Base!Y175:Y180))","v":-61500},{"$f":"IF($C$435=\"Full\",-SUM(Details!Z175:Z180),-SUM(Base!Z175:Z180))","v":-64900},{"$f":"IF($C$435=\"Full\",-SUM(Details!AA175:AA180),-SUM(Base!AA175:AA180))","v":-68100},{"$f":"IF($C$435=\"Full\",-SUM(Details!AB175:AB180),-SUM(Base!AB175:AB180))","v":-61300},{"$f":"IF($C$435=\"Full\",-SUM(Details!AC175:AC180),-SUM(Base!AC175:AC180))","v":-64100},{"$f":"IF($C$435=\"Full\",-SUM(Details!AD175:AD180),-SUM(Base!AD175:AD180))","v":-67000},{"$f":"IF($C$435=\"Full\",-SUM(Details!AE175:AE180),-SUM(Base!AE175:AE180))","v":-69800},{"$f":"IF($C$435=\"Full\",-SUM(Details!AF175:AF180),-SUM(Base!AF175:AF180))","v":-72500},{"$f":"IF($C$435=\"Full\",-SUM(Details!AG175:AG180),-SUM(Base!AG175:AG180))","v":-75500},{"$f":"IF($C$435=\"Full\",-SUM(Details!AH175:AH180),-SUM(Base!AH175:AH180))","v":-76500},{"$f":"IF($C$435=\"Full\",-SUM(Details!AI175:AI180),-SUM(Base!AI175:AI180))","v":-75900},{"$f":"IF($C$435=\"Full\",-SUM(Details!AJ175:AJ180),-SUM(Base!AJ175:AJ180))","v":0},{"$f":"IF($C$435=\"Full\",-SUM(Details!AK175:AK180),-SUM(Base!AK175:AK180))","v":0},{"$f":"IF($C$435=\"Full\",-SUM(Details!AL175:AL180),-SUM(Base!AL175:AL180))","v":0},{"$f":"IF($C$435=\"Full\",-SUM(Details!AM175:AM180),-SUM(Base!AM175:AM180))","v":0},{"$f":"IF($C$435=\"Full\",-SUM(Details!AN175:AN180),-SUM(Base!AN175:AN180))","v":0},{"$f":"IF($C$435=\"Full\",-SUM(Details!AO175:AO180),-SUM(Base!AO175:AO180))","v":0},{"$f":"IF($C$435=\"Full\",-SUM(Details!AP175:AP180),-SUM(Base!AP175:AP180))","v":0},{"$f":"IF($C$435=\"Full\",-SUM(Details!AQ175:AQ180),-SUM(Base!AQ175:AQ180))","v":0},{"$f":"IF($C$435=\"Full\",-SUM(Details!AR175:AR180),-SUM(Base!AR175:AR180))","v":0},{"$f":"IF($C$435=\"Full\",-SUM(Details!AS175:AS180),-SUM(Base!AS175:AS180))","v":0}]
["x","State income before adjs",null,302100,{"$f":"+E462+E463+E464+E465","v":13600},28900,14200,14500,14700,15200,15700,16300,17000,3500,3400,3500,3900,4200,6300,6300,6900,7300,6300,6700,7100,7500,9200,10400,9100,9600,9800,10100,10300,10600,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+AX464+1","v":29},null,null,{"$f":"+BA464+1","v":27}]
["x","SS income taxable in state",null,379600,{"$f":"IF($C$435=\"Full\",Details!F220,Base!F220)","v":0},{"$f":"IF($C$435=\"Full\",Details!G220,Base!G220)","v":0},{"$f":"IF($C$435=\"Full\",Details!H220,Base!H220)","v":0},{"$f":"IF($C$435=\"Full\",Details!I220,Base!I220)","v":0},{"$f":"IF($C$435=\"Full\",Details!J220,Base!J220)","v":0},{"$f":"IF($C$435=\"Full\",Details!K220,Base!K220)","v":0},{"$f":"IF($C$435=\"Full\",Details!L220,Base!L220)","v":0},{"$f":"IF($C$435=\"Full\",Details!M220,Base!M220)","v":0},{"$f":"IF($C$435=\"Full\",Details!N220,Base!N220)","v":0},{"$f":"IF($C$435=\"Full\",Details!O220,Base!O220)","v":0},{"$f":"IF($C$435=\"Full\",Details!P220,Base!P220)","v":0},{"$f":"IF($C$435=\"Full\",Details!Q220,Base!Q220)","v":0},{"$f":"IF($C$435=\"Full\",Details!R220,Base!R220)","v":0},{"$f":"IF($C$435=\"Full\",Details!S220,Base!S220)","v":0},{"$f":"IF($C$435=\"Full\",Details!T220,Base!T220)","v":0},{"$f":"IF($C$435=\"Full\",Details!U220,Base!U220)","v":0},{"$f":"IF($C$435=\"Full\",Details!V220,Base!V220)","v":0},{"$f":"IF($C$435=\"Full\",Details!W220,Base!W220)","v":0},{"$f":"IF($C$435=\"Full\",Details!X220,Base!X220)","v":0},{"$f":"IF($C$435=\"Full\",Details!Y220,Base!Y220)","v":0},{"$f":"IF($C$435=\"Full\",Details!Z220,Base!Z220)","v":0},{"$f":"IF($C$435=\"Full\",Details!AA220,Base!AA220)","v":0},{"$f":"IF($C$435=\"Full\",Details!AB220,Base!AB220)","v":59600},{"$f":"IF($C$435=\"Full\",Details!AC220,Base!AC220)","v":60800},{"$f":"IF($C$435=\"Full\",Details!AD220,Base!AD220)","v":41100},{"$f":"IF($C$435=\"Full\",Details!AE220,Base!AE220)","v":41900},{"$f":"IF($C$435=\"Full\",Details!AF220,Base!AF220)","v":42800},{"$f":"IF($C$435=\"Full\",Details!AG220,Base!AG220)","v":43600},{"$f":"IF($C$435=\"Full\",Details!AH220,Base!AH220)","v":44500},{"$f":"IF($C$435=\"Full\",Details!AI220,Base!AI220)","v":45300},{"$f":"IF($C$435=\"Full\",Details!AJ220,Base!AJ220)","v":0},{"$f":"IF($C$435=\"Full\",Details!AK220,Base!AK220)","v":0},{"$f":"IF($C$435=\"Full\",Details!AL220,Base!AL220)","v":0},{"$f":"IF($C$435=\"Full\",Details!AM220,Base!AM220)","v":0},{"$f":"IF($C$435=\"Full\",Details!AN220,Base!AN220)","v":0},{"$f":"IF($C$435=\"Full\",Details!AO220,Base!AO220)","v":0},{"$f":"IF($C$435=\"Full\",Details!AP220,Base!AP220)","v":0},{"$f":"IF($C$435=\"Full\",Details!AQ220,Base!AQ220)","v":0},{"$f":"IF($C$435=\"Full\",Details!AR220,Base!AR220)","v":0},{"$f":"IF($C$435=\"Full\",Details!AS220,Base!AS220)","v":0},null,null,null,null,null,30,null,null,28]
["x","Pension 1 taxable in state",null,313200,{"$f":"IF($C$435=\"Full\",Details!F221,Base!F221)","v":8000},{"$f":"IF($C$435=\"Full\",Details!G221,Base!G221)","v":8200},{"$f":"IF($C$435=\"Full\",Details!H221,Base!H221)","v":8400},{"$f":"IF($C$435=\"Full\",Details!I221,Base!I221)","v":8700},{"$f":"IF($C$435=\"Full\",Details!J221,Base!J221)","v":9000},{"$f":"IF($C$435=\"Full\",Details!K221,Base!K221)","v":9300},{"$f":"IF($C$435=\"Full\",Details!L221,Base!L221)","v":9600},{"$f":"IF($C$435=\"Full\",Details!M221,Base!M221)","v":9900},{"$f":"IF($C$435=\"Full\",Details!N221,Base!N221)","v":10200},{"$f":"IF($C$435=\"Full\",Details!O221,Base!O221)","v":10500},{"$f":"IF($C$435=\"Full\",Details!P221,Base!P221)","v":10800},{"$f":"IF($C$435=\"Full\",Details!Q221,Base!Q221)","v":11100},{"$f":"IF($C$435=\"Full\",Details!R221,Base!R221)","v":11400},{"$f":"IF($C$435=\"Full\",Details!S221,Base!S221)","v":11700},{"$f":"IF($C$435=\"Full\",Details!T221,Base!T221)","v":12100},{"$f":"IF($C$435=\"Full\",Details!U221,Base!U221)","v":12500},{"$f":"IF($C$435=\"Full\",Details!V221,Base!V221)","v":12900},{"$f":"IF($C$435=\"Full\",Details!W221,Base!W221)","v":13300},{"$f":"IF($C$435=\"Full\",Details!X221,Base!X221)","v":13700},{"$f":"IF($C$435=\"Full\",Details!Y221,Base!Y221)","v":14100},{"$f":"IF($C$435=\"Full\",Details!Z221,Base!Z221)","v":14500},{"$f":"IF($C$435=\"Full\",Details!AA221,Base!AA221)","v":14900},{"$f":"IF($C$435=\"Full\",Details!AB221,Base!AB221)","v":7700},{"$f":"IF($C$435=\"Full\",Details!AC221,Base!AC221)","v":7900},{"$f":"IF($C$435=\"Full\",Details!AD221,Base!AD221)","v":8200},{"$f":"IF($C$435=\"Full\",Details!AE221,Base!AE221)","v":8400},{"$f":"IF($C$435=\"Full\",Details!AF221,Base!AF221)","v":8700},{"$f":"IF($C$435=\"Full\",Details!AG221,Base!AG221)","v":8900},{"$f":"IF($C$435=\"Full\",Details!AH221,Base!AH221)","v":9200},{"$f":"IF($C$435=\"Full\",Details!AI221,Base!AI221)","v":9400},{"$f":"IF($C$435=\"Full\",Details!AJ221,Base!AJ221)","v":0},{"$f":"IF($C$435=\"Full\",Details!AK221,Base!AK221)","v":0},{"$f":"IF($C$435=\"Full\",Details!AL221,Base!AL221)","v":0},{"$f":"IF($C$435=\"Full\",Details!AM221,Base!AM221)","v":0},{"$f":"IF($C$435=\"Full\",Details!AN221,Base!AN221)","v":0},{"$f":"IF($C$435=\"Full\",Details!AO221,Base!AO221)","v":0},{"$f":"IF($C$435=\"Full\",Details!AP221,Base!AP221)","v":0},{"$f":"IF($C$435=\"Full\",Details!AQ221,Base!AQ221)","v":0},{"$f":"IF($C$435=\"Full\",Details!AR221,Base!AR221)","v":0},{"$f":"IF($C$435=\"Full\",Details!AS221,Base!AS221)","v":0},null,null,null,null,null,31,null,null,29]
["x","LTCG taxable in state",null,{"$f":"SUM(E469:AV469)","v":0},{"$f":"IF($C$435=\"Full\",Details!F222,Base!F222)","v":0},{"$f":"IF($C$435=\"Full\",Details!G222,Base!G222)","v":0},{"$f":"IF($C$435=\"Full\",Details!H222,Base!H222)","v":0},{"$f":"IF($C$435=\"Full\",Details!I222,Base!I222)","v":0},{"$f":"IF($C$435=\"Full\",Details!J222,Base!J222)","v":0},{"$f":"IF($C$435=\"Full\",Details!K222,Base!K222)","v":0},{"$f":"IF($C$435=\"Full\",Details!L222,Base!L222)","v":0},{"$f":"IF($C$435=\"Full\",Details!M222,Base!M222)","v":0},{"$f":"IF($C$435=\"Full\",Details!N222,Base!N222)","v":0},{"$f":"IF($C$435=\"Full\",Details!O222,Base!O222)","v":0},{"$f":"IF($C$435=\"Full\",Details!P222,Base!P222)","v":0},{"$f":"IF($C$435=\"Full\",Details!Q222,Base!Q222)","v":0},{"$f":"IF($C$435=\"Full\",Details!R222,Base!R222)","v":0},{"$f":"IF($C$435=\"Full\",Details!S222,Base!S222)","v":0},{"$f":"IF($C$435=\"Full\",Details!T222,Base!T222)","v":0},{"$f":"IF($C$435=\"Full\",Details!U222,Base!U222)","v":0},{"$f":"IF($C$435=\"Full\",Details!V222,Base!V222)","v":0},{"$f":"IF($C$435=\"Full\",Details!W222,Base!W222)","v":0},{"$f":"IF($C$435=\"Full\",Details!X222,Base!X222)","v":0},{"$f":"IF($C$435=\"Full\",Details!Y222,Base!Y222)","v":0},{"$f":"IF($C$435=\"Full\",Details!Z222,Base!Z222)","v":0},{"$f":"IF($C$435=\"Full\",Details!AA222,Base!AA222)","v":0},{"$f":"IF($C$435=\"Full\",Details!AB222,Base!AB222)","v":0},{"$f":"IF($C$435=\"Full\",Details!AC222,Base!AC222)","v":0},{"$f":"IF($C$435=\"Full\",Details!AD222,Base!AD222)","v":0},{"$f":"IF($C$435=\"Full\",Details!AE222,Base!AE222)","v":0},{"$f":"IF($C$435=\"Full\",Details!AF222,Base!AF222)","v":0},{"$f":"IF($C$435=\"Full\",Details!AG222,Base!AG222)","v":0},{"$f":"IF($C$435=\"Full\",Details!AH222,Base!AH222)","v":0},{"$f":"IF($C$435=\"Full\",Details!AI222,Base!AI222)","v":0},{"$f":"IF($C$435=\"Full\",Details!AJ222,Base!AJ222)","v":0},{"$f":"IF($C$435=\"Full\",Details!AK222,Base!AK222)","v":0},{"$f":"IF($C$435=\"Full\",Details!AL222,Base!AL222)","v":0},{"$f":"IF($C$435=\"Full\",Details!AM222,Base!AM222)","v":0},{"$f":"IF($C$435=\"Full\",Details!AN222,Base!AN222)","v":0},{"$f":"IF($C$435=\"Full\",Details!AO222,Base!AO222)","v":0},{"$f":"IF($C$435=\"Full\",Details!AP222,Base!AP222)","v":0},{"$f":"IF($C$435=\"Full\",Details!AQ222,Base!AQ222)","v":0},{"$f":"IF($C$435=\"Full\",Details!AR222,Base!AR222)","v":0},{"$f":"IF($C$435=\"Full\",Details!AS222,Base!AS222)","v":0}]
["x","IRA withdrawals taxable",null,1437200,{"$f":"IF($C$435=\"Full\",Details!F223,Base!F223)","v":40000},{"$f":"IF($C$435=\"Full\",Details!G223,Base!G223)","v":41200},{"$f":"IF($C$435=\"Full\",Details!H223,Base!H223)","v":42400},{"$f":"IF($C$435=\"Full\",Details!I223,Base!I223)","v":43700},{"$f":"IF($C$435=\"Full\",Details!J223,Base!J223)","v":45000},{"$f":"IF($C$435=\"Full\",Details!K223,Base!K223)","v":46400},{"$f":"IF($C$435=\"Full\",Details!L223,Base!L223)","v":47800},{"$f":"IF($C$435=\"Full\",Details!M223,Base!M223)","v":49200},{"$f":"IF($C$435=\"Full\",Details!N223,Base!N223)","v":10000},{"$f":"IF($C$435=\"Full\",Details!O223,Base!O223)","v":9000},{"$f":"IF($C$435=\"Full\",Details!P223,Base!P223)","v":8100},{"$f":"IF($C$435=\"Full\",Details!Q223,Base!Q223)","v":23000},{"$f":"IF($C$435=\"Full\",Details!R223,Base!R223)","v":32500},{"$f":"IF($C$435=\"Full\",Details!S223,Base!S223)","v":29000},{"$f":"IF($C$435=\"Full\",Details!T223,Base!T223)","v":25200},{"$f":"IF($C$435=\"Full\",Details!U223,Base!U223)","v":31900},{"$f":"IF($C$435=\"Full\",Details!V223,Base!V223)","v":38900},{"$f":"IF($C$435=\"Full\",Details!W223,Base!W223)","v":56500},{"$f":"IF($C$435=\"Full\",Details!X223,Base!X223)","v":60300},{"$f":"IF($C$435=\"Full\",Details!Y223,Base!Y223)","v":61500},{"$f":"IF($C$435=\"Full\",Details!Z223,Base!Z223)","v":64900},{"$f":"IF($C$435=\"Full\",Details!AA223,Base!AA223)","v":68100},{"$f":"IF($C$435=\"Full\",Details!AB223,Base!AB223)","v":61300},{"$f":"IF($C$435=\"Full\",Details!AC223,Base!AC223)","v":64100},{"$f":"IF($C$435=\"Full\",Details!AD223,Base!AD223)","v":67000},{"$f":"IF($C$435=\"Full\",Details!AE223,Base!AE223)","v":69800},{"$f":"IF($C$435=\"Full\",Details!AF223,Base!AF223)","v":72500},{"$f":"IF($C$435=\"Full\",Details!AG223,Base!AG223)","v":75500},{"$f":"IF($C$435=\"Full\",Details!AH223,Base!AH223)","v":76500},{"$f":"IF($C$435=\"Full\",Details!AI223,Base!AI223)","v":75900},{"$f":"IF($C$435=\"Full\",Details!AJ223,Base!AJ223)","v":0},{"$f":"IF($C$435=\"Full\",Details!AK223,Base!AK223)","v":0},{"$f":"IF($C$435=\"Full\",Details!AL223,Base!AL223)","v":0},{"$f":"IF($C$435=\"Full\",Details!AM223,Base!AM223)","v":0},{"$f":"IF($C$435=\"Full\",Details!AN223,Base!AN223)","v":0},{"$f":"IF($C$435=\"Full\",Details!AO223,Base!AO223)","v":0},{"$f":"IF($C$435=\"Full\",Details!AP223,Base!AP223)","v":0},{"$f":"IF($C$435=\"Full\",Details!AQ223,Base!AQ223)","v":0},{"$f":"IF($C$435=\"Full\",Details!AR223,Base!AR223)","v":0},{"$f":"IF($C$435=\"Full\",Details!AS223,Base!AS223)","v":0}]
["x","Plus tax-exempt income",null,96500,{"$f":"IF($C$435=\"Full\",Details!F224,Base!F224)","v":2800},{"$f":"IF($C$435=\"Full\",Details!G224,Base!G224)","v":2700},{"$f":"IF($C$435=\"Full\",Details!H224,Base!H224)","v":2500},{"$f":"IF($C$435=\"Full\",Details!I224,Base!I224)","v":2200},{"$f":"IF($C$435=\"Full\",Details!J224,Base!J224)","v":1900},{"$f":"IF($C$435=\"Full\",Details!K224,Base!K224)","v":1900},{"$f":"IF($C$435=\"Full\",Details!L224,Base!L224)","v":2000},{"$f":"IF($C$435=\"Full\",Details!M224,Base!M224)","v":2100},{"$f":"IF($C$435=\"Full\",Details!N224,Base!N224)","v":2300},{"$f":"IF($C$435=\"Full\",Details!O224,Base!O224)","v":2700},{"$f":"IF($C$435=\"Full\",Details!P224,Base!P224)","v":2400},{"$f":"IF($C$435=\"Full\",Details!Q224,Base!Q224)","v":2600},{"$f":"IF($C$435=\"Full\",Details!R224,Base!R224)","v":3300},{"$f":"IF($C$435=\"Full\",Details!S224,Base!S224)","v":3800},{"$f":"IF($C$435=\"Full\",Details!T224,Base!T224)","v":3600},{"$f":"IF($C$435=\"Full\",Details!U224,Base!U224)","v":3700},{"$f":"IF($C$435=\"Full\",Details!V224,Base!V224)","v":4600},{"$f":"IF($C$435=\"Full\",Details!W224,Base!W224)","v":5300},{"$f":"IF($C$435=\"Full\",Details!X224,Base!X224)","v":8600},{"$f":"IF($C$435=\"Full\",Details!Y224,Base!Y224)","v":10100},{"$f":"IF($C$435=\"Full\",Details!Z224,Base!Z224)","v":11800},{"$f":"IF($C$435=\"Full\",Details!AA224,Base!AA224)","v":13600},{"$f":"IF($C$435=\"Full\",Details!AB224,Base!AB224)","v":0},{"$f":"IF($C$435=\"Full\",Details!AC224,Base!AC224)","v":0},{"$f":"IF($C$435=\"Full\",Details!AD224,Base!AD224)","v":0},{"$f":"IF($C$435=\"Full\",Details!AE224,Base!AE224)","v":0},{"$f":"IF($C$435=\"Full\",Details!AF224,Base!AF224)","v":0},{"$f":"IF($C$435=\"Full\",Details!AG224,Base!AG224)","v":0},{"$f":"IF($C$435=\"Full\",Details!AH224,Base!AH224)","v":0},{"$f":"IF($C$435=\"Full\",Details!AI224,Base!AI224)","v":0},{"$f":"IF($C$435=\"Full\",Details!AJ224,Base!AJ224)","v":0},{"$f":"IF($C$435=\"Full\",Details!AK224,Base!AK224)","v":0},{"$f":"IF($C$435=\"Full\",Details!AL224,Base!AL224)","v":0},{"$f":"IF($C$435=\"Full\",Details!AM224,Base!AM224)","v":0},{"$f":"IF($C$435=\"Full\",Details!AN224,Base!AN224)","v":0},{"$f":"IF($C$435=\"Full\",Details!AO224,Base!AO224)","v":0},{"$f":"IF($C$435=\"Full\",Details!AP224,Base!AP224)","v":0},{"$f":"IF($C$435=\"Full\",Details!AQ224,Base!AQ224)","v":0},{"$f":"IF($C$435=\"Full\",Details!AR224,Base!AR224)","v":0},{"$f":"IF($C$435=\"Full\",Details!AS224,Base!AS224)","v":0},null,null,null,null,null,{"$f":"+AX468+1","v":32},null,null,{"$f":"+BA468+1","v":30}]
["x","User input adjustments",null,0,{"$f":"IF($C$435=\"Full\",Details!F225,Base!F225)","v":0},{"$f":"IF($C$435=\"Full\",Details!G225,Base!G225)","v":0},{"$f":"IF($C$435=\"Full\",Details!H225,Base!H225)","v":0},{"$f":"IF($C$435=\"Full\",Details!I225,Base!I225)","v":0},{"$f":"IF($C$435=\"Full\",Details!J225,Base!J225)","v":0},{"$f":"IF($C$435=\"Full\",Details!K225,Base!K225)","v":0},{"$f":"IF($C$435=\"Full\",Details!L225,Base!L225)","v":0},{"$f":"IF($C$435=\"Full\",Details!M225,Base!M225)","v":0},{"$f":"IF($C$435=\"Full\",Details!N225,Base!N225)","v":0},{"$f":"IF($C$435=\"Full\",Details!O225,Base!O225)","v":0},{"$f":"IF($C$435=\"Full\",Details!P225,Base!P225)","v":0},{"$f":"IF($C$435=\"Full\",Details!Q225,Base!Q225)","v":0},{"$f":"IF($C$435=\"Full\",Details!R225,Base!R225)","v":0},{"$f":"IF($C$435=\"Full\",Details!S225,Base!S225)","v":0},{"$f":"IF($C$435=\"Full\",Details!T225,Base!T225)","v":0},{"$f":"IF($C$435=\"Full\",Details!U225,Base!U225)","v":0},{"$f":"IF($C$435=\"Full\",Details!V225,Base!V225)","v":0},{"$f":"IF($C$435=\"Full\",Details!W225,Base!W225)","v":0},{"$f":"IF($C$435=\"Full\",Details!X225,Base!X225)","v":0},{"$f":"IF($C$435=\"Full\",Details!Y225,Base!Y225)","v":0},{"$f":"IF($C$435=\"Full\",Details!Z225,Base!Z225)","v":0},{"$f":"IF($C$435=\"Full\",Details!AA225,Base!AA225)","v":0},{"$f":"IF($C$435=\"Full\",Details!AB225,Base!AB225)","v":0},{"$f":"IF($C$435=\"Full\",Details!AC225,Base!AC225)","v":0},{"$f":"IF($C$435=\"Full\",Details!AD225,Base!AD225)","v":0},{"$f":"IF($C$435=\"Full\",Details!AE225,Base!AE225)","v":0},{"$f":"IF($C$435=\"Full\",Details!AF225,Base!AF225)","v":0},{"$f":"IF($C$435=\"Full\",Details!AG225,Base!AG225)","v":0},{"$f":"IF($C$435=\"Full\",Details!AH225,Base!AH225)","v":0},{"$f":"IF($C$435=\"Full\",Details!AI225,Base!AI225)","v":0},{"$f":"IF($C$435=\"Full\",Details!AJ225,Base!AJ225)","v":0},{"$f":"IF($C$435=\"Full\",Details!AK225,Base!AK225)","v":0},{"$f":"IF($C$435=\"Full\",Details!AL225,Base!AL225)","v":0},{"$f":"IF($C$435=\"Full\",Details!AM225,Base!AM225)","v":0},{"$f":"IF($C$435=\"Full\",Details!AN225,Base!AN225)","v":0},{"$f":"IF($C$435=\"Full\",Details!AO225,Base!AO225)","v":0},{"$f":"IF($C$435=\"Full\",Details!AP225,Base!AP225)","v":0},{"$f":"IF($C$435=\"Full\",Details!AQ225,Base!AQ225)","v":0},{"$f":"IF($C$435=\"Full\",Details!AR225,Base!AR225)","v":0},{"$f":"IF($C$435=\"Full\",Details!AS225,Base!AS225)","v":0},null,null,null,null,null,{"$f":"+AX471+1","v":33},null,null,31]
["x","State adjusted gross income",null,2528600,{"$f":"+E466+E467+E468+E469+E470+E471+E472","v":64400},{"$f":"+F466+F467+F468+F469+F470+F471+F472","v":81000},67500,69100,70600,72800,75100,77500,39500,25700,24700,40200,51100,48700,47200,54400,63300,82400,88900,92400,98300,104100,137800,143200,125400,129700,133800,138100,140500,141200,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,34,null,null,32]
["x","Exemptions & deductions",null,-676650,{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!F230+Details!F231,Base!F230+Base!F231))","v":-29000},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!G230+Details!G231,Base!G230+Base!G231))","v":-30350},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!H230+Details!H231,Base!H230+Base!H231))","v":-31750},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!I230+Details!I231,Base!I230+Base!I231))","v":-33250},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!J230+Details!J231,Base!J230+Base!J231))","v":-34800},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!K230+Details!K231,Base!K230+Base!K231))","v":-36400},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!L230+Details!L231,Base!L230+Base!L231))","v":-38100},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!M230+Details!M231,Base!M230+Base!M231))","v":-16100},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!N230+Details!N231,Base!N230+Base!N231))","v":-16450},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!O230+Details!O231,Base!O230+Base!O231))","v":-16800},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!P230+Details!P231,Base!P230+Base!P231))","v":-17150},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!Q230+Details!Q231,Base!Q230+Base!Q231))","v":-17500},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!R230+Details!R231,Base!R230+Base!R231))","v":-17850},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!S230+Details!S231,Base!S230+Base!S231))","v":-18200},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!T230+Details!T231,Base!T230+Base!T231))","v":-18550},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!U230+Details!U231,Base!U230+Base!U231))","v":-18900},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!V230+Details!V231,Base!V230+Base!V231))","v":-19250},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!W230+Details!W231,Base!W230+Base!W231))","v":-19600},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!X230+Details!X231,Base!X230+Base!X231))","v":-20000},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!Y230+Details!Y231,Base!Y230+Base!Y231))","v":-20400},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!Z230+Details!Z231,Base!Z230+Base!Z231))","v":-20800},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!AA230+Details!AA231,Base!AA230+Base!AA231))","v":-21200},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!AB230+Details!AB231,Base!AB230+Base!AB231))","v":-30900},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!AC230+Details!AC231,Base!AC230+Base!AC231))","v":-31500},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!AD230+Details!AD231,Base!AD230+Base!AD231))","v":-16100},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!AE230+Details!AE231,Base!AE230+Base!AE231))","v":-16450},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!AF230+Details!AF231,Base!AF230+Base!AF231))","v":-16800},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!AG230+Details!AG231,Base!AG230+Base!AG231))","v":-17150},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!AH230+Details!AH231,Base!AH230+Base!AH231))","v":-17500},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!AI230+Details!AI231,Base!AI230+Base!AI231))","v":-17850},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!AJ230+Details!AJ231,Base!AJ230+Base!AJ231))","v":0},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!AK230+Details!AK231,Base!AK230+Base!AK231))","v":0},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!AL230+Details!AL231,Base!AL230+Base!AL231))","v":0},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!AM230+Details!AM231,Base!AM230+Base!AM231))","v":0},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!AN230+Details!AN231,Base!AN230+Base!AN231))","v":0},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!AO230+Details!AO231,Base!AO230+Base!AO231))","v":0},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!AP230+Details!AP231,Base!AP230+Base!AP231))","v":0},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!AQ230+Details!AQ231,Base!AQ230+Base!AQ231))","v":0},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!AR230+Details!AR231,Base!AR230+Base!AR231))","v":0},{"$f":"IF(State_Method=\"percent\",0,IF($C$435=\"Full\",Details!AS230+Details!AS231,Base!AS230+Base!AS231))","v":0},null,null,null,null,null,35,null,null,33]
["x","Taxable income",null,1851950,{"$f":"+E473+E474","v":35400},{"$f":"+F473+F474","v":50650},35750,35850,35800,36400,37000,61400,23050,8900,7550,22700,33250,30500,28650,35500,44050,62800,68900,72000,77500,82900,106900,111700,109300,113250,117000,120950,123000,123350,0,0,0,0,0,0,0,0,0,{"$f":"+AR473+AR474","v":0},null,null,null,null,null,{"$f":"+AX474+1","v":36},null,null,{"$f":"+BA474+1","v":34}]
["x","State taxes",null,85400,{"$f":"IF($C$435=\"Full\",Details!F241,Base!F241)","v":1000},{"$f":"IF($C$435=\"Full\",Details!G241,Base!G241)","v":1600},{"$f":"IF($C$435=\"Full\",Details!H241,Base!H241)","v":1000},{"$f":"IF($C$435=\"Full\",Details!I241,Base!I241)","v":1000},{"$f":"IF($C$435=\"Full\",Details!J241,Base!J241)","v":900},{"$f":"IF($C$435=\"Full\",Details!K241,Base!K241)","v":1000},{"$f":"IF($C$435=\"Full\",Details!L241,Base!L241)","v":1000},{"$f":"IF($C$435=\"Full\",Details!M241,Base!M241)","v":2000},{"$f":"IF($C$435=\"Full\",Details!N241,Base!N241)","v":500},{"$f":"IF($C$435=\"Full\",Details!O241,Base!O241)","v":200},{"$f":"IF($C$435=\"Full\",Details!P241,Base!P241)","v":200},{"$f":"IF($C$435=\"Full\",Details!Q241,Base!Q241)","v":500},{"$f":"IF($C$435=\"Full\",Details!R241,Base!R241)","v":800},{"$f":"IF($C$435=\"Full\",Details!S241,Base!S241)","v":800},{"$f":"IF($C$435=\"Full\",Details!T241,Base!T241)","v":800},{"$f":"IF($C$435=\"Full\",Details!U241,Base!U241)","v":1000},{"$f":"IF($C$435=\"Full\",Details!V241,Base!V241)","v":1200},{"$f":"IF($C$435=\"Full\",Details!W241,Base!W241)","v":1900},{"$f":"IF($C$435=\"Full\",Details!X241,Base!X241)","v":2200},{"$f":"IF($C$435=\"Full\",Details!Y241,Base!Y241)","v":2300},{"$f":"IF($C$435=\"Full\",Details!Z241,Base!Z241)","v":2500},{"$f":"IF($C$435=\"Full\",Details!AA241,Base!AA241)","v":2700},{"$f":"IF($C$435=\"Full\",Details!AB241,Base!AB241)","v":6700},{"$f":"IF($C$435=\"Full\",Details!AC241,Base!AC241)","v":7100},{"$f":"IF($C$435=\"Full\",Details!AD241,Base!AD241)","v":6800},{"$f":"IF($C$435=\"Full\",Details!AE241,Base!AE241)","v":7200},{"$f":"IF($C$435=\"Full\",Details!AF241,Base!AF241)","v":7400},{"$f":"IF($C$435=\"Full\",Details!AG241,Base!AG241)","v":7600},{"$f":"IF($C$435=\"Full\",Details!AH241,Base!AH241)","v":7800},{"$f":"IF($C$435=\"Full\",Details!AI241,Base!AI241)","v":7700},{"$f":"IF($C$435=\"Full\",Details!AJ241,Base!AJ241)","v":0},{"$f":"IF($C$435=\"Full\",Details!AK241,Base!AK241)","v":0},{"$f":"IF($C$435=\"Full\",Details!AL241,Base!AL241)","v":0},{"$f":"IF($C$435=\"Full\",Details!AM241,Base!AM241)","v":0},{"$f":"IF($C$435=\"Full\",Details!AN241,Base!AN241)","v":0},{"$f":"IF($C$435=\"Full\",Details!AO241,Base!AO241)","v":0},{"$f":"IF($C$435=\"Full\",Details!AP241,Base!AP241)","v":0},{"$f":"IF($C$435=\"Full\",Details!AQ241,Base!AQ241)","v":0},{"$f":"IF($C$435=\"Full\",Details!AR241,Base!AR241)","v":0},{"$f":"IF($C$435=\"Full\",Details!AS241,Base!AS241)","v":0},null,null,null,null,null,{"$f":"+AX475+1","v":37},null,null,{"$f":"+BA475+1","v":35}]
["x","State average",null,{"$f":"IF(D475=0,0,+D476/D475)","v":4.611355598153298E-2},{"$f":"IF(E475=0,0,+E476/E475)","v":2.8248587570621469E-2},{"$f":"IF(F475=0,0,+F476/F475)","v":3.1589338598223098E-2},2.7972027972027972E-2,2.7894002789400279E-2,2.5139664804469275E-2,2.7472527472527472E-2,2.7027027027027029E-2,3.2573289902280131E-2,2.1691973969631236E-2,2.247191011235955E-2,2.6490066225165563E-2,2.2026431718061675E-2,2.4060150375939851E-2,2.6229508196721311E-2,2.7923211169284468E-2,2.8169014084507043E-2,2.7241770715096481E-2,3.0254777070063694E-2,3.1930333817126268E-2,3.1944444444444442E-2,3.2258064516129031E-2,3.2569360675512665E-2,6.2675397567820396E-2,6.356311548791406E-2,6.2214089661482161E-2,6.3576158940397351E-2,6.3247863247863245E-2,6.2835882596114098E-2,6.3414634146341464E-2,6.2423996757194976E-2,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR475=0,0,+AR476/AR475)","v":0}]
["x"]
["x","Available for SPIA purchase - default portfolio"]
["x","Taxable",null,null,{"$f":"+Details!F8","v":200000},{"$f":"+Details!G8","v":182100},{"$f":"+Details!H8","v":176500},{"$f":"+Details!I8","v":158000},{"$f":"+Details!J8","v":138900},{"$f":"+Details!K8","v":120800},{"$f":"+Details!L8","v":127700},{"$f":"+Details!M8","v":136100},{"$f":"+Details!N8","v":145100},{"$f":"+Details!O8","v":171500},{"$f":"+Details!P8","v":194500},{"$f":"+Details!Q8","v":136500},{"$f":"+Details!R8","v":211500},{"$f":"+Details!S8","v":236600},{"$f":"+Details!T8","v":281300},{"$f":"+Details!U8","v":204900},{"$f":"+Details!V8","v":293600},{"$f":"+Details!W8","v":330100},{"$f":"+Details!X8","v":382800},{"$f":"+Details!Y8","v":457700},{"$f":"+Details!Z8","v":535900},{"$f":"+Details!AA8","v":619300},{"$f":"+Details!AB8","v":708100},{"$f":"+Details!AC8","v":1197700},{"$f":"+Details!AD8","v":1300400},{"$f":"+Details!AE8","v":1476800},{"$f":"+Details!AF8","v":1521700},{"$f":"+Details!AG8","v":1569000},{"$f":"+Details!AH8","v":1619000},{"$f":"+Details!AI8","v":1670300},{"$f":"+Details!AJ8","v":0},{"$f":"+Details!AK8","v":0},{"$f":"+Details!AL8","v":0},{"$f":"+Details!AM8","v":0},{"$f":"+Details!AN8","v":0},{"$f":"+Details!AO8","v":0},{"$f":"+Details!AP8","v":0},{"$f":"+Details!AQ8","v":0},{"$f":"+Details!AR8","v":0},{"$f":"+Details!AS8","v":0}]
["x","IRA 1",null,null,{"$f":"+Details!F341","v":500000},{"$f":"+Details!G341","v":491200},{"$f":"+Details!H341","v":480600},{"$f":"+Details!I341","v":468100},{"$f":"+Details!J341","v":453400},{"$f":"+Details!K341","v":436400},{"$f":"+Details!L341","v":416900},{"$f":"+Details!M341","v":394600},{"$f":"+Details!N341","v":369500},{"$f":"+Details!O341","v":383200},{"$f":"+Details!P341","v":398800},{"$f":"+Details!Q341","v":400700},{"$f":"+Details!R341","v":403200},{"$f":"+Details!S341","v":405900},{"$f":"+Details!T341","v":408800},{"$f":"+Details!U341","v":417000},{"$f":"+Details!V341","v":424500},{"$f":"+Details!W341","v":431200},{"$f":"+Details!X341","v":437100},{"$f":"+Details!Y341","v":438400},{"$f":"+Details!Z341","v":438500},{"$f":"+Details!AA341","v":437600},{"$f":"+Details!AB341","v":435300},{"$f":"+Details!AC341","v":431600},{"$f":"+Details!AD341","v":426600},{"$f":"+Details!AE341","v":420000},{"$f":"+Details!AF341","v":412000},{"$f":"+Details!AG341","v":402200},{"$f":"+Details!AH341","v":390800},{"$f":"+Details!AI341","v":377700},{"$f":"+Details!AJ341","v":0},{"$f":"+Details!AK341","v":0},{"$f":"+Details!AL341","v":0},{"$f":"+Details!AM341","v":0},{"$f":"+Details!AN341","v":0},{"$f":"+Details!AO341","v":0},{"$f":"+Details!AP341","v":0},{"$f":"+Details!AQ341","v":0},{"$f":"+Details!AR341","v":0},{"$f":"+Details!AS341","v":0}]
["x","Roth IRA 1",null,null,{"$f":"+Details!F385","v":75000},{"$f":"+Details!G385","v":80700},{"$f":"+Details!H385","v":86800},{"$f":"+Details!I385","v":93400},{"$f":"+Details!J385","v":100500},{"$f":"+Details!K385","v":106700},{"$f":"+Details!L385","v":113300},{"$f":"+Details!M385","v":120300},{"$f":"+Details!N385","v":127800},{"$f":"+Details!O385","v":135700},{"$f":"+Details!P385","v":144100},{"$f":"+Details!Q385","v":153000},{"$f":"+Details!R385","v":162500},{"$f":"+Details!S385","v":172600},{"$f":"+Details!T385","v":183300},{"$f":"+Details!U385","v":194700},{"$f":"+Details!V385","v":206800},{"$f":"+Details!W385","v":219600},{"$f":"+Details!X385","v":233200},{"$f":"+Details!Y385","v":204500},{"$f":"+Details!Z385","v":174300},{"$f":"+Details!AA385","v":142500},{"$f":"+Details!AB385","v":109000},{"$f":"+Details!AC385","v":73700},{"$f":"+Details!AD385","v":36500},{"$f":"+Details!AE385","v":0},{"$f":"+Details!AF385","v":0},{"$f":"+Details!AG385","v":0},{"$f":"+Details!AH385","v":0},{"$f":"+Details!AI385","v":0},{"$f":"+Details!AJ385","v":0},{"$f":"+Details!AK385","v":0},{"$f":"+Details!AL385","v":0},{"$f":"+Details!AM385","v":0},{"$f":"+Details!AN385","v":0},{"$f":"+Details!AO385","v":0},{"$f":"+Details!AP385","v":0},{"$f":"+Details!AQ385","v":0},{"$f":"+Details!AR385","v":0},{"$f":"+Details!AS385","v":0}]
["x"]
["x","State income tax",null,{"$f":"SUM(E484:BE484)","v":85400},{"$f":"+Details!F241","v":1000},{"$f":"+Details!G241","v":1600},{"$f":"+Details!H241","v":1000},{"$f":"+Details!I241","v":1000},{"$f":"+Details!J241","v":900},{"$f":"+Details!K241","v":1000},{"$f":"+Details!L241","v":1000},{"$f":"+Details!M241","v":2000},{"$f":"+Details!N241","v":500},{"$f":"+Details!O241","v":200},{"$f":"+Details!P241","v":200},{"$f":"+Details!Q241","v":500},{"$f":"+Details!R241","v":800},{"$f":"+Details!S241","v":800},{"$f":"+Details!T241","v":800},{"$f":"+Details!U241","v":1000},{"$f":"+Details!V241","v":1200},{"$f":"+Details!W241","v":1900},{"$f":"+Details!X241","v":2200},{"$f":"+Details!Y241","v":2300},{"$f":"+Details!Z241","v":2500},{"$f":"+Details!AA241","v":2700},{"$f":"+Details!AB241","v":6700},{"$f":"+Details!AC241","v":7100},{"$f":"+Details!AD241","v":6800},{"$f":"+Details!AE241","v":7200},{"$f":"+Details!AF241","v":7400},{"$f":"+Details!AG241","v":7600},{"$f":"+Details!AH241","v":7800},{"$f":"+Details!AI241","v":7700},{"$f":"+Details!AJ241","v":0},{"$f":"+Details!AK241","v":0},{"$f":"+Details!AL241","v":0},{"$f":"+Details!AM241","v":0},{"$f":"+Details!AN241","v":0},{"$f":"+Details!AO241","v":0},{"$f":"+Details!AP241","v":0},{"$f":"+Details!AQ241","v":0},{"$f":"+Details!AR241","v":0},{"$f":"+Details!AS241","v":0}]
["x","Federal marginal rate",null,null,{"$f":"+Details!F216","v":0.12},{"$f":"+Details!G216","v":0.12},{"$f":"+Details!H216","v":0.12},{"$f":"+Details!I216","v":0.12},{"$f":"+Details!J216","v":0.12},{"$f":"+Details!K216","v":0.12},{"$f":"+Details!L216","v":0.12},{"$f":"+Details!M216","v":0.12},{"$f":"+Details!N216","v":0.12},{"$f":"+Details!O216","v":0.1},{"$f":"+Details!P216","v":0.1},{"$f":"+Details!Q216","v":0.12},{"$f":"+Details!R216","v":0.12},{"$f":"+Details!S216","v":0.12},{"$f":"+Details!T216","v":0.12},{"$f":"+Details!U216","v":0.12},{"$f":"+Details!V216","v":0.12},{"$f":"+Details!W216","v":0.12},{"$f":"+Details!X216","v":0.12},{"$f":"+Details!Y216","v":0.12},{"$f":"+Details!Z216","v":0.12},{"$f":"+Details!AA216","v":0.12},{"$f":"+Details!AB216","v":0.12},{"$f":"+Details!AC216","v":0.12},{"$f":"+Details!AD216","v":0.22},{"$f":"+Details!AE216","v":0.22},{"$f":"+Details!AF216","v":0.22},{"$f":"+Details!AG216","v":0.22},{"$f":"+Details!AH216","v":0.22},{"$f":"+Details!AI216","v":0.22},{"$f":"+Details!AJ216","v":0},{"$f":"+Details!AK216","v":0},{"$f":"+Details!AL216","v":0},{"$f":"+Details!AM216","v":0},{"$f":"+Details!AN216","v":0},{"$f":"+Details!AO216","v":0},{"$f":"+Details!AP216","v":0},{"$f":"+Details!AQ216","v":0},{"$f":"+Details!AR216","v":0},{"$f":"+Details!AS216","v":0}]
["x"]
["x"]
[null,null,null,null,"supporting tax data and calculations hidden above"]
["If a line is added/deleted above, delete/add a blank line here to avoid having to edit the Copy_Sum1-4 and Copy_Results1-4 macros below.",null,null,null,null,null,null,null,null,null,null,"This is line 489 and 504 is the first line of trsults as of 24.0"]
[]
[]
[]
[]
[]
["     Results and Input Data Storage"]
[]
[null,null,null,null,null,null,"  Store settings and results in this area",null,null,null,"clear saved ",null,null,"Update Copy_Results 1-4 macros if setup factors added/removed "]
[null,null,null,null,null,null,1,2,3,4,null,null,null,{"$f":"\"changing these start/end line numbers.\"","v":"changing these start/end line numbers."}]
[null,null,null,"copy results",null,null,null,null,null,null,"     Post Other Results Below",null,null,{"$f":"\"As of v22.0: line range is \" & A504 & \" to \" & A845","v":"As of v22.0: line range is 504 to 845"}]
[]
[null,null,null,null,"Current",null,"SS at 70/66","SS at 70/66","SS at 70/66"]
[null,null,null,null,"Results",{"$f":"IF(COUNT(F504:F804)=0,\"\",COUNT(F504:F804))","v":""},"no Roth","Roth","no Roth"]
[null,"Key Results",null,null,"Copy Below","Differences","$70k exp","$70k exp","alloc t-r"]
[{"$f":"ROW()","v":504},{"$f":"\"Portfolio balance at \" & Your_Age_End  & \" - \" &  Final_Year","v":"Portfolio balance at 91 - 2053"},null,null,{"$f":"+Results!E382","v":2613900},{"$f":"IF(E504<>G504,\"<#>\",\"\")","v":""},2613900,2707400,2987200,2587500]
[null,"Total income after taxes",null,null,{"$f":"+Results!E29","v":4343200},{"$f":"IF(E505<>G505,\"<#>\",\"\")","v":""},4343200,4436700,4716500,4316800]
[null,"Federal Income Taxes",null,null,{"$f":"+Results!E26","v":246300},"",246300,177300,268900,251500]
[".","IRA required minimum distribution",null,null,{"$f":"+Results!E393","v":1000600},"",1000600,519900,1004700,995300]
[null,"Social security benefits",null,null,{"$f":"+Results!E122","v":1468500},"",1468500,1468500,1468500,1450000]
[null,null,null,null,null,""]
[null,"Base case (SS default, no Roth conv)",null,null,null,""]
[null,{"$f":"\"Portfolio balance at \" & Your_Age_End  & \" - \" &  Final_Year","v":"Portfolio balance at 91 - 2053"},null,null,{"$f":"+Results!E383","v":2613900},"",2613900,2613900,2987200,2587500]
[null,"Total income after taxes",null,null,{"$f":"+Results!E349","v":4343200},"",4343200,4343200,4716500,4316800]
[null,"Federal Income Taxes",null,null,{"$f":"+Results!E346","v":246300},"",246300,246300,268900,251500]
[null,"IRA required minimum distribution",null,null,{"$f":"+Results!E396","v":1000600},"",1000600,1000600,1004700,995300]
[null,"Social security benefits",null,null,{"$f":"+Results!E142","v":1468500},"",1468500,1468500,1468500,1450000]
[null,null,null,null,null,""]
[null,"Full vs Base - higher/(lower)",null,null,null,""]
[null,{"$f":"\"Portfolio balance at age \" & Your_Age_End  & \" - \" &  Final_Year","v":"Portfolio balance at age 91 - 2053"},null,null,{"$f":"+Results_Start-E511","v":0},"",0,93500,0,0]
[null,"Total income after taxes",null,null,{"$f":"+E505-E512","v":0},"",0,93500,0,0]
[null,"Federal Income Taxes",null,null,{"$f":"+E506-E513","v":0},"",0,-69000,0,0]
[null,"IRA required minimum distribution",null,null,{"$f":"+E507-E514","v":0},"",0,-480700,0,0]
[null,"Social security benefits",null,null,{"$f":"+E508-E515","v":0},"",0,0,0,0]
[null,null,null,null,null,""]
[null,null,null,null,null,""]
[null,null,null,"Setup, Input Factors and Data",{"$f":"NOW()","v":"2024-03-10T16:25:45.940"},null,"2023-12-20T13:05:14.920","2023-12-20T13:05:47.460","2023-12-20T13:06:32.990","2022-12-16T17:07:13.700"]
[null,null,null,"Include Roth conversions and withdrawals?",{"$f":"+Include_Roth","v":"n"},"","n","y","n","n"]
[null,null,null,"Use alternative SS ages and benefits?",{"$f":"+SS_Comparison","v":"n"},"","n","n","n","n"]
[null,null,null,"Use future tax rate changes?",{"$f":"+Tax_Rates_Alt","v":"n"},"","n","n","n","n"]
[null,null,null,"Exclude income taxes?",{"$f":"+Exclude_Taxes","v":"n"},"","n","n","n","n"]
[null,null,null,"Round Results to Nearest",{"$f":"+Round_To","v":100},"",100,100,100,100]
[null,null,null,"Minimum Balance",{"$f":"+Taxable_Min","v":10000},"",10000,10000,10000,10000]
[null,null,null,"Both: Use automated withdrawals?",{"$f":"+Automate","v":"n"},"","n","n","n","n"]
[null,null,null,null,null,""]
[null,null,null,"1. Ages and Year Factors",null,""]
[null,null,null,"Ages and Years - First Year",{"$f":"+First_Year","v":2024},"",2024,2024,2024,2023]
[null,null,null,"Final Year",{"$f":"+Final_Year","v":2053},"",2053,2053,2053,2052]
[null,null,null,"Years To Forecast",{"$f":"+Total_Years","v":30},"",30,30,30,30]
[null,null,null,"Your Age",{"$f":"+Your_Age","v":62},"",62,62,62,62]
[null,null,null,"Your RMD Change Age",{"$f":"+Your_End_Input","v":85},"",85,85,85,85]
[null,null,null,"Your Ending Age",{"$f":"+Your_Age_End","v":91},"",91,91,91,91]
[null,null,null,"Spouse's Age",{"$f":"+Spouse_Age","v":61},"",61,61,61,61]
[null,null,null,"Spouse RMD Change Age",{"$f":"+Spouse_End_Input","v":0},"",0,0,0,0]
[null,null,null,"Spouse's Ending Age",{"$f":"+Spouse_Age_End","v":90},"",90,90,90,90]
[null,null,null,"IRA 1 RMD Start Age",{"$f":"+IRA_RMD_Age","v":73},"",73,73,73,72]
[null,null,null,"Owner",{"$f":"+IRA1_Owner","v":"y"},"","y","y","y","y"]
[null,null,null,"IRA 2 RMD Start Age",{"$f":"+IRA_RMD_Age2","v":73},"",73,73,73,72]
[null,null,null,"Owner",{"$f":"+IRA2_Owner","v":"s"},"","s","s","s","s"]
[null,null,null,"Inherited IRA 1 RMD Start Age",{"$f":"+iIRA_RMD_Age","v":78},"",78,78,78,78]
[null,null,null,"Beneficiary",{"$f":"+Inheritor","v":"y"},"","y","y","y","y"]
[null,null,null,"Inherited IRA 2 RMD Start Age",{"$f":"+iIRA_RMD_Age2","v":73},"",73,73,73,73]
[null,null,null,"Beneficiary",{"$f":"+Inheritor2","v":"s"},"","s","s","s","s"]
[null,null,null,"2. Portfolio Balances",null,""]
[null,null,null,"Taxable",{"$f":"+Taxable_Begin","v":200000},"",200000,200000,200000,200000]
[null,null,null,"IRA 1 ",{"$f":"+tIRA_Begin","v":500000},"",500000,500000,500000,500000]
[null,null,null,"IRA 2 ",{"$f":"+tIRA_Begin2","v":200000},"",200000,200000,200000,200000]
[null,null,null,"Roth IRA 1",{"$f":"+Roth_Begin","v":75000},"",75000,75000,75000,75000]
[null,null,null,"Roth IRA 2",{"$f":"+Roth2_Begin","v":25000},"",25000,25000,25000,25000]
[null,null,null,"3. Allocation and Earnings Rates",null,""]
[null,null,null,"Use asset classes for earnings forecast",{"$f":"+Use_Class","v":"c"},"","c","c","c","c"]
[null,null,null,"Asset allocation method",{"$f":"Keep_AA","v":"o"},"","o","o","t-r","o"]
[null,null,"Earnings by Account","Taxable",{"$f":"+Taxable_Return","v":0.05},"",0.05,0.05,5.8999999999999997E-2,0.05]
[null,null,null,"IRA 1",{"$f":"+tIRA_Return","v":6.5000000000000002E-2},"",6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2]
[null,null,null,"IRA 2",{"$f":"+tIRA2_Return","v":5.8999999999999997E-2},"",5.8999999999999997E-2,5.8999999999999997E-2,0.06,5.8999999999999997E-2]
[null,null,null,"Roth IRA 1",{"$f":"+Roth_Return","v":6.2E-2},"",6.2E-2,6.2E-2,6.3E-2,6.2E-2]
[null,null,null,"Roth IRA 2",{"$f":"+Roth2_Return","v":5.7000000000000002E-2},"",5.7000000000000002E-2,5.7000000000000002E-2,6.2E-2,5.7000000000000002E-2]
[null,null,null,"Roth Convr IRA",{"$f":"+RothConv_Return","v":6.3E-2},"",6.3E-2,6.3E-2,6.3E-2,6.3E-2]
[null,null,null,"Asset Earnings and Allocation",null,""]
[null,null,null,"Stock",{"$f":"+Setup!G81","v":7.4999999999999997E-2},"",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,null,null,"Bond",{"$f":"+Setup!G82","v":4.4999999999999998E-2},{"$f":"IF(E569<>G569,\"<#>\",\"\")","v":""},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,"Tax Exempt",{"$f":"+Setup!G83","v":0.03},"",0.03,0.03,0.03,0.03]
[null,null,null,"MM/Other",{"$f":"+Setup!G84","v":1.4999999999999999E-2},"",1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,null,"Stock - average",{"$f":"+Setup!E98","v":0.57399999999999995},"",0.57399999999999995,0.57399999999999995,0.57399999999999995,0.57399999999999995]
[null,null,null,"Taxable",{"$f":"+Setup!E91","v":0.45},"",0.45,0.45,0.45,0.45]
[null,null,null,"IRA 1",{"$f":"+Setup!E92","v":0.65},"",0.65,0.65,0.65,0.65]
[null,null,null,"IRA 2",{"$f":"+Setup!E93","v":0.5},"",0.5,0.5,0.5,0.5]
[null,null,null,"Roth IRA 1",{"$f":"+Setup!E94","v":0.6},"",0.6,0.6,0.6,0.6]
[null,null,null,"Roth IRA 2",{"$f":"+Setup!E95","v":0.55000000000000004},"",0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,null,null,"Roth Convr IRA",{"$f":"+Setup!E96","v":0.6},"",0.6,0.6,0.6,0.6]
[null,null,null,"Bond - average",{"$f":"+Setup!F98","v":0.29899999999999999},"",0.29899999999999999,0.29899999999999999,0.42599999999999999,0.29899999999999999]
[null,null,null,"Taxable",{"$f":"+Setup!F91","v":0},"",0,0,0.55000000000000004,0]
[null,null,null,"IRA 1",{"$f":"+Setup!F92","v":0.35},"",0.35,0.35,0.35,0.35]
[null,null,null,"IRA 2",{"$f":"+Setup!F93","v":0.45},"",0.45,0.45,0.5,0.45]
[null,null,null,"Roth IRA 1",{"$f":"+Setup!F94","v":0.35},"",0.35,0.35,0.4,0.35]
[null,null,null,"Roth IRA 2",{"$f":"+Setup!F95","v":0.3},"",0.3,0.3,0.45,0.3]
[null,null,null,"Roth Convr IRA",{"$f":"+Setup!F96","v":0.4},"",0.4,0.4,0.4,0.4]
[null,null,null,"Tax Exempt - average",{"$f":"+Setup!G98","v":0.1},"",0.1,0.1,0,0.1]
[null,null,null,"Taxable ",{"$f":"+Setup!G91","v":0.5},"",0.5,0.5,0,0.5]
[null,null,null,"Asset Allocation Change - Age",{"$f":"+Setup!E102","v":80},"",80,80,80,80]
[null,null,null,"Stock - average",{"$f":"+Setup!E111","v":0.30299999999999999},"",0.30299999999999999,0.29699999999999999,0.3,0.30299999999999999]
[null,null,null,"Taxable",{"$f":"+Setup!E104","v":0.25},"",0.25,0.25,0.25,0.25]
[null,null,null,"IRA 1",{"$f":"+Setup!E105","v":0.35},"",0.35,0.35,0.35,0.35]
[null,null,null,"IRA 2",{"$f":"+Setup!E106","v":0.3},"",0.3,0.3,0.3,0.3]
[null,null,null,"Roth IRA 1",{"$f":"+Setup!E107","v":0.3},"",0.3,0.3,0.3,0.3]
[null,null,null,"Roth IRA 2",{"$f":"+Setup!E108","v":0.3},"",0.3,0.3,0.3,0.3]
[null,null,null,"Roth Convr IRA",{"$f":"+Setup!E109","v":0.3},"",0.3,0.3,0.3,0.3]
[null,null,null,"Bond - average",{"$f":"+Setup!F111","v":0.502},"",0.502,0.59499999999999997,0.7,0.5]
[null,null,null,"Taxable",{"$f":"+Setup!F104","v":0},"",0,0,0.75,0]
[null,null,null,"IRA 1",{"$f":"+Setup!F105","v":0.65},"",0.65,0.65,0.65,0.65]
[null,null,null,"IRA 2",{"$f":"+Setup!F106","v":0.65},"",0.65,0.65,0.7,0.65]
[null,null,null,"Roth IRA 1",{"$f":"+Setup!F107","v":0.65},"",0.65,0.65,0.7,0.65]
[null,null,null,"Roth IRA 2",{"$f":"+Setup!F108","v":0.65},"",0.65,0.65,0.7,0.65]
[null,null,null,"Roth Convr IRA",{"$f":"+Setup!F109","v":0.65},"",0.65,0.65,0.7,0.65]
[null,null,null,"Tax Exempt - average",{"$f":"+Setup!G111","v":0.159},"",0.159,5.8999999999999997E-2,0,0.161]
[null,null,null,"Taxable ",{"$f":"+Setup!G104","v":0.7},"",0.7,0.7,0,0.7]
[null,null,null,"Earnings by Account - Change",null,""]
[null,null,null,"Taxable",{"$f":"+Taxable_Return2","v":4.1000000000000002E-2},"",4.1000000000000002E-2,4.1000000000000002E-2,5.2999999999999999E-2,4.1000000000000002E-2]
[null,null,null,"IRA 1",{"$f":"+tIRA_Return2","v":5.6000000000000001E-2},"",5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2]
[null,null,null,"IRA 2",{"$f":"+tIRA2_Return2","v":5.2999999999999999E-2},"",5.2999999999999999E-2,5.2999999999999999E-2,5.3999999999999999E-2,5.2999999999999999E-2]
[null,null,null,"Roth IRA 1",{"$f":"+Roth_Return2","v":5.2999999999999999E-2},"",5.2999999999999999E-2,5.2999999999999999E-2,5.3999999999999999E-2,5.2999999999999999E-2]
[null,null,null,"Roth IRA 2",{"$f":"+Roth_Return2","v":5.2999999999999999E-2},"",5.2999999999999999E-2,5.2999999999999999E-2,5.3999999999999999E-2,5.2999999999999999E-2]
[null,null,null,"Roth Convr IRA",{"$f":"+Roth_Return2","v":5.2999999999999999E-2},"",5.2999999999999999E-2,5.2999999999999999E-2,5.3999999999999999E-2,5.2999999999999999E-2]
[null,null,null,"4. Income",null,""]
[null,null,null,"Pensions 1",{"$f":"+Income_OInc_Long","v":8000},"",8000,8000,8000,8000]
[null,null,null,"Escalation Rate",{"$f":"+Esc_OInc_Long","v":0.03},"",0.03,0.03,0.03,0.03]
[null,null,null,"Start Age",{"$f":"+Start_OInc_Long","v":50},"",50,50,50,50]
[null,null,null,"End Age",{"$f":"+End_OInc_Long","v":0},"",0,0,0,0]
[null,null,null,"Pensions 2",{"$f":"+Income_OInc_Long2","v":2000},"",2000,2000,2000,2000]
[null,null,null,"Escalation Rate",{"$f":"+Esc_OInc_Long2","v":0},"",0,0,0,0]
[null,null,null,"Start Age",{"$f":"+Start_OInc_Long2","v":50},"",50,50,50,50]
[null,null,null,"End Age",{"$f":"+End_OInc_Long2","v":85},"",85,85,85,85]
[null,null,null,"Other Income 1",{"$f":"+Income_OInc_Temp","v":10000},"",10000,10000,10000,10000]
[null,null,null,"Escalation Rate",{"$f":"+Esc_OInc_Temp","v":0.04},"",0.04,0.04,0.04,0.04]
[null,null,null,"Start Age",{"$f":"+Start_OInc_Temp","v":50},"",50,50,50,50]
[null,null,null,"End Age",{"$f":"+End_OInc_Temp","v":70},"",70,70,70,70]
[null,null,null,"Other Income 1",{"$f":"+Income_OInc_Temp2","v":15000},"",15000,15000,15000,15000]
[null,null,null,"Escalation Rate",{"$f":"+Esc_OInc_Temp2","v":0},"",0,0,0,0]
[null,null,null,"Start Age",{"$f":"+Start_OInc_Temp2","v":63},"",63,63,63,63]
[null,null,null,"End Age",{"$f":"+End_OInc_Temp2","v":63},"",63,63,63,63]
[null,null,null,"Single Premium Immediate Annuity",null,""]
[null,null,null,"Purchase price",{"$f":"+SPIA_Amt","v":100000},"",100000,100000,100000,100000]
[null,null,null,"Portfolio account used ",{"$f":"+SPIA_From","v":"t"},"","t","t","t","t"]
[null,null,null,"Age bought",{"$f":"+SPIA_Age","v":76},"",76,76,76,76]
[null,null,null,"Start age",{"$f":"+SPIA_Start","v":76},{"$f":"IF(E633<>G633,\"<#>\",\"\")","v":""},76,76,76,76]
[null,null,null,"End age",{"$f":"+SPIA_End","v":0},"",0,0,0,0]
[null,null,null,"Income",{"$f":"+SPIA_Income","v":9000},"",9000,9000,9000,9000]
[null,null,null,"COLA",{"$f":"+SPIA_Esc","v":0},"",0,0,0,0]
[null,null,null,"Exclusion Ratio",{"$f":"+SPIA_Excl","v":0.75},"",0.75,0.75,0.75,0.75]
[null,null,null,"Social Security Benefits",null,""]
[null,null,null,"Your Social Security Benefits",{"$f":"+Your_SS","v":30000},"",30000,30000,30000,30000]
[null,null,null,"Start Age",{"$f":"+Your_SS_Start","v":70},"",70,70,70,70]
[null,null,null,"Ending Age",{"$f":"+Your_SS_End","v":"--"},"","--","--","--","--"]
[null,null,null,"Spouse's SS Benefits",{"$f":"+Spouse_SS","v":20000},"",20000,20000,20000,20000]
[null,null,null,"Start Age",{"$f":"+Spouse_SS_Start","v":66},"",66,66,66,66]
[null,null,null,"Ending Age",{"$f":"+Spouse_SS_End","v":85},"",85,85,85,85]
[null,null,null,"COLA Rate",{"$f":"+SS_COLA","v":0.02},"",0.02,0.02,0.02,0.02]
[null,null,null,"Benefits have started ",{"$f":"+SS_Started","v":"n"},"","n","n","n","n"]
[null,null,null,"Automatic spousal benefits ",{"$f":"+Auto_Spousal","v":"n"},"","n","n","n","n"]
[null,null,null,"Your additional benefits ",{"$f":"+SS_Add","v":0},"",0,0,0,0]
[null,null,null,"Start Age ",{"$f":"+SS_Add_Start","v":0},"",0,0,0,0]
[null,null,null,"End Age ",{"$f":"+SS_Add_End","v":0},"",0,0,0,0]
[null,null,null,"Spouse additional benefits ",{"$f":"+SS_Add_Sp","v":0},"",0,0,0,0]
[null,null,null,"Start Age ",{"$f":"+SS_Add_Start_Sp","v":0},"",0,0,0,0]
[null,null,null,"End Age ",{"$f":"+SS_Add_End_Sp","v":0},"",0,0,0,0]
[null,null,null,"Reduction of future benefits - percent ",{"$f":"+SS_re_pc","v":0.24},"",0.24,0.24,0.24,0.24]
[null,null,null,"Year ",{"$f":"+SS_re_yr","v":2038},"",2038,2038,2038,2036]
[null,null,null,"Alternative Benefits",null,""]
[null,null,null,"Your Social Security Benefits",{"$f":"+Your_SS_Alt","v":30000},"",30000,30000,30000,30000]
[null,null,null,"Start Age",{"$f":"+Your_SS_Start_Alt","v":62},"",62,62,62,62]
[null,null,null,"Ending Age",{"$f":"+Your_SS_End_Alt","v":"--"},"","--","--","--","--"]
[null,null,null,"Spouse's SS Benefits",{"$f":"+Spouse_SS_Alt","v":20000},"",20000,20000,20000,20000]
[null,null,null,"Start Age",{"$f":"+Spouse_SS_Start_Alt","v":62},"",62,62,62,62]
[null,null,null,"Ending Age",{"$f":"+Spouse_SS_End_Alt","v":85},"",85,85,85,85]
[null,null,null,"COLA Rate",{"$f":"+SS_COLA_Alt","v":0.02},"",0.02,0.02,0.02,0.02]
[null,null,null,"Benefits have started ",{"$f":"+SS_Started_Alt","v":"n"},"","n","n","n","n"]
[null,null,null,"Automatic spousal benefits ",{"$f":"+Auto_Spousal_Alt","v":"n"},"","n","n","n","n"]
[null,null,null,"Your additional benefits ",{"$f":"+SS_Add_Alt","v":5000},"",5000,5000,5000,5000]
[null,null,null,"Start Age ",{"$f":"+SS_Add_Start_Alt","v":62},"",62,62,62,62]
[null,null,null,"End Age ",{"$f":"+SS_Add_End_Alt","v":69},"",69,69,69,69]
[null,null,null,"Spouse additional benefits ",{"$f":"+SS_Add_Alt_Sp","v":0},"",0,0,0,0]
[null,null,null,"Start Age ",{"$f":"+SS_Add_Start_Alt_Sp","v":0},"",0,0,0,0]
[null,null,null,"End Age ",{"$f":"+SS_Add_End_Alt_Sp","v":0},"",0,0,0,0]
[null,null,null,"Reduction of future benefits - percent ",{"$f":"+SS_re_pc_alt","v":0.24},"",0.24,0.24,0.24,0.24]
[null,null,null,"Year ",{"$f":"+SS_re_yr_alt","v":2038},"",2038,2038,2038,2036]
[null,null,null,"5. Expenses",null,""]
[null,null,null,"Living Expenses Excluding Taxes",{"$f":"+Living_Expenses","v":70000},"",70000,70000,70000,70000]
[null,null,null,"Inflation",{"$f":"+Inflation","v":0.02},"",0.02,0.02,0.02,0.02]
[null,null,null,"Your Age Expenses Change",{"$f":"+Expense_Chg_Year","v":80},"",80,80,80,80]
[null,null,null,"Increase/-Decrease Amount",{"$f":"+Expense_Change","v":0.2},"",0.2,0.2,0.2,0.2]
[null,null,null,"Temporary Expenses",{"$f":"+Temp_Expense","v":5000},null,5000,5000,5000,5000]
[null,null,null,"Start Age",{"$f":"+Temp_Expense_Start","v":62},null,62,62,62,62]
[null,null,null,"End Age",{"$f":"+Temp_Expense_End","v":66},null,66,66,66,66]
[null,null,null,"Medicare Part B Premium",{"$f":"+Medicare_B","v":165},"",165,165,165,165]
[null,null,null,"Medicare Part D Premium",{"$f":"+Medicare_D","v":0},"",0,0,0,0]
[null,null,null,"Medicare_MAGI_1",{"$f":"Medicare_MAGI_1","v":0},"",0,0,0,0]
[null,null,null,"Medicare_MAGI_2",{"$f":"Medicare_MAGI_2","v":0},"",0,0,0,0]
[null,null,null,"Include IRMAA in expenses",{"$f":"IRMAA_Incl","v":"n"},"","n","n","n","n"]
[null,null,null,"6. IRA Contributions & Withdrawals",null,""]
[null,null,null,"IRA 1",null,""]
[null,null,null,"Contribution",{"$f":"+tIRA1_Add","v":0},"",0,0,0,0]
[null,null,null,"Escalation Rate",{"$f":"+tIRA1_Esc","v":0},"",0,0,0,0]
[null,null,null,"Start Age",{"$f":"+tIRA1_Start","v":0},"",0,0,0,0]
[null,null,null,"End Age",{"$f":"+tIRA1_End","v":0},"",0,0,0,0]
[null,null,null,"Withdrawal #1",{"$f":"+tIRA_Withdr_Compare1","v":40000},"",40000,40000,40000,40000]
[null,null,null,"Escalation Rate",{"$f":"+Esc_Compare1","v":0.03},"",0.03,0.03,0.03,0.03]
[null,null,null,"Start Age",{"$f":"+Start_Compare1","v":62},"",62,62,62,62]
[null,null,null,"End Age",{"$f":"+End_Compare1","v":69},"",69,69,69,69]
[null,null,null,"Base case difference #1",{"$f":"+tIRA_Withdr_Base1","v":0},"",0,0,0,0]
[null,null,null,"Escalation Rate",{"$f":"+Esc_Base1","v":0.03},"",0.03,0.03,0.03,0.03]
[null,null,null,"Start Age",{"$f":"+Start_Base1","v":62},"",62,62,62,62]
[null,null,null,"End Age",{"$f":"+End_Base1","v":69},{"$f":"IF(E700<>G700,\"<#>\",\"\")","v":""},69,69,69,69]
[null,null,null,"Withdrawal #2",{"$f":"+tIRA_Withdr_Compare2","v":10000},"",10000,10000,10000,10000]
[null,null,null,"Escalation Rate",{"$f":"+Esc_Compare2","v":-0.1},"",-0.1,-0.1,-0.1,-0.1]
[null,null,null,"Start Age",{"$f":"+Start_Compare2","v":70},"",70,70,70,70]
[null,null,null,"End Age",{"$f":"+End_Compare2","v":75},"",75,75,75,75]
[null,null,null,"Base case difference #2",{"$f":"+tIRA_Withdr_Base2","v":0},"",0,0,0,0]
[null,null,null,"Escalation Rate",{"$f":"+Esc_Base2","v":-0.1},"",-0.1,-0.1,-0.1,-0.1]
[null,null,null,"Start Age",{"$f":"+Start_Base2","v":70},"",70,70,70,70]
[null,null,null,"End Age",{"$f":"+End_Base2","v":75},"",75,75,75,75]
[null,null,null,"IRA 2",null,""]
[null,null,null,"Contribution",{"$f":"+tIRA2_Add","v":6500},"",6500,6500,6500,6500]
[null,null,null,"Escalation Rate",{"$f":"+tIRA2_Esc","v":0},"",0,0,0,0]
[null,null,null,"Start Age",{"$f":"+tIRA2_Start","v":62},"",62,62,62,62]
[null,null,null,"End Age",{"$f":"+tIRA2_End","v":70},"",70,70,70,70]
[null,null,null,"Withdrawal",{"$f":"+tIRA_Withdr_Compare3","v":0},"",0,0,0,0]
[null,null,null,"Escalation Rate",{"$f":"+Esc_Compare3","v":0},"",0,0,0,0]
[null,null,null,"Start Age",{"$f":"+Start_Compare3","v":0},"",0,0,0,0]
[null,null,null,"End Age",{"$f":"+End_Compare3","v":0},"",0,0,0,0]
[null,null,null,"Base case difference",{"$f":"+tIRA_Withdr_Base3","v":0},"",0,0,0,0]
[null,null,null,"Escalation Rate",{"$f":"+Esc_Base3","v":0},"",0,0,0,0]
[null,null,null,"Start Age",{"$f":"+Start_Base3","v":0},"",0,0,0,0]
[null,null,null,"End Age",{"$f":"+End_Base3","v":0},"",0,0,0,0]
[null,null,null,"Roth 1",null,""]
[null,null,null,"Contribution",{"$f":"Roth1_Add","v":1000},"",1000,1000,1000,1000]
[null,null,null,"Escalation Rate",{"$f":"Roth1_Esc","v":0.1},"",0.1,0.1,0.1,0.1]
[null,null,null,"Start Age",{"$f":"Roth1_Start","v":62},"",62,62,62,62]
[null,null,null,"End Age",{"$f":"Roth1_End","v":65},"",65,65,65,65]
[null,null,null,"Withdrawal 1",{"$f":"+With_ExRoth","v":30000},"",30000,30000,30000,500]
[null,null,null,"Escalation Rate",{"$f":"+Esc_ExRoth","v":0},"",0,0,0,0]
[null,null,null,"Start Age",{"$f":"+Start_ExRoth","v":80},"",80,80,80,80]
[null,null,null,"End Age",{"$f":"+End_ExRoth","v":0},"",0,0,0,0]
[null,null,null,"Withdrawal 2",{"$f":"+With_ExRoth1_2","v":10000},"",10000,10000,10000,500]
[null,null,null,"Escalation Rate",{"$f":"+Esc_ExRoth1_2","v":0},"",0,0,0,0]
[null,null,null,"Start Age",{"$f":"+Start_ExRoth1_2","v":80},"",80,80,80,80]
[null,null,null,"End Age",{"$f":"+End_ExRoth1_2","v":0},"",0,0,0,0]
[null,null,null,"Roth 2",null,""]
[null,null,null,"Withdrawal",{"$f":"+With_ExRoth2","v":5000},"",5000,5000,5000,5000]
[null,null,null,"Escalation Rate",{"$f":"+Esc_ExRoth2","v":0.1},"",0.1,0.1,0.1,0.1]
[null,null,null,"Start Age",{"$f":"+Start_ExRoth2","v":70},"",70,70,70,70]
[null,null,null,"End Age",{"$f":"+End_ExRoth2","v":75},"",75,75,75,75]
[null,null,null,"Inherited IRA 1",null,""]
[null,null,null,"Withdrawal",{"$f":"+With_InhIRA","v":4000},"",4000,4000,4000,4000]
[null,null,null,"Escalation Rate",{"$f":"+Esc_InhIRA","v":0},"",0,0,0,0]
[null,null,null,"Start Age",{"$f":"+Start_InhIRA","v":77},"",77,77,77,77]
[null,null,null,"End Age",{"$f":"+End_InhIRA","v":79},"",79,79,79,79]
[null,null,null,"Inherited IRA 2",null,""]
[null,null,null,"Withdrawal",{"$f":"+With_InhIRA2","v":1000},"",1000,1000,1000,1000]
[null,null,null,"Escalation Rate",{"$f":"+Esc_InhIRA2","v":0.1},"",0.1,0.1,0.1,0.1]
[null,null,null,"Start Age",{"$f":"+Start_InhIRA2","v":78},"",78,78,78,78]
[null,null,null,"End Age",{"$f":"+End_InhIRA2","v":80},"",80,80,80,80]
[null,null,null,"Discount Rate for PV Calculation",{"$f":"+Discount_Rate","v":0.03},"",0.03,0.03,0.03,0.03]
[null,null,null,"7. Special Events",null,""]
[null,null,null,"Inheritance 1 - Include?",{"$f":"+Inheritance","v":"y"},"","y","y","y","y"]
[null,null,null,"Taxable Account Amount",{"$f":"+Inherit_Taxable","v":60000},"",60000,60000,60000,60000]
[null,null,null,"IRA Amount",{"$f":"+Inherit_tIRA","v":40000},"",40000,40000,40000,40000]
[null,null,null,"Age When Event Occurs",{"$f":"+Inherit_Age","v":77},"",77,77,77,77]
[null,null,null,"Inheritance 2 - Include?",{"$f":"+Inheritance2","v":"y"},"","y","y","y","y"]
[null,null,null,"Taxable Account Amount",{"$f":"+Inherit_Taxable2","v":40000},"",40000,40000,40000,40000]
[null,null,null,"IRA Amount",{"$f":"+Inherit_tIRA2","v":60000},"",60000,60000,60000,60000]
[null,null,null,"Age When Event Occurs",{"$f":"+Inherit_Age2","v":72},"",72,72,72,72]
[null,null,null,"Asset Sale 1 - Include?",{"$f":"+Asset_Sale","v":"y"},"","y","y","y","y"]
[null,null,null,"Amount",{"$f":"+Asset_Sale_Amt","v":100000},"",100000,100000,100000,100000]
[null,null,null,"Age When Event Occurs",{"$f":"+Asset_Sale_Age","v":86},"",86,86,86,86]
[null,null,null,"Asset Sale 2 Home - Include?",{"$f":"+Asset_Sale2","v":"y"},"","y","y","y","y"]
[null,null,null,"Amount",{"$f":"+Asset_Sale_Amt2","v":400000},{"$f":"IF(E764<>G764,\"<#>\",\"\")","v":""},400000,400000,400000,400000]
[null,null,null,"Age When Event Occurs",{"$f":"+Asset_Sale_Age2","v":84},"",84,84,84,84]
[null,null,null,"Expenditure 1 - Include?",{"$f":"+Expenditure","v":"y"},"","y","y","y","y"]
[null,null,null,"Amount",{"$f":"+Expenditure_Amt","v":80000},"",80000,80000,80000,80000]
[null,null,null,"Age When Event Occurs",{"$f":"+Expenditure_Age","v":72},"",72,72,72,72]
[null,null,null,"Expenditure 2 - Include?",{"$f":"+Expenditure2","v":"y"},"","y","y","y","y"]
[null,null,null,"Amount",{"$f":"+Expenditure_Amt2","v":20000},"",20000,20000,20000,20000]
[null,null,null,"Age When Event Occurs",{"$f":"+Expenditure_Age2","v":74},"",74,74,74,74]
[null,null,null,"QCD",null,""]
[null,null,null,"Include in portfolio? ",{"$f":"+Qual1","v":"y"},"","y","y","y","y"]
[null,null,null,"IRA source 1",{"$f":"+QCD_Src1","v":"i2"},"","i2","i2","i2","i2"]
[null,null,null,"IRA source 2",{"$f":"+QCD_Src2","v":"h2"},"","h2","h2","h2","h2"]
[null,null,null,"Age at first donation 1",{"$f":"+QCD_Age1","v":74},"",74,74,74,73]
[null,null,null,"Age at first donation 2",{"$f":"+QCD_Age2","v":75},"",75,75,75,75]
[null,null,null,"QCD 1",{"$f":"+QCD_Amt1","v":15000},"",15000,15000,15000,15000]
[null,null,null,"QCD 2",{"$f":"+QCD_Amt2","v":5000},"",5000,5000,5000,5000]
[null,null,null,"Total donation years 1",{"$f":"+QCD1_Cnt","v":5},"",5,5,5,5]
[null,null,null,"Total donation years 2",{"$f":"+QCD2_Cnt","v":5},"",5,5,5,5]
[null,null,null,"8. Income Taxes",null,""]
[null,null,null,"Filing Status: Married Jointly or Single?",{"$f":"+Filing_Status","v":"m"},"","m","m","m","m"]
[null,null,null,{"$f":"\"Year to start Single Rate: \" & First_Year & \"-\" & Final_Year","v":"Year to start Single Rate: 2024-2053"},{"$f":"+Single_Rate_Start","v":2048},"",2048,2048,2048,2047]
[null,null,null,"Itemized Deductions in First Year",{"$f":"+Itemized","v":25000},"",25000,25000,25000,25000]
[null,null,null,"Itemized Deductions Yearly Escalation Rate",{"$f":"+Esc_Itemized","v":0.05},"",0.05,0.05,0.05,0.05]
[null,null,null,"Your Age for Last Itemized Year",{"$f":"+End_Itemized","v":68},"",68,68,68,68]
[null,null,null,"Taxable account yearly growth",{"$f":"+F273","v":10000},"",10000,10000,10000,10000]
[null,null,null,"Less tax-exempt earnings",{"$f":"+F274","v":2000},"",2000,2000,2000,2000]
[null,null,null,"Net growth distributed as dividends, etc",{"$f":"+E276","v":2000},"",2000,2000,2000,2000]
[null,null,null,"Distributed qualified dividends and LTCG",{"$f":"+E277","v":1000},"",1000,1000,1000,1000]
[null,null,null,"Use percent of state AGI or brackets?",{"$f":"+State_Method","v":"bracket"},"","bracket","bracket","bracket","bracket"]
[null,null,null,"State Effective Tax Rate",{"$f":"+State_Rate","v":0.01},"",0.01,0.01,0.01,0.01]
[null,null,null,"State Effective Tax Rate future",{"$f":"+State_Rate2","v":0.02},"",0.02,0.02,0.02,0.02]
[null,null,null,"SS Benefits Taxable in State?",{"$f":"+SS_Tax_State","v":"n"},"","n","n","n","n"]
[null,null,null,"SS Benefits Taxable in State future",{"$f":"+SS_Tax_State2","v":"y"},"","y","y","y","y"]
[null,null,null,"Percent of Pension 1 taxable in state",{"$f":"+Pen_Tax_State","v":1},"",1,1,1,1]
[null,null,null,"Percent of Pension 1 taxable in state future",{"$f":"+Pen_Tax_State2","v":0.5},"",0.5,0.5,0.5,0.5]
[null,null,null,"Percent of Tax-Exempt taxable in state",{"$f":"+TaxEx_State","v":1},"",1,1,1,1]
[null,null,null,"Percent of Tax-Exempt taxable in state future",{"$f":"+TaxEx_State2","v":0},"",0,0,0,0]
[null,null,null,"Percent of IRA withdrawals taxable in state",{"$f":"IRA_State","v":1},null,1,1,1,1]
[null,null,null,"Percent of IRA withdrawals taxable in future state",{"$f":"IRA_State2","v":1},null,1,1,1,1]
[null,null,null,"State tax bracket escalation",{"$f":"State_Esc","v":0.02},null,0.02,0.02,0.02,0.02]
[null,null,null,"Future state tax bracket escalation",{"$f":"State2_Esc","v":0.02},null,0.02,0.02,0.02,0.02]
[null,null,null,"Personal exemption",{"$f":"+State_PE","v":2000},{"$f":"IF(E805<>G805,\"<#>\",\"\")","v":""},2000,2000,2000,2000]
[null,null,null,"Additional  exemptions",{"$f":"+Exemptions_Add","v":0},"",0,0,0,0]
[null,null,null,"Start age",{"$f":"+Exemptions_Start","v":0},"",0,0,0,0]
[null,null,null,"End age",{"$f":"+Exemptions_End","v":0},"",0,0,0,0]
[null,null,null,"Standard deduction ",{"$f":"+State_SD","v":5000},"",5000,5000,5000,5000]
[null,null,null,"Bracket 1 ",{"$f":"+State_Br_Per1","v":0.02},"",0.02,0.02,0.02,0.02]
[null,null,null,"Up to",{"$f":"+State_Br_Amt1","v":10000},"",10000,10000,10000,10000]
[null,null,null,"Bracket 2 ",{"$f":"+State_Br_Per2","v":0.03},"",0.03,0.03,0.03,0.03]
[null,null,null,"Up to",{"$f":"+State_Br_Amt2","v":30000},"",30000,30000,30000,30000]
[null,null,null,"Bracket 3 ",{"$f":"+State_Br_Per3","v":0.04},"",0.04,0.04,0.04,0.04]
[null,null,null,"Personal exemption future",{"$f":"+State2_PE","v":4000},"",4000,4000,4000,4000]
[null,null,null,"Standard deduction future",{"$f":"+State2_SD","v":6000},"",6000,6000,6000,6000]
[null,null,null,"Bracket 1 future",{"$f":"+State2_Br_Per1","v":0.05},"",0.05,0.05,0.05,0.05]
[null,null,null,"Up to",{"$f":"+State2_Br_Amt1","v":25000},"",25000,25000,25000,25000]
[null,null,null,"Bracket 2 future",{"$f":"+State2_Br_Per2","v":7.0000000000000007E-2},"",7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,"Up to",{"$f":"+State2_Br_Amt2","v":80000},"",80000,80000,80000,80000]
[null,null,null,"Bracket 3 future",{"$f":"+State2_Br_Per3","v":0.08},"",0.08,0.08,0.08,0.08]
[null,null,null,"Escalate deduction and exemptions ",{"$f":"+Esc_Fed_Ded","v":"y"},"","y","y","y","y"]
[null,null,null,"Moving Age - Your Age",{"$f":"+State_Move_Age","v":84},"",84,84,84,84]
[null,null,null,"9. Alternative Tax Rates",null,""]
[null,null,null,"Married Rates (first 4)",{"$f":"+Setup!E318*100 & \",\" & Setup!E319*100 & \",\" & Setup!E320*100 & \",\" & Setup!E321*100","v":"15,20,30,33"},"","15,20,30,33","15,20,30,33","15,20,30,33","15,20,30,33"]
[null,null,null,"Change Year (first)",{"$f":"+Setup!F318","v":2025},"",2025,2025,2025,2025]
[null,null,null,"Single Rates (first 4)",{"$f":"+Setup!H318*100 & \",\" & Setup!H319*100 & \",\" & Setup!H320*100 & \",\" & Setup!H321*100","v":"14,19,29,32"},"","14,19,29,32","14,19,29,32","14,19,29,32","14,19,29,32"]
[null,null,null,"Change Year (first)",{"$f":"+Setup!I319","v":2025},"",2025,2025,2025,2025]
[null,null,null,"10. Roth Conv and Withdr Amounts",null,""]
[null,null,null,"Use Calculated or Entered Amounts?",{"$f":"+Roth_Method","v":"e"},"","e","e","e","e"]
[null,null,null,"Conversions - Starting Amounts",{"$f":"+Roth_Convert","v":15000},"",15000,15000,15000,15000]
[null,null,null,"Annual Escalation/-Reduction",{"$f":"+Roth_Esc","v":9.5000000000000001E-2},{"$f":"IF(E832<>G832,\"<#>\",\"\")","v":""},9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2]
[null,null,null,"Start Age",{"$f":"+Roth_Start","v":62},"",62,62,62,62]
[null,null,null,"End Age",{"$f":"+Roth_Convert","v":15000},"",15000,15000,15000,15000]
[null,null,null,"Withdrawals - Starting Amounts",{"$f":"+Roth_With","v":10000},"",10000,10000,10000,10000]
[null,null,null,"Annual Escalation/-Reduction",{"$f":"+Roth_W_Esc","v":0.5},"",0.5,0.5,0.5,0.5]
[null,null,null,"Start Age",{"$f":"+Roth_W_Start","v":75},"",75,75,75,75]
[null,null,null,"End Age",{"$f":"+Roth_W_End","v":76},"",76,76,76,76]
[null,null,null,"Calculated Totals",{"$f":"+Setup!E336","v":0},"",0,0,0,0]
[null,null,null,"Calculated Totals",{"$f":"+Setup!F336","v":0},"",0,0,0,0]
[null,null,null,"Entered Amounts - Conversions",{"$f":"+Roth_Conversion","v":280000},"",280000,280000,280000,280000]
[null,null,null,"Entered Amounts - Withdrawals",{"$f":"+Setup!D340","v":25000},"",25000,25000,25000,25000]
[null,null,null,"spare"]
[null,null,null,"spare"]
[{"$f":"ROW()","v":845},null,null,"spare"]
[null,null,null,null,"Copy Above"]
[null,null,"Update Copy_Results 1-4 macros if setup factors added/removed changing above start/end line numbers"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Last Line"]

{"sheet":"Summary","index":2,"n_rows":151,"n_cols":79,"rows_kept":151,"cut":false,"hidden":false,"merged":[[5,17,5,18],[101,17,101,18],[53,17,53,18]]}
[null,"Summary of Results",null,null,null,null,null,null,null,null,"    Instructions",null,null,null,null,null,"border & lines",null,null,null,"cell comments to Word ",null,null,null,null,"hidden>","x","x","x","x","x","x","x","x",null,null,null,null,null,null,null,null,"hidden> ","x","x",null,null,null,null,"x","x",null,null,null,"x","x",null,null,"x","x",null,"x","x",null,null,null,null,"x","x"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(E49>1,E49<-1),OR(K4231<>K49,K96<>K97)),\"Alert: check totals for difference\",\".\")","v":"."},null,null,null,null,null,"hidden columns",null,null,"hidden",null,"Display Units",1000]
[]
[null,{"$f":"IF(Sum_Rnd=1000,\"($000)\",IF(Sum_Rnd=100,\"($00)\"))","v":"($000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Portfolio"]
[null,null,null,null,null,"Account Balances - Start of Year",null,null,null,null,null,null,"Earnings and Income",null,null,null,null,null,null,null,null,null,null,null,"Expenditures and (Receipts)",null,null,null,null,null,null,null,null,null,null,null,null,"memo",null,"Balance",null,"Withdrawals and Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Account Balances - End of Year"]
[null,null,"    Ages",null,null,null,null,"Inherit",null,"Roth",null,null,null,null,"Inherit",null,"Roth","SS Benefits",null,null,null,null,null,null,null,null,"Inherit","Asset","Spec","SPIA","SPIA","Inhrt","SPIA",null,null,"Total",null,"IRMMA",null,"End of",null,"                       IRA 1",null,null,null,null,null,null,"        IRA 2",null,null,null,null,"   Inhrtd IRA 1",null,null,null,"   Inhrtd IRA 2",null,null,null,"   Roth IRA 1",null,null," Roth 1",null," Roth 2","  Roth Conver",null,"Convr",null,"To",null,null,null,"Inherit",null,"Roth"]
[null,null,"You","Sp","Year","Taxable","IRA","IRA","Roth","Convr","Total",null,"Taxable","IRA","IRA","Roth","Convr","You","Spouse","SPIA","Pension","Other","Total",null,"Living","Taxes","Taxbl","Sale","Expend","Taxbl","IRA","IRA","Roth","QCD",null,"Other","Total",{"$f":"IF(IRMAA_Incl=\"y\",\"Incl'f\",\"Excl\")","v":"Excl"},null,"Year",null,"RMD","Convr","Wdr1&2","With-A","SPIA","Contrb","Withdr","RMD","Withdr","With-A","Contrb","Withdr","RMD","Withdr","With-A","Withdr","RMD","Withdr","With-A","Withdr","Withdr","With-A","Contrb","SPIA","Withdr","Withdr","Withdr","With-A","Withdr","QCD","Taxbl",null,"Taxable","IRAs","IRAs","Roths","Convr","Total"]
[null,1,{"$f":"+Details!F$4","v":62},{"$f":"+Details!F$5","v":61},{"$f":"+Details!$F$7","v":2024},{"$f":"ROUND(+Details!$F$8/$W$2,1)","v":200},{"$f":"ROUND(+Details!$F$11/$W$2,0)","v":700},{"$f":"ROUND(+Details!$F$14/$W$2,0)","v":0},{"$f":"ROUND(+Details!$F$17/$W$2,0)","v":100},{"$f":"ROUND(+Details!$F$18/$W$2,0)","v":0},{"$f":"SUM(F8:J8)","v":1000},null,{"$f":"ROUND(+Details!$F$28/$W$2,0)","v":9},{"$f":"ROUND(+Details!$F$31/$W$2,0)","v":43},{"$f":"ROUND(+Details!$F$34/$W$2,0)","v":0},{"$f":"ROUND(+Details!$F$37/$W$2,0)","v":6},{"$f":"ROUND(+Details!$F$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$F$49/$W$2,0)","v":0},{"$f":"ROUND(+Details!$F$60/$W$2,0)","v":0},{"$f":"ROUND(+Details!$F$65/$W$2,0)","v":0},{"$f":"ROUND((Details!$F$66+Details!$F$67)/$W$2,0)","v":10},{"$f":"ROUND((Details!$F$68+Details!$F$69)/$W$2,0)","v":10},{"$f":"SUM(M8:V8)","v":78},null,{"$f":"ROUND(Details!$F$144/$W$2,0)","v":75},{"$f":"ROUND(Details!$F$145/$W$2,0)","v":5},{"$f":"ROUND(-Details!$F$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$F$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$F$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$F$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$F$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$F$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$F$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$F$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$F$254/$W$2,0)","v":0},{"$f":"+Y8+Z8+AJ8","v":80},{"$f":"-ROUND(-Details!$F$286/$W$2,0)","v":0},null,{"$f":"+K8+W8-AK8","v":998},null,{"$f":"-ROUND(+Details!$F$94/$W$2,0)","v":0},{"$f":"ROUND(+Details!$F$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$F$91/$W$2,0)","v":40},{"$f":"-ROUND(+Details!$F$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$F$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$F$74/$W$2,0)","v":0},{"$f":"+AR8+AS8","v":40},{"$f":"-ROUND(+Details!$F$102/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$F$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$F$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$F$75/$W$2,0)","v":7},{"$f":"+AX8+AY8","v":0},{"$f":"-ROUND(+Details!$F$110/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$F$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$F$116/$W$2,0)","v":0},{"$f":"+BC8+BD8","v":0},{"$f":"-ROUND(+Details!$F$111/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$F$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$F$117/$W$2,0)","v":0},{"$f":"+BG8+BH8","v":0},{"$f":"-ROUND(+Details!$F$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$F$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$F$76/$W$2,0)","v":1},{"$f":"-ROUND(+Details!$F$127/$W$2,0)","v":0},{"$f":"+BJ8+BK8","v":0},{"$f":"-ROUND(+Details!$F$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$F$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$F$135/$W$2,0)","v":0},{"$f":"+BP8+BQ8","v":0},{"$f":"-AH8","v":0},{"$f":"+AP8+AT8-AU8+AV8+AW8+BA8+BB8+BE8+BF8+BI8+BM8+BN8+BO8+BR8+BS8-AZ8","v":33},null,{"$f":"ROUND(+Details!$F$262/$W$2,1)","v":182.1},{"$f":"ROUND(+Details!$F$265/$W$2,1)","v":709.7},{"$f":"ROUND(+Details!$F$268/$W$2,1)","v":0},{"$f":"ROUND(+Details!$F$271/$W$2,1)","v":107.1},{"$f":"ROUND(+Details!$F$272/$W$2,1)","v":0},{"$f":"SUM(BV8:BZ8)","v":998.90000000000009}]
[null,{"$f":"+B8+1","v":2},{"$f":"+Details!G$4","v":63},{"$f":"+Details!G$5","v":62},{"$f":"+Details!$G$7","v":2025},{"$f":"ROUND(+Details!$G$8/$W$2,0)","v":182},{"$f":"ROUND(+Details!$G$11/$W$2,0)","v":710},{"$f":"ROUND(+Details!$G$14/$W$2,0)","v":0},{"$f":"ROUND(+Details!$G$17/$W$2,0)","v":107},{"$f":"ROUND(+Details!$G$18/$W$2,0)","v":0},999,null,{"$f":"ROUND(+Details!$G$28/$W$2,0)","v":9},{"$f":"ROUND(+Details!$G$31/$W$2,0)","v":44},{"$f":"ROUND(+Details!$G$34/$W$2,0)","v":0},{"$f":"ROUND(+Details!$G$37/$W$2,0)","v":7},{"$f":"ROUND(+Details!$G$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$G$49/$W$2,0)","v":0},{"$f":"ROUND(+Details!$G$60/$W$2,0)","v":0},{"$f":"ROUND(+Details!$G$65/$W$2,0)","v":0},{"$f":"ROUND((Details!$G$66+Details!$G$67)/$W$2,0)","v":10},{"$f":"ROUND((Details!$G$68+Details!$G$69)/$W$2,0)","v":25},95,null,{"$f":"ROUND(Details!$G$144/$W$2,0)","v":76},{"$f":"ROUND(Details!$G$145/$W$2,0)","v":7},{"$f":"ROUND(-Details!$G$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$G$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$G$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$G$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$G$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$G$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$G$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$G$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$G$254/$W$2,0)","v":0},83,{"$f":"-ROUND(-Details!$G$286/$W$2,0)","v":0},null,1011,null,{"$f":"-ROUND(+Details!$G$94/$W$2,0)","v":0},{"$f":"ROUND(+Details!$G$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$G$91/$W$2,0)","v":41},{"$f":"-ROUND(+Details!$G$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$G$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$G$74/$W$2,0)","v":0},{"$f":"+AR9+AS9","v":41},{"$f":"-ROUND(+Details!$G$102/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$G$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$G$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$G$75/$W$2,0)","v":7},{"$f":"+AX9+AY9","v":0},{"$f":"-ROUND(+Details!$G$110/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$G$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$G$116/$W$2,0)","v":0},{"$f":"+BC9+BD9","v":0},{"$f":"-ROUND(+Details!$G$111/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$G$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$G$117/$W$2,0)","v":0},{"$f":"+BG9+BH9","v":0},{"$f":"-ROUND(+Details!$G$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$G$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$G$76/$W$2,0)","v":1},{"$f":"-ROUND(+Details!$G$127/$W$2,0)","v":0},{"$f":"+BJ9+BK9","v":0},{"$f":"-ROUND(+Details!$G$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$G$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$G$135/$W$2,0)","v":0},{"$f":"+BP9+BQ9","v":0},0,{"$f":"+AP9+AT9-AU9+AV9+AW9+BA9+BB9+BE9+BF9+BI9+BM9+BN9+BO9+BR9+BS9-AZ9","v":34},null,{"$f":"ROUND(+Details!$G$262/$W$2,0)","v":177},{"$f":"ROUND(+Details!$G$265/$W$2,0)","v":719},{"$f":"ROUND(+Details!$G$268/$W$2,0)","v":0},{"$f":"ROUND(+Details!$G$271/$W$2,0)","v":115},{"$f":"ROUND(+Details!$G$272/$W$2,0)","v":0},1011]
[null,{"$f":"+B9+1","v":3},{"$f":"+Details!H$4","v":64},{"$f":"+Details!H$5","v":63},{"$f":"+Details!$H$7","v":2026},{"$f":"ROUND(+Details!$H$8/$W$2,0)","v":177},{"$f":"ROUND(+Details!$H$11/$W$2,0)","v":719},{"$f":"ROUND(+Details!$H$14/$W$2,0)","v":0},{"$f":"ROUND(+Details!$H$17/$W$2,0)","v":115},{"$f":"ROUND(+Details!$H$18/$W$2,0)","v":0},1011,null,{"$f":"ROUND(+Details!$H$28/$W$2,0)","v":8},{"$f":"ROUND(+Details!$H$31/$W$2,0)","v":44},{"$f":"ROUND(+Details!$H$34/$W$2,0)","v":0},{"$f":"ROUND(+Details!$H$37/$W$2,0)","v":7},{"$f":"ROUND(+Details!$H$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$H$49/$W$2,0)","v":0},{"$f":"ROUND(+Details!$H$60/$W$2,0)","v":0},{"$f":"ROUND(+Details!$H$65/$W$2,0)","v":0},{"$f":"ROUND((Details!$H$66+Details!$H$67)/$W$2,0)","v":10},{"$f":"ROUND((Details!$H$68+Details!$H$69)/$W$2,0)","v":11},80,null,{"$f":"ROUND(Details!$H$144/$W$2,0)","v":78},{"$f":"ROUND(Details!$H$145/$W$2,0)","v":5},{"$f":"ROUND(-Details!$H$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$H$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$H$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$H$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$H$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$H$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$H$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$H$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$H$254/$W$2,0)","v":0},83,{"$f":"-ROUND(-Details!$H$286/$W$2,0)","v":0},null,1008,null,{"$f":"-ROUND(+Details!$H$94/$W$2,0)","v":0},{"$f":"ROUND(+Details!$H$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$H$91/$W$2,0)","v":42},{"$f":"-ROUND(+Details!$H$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$H$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$H$74/$W$2,0)","v":0},42,{"$f":"-ROUND(+Details!$H$102/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$H$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$H$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$H$75/$W$2,0)","v":7},0,{"$f":"-ROUND(+Details!$H$110/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$H$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$H$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$H$111/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$H$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$H$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$H$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$H$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$H$76/$W$2,0)","v":1},{"$f":"-ROUND(+Details!$H$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$H$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$H$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$H$135/$W$2,0)","v":0},0,0,35,null,{"$f":"ROUND(+Details!$H$262/$W$2,0)","v":158},{"$f":"ROUND(+Details!$H$265/$W$2,0)","v":727},{"$f":"ROUND(+Details!$H$268/$W$2,0)","v":0},{"$f":"ROUND(+Details!$H$271/$W$2,0)","v":123},{"$f":"ROUND(+Details!$H$272/$W$2,0)","v":0},1008]
[null,4,{"$f":"+Details!I$4","v":65},{"$f":"+Details!I$5","v":64},{"$f":"+Details!$I$7","v":2027},{"$f":"ROUND(+Details!$I$8/$W$2,0)","v":158},{"$f":"ROUND(+Details!$I$11/$W$2,0)","v":727},{"$f":"ROUND(+Details!$I$14/$W$2,0)","v":0},{"$f":"ROUND(+Details!$I$17/$W$2,0)","v":123},{"$f":"ROUND(+Details!$I$18/$W$2,0)","v":0},1008,null,{"$f":"ROUND(+Details!$I$28/$W$2,0)","v":7},{"$f":"ROUND(+Details!$I$31/$W$2,0)","v":45},{"$f":"ROUND(+Details!$I$34/$W$2,0)","v":0},{"$f":"ROUND(+Details!$I$37/$W$2,0)","v":8},{"$f":"ROUND(+Details!$I$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$I$49/$W$2,0)","v":0},{"$f":"ROUND(+Details!$I$60/$W$2,0)","v":0},{"$f":"ROUND(+Details!$I$65/$W$2,0)","v":0},{"$f":"ROUND((Details!$I$66+Details!$I$67)/$W$2,0)","v":11},{"$f":"ROUND((Details!$I$68+Details!$I$69)/$W$2,0)","v":11},82,null,{"$f":"ROUND(Details!$I$144/$W$2,0)","v":79},{"$f":"ROUND(Details!$I$145/$W$2,0)","v":5},{"$f":"ROUND(-Details!$I$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$I$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$I$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$I$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$I$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$I$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$I$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$I$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$I$254/$W$2,0)","v":0},84,{"$f":"-ROUND(-Details!$I$286/$W$2,0)","v":0},null,1006,null,{"$f":"-ROUND(+Details!$I$94/$W$2,0)","v":0},{"$f":"ROUND(+Details!$I$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$I$91/$W$2,0)","v":44},{"$f":"-ROUND(+Details!$I$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$I$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$I$74/$W$2,0)","v":0},44,{"$f":"-ROUND(+Details!$I$102/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$I$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$I$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$I$75/$W$2,0)","v":7},0,{"$f":"-ROUND(+Details!$I$110/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$I$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$I$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$I$111/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$I$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$I$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$I$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$I$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$I$76/$W$2,0)","v":1},{"$f":"-ROUND(+Details!$I$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$I$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$I$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$I$135/$W$2,0)","v":0},0,0,37,null,{"$f":"ROUND(+Details!$I$262/$W$2,0)","v":139},{"$f":"ROUND(+Details!$I$265/$W$2,0)","v":734},{"$f":"ROUND(+Details!$I$268/$W$2,0)","v":0},{"$f":"ROUND(+Details!$I$271/$W$2,0)","v":132},{"$f":"ROUND(+Details!$I$272/$W$2,0)","v":0},1005]
[null,5,{"$f":"+Details!J$4","v":66},{"$f":"+Details!J$5","v":65},{"$f":"+Details!$J$7","v":2028},{"$f":"ROUND(+Details!$J$8/$W$2,0)","v":139},{"$f":"ROUND(+Details!$J$11/$W$2,0)","v":734},{"$f":"ROUND(+Details!$J$14/$W$2,0)","v":0},{"$f":"ROUND(+Details!$J$17/$W$2,0)","v":132},{"$f":"ROUND(+Details!$J$18/$W$2,0)","v":0},1005,null,{"$f":"ROUND(+Details!$J$28/$W$2,0)","v":7},{"$f":"ROUND(+Details!$J$31/$W$2,0)","v":45},{"$f":"ROUND(+Details!$J$34/$W$2,0)","v":0},{"$f":"ROUND(+Details!$J$37/$W$2,0)","v":8},{"$f":"ROUND(+Details!$J$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$J$49/$W$2,0)","v":0},{"$f":"ROUND(+Details!$J$60/$W$2,0)","v":0},{"$f":"ROUND(+Details!$J$65/$W$2,0)","v":0},{"$f":"ROUND((Details!$J$66+Details!$J$67)/$W$2,0)","v":11},{"$f":"ROUND((Details!$J$68+Details!$J$69)/$W$2,0)","v":12},83,null,{"$f":"ROUND(Details!$J$144/$W$2,0)","v":81},{"$f":"ROUND(Details!$J$145/$W$2,0)","v":5},{"$f":"ROUND(-Details!$J$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$J$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$J$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$J$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$J$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$J$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$J$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$J$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$J$254/$W$2,0)","v":0},86,{"$f":"-ROUND(-Details!$J$286/$W$2,0)","v":0},null,1002,null,{"$f":"-ROUND(+Details!$J$94/$W$2,0)","v":0},{"$f":"ROUND(+Details!$J$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$J$91/$W$2,0)","v":45},{"$f":"-ROUND(+Details!$J$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$J$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$J$74/$W$2,0)","v":0},45,{"$f":"-ROUND(+Details!$J$102/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$J$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$J$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$J$75/$W$2,0)","v":7},0,{"$f":"-ROUND(+Details!$J$110/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$J$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$J$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$J$111/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$J$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$J$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$J$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$J$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$J$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$J$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$J$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$J$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$J$135/$W$2,0)","v":0},0,0,38,null,{"$f":"ROUND(+Details!$J$262/$W$2,0)","v":121},{"$f":"ROUND(+Details!$J$265/$W$2,0)","v":741},{"$f":"ROUND(+Details!$J$268/$W$2,0)","v":0},{"$f":"ROUND(+Details!$J$271/$W$2,0)","v":140},{"$f":"ROUND(+Details!$J$272/$W$2,0)","v":0},1002]
[null,6,{"$f":"+Details!K$4","v":67},{"$f":"+Details!K$5","v":66},{"$f":"+Details!$K$7","v":2029},{"$f":"ROUND(+Details!$K$8/$W$2,0)","v":121},{"$f":"ROUND(+Details!$K$11/$W$2,0)","v":741},{"$f":"ROUND(+Details!$K$14/$W$2,0)","v":0},{"$f":"ROUND(+Details!$K$17/$W$2,0)","v":140},{"$f":"ROUND(+Details!$K$18/$W$2,0)","v":0},1002,null,{"$f":"ROUND(+Details!$K$28/$W$2,0)","v":6},{"$f":"ROUND(+Details!$K$31/$W$2,0)","v":45},{"$f":"ROUND(+Details!$K$34/$W$2,0)","v":0},{"$f":"ROUND(+Details!$K$37/$W$2,0)","v":9},{"$f":"ROUND(+Details!$K$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$K$49/$W$2,0)","v":0},{"$f":"ROUND(+Details!$K$60/$W$2,0)","v":22},{"$f":"ROUND(+Details!$K$65/$W$2,0)","v":0},{"$f":"ROUND((Details!$K$66+Details!$K$67)/$W$2,0)","v":11},{"$f":"ROUND((Details!$K$68+Details!$K$69)/$W$2,0)","v":12},105,null,{"$f":"ROUND(Details!$K$144/$W$2,0)","v":77},{"$f":"ROUND(Details!$K$145/$W$2,0)","v":7},{"$f":"ROUND(-Details!$K$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$K$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$K$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$K$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$K$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$K$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$K$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$K$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$K$254/$W$2,0)","v":0},84,{"$f":"-ROUND(-Details!$K$286/$W$2,0)","v":0},null,1023,null,{"$f":"-ROUND(+Details!$K$94/$W$2,0)","v":0},{"$f":"ROUND(+Details!$K$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$K$91/$W$2,0)","v":46},{"$f":"-ROUND(+Details!$K$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$K$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$K$74/$W$2,0)","v":0},46,{"$f":"-ROUND(+Details!$K$102/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$K$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$K$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$K$75/$W$2,0)","v":7},0,{"$f":"-ROUND(+Details!$K$110/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$K$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$K$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$K$111/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$K$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$K$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$K$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$K$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$K$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$K$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$K$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$K$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$K$135/$W$2,0)","v":0},0,0,39,null,{"$f":"ROUND(+Details!$K$262/$W$2,0)","v":128},{"$f":"ROUND(+Details!$K$265/$W$2,0)","v":746},{"$f":"ROUND(+Details!$K$268/$W$2,0)","v":0},{"$f":"ROUND(+Details!$K$271/$W$2,0)","v":148},{"$f":"ROUND(+Details!$K$272/$W$2,0)","v":0},1022]
[null,7,{"$f":"+Details!L$4","v":68},{"$f":"+Details!L$5","v":67},{"$f":"+Details!$L$7","v":2030},{"$f":"ROUND(+Details!$L$8/$W$2,0)","v":128},{"$f":"ROUND(+Details!$L$11/$W$2,0)","v":746},{"$f":"ROUND(+Details!$L$14/$W$2,0)","v":0},{"$f":"ROUND(+Details!$L$17/$W$2,0)","v":148},{"$f":"ROUND(+Details!$L$18/$W$2,0)","v":0},1022,null,{"$f":"ROUND(+Details!$L$28/$W$2,0)","v":7},{"$f":"ROUND(+Details!$L$31/$W$2,0)","v":45},{"$f":"ROUND(+Details!$L$34/$W$2,0)","v":0},{"$f":"ROUND(+Details!$L$37/$W$2,0)","v":9},{"$f":"ROUND(+Details!$L$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$L$49/$W$2,0)","v":0},{"$f":"ROUND(+Details!$L$60/$W$2,0)","v":23},{"$f":"ROUND(+Details!$L$65/$W$2,0)","v":0},{"$f":"ROUND((Details!$L$66+Details!$L$67)/$W$2,0)","v":12},{"$f":"ROUND((Details!$L$68+Details!$L$69)/$W$2,0)","v":13},{"$f":"SUM(M14:V14)","v":109},null,{"$f":"ROUND(Details!$L$144/$W$2,0)","v":79},{"$f":"ROUND(Details!$L$145/$W$2,0)","v":7},{"$f":"ROUND(-Details!$L$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$L$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$L$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$L$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$L$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$L$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$L$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$L$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$L$254/$W$2,0)","v":0},86,{"$f":"-ROUND(-Details!$L$286/$W$2,0)","v":0},null,1045,null,{"$f":"-ROUND(+Details!$L$94/$W$2,0)","v":0},{"$f":"ROUND(+Details!$L$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$L$91/$W$2,0)","v":48},{"$f":"-ROUND(+Details!$L$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$L$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$L$74/$W$2,0)","v":0},48,{"$f":"-ROUND(+Details!$L$102/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$L$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$L$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$L$75/$W$2,0)","v":7},0,{"$f":"-ROUND(+Details!$L$110/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$L$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$L$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$L$111/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$L$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$L$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$L$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$L$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$L$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$L$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$L$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$L$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$L$135/$W$2,0)","v":0},0,0,41,null,{"$f":"ROUND(+Details!$L$262/$W$2,0)","v":136},{"$f":"ROUND(+Details!$L$265/$W$2,0)","v":749},{"$f":"ROUND(+Details!$L$268/$W$2,0)","v":0},{"$f":"ROUND(+Details!$L$271/$W$2,0)","v":157},{"$f":"ROUND(+Details!$L$272/$W$2,0)","v":0},1042]
[null,8,{"$f":"+Details!M$4","v":69},{"$f":"+Details!M$5","v":68},{"$f":"+Details!$M$7","v":2031},{"$f":"ROUND(+Details!$M$8/$W$2,0)","v":136},{"$f":"ROUND(+Details!$M$11/$W$2,0)","v":749},{"$f":"ROUND(+Details!$M$14/$W$2,0)","v":0},{"$f":"ROUND(+Details!$M$17/$W$2,0)","v":157},{"$f":"ROUND(+Details!$M$18/$W$2,0)","v":0},1042,null,{"$f":"ROUND(+Details!$M$28/$W$2,0)","v":7},{"$f":"ROUND(+Details!$M$31/$W$2,0)","v":45},{"$f":"ROUND(+Details!$M$34/$W$2,0)","v":0},{"$f":"ROUND(+Details!$M$37/$W$2,0)","v":10},{"$f":"ROUND(+Details!$M$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$M$49/$W$2,0)","v":0},{"$f":"ROUND(+Details!$M$60/$W$2,0)","v":23},{"$f":"ROUND(+Details!$M$65/$W$2,0)","v":0},{"$f":"ROUND((Details!$M$66+Details!$M$67)/$W$2,0)","v":12},{"$f":"ROUND((Details!$M$68+Details!$M$69)/$W$2,0)","v":13},110,null,{"$f":"ROUND(Details!$M$144/$W$2,0)","v":80},{"$f":"ROUND(Details!$M$145/$W$2,0)","v":8},{"$f":"ROUND(-Details!$M$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$M$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$M$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$M$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$M$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$M$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$M$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$M$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$M$254/$W$2,0)","v":0},88,{"$f":"-ROUND(-Details!$M$286/$W$2,0)","v":0},null,1064,null,{"$f":"-ROUND(+Details!$M$94/$W$2,0)","v":0},{"$f":"ROUND(+Details!$M$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$M$91/$W$2,0)","v":49},{"$f":"-ROUND(+Details!$M$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$M$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$M$74/$W$2,0)","v":0},49,{"$f":"-ROUND(+Details!$M$102/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$M$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$M$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$M$75/$W$2,0)","v":7},0,{"$f":"-ROUND(+Details!$M$110/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$M$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$M$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$M$111/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$M$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$M$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$M$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$M$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$M$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$M$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$M$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$M$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$M$135/$W$2,0)","v":0},0,0,42,null,{"$f":"ROUND(+Details!$M$262/$W$2,0)","v":145},{"$f":"ROUND(+Details!$M$265/$W$2,0)","v":752},{"$f":"ROUND(+Details!$M$268/$W$2,0)","v":0},{"$f":"ROUND(+Details!$M$271/$W$2,0)","v":167},{"$f":"ROUND(+Details!$M$272/$W$2,0)","v":0},1064]
[null,9,{"$f":"+Details!N$4","v":70},{"$f":"+Details!N$5","v":69},{"$f":"+Details!$N$7","v":2032},{"$f":"ROUND(+Details!$N$8/$W$2,0)","v":145},{"$f":"ROUND(+Details!$N$11/$W$2,0)","v":752},{"$f":"ROUND(+Details!$N$14/$W$2,0)","v":0},{"$f":"ROUND(+Details!$N$17/$W$2,0)","v":167},{"$f":"ROUND(+Details!$N$18/$W$2,0)","v":0},1064,null,{"$f":"ROUND(+Details!$N$28/$W$2,0)","v":8},{"$f":"ROUND(+Details!$N$31/$W$2,0)","v":47},{"$f":"ROUND(+Details!$N$34/$W$2,0)","v":0},{"$f":"ROUND(+Details!$N$37/$W$2,0)","v":10},{"$f":"ROUND(+Details!$N$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$N$49/$W$2,0)","v":46},{"$f":"ROUND(+Details!$N$60/$W$2,0)","v":24},{"$f":"ROUND(+Details!$N$65/$W$2,0)","v":0},{"$f":"ROUND((Details!$N$66+Details!$N$67)/$W$2,0)","v":12},{"$f":"ROUND((Details!$N$68+Details!$N$69)/$W$2,0)","v":14},161,null,{"$f":"ROUND(Details!$N$144/$W$2,0)","v":82},{"$f":"ROUND(Details!$N$145/$W$2,0)","v":4},{"$f":"ROUND(-Details!$N$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$N$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$N$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$N$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$N$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$N$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$N$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$N$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$N$254/$W$2,0)","v":0},86,{"$f":"-ROUND(-Details!$N$286/$W$2,0)","v":0},null,1139,null,{"$f":"-ROUND(+Details!$N$94/$W$2,0)","v":0},{"$f":"ROUND(+Details!$N$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$N$91/$W$2,0)","v":10},{"$f":"-ROUND(+Details!$N$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$N$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$N$74/$W$2,0)","v":0},10,{"$f":"-ROUND(+Details!$N$102/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$N$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$N$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$N$75/$W$2,0)","v":7},0,{"$f":"-ROUND(+Details!$N$110/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$N$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$N$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$N$111/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$N$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$N$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$N$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$N$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$N$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$N$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$N$124/$W$2,0)","v":5},{"$f":"-ROUND(+Details!$N$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$N$135/$W$2,0)","v":0},0,0,8,null,{"$f":"ROUND(+Details!$N$262/$W$2,0)","v":172},{"$f":"ROUND(+Details!$N$265/$W$2,0)","v":795},{"$f":"ROUND(+Details!$N$268/$W$2,0)","v":0},{"$f":"ROUND(+Details!$N$271/$W$2,0)","v":172},{"$f":"ROUND(+Details!$N$272/$W$2,0)","v":0},1139]
[null,10,{"$f":"+Details!O$4","v":71},{"$f":"+Details!O$5","v":70},{"$f":"+Details!$O$7","v":2033},{"$f":"ROUND(+Details!$O$8/$W$2,0)","v":172},{"$f":"ROUND(+Details!$O$11/$W$2,0)","v":795},{"$f":"ROUND(+Details!$O$14/$W$2,0)","v":0},{"$f":"ROUND(+Details!$O$17/$W$2,0)","v":172},{"$f":"ROUND(+Details!$O$18/$W$2,0)","v":0},1139,null,{"$f":"ROUND(+Details!$O$28/$W$2,0)","v":9},{"$f":"ROUND(+Details!$O$31/$W$2,0)","v":49},{"$f":"ROUND(+Details!$O$34/$W$2,0)","v":0},{"$f":"ROUND(+Details!$O$37/$W$2,0)","v":10},{"$f":"ROUND(+Details!$O$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$O$49/$W$2,0)","v":47},{"$f":"ROUND(+Details!$O$60/$W$2,0)","v":24},{"$f":"ROUND(+Details!$O$65/$W$2,0)","v":0},{"$f":"ROUND((Details!$O$66+Details!$O$67)/$W$2,0)","v":13},{"$f":"ROUND((Details!$O$68+Details!$O$69)/$W$2,0)","v":0},152,null,{"$f":"ROUND(Details!$O$144/$W$2,0)","v":84},{"$f":"ROUND(Details!$O$145/$W$2,0)","v":1},{"$f":"ROUND(-Details!$O$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$O$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$O$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$O$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$O$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$O$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$O$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$O$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$O$254/$W$2,0)","v":0},85,{"$f":"-ROUND(-Details!$O$286/$W$2,0)","v":0},null,1206,null,{"$f":"-ROUND(+Details!$O$94/$W$2,0)","v":0},{"$f":"ROUND(+Details!$O$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$O$91/$W$2,0)","v":9},{"$f":"-ROUND(+Details!$O$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$O$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$O$74/$W$2,0)","v":0},9,{"$f":"-ROUND(+Details!$O$102/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$O$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$O$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$O$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$O$110/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$O$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$O$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$O$111/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$O$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$O$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$O$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$O$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$O$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$O$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$O$124/$W$2,0)","v":6},{"$f":"-ROUND(+Details!$O$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$O$135/$W$2,0)","v":0},0,0,15,null,{"$f":"ROUND(+Details!$O$262/$W$2,0)","v":195},{"$f":"ROUND(+Details!$O$265/$W$2,0)","v":835},{"$f":"ROUND(+Details!$O$268/$W$2,0)","v":0},{"$f":"ROUND(+Details!$O$271/$W$2,0)","v":177},{"$f":"ROUND(+Details!$O$272/$W$2,0)","v":0},1207]
[null,11,{"$f":"+Details!P$4","v":72},{"$f":"+Details!P$5","v":71},{"$f":"+Details!$P$7","v":2034},{"$f":"ROUND(+Details!$P$8/$W$2,0)","v":195},{"$f":"ROUND(+Details!$P$11/$W$2,0)","v":835},{"$f":"ROUND(+Details!$P$14/$W$2,0)","v":0},{"$f":"ROUND(+Details!$P$17/$W$2,0)","v":177},{"$f":"ROUND(+Details!$P$18/$W$2,0)","v":0},1207,null,{"$f":"ROUND(+Details!$P$28/$W$2,0)","v":8},{"$f":"ROUND(+Details!$P$31/$W$2,0)","v":51},{"$f":"ROUND(+Details!$P$34/$W$2,0)","v":0},{"$f":"ROUND(+Details!$P$37/$W$2,0)","v":11},{"$f":"ROUND(+Details!$P$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$P$49/$W$2,0)","v":48},{"$f":"ROUND(+Details!$P$60/$W$2,0)","v":25},{"$f":"ROUND(+Details!$P$65/$W$2,0)","v":0},{"$f":"ROUND((Details!$P$66+Details!$P$67)/$W$2,0)","v":13},{"$f":"ROUND((Details!$P$68+Details!$P$69)/$W$2,0)","v":0},156,null,{"$f":"ROUND(Details!$P$144/$W$2,0)","v":85},{"$f":"ROUND(Details!$P$145/$W$2,0)","v":1},{"$f":"ROUND(-Details!$P$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$P$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$P$251/$W$2,0)","v":80},{"$f":"ROUND(-Details!$P$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$P$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$P$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$P$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$P$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$P$254/$W$2,0)","v":80},166,{"$f":"-ROUND(-Details!$P$286/$W$2,0)","v":0},null,1197,null,{"$f":"-ROUND(+Details!$P$94/$W$2,0)","v":0},{"$f":"ROUND(+Details!$P$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$P$91/$W$2,0)","v":8},{"$f":"-ROUND(+Details!$P$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$P$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$P$74/$W$2,0)","v":0},8,{"$f":"-ROUND(+Details!$P$102/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$P$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$P$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$P$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$P$110/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$P$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$P$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$P$111/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$P$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$P$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$P$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$P$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$P$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$P$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$P$124/$W$2,0)","v":6},{"$f":"-ROUND(+Details!$P$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$P$135/$W$2,0)","v":0},0,0,14,null,{"$f":"ROUND(+Details!$P$262/$W$2,0)","v":137},{"$f":"ROUND(+Details!$P$265/$W$2,0)","v":878},{"$f":"ROUND(+Details!$P$268/$W$2,0)","v":0},{"$f":"ROUND(+Details!$P$271/$W$2,0)","v":181},{"$f":"ROUND(+Details!$P$272/$W$2,0)","v":0},1196]
[null,12,{"$f":"+Details!Q$4","v":73},{"$f":"+Details!Q$5","v":72},{"$f":"+Details!$Q$7","v":2035},{"$f":"ROUND(+Details!$Q$8/$W$2,0)","v":137},{"$f":"ROUND(+Details!$Q$11/$W$2,0)","v":878},{"$f":"ROUND(+Details!$Q$14/$W$2,0)","v":0},{"$f":"ROUND(+Details!$Q$17/$W$2,0)","v":181},{"$f":"ROUND(+Details!$Q$18/$W$2,0)","v":0},1196,null,{"$f":"ROUND(+Details!$Q$28/$W$2,0)","v":9},{"$f":"ROUND(+Details!$Q$31/$W$2,0)","v":54},{"$f":"ROUND(+Details!$Q$34/$W$2,0)","v":0},{"$f":"ROUND(+Details!$Q$37/$W$2,0)","v":11},{"$f":"ROUND(+Details!$Q$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$Q$49/$W$2,0)","v":49},{"$f":"ROUND(+Details!$Q$60/$W$2,0)","v":25},{"$f":"ROUND(+Details!$Q$65/$W$2,0)","v":0},{"$f":"ROUND((Details!$Q$66+Details!$Q$67)/$W$2,0)","v":13},{"$f":"ROUND((Details!$Q$68+Details!$Q$69)/$W$2,0)","v":0},161,null,{"$f":"ROUND(Details!$Q$144/$W$2,0)","v":87},{"$f":"ROUND(Details!$Q$145/$W$2,0)","v":4},{"$f":"ROUND(-Details!$Q$248/$W$2,0)","v":-40},{"$f":"ROUND(-Details!$Q$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$Q$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$Q$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$Q$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$Q$107/$W$2,0)","v":-60},{"$f":"ROUND(-Details!$Q$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$Q$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$Q$254/$W$2,0)","v":-100},-9,{"$f":"-ROUND(-Details!$Q$286/$W$2,0)","v":0},null,1366,null,{"$f":"-ROUND(+Details!$Q$94/$W$2,0)","v":16},{"$f":"ROUND(+Details!$Q$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Q$91/$W$2,0)","v":7},{"$f":"-ROUND(+Details!$Q$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Q$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Q$74/$W$2,0)","v":0},7,{"$f":"-ROUND(+Details!$Q$102/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Q$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Q$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Q$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$Q$110/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Q$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Q$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$Q$111/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Q$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Q$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$Q$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Q$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Q$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Q$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$Q$124/$W$2,0)","v":7},{"$f":"-ROUND(+Details!$Q$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Q$135/$W$2,0)","v":0},0,0,30,null,{"$f":"ROUND(+Details!$Q$262/$W$2,0)","v":212},{"$f":"ROUND(+Details!$Q$265/$W$2,0)","v":909},{"$f":"ROUND(+Details!$Q$268/$W$2,0)","v":60},{"$f":"ROUND(+Details!$Q$271/$W$2,0)","v":185},{"$f":"ROUND(+Details!$Q$272/$W$2,0)","v":0},1366]
[null,13,{"$f":"+Details!R$4","v":74},{"$f":"+Details!R$5","v":73},{"$f":"+Details!$R$7","v":2036},{"$f":"ROUND(+Details!$R$8/$W$2,0)","v":212},{"$f":"ROUND(+Details!$R$11/$W$2,0)","v":909},{"$f":"ROUND(+Details!$R$14/$W$2,0)","v":60},{"$f":"ROUND(+Details!$R$17/$W$2,0)","v":185},{"$f":"ROUND(+Details!$R$18/$W$2,0)","v":0},1366,null,{"$f":"ROUND(+Details!$R$28/$W$2,0)","v":11},{"$f":"ROUND(+Details!$R$31/$W$2,0)","v":55},{"$f":"ROUND(+Details!$R$34/$W$2,0)","v":3},{"$f":"ROUND(+Details!$R$37/$W$2,0)","v":11},{"$f":"ROUND(+Details!$R$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$R$49/$W$2,0)","v":50},{"$f":"ROUND(+Details!$R$60/$W$2,0)","v":26},{"$f":"ROUND(+Details!$R$65/$W$2,0)","v":0},{"$f":"ROUND((Details!$R$66+Details!$R$67)/$W$2,0)","v":13},{"$f":"ROUND((Details!$R$68+Details!$R$69)/$W$2,0)","v":0},169,null,{"$f":"ROUND(Details!$R$144/$W$2,0)","v":89},{"$f":"ROUND(Details!$R$145/$W$2,0)","v":6},{"$f":"ROUND(-Details!$R$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$R$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$R$251/$W$2,0)","v":20},{"$f":"ROUND(-Details!$R$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$R$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$R$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$R$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$R$137/$W$2,0)","v":-15},null,{"$f":"-ROUND(Details!$R$254/$W$2,0)","v":35},130,{"$f":"-ROUND(-Details!$R$286/$W$2,0)","v":0},null,1405,null,{"$f":"-ROUND(+Details!$R$94/$W$2,0)","v":17},{"$f":"ROUND(+Details!$R$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$R$91/$W$2,0)","v":7},{"$f":"-ROUND(+Details!$R$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$R$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$R$74/$W$2,0)","v":0},7,{"$f":"-ROUND(+Details!$R$102/$W$2,0)","v":18},{"$f":"-ROUND(+Details!$R$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$R$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$R$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$R$110/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$R$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$R$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$R$111/$W$2,0)","v":6},{"$f":"-ROUND(+Details!$R$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$R$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$R$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$R$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$R$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$R$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$R$124/$W$2,0)","v":7},{"$f":"-ROUND(+Details!$R$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$R$135/$W$2,0)","v":0},0,15,70,null,{"$f":"ROUND(+Details!$R$262/$W$2,0)","v":237},{"$f":"ROUND(+Details!$R$265/$W$2,0)","v":922},{"$f":"ROUND(+Details!$R$268/$W$2,0)","v":57},{"$f":"ROUND(+Details!$R$271/$W$2,0)","v":189},{"$f":"ROUND(+Details!$R$272/$W$2,0)","v":0},1405]
[null,14,{"$f":"+Details!S$4","v":75},{"$f":"+Details!S$5","v":74},{"$f":"+Details!$S$7","v":2037},{"$f":"ROUND(+Details!$S$8/$W$2,0)","v":237},{"$f":"ROUND(+Details!$S$11/$W$2,0)","v":922},{"$f":"ROUND(+Details!$S$14/$W$2,0)","v":57},{"$f":"ROUND(+Details!$S$17/$W$2,0)","v":189},{"$f":"ROUND(+Details!$S$18/$W$2,0)","v":0},1405,null,{"$f":"ROUND(+Details!$S$28/$W$2,0)","v":13},{"$f":"ROUND(+Details!$S$31/$W$2,0)","v":56},{"$f":"ROUND(+Details!$S$34/$W$2,0)","v":3},{"$f":"ROUND(+Details!$S$37/$W$2,0)","v":11},{"$f":"ROUND(+Details!$S$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$S$49/$W$2,0)","v":51},{"$f":"ROUND(+Details!$S$60/$W$2,0)","v":26},{"$f":"ROUND(+Details!$S$65/$W$2,0)","v":0},{"$f":"ROUND((Details!$S$66+Details!$S$67)/$W$2,0)","v":14},{"$f":"ROUND((Details!$S$68+Details!$S$69)/$W$2,0)","v":0},174,null,{"$f":"ROUND(Details!$S$144/$W$2,0)","v":91},{"$f":"ROUND(Details!$S$145/$W$2,0)","v":6},{"$f":"ROUND(-Details!$S$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$S$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$S$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$S$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$S$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$S$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$S$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$S$137/$W$2,0)","v":-20},null,{"$f":"-ROUND(Details!$S$254/$W$2,0)","v":20},117,{"$f":"-ROUND(-Details!$S$286/$W$2,0)","v":0},null,1462,null,{"$f":"-ROUND(+Details!$S$94/$W$2,0)","v":17},{"$f":"ROUND(+Details!$S$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$S$91/$W$2,0)","v":6},{"$f":"-ROUND(+Details!$S$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$S$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$S$74/$W$2,0)","v":0},6,{"$f":"-ROUND(+Details!$S$102/$W$2,0)","v":20},{"$f":"-ROUND(+Details!$S$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$S$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$S$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$S$110/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$S$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$S$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$S$111/$W$2,0)","v":6},{"$f":"-ROUND(+Details!$S$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$S$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$S$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$S$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$S$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$S$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$S$124/$W$2,0)","v":8},{"$f":"-ROUND(+Details!$S$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$S$135/$W$2,0)","v":0},0,20,77,null,{"$f":"ROUND(+Details!$S$262/$W$2,0)","v":281},{"$f":"ROUND(+Details!$S$265/$W$2,0)","v":935},{"$f":"ROUND(+Details!$S$268/$W$2,0)","v":54},{"$f":"ROUND(+Details!$S$271/$W$2,0)","v":192},{"$f":"ROUND(+Details!$S$272/$W$2,0)","v":0},1462]
[null,15,{"$f":"+Details!T$4","v":76},{"$f":"+Details!T$5","v":75},{"$f":"+Details!$T$7","v":2038},{"$f":"ROUND(+Details!$T$8/$W$2,0)","v":281},{"$f":"ROUND(+Details!$T$11/$W$2,0)","v":935},{"$f":"ROUND(+Details!$T$14/$W$2,0)","v":54},{"$f":"ROUND(+Details!$T$17/$W$2,0)","v":192},{"$f":"ROUND(+Details!$T$18/$W$2,0)","v":0},1462,null,{"$f":"ROUND(+Details!$T$28/$W$2,0)","v":12},{"$f":"ROUND(+Details!$T$31/$W$2,0)","v":57},{"$f":"ROUND(+Details!$T$34/$W$2,0)","v":3},{"$f":"ROUND(+Details!$T$37/$W$2,0)","v":12},{"$f":"ROUND(+Details!$T$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$T$49/$W$2,0)","v":40},{"$f":"ROUND(+Details!$T$60/$W$2,0)","v":20},{"$f":"ROUND(+Details!$T$65/$W$2,0)","v":9},{"$f":"ROUND((Details!$T$66+Details!$T$67)/$W$2,0)","v":14},{"$f":"ROUND((Details!$T$68+Details!$T$69)/$W$2,0)","v":0},167,null,{"$f":"ROUND(Details!$T$144/$W$2,0)","v":92},{"$f":"ROUND(Details!$T$145/$W$2,0)","v":4},{"$f":"ROUND(-Details!$T$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$T$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$T$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$T$252/$W$2,0)","v":100},{"$f":"ROUND(-Details!$T$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$T$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$T$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$T$137/$W$2,0)","v":-20},null,{"$f":"-ROUND(Details!$T$254/$W$2,0)","v":120},216,{"$f":"-ROUND(-Details!$T$286/$W$2,0)","v":0},null,1413,null,{"$f":"-ROUND(+Details!$T$94/$W$2,0)","v":18},{"$f":"ROUND(+Details!$T$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$T$91/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$T$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$T$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$T$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$T$102/$W$2,0)","v":21},{"$f":"-ROUND(+Details!$T$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$T$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$T$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$T$110/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$T$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$T$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$T$111/$W$2,0)","v":7},{"$f":"-ROUND(+Details!$T$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$T$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$T$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$T$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$T$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$T$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$T$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$T$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$T$135/$W$2,0)","v":0},0,20,66,null,{"$f":"ROUND(+Details!$T$262/$W$2,0)","v":205},{"$f":"ROUND(+Details!$T$265/$W$2,0)","v":953},{"$f":"ROUND(+Details!$T$268/$W$2,0)","v":51},{"$f":"ROUND(+Details!$T$271/$W$2,0)","v":204},{"$f":"ROUND(+Details!$T$272/$W$2,0)","v":0},1413]
[null,16,{"$f":"+Details!U$4","v":77},{"$f":"+Details!U$5","v":76},{"$f":"+Details!$U$7","v":2039},{"$f":"ROUND(+Details!$U$8/$W$2,0)","v":205},{"$f":"ROUND(+Details!$U$11/$W$2,0)","v":953},{"$f":"ROUND(+Details!$U$14/$W$2,0)","v":51},{"$f":"ROUND(+Details!$U$17/$W$2,0)","v":204},{"$f":"ROUND(+Details!$U$18/$W$2,0)","v":0},1413,null,{"$f":"ROUND(+Details!$U$28/$W$2,0)","v":12},{"$f":"ROUND(+Details!$U$31/$W$2,0)","v":58},{"$f":"ROUND(+Details!$U$34/$W$2,0)","v":3},{"$f":"ROUND(+Details!$U$37/$W$2,0)","v":13},{"$f":"ROUND(+Details!$U$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$U$49/$W$2,0)","v":41},{"$f":"ROUND(+Details!$U$60/$W$2,0)","v":21},{"$f":"ROUND(+Details!$U$65/$W$2,0)","v":9},{"$f":"ROUND((Details!$U$66+Details!$U$67)/$W$2,0)","v":15},{"$f":"ROUND((Details!$U$68+Details!$U$69)/$W$2,0)","v":0},172,null,{"$f":"ROUND(Details!$U$144/$W$2,0)","v":94},{"$f":"ROUND(Details!$U$145/$W$2,0)","v":6},{"$f":"ROUND(-Details!$U$248/$W$2,0)","v":-60},{"$f":"ROUND(-Details!$U$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$U$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$U$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$U$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$U$107/$W$2,0)","v":-40},{"$f":"ROUND(-Details!$U$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$U$137/$W$2,0)","v":-20},null,{"$f":"-ROUND(Details!$U$254/$W$2,0)","v":-80},20,{"$f":"-ROUND(-Details!$U$286/$W$2,0)","v":0},null,1565,null,{"$f":"-ROUND(+Details!$U$94/$W$2,0)","v":19},{"$f":"ROUND(+Details!$U$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$U$91/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$U$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$U$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$U$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$U$102/$W$2,0)","v":22},{"$f":"-ROUND(+Details!$U$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$U$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$U$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$U$110/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$U$113/$W$2,0)","v":4},{"$f":"-ROUND(+Details!$U$116/$W$2,0)","v":0},4,{"$f":"-ROUND(+Details!$U$111/$W$2,0)","v":7},{"$f":"-ROUND(+Details!$U$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$U$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$U$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$U$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$U$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$U$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$U$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$U$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$U$135/$W$2,0)","v":0},0,20,72,null,{"$f":"ROUND(+Details!$U$262/$W$2,0)","v":294},{"$f":"ROUND(+Details!$U$265/$W$2,0)","v":970},{"$f":"ROUND(+Details!$U$268/$W$2,0)","v":83},{"$f":"ROUND(+Details!$U$271/$W$2,0)","v":217},{"$f":"ROUND(+Details!$U$272/$W$2,0)","v":0},1564]
[null,17,{"$f":"+Details!V$4","v":78},{"$f":"+Details!V$5","v":77},{"$f":"+Details!$V$7","v":2040},{"$f":"ROUND(+Details!$V$8/$W$2,0)","v":294},{"$f":"ROUND(+Details!$V$11/$W$2,0)","v":970},{"$f":"ROUND(+Details!$V$14/$W$2,0)","v":83},{"$f":"ROUND(+Details!$V$17/$W$2,0)","v":217},{"$f":"ROUND(+Details!$V$18/$W$2,0)","v":0},1564,null,{"$f":"ROUND(+Details!$V$28/$W$2,0)","v":15},{"$f":"ROUND(+Details!$V$31/$W$2,0)","v":59},{"$f":"ROUND(+Details!$V$34/$W$2,0)","v":5},{"$f":"ROUND(+Details!$V$37/$W$2,0)","v":13},{"$f":"ROUND(+Details!$V$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$V$49/$W$2,0)","v":41},{"$f":"ROUND(+Details!$V$60/$W$2,0)","v":21},{"$f":"ROUND(+Details!$V$65/$W$2,0)","v":9},{"$f":"ROUND((Details!$V$66+Details!$V$67)/$W$2,0)","v":15},{"$f":"ROUND((Details!$V$68+Details!$V$69)/$W$2,0)","v":0},178,null,{"$f":"ROUND(Details!$V$144/$W$2,0)","v":96},{"$f":"ROUND(Details!$V$145/$W$2,0)","v":8},{"$f":"ROUND(-Details!$V$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$V$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$V$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$V$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$V$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$V$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$V$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$V$137/$W$2,0)","v":-20},null,{"$f":"-ROUND(Details!$V$254/$W$2,0)","v":20},124,{"$f":"-ROUND(-Details!$V$286/$W$2,0)","v":0},null,1618,null,{"$f":"-ROUND(+Details!$V$94/$W$2,0)","v":20},{"$f":"ROUND(+Details!$V$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$V$91/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$V$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$V$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$V$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$V$102/$W$2,0)","v":23},{"$f":"-ROUND(+Details!$V$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$V$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$V$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$V$110/$W$2,0)","v":3},{"$f":"-ROUND(+Details!$V$113/$W$2,0)","v":4},{"$f":"-ROUND(+Details!$V$116/$W$2,0)","v":0},4,{"$f":"-ROUND(+Details!$V$111/$W$2,0)","v":8},{"$f":"-ROUND(+Details!$V$114/$W$2,0)","v":1},{"$f":"-ROUND(+Details!$V$117/$W$2,0)","v":0},1,{"$f":"-ROUND(+Details!$V$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$V$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$V$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$V$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$V$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$V$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$V$135/$W$2,0)","v":0},0,20,79,null,{"$f":"ROUND(+Details!$V$262/$W$2,0)","v":330},{"$f":"ROUND(+Details!$V$265/$W$2,0)","v":985},{"$f":"ROUND(+Details!$V$268/$W$2,0)","v":71},{"$f":"ROUND(+Details!$V$271/$W$2,0)","v":230},{"$f":"ROUND(+Details!$V$272/$W$2,0)","v":0},1616]
[null,18,{"$f":"+Details!W$4","v":79},{"$f":"+Details!W$5","v":78},{"$f":"+Details!$W$7","v":2041},{"$f":"ROUND(+Details!$W$8/$W$2,0)","v":330},{"$f":"ROUND(+Details!$W$11/$W$2,0)","v":985},{"$f":"ROUND(+Details!$W$14/$W$2,0)","v":71},{"$f":"ROUND(+Details!$W$17/$W$2,0)","v":230},{"$f":"ROUND(+Details!$W$18/$W$2,0)","v":0},1616,null,{"$f":"ROUND(+Details!$W$28/$W$2,0)","v":18},{"$f":"ROUND(+Details!$W$31/$W$2,0)","v":59},{"$f":"ROUND(+Details!$W$34/$W$2,0)","v":4},{"$f":"ROUND(+Details!$W$37/$W$2,0)","v":14},{"$f":"ROUND(+Details!$W$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$W$49/$W$2,0)","v":42},{"$f":"ROUND(+Details!$W$60/$W$2,0)","v":21},{"$f":"ROUND(+Details!$W$65/$W$2,0)","v":9},{"$f":"ROUND((Details!$W$66+Details!$W$67)/$W$2,0)","v":15},{"$f":"ROUND((Details!$W$68+Details!$W$69)/$W$2,0)","v":0},182,null,{"$f":"ROUND(Details!$W$144/$W$2,0)","v":98},{"$f":"ROUND(Details!$W$145/$W$2,0)","v":11},{"$f":"ROUND(-Details!$W$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$W$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$W$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$W$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$W$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$W$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$W$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$W$137/$W$2,0)","v":-5},null,{"$f":"-ROUND(Details!$W$254/$W$2,0)","v":5},114,{"$f":"-ROUND(-Details!$W$286/$W$2,0)","v":0},null,1684,null,{"$f":"-ROUND(+Details!$W$94/$W$2,0)","v":22},{"$f":"ROUND(+Details!$W$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$W$91/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$W$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$W$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$W$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$W$102/$W$2,0)","v":24},{"$f":"-ROUND(+Details!$W$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$W$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$W$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$W$110/$W$2,0)","v":3},{"$f":"-ROUND(+Details!$W$113/$W$2,0)","v":4},{"$f":"-ROUND(+Details!$W$116/$W$2,0)","v":0},4,{"$f":"-ROUND(+Details!$W$111/$W$2,0)","v":8},{"$f":"-ROUND(+Details!$W$114/$W$2,0)","v":1},{"$f":"-ROUND(+Details!$W$117/$W$2,0)","v":0},1,{"$f":"-ROUND(+Details!$W$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$W$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$W$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$W$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$W$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$W$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$W$135/$W$2,0)","v":0},0,5,67,null,{"$f":"ROUND(+Details!$W$262/$W$2,0)","v":383},{"$f":"ROUND(+Details!$W$265/$W$2,0)","v":999},{"$f":"ROUND(+Details!$W$268/$W$2,0)","v":60},{"$f":"ROUND(+Details!$W$271/$W$2,0)","v":245},{"$f":"ROUND(+Details!$W$272/$W$2,0)","v":0},1687]
[null,19,{"$f":"+Details!X$4","v":80},{"$f":"+Details!X$5","v":79},{"$f":"+Details!$X$7","v":2042},{"$f":"ROUND(+Details!$X$8/$W$2,0)","v":383},{"$f":"ROUND(+Details!$X$11/$W$2,0)","v":999},{"$f":"ROUND(+Details!$X$14/$W$2,0)","v":60},{"$f":"ROUND(+Details!$X$17/$W$2,0)","v":245},{"$f":"ROUND(+Details!$X$18/$W$2,0)","v":0},1687,null,{"$f":"ROUND(+Details!$X$28/$W$2,0)","v":17},{"$f":"ROUND(+Details!$X$31/$W$2,0)","v":53},{"$f":"ROUND(+Details!$X$34/$W$2,0)","v":3},{"$f":"ROUND(+Details!$X$37/$W$2,0)","v":12},{"$f":"ROUND(+Details!$X$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$X$49/$W$2,0)","v":43},{"$f":"ROUND(+Details!$X$60/$W$2,0)","v":22},{"$f":"ROUND(+Details!$X$65/$W$2,0)","v":9},{"$f":"ROUND((Details!$X$66+Details!$X$67)/$W$2,0)","v":16},{"$f":"ROUND((Details!$X$68+Details!$X$69)/$W$2,0)","v":0},175,null,{"$f":"ROUND(Details!$X$144/$W$2,0)","v":120},{"$f":"ROUND(Details!$X$145/$W$2,0)","v":12},{"$f":"ROUND(-Details!$X$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$X$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$X$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$X$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$X$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$X$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$X$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$X$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$X$254/$W$2,0)","v":0},132,{"$f":"-ROUND(-Details!$X$286/$W$2,0)","v":0},null,1730,null,{"$f":"-ROUND(+Details!$X$94/$W$2,0)","v":23},{"$f":"ROUND(+Details!$X$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$X$91/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$X$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$X$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$X$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$X$102/$W$2,0)","v":26},{"$f":"-ROUND(+Details!$X$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$X$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$X$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$X$110/$W$2,0)","v":3},{"$f":"-ROUND(+Details!$X$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$X$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$X$111/$W$2,0)","v":8},{"$f":"-ROUND(+Details!$X$114/$W$2,0)","v":1},{"$f":"-ROUND(+Details!$X$117/$W$2,0)","v":0},1,{"$f":"-ROUND(+Details!$X$123/$W$2,0)","v":40},{"$f":"-ROUND(+Details!$X$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$X$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$X$127/$W$2,0)","v":0},40,{"$f":"-ROUND(+Details!$X$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$X$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$X$135/$W$2,0)","v":0},0,0,101,null,{"$f":"ROUND(+Details!$X$262/$W$2,0)","v":458},{"$f":"ROUND(+Details!$X$265/$W$2,0)","v":1003},{"$f":"ROUND(+Details!$X$268/$W$2,0)","v":51},{"$f":"ROUND(+Details!$X$271/$W$2,0)","v":216},{"$f":"ROUND(+Details!$X$272/$W$2,0)","v":0},1728]
[null,20,{"$f":"+Details!Y$4","v":81},{"$f":"+Details!Y$5","v":80},{"$f":"+Details!$Y$7","v":2043},{"$f":"ROUND(+Details!$Y$8/$W$2,0)","v":458},{"$f":"ROUND(+Details!$Y$11/$W$2,0)","v":1003},{"$f":"ROUND(+Details!$Y$14/$W$2,0)","v":51},{"$f":"ROUND(+Details!$Y$17/$W$2,0)","v":216},{"$f":"ROUND(+Details!$Y$18/$W$2,0)","v":0},1728,null,{"$f":"ROUND(+Details!$Y$28/$W$2,0)","v":20},{"$f":"ROUND(+Details!$Y$31/$W$2,0)","v":53},{"$f":"ROUND(+Details!$Y$34/$W$2,0)","v":2},{"$f":"ROUND(+Details!$Y$37/$W$2,0)","v":10},{"$f":"ROUND(+Details!$Y$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$Y$49/$W$2,0)","v":44},{"$f":"ROUND(+Details!$Y$60/$W$2,0)","v":22},{"$f":"ROUND(+Details!$Y$65/$W$2,0)","v":9},{"$f":"ROUND((Details!$Y$66+Details!$Y$67)/$W$2,0)","v":16},{"$f":"ROUND((Details!$Y$68+Details!$Y$69)/$W$2,0)","v":0},176,null,{"$f":"ROUND(Details!$Y$144/$W$2,0)","v":122},{"$f":"ROUND(Details!$Y$145/$W$2,0)","v":12},{"$f":"ROUND(-Details!$Y$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$Y$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$Y$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$Y$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$Y$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$Y$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$Y$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$Y$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$Y$254/$W$2,0)","v":0},134,{"$f":"-ROUND(-Details!$Y$286/$W$2,0)","v":0},null,1770,null,{"$f":"-ROUND(+Details!$Y$94/$W$2,0)","v":24},{"$f":"ROUND(+Details!$Y$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Y$91/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Y$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Y$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Y$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$Y$102/$W$2,0)","v":27},{"$f":"-ROUND(+Details!$Y$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Y$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Y$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$Y$110/$W$2,0)","v":3},{"$f":"-ROUND(+Details!$Y$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Y$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$Y$111/$W$2,0)","v":8},{"$f":"-ROUND(+Details!$Y$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Y$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$Y$123/$W$2,0)","v":40},{"$f":"-ROUND(+Details!$Y$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Y$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Y$127/$W$2,0)","v":0},40,{"$f":"-ROUND(+Details!$Y$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Y$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Y$135/$W$2,0)","v":0},0,0,102,null,{"$f":"ROUND(+Details!$Y$262/$W$2,0)","v":536},{"$f":"ROUND(+Details!$Y$265/$W$2,0)","v":1006},{"$f":"ROUND(+Details!$Y$268/$W$2,0)","v":42},{"$f":"ROUND(+Details!$Y$271/$W$2,0)","v":187},{"$f":"ROUND(+Details!$Y$272/$W$2,0)","v":0},1771]
[null,21,{"$f":"+Details!Z$4","v":82},{"$f":"+Details!Z$5","v":81},{"$f":"+Details!$Z$7","v":2044},{"$f":"ROUND(+Details!$Z$8/$W$2,0)","v":536},{"$f":"ROUND(+Details!$Z$11/$W$2,0)","v":1006},{"$f":"ROUND(+Details!$Z$14/$W$2,0)","v":42},{"$f":"ROUND(+Details!$Z$17/$W$2,0)","v":187},{"$f":"ROUND(+Details!$Z$18/$W$2,0)","v":0},1771,null,{"$f":"ROUND(+Details!$Z$28/$W$2,0)","v":24},{"$f":"ROUND(+Details!$Z$31/$W$2,0)","v":53},{"$f":"ROUND(+Details!$Z$34/$W$2,0)","v":2},{"$f":"ROUND(+Details!$Z$37/$W$2,0)","v":9},{"$f":"ROUND(+Details!$Z$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$Z$49/$W$2,0)","v":45},{"$f":"ROUND(+Details!$Z$60/$W$2,0)","v":23},{"$f":"ROUND(+Details!$Z$65/$W$2,0)","v":9},{"$f":"ROUND((Details!$Z$66+Details!$Z$67)/$W$2,0)","v":17},{"$f":"ROUND((Details!$Z$68+Details!$Z$69)/$W$2,0)","v":0},182,null,{"$f":"ROUND(Details!$Z$144/$W$2,0)","v":125},{"$f":"ROUND(Details!$Z$145/$W$2,0)","v":13},{"$f":"ROUND(-Details!$Z$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$Z$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$Z$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$Z$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$Z$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$Z$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$Z$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$Z$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$Z$254/$W$2,0)","v":0},138,{"$f":"-ROUND(-Details!$Z$286/$W$2,0)","v":0},null,1815,null,{"$f":"-ROUND(+Details!$Z$94/$W$2,0)","v":25},{"$f":"ROUND(+Details!$Z$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Z$91/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Z$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Z$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Z$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$Z$102/$W$2,0)","v":28},{"$f":"-ROUND(+Details!$Z$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Z$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Z$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$Z$110/$W$2,0)","v":3},{"$f":"-ROUND(+Details!$Z$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Z$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$Z$111/$W$2,0)","v":9},{"$f":"-ROUND(+Details!$Z$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Z$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$Z$123/$W$2,0)","v":40},{"$f":"-ROUND(+Details!$Z$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Z$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Z$127/$W$2,0)","v":0},40,{"$f":"-ROUND(+Details!$Z$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Z$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$Z$135/$W$2,0)","v":0},0,0,105,null,{"$f":"ROUND(+Details!$Z$262/$W$2,0)","v":619},{"$f":"ROUND(+Details!$Z$265/$W$2,0)","v":1006},{"$f":"ROUND(+Details!$Z$268/$W$2,0)","v":32},{"$f":"ROUND(+Details!$Z$271/$W$2,0)","v":156},{"$f":"ROUND(+Details!$Z$272/$W$2,0)","v":0},1813]
[null,22,{"$f":"+Details!AA$4","v":83},{"$f":"+Details!AA$5","v":82},{"$f":"+Details!$AA$7","v":2045},{"$f":"ROUND(+Details!$AA$8/$W$2,0)","v":619},{"$f":"ROUND(+Details!$AA$11/$W$2,0)","v":1006},{"$f":"ROUND(+Details!$AA$14/$W$2,0)","v":32},{"$f":"ROUND(+Details!$AA$17/$W$2,0)","v":156},{"$f":"ROUND(+Details!$AA$18/$W$2,0)","v":0},1813,null,{"$f":"ROUND(+Details!$AA$28/$W$2,0)","v":27},{"$f":"ROUND(+Details!$AA$31/$W$2,0)","v":53},{"$f":"ROUND(+Details!$AA$34/$W$2,0)","v":1},{"$f":"ROUND(+Details!$AA$37/$W$2,0)","v":7},{"$f":"ROUND(+Details!$AA$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AA$49/$W$2,0)","v":46},{"$f":"ROUND(+Details!$AA$60/$W$2,0)","v":23},{"$f":"ROUND(+Details!$AA$65/$W$2,0)","v":9},{"$f":"ROUND((Details!$AA$66+Details!$AA$67)/$W$2,0)","v":17},{"$f":"ROUND((Details!$AA$68+Details!$AA$69)/$W$2,0)","v":0},183,null,{"$f":"ROUND(Details!$AA$144/$W$2,0)","v":127},{"$f":"ROUND(Details!$AA$145/$W$2,0)","v":14},{"$f":"ROUND(-Details!$AA$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AA$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AA$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AA$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AA$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AA$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AA$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$AA$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$AA$254/$W$2,0)","v":0},141,{"$f":"-ROUND(-Details!$AA$286/$W$2,0)","v":0},null,1855,null,{"$f":"-ROUND(+Details!$AA$94/$W$2,0)","v":26},{"$f":"ROUND(+Details!$AA$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AA$91/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AA$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AA$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AA$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AA$102/$W$2,0)","v":29},{"$f":"-ROUND(+Details!$AA$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AA$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AA$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AA$110/$W$2,0)","v":3},{"$f":"-ROUND(+Details!$AA$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AA$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AA$111/$W$2,0)","v":10},{"$f":"-ROUND(+Details!$AA$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AA$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AA$123/$W$2,0)","v":40},{"$f":"-ROUND(+Details!$AA$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AA$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AA$127/$W$2,0)","v":0},40,{"$f":"-ROUND(+Details!$AA$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AA$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AA$135/$W$2,0)","v":0},0,0,108,null,{"$f":"ROUND(+Details!$AA$262/$W$2,0)","v":708},{"$f":"ROUND(+Details!$AA$265/$W$2,0)","v":1004},{"$f":"ROUND(+Details!$AA$268/$W$2,0)","v":21},{"$f":"ROUND(+Details!$AA$271/$W$2,0)","v":123},{"$f":"ROUND(+Details!$AA$272/$W$2,0)","v":0},1856]
[null,23,{"$f":"+Details!AB$4","v":84},{"$f":"+Details!AB$5","v":83},{"$f":"+Details!$AB$7","v":2046},{"$f":"ROUND(+Details!$AB$8/$W$2,0)","v":708},{"$f":"ROUND(+Details!$AB$11/$W$2,0)","v":1004},{"$f":"ROUND(+Details!$AB$14/$W$2,0)","v":21},{"$f":"ROUND(+Details!$AB$17/$W$2,0)","v":123},{"$f":"ROUND(+Details!$AB$18/$W$2,0)","v":0},1856,null,{"$f":"ROUND(+Details!$AB$28/$W$2,0)","v":39},{"$f":"ROUND(+Details!$AB$31/$W$2,0)","v":53},{"$f":"ROUND(+Details!$AB$34/$W$2,0)","v":1},{"$f":"ROUND(+Details!$AB$37/$W$2,0)","v":5},{"$f":"ROUND(+Details!$AB$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AB$49/$W$2,0)","v":47},{"$f":"ROUND(+Details!$AB$60/$W$2,0)","v":24},{"$f":"ROUND(+Details!$AB$65/$W$2,0)","v":9},{"$f":"ROUND((Details!$AB$66+Details!$AB$67)/$W$2,0)","v":17},{"$f":"ROUND((Details!$AB$68+Details!$AB$69)/$W$2,0)","v":0},195,null,{"$f":"ROUND(Details!$AB$144/$W$2,0)","v":130},{"$f":"ROUND(Details!$AB$145/$W$2,0)","v":17},{"$f":"ROUND(-Details!$AB$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AB$250/$W$2,0)","v":-400},{"$f":"ROUND(-Details!$AB$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AB$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AB$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AB$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AB$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$AB$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$AB$254/$W$2,0)","v":-400},-253,{"$f":"-ROUND(-Details!$AB$286/$W$2,0)","v":0},null,2304,null,{"$f":"-ROUND(+Details!$AB$94/$W$2,0)","v":28},{"$f":"ROUND(+Details!$AB$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AB$91/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AB$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AB$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AB$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AB$102/$W$2,0)","v":31},{"$f":"-ROUND(+Details!$AB$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AB$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AB$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AB$110/$W$2,0)","v":3},{"$f":"-ROUND(+Details!$AB$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AB$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AB$111/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AB$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AB$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AB$123/$W$2,0)","v":40},{"$f":"-ROUND(+Details!$AB$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AB$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AB$127/$W$2,0)","v":0},40,{"$f":"-ROUND(+Details!$AB$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AB$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AB$135/$W$2,0)","v":0},0,0,102,null,{"$f":"ROUND(+Details!$AB$262/$W$2,0)","v":1198},{"$f":"ROUND(+Details!$AB$265/$W$2,0)","v":999},{"$f":"ROUND(+Details!$AB$268/$W$2,0)","v":19},{"$f":"ROUND(+Details!$AB$271/$W$2,0)","v":88},{"$f":"ROUND(+Details!$AB$272/$W$2,0)","v":0},2304]
[null,24,{"$f":"+Details!AC$4","v":85},{"$f":"+Details!AC$5","v":84},{"$f":"+Details!$AC$7","v":2047},{"$f":"ROUND(+Details!$AC$8/$W$2,0)","v":1198},{"$f":"ROUND(+Details!$AC$11/$W$2,0)","v":999},{"$f":"ROUND(+Details!$AC$14/$W$2,0)","v":19},{"$f":"ROUND(+Details!$AC$17/$W$2,0)","v":88},{"$f":"ROUND(+Details!$AC$18/$W$2,0)","v":0},2304,null,{"$f":"ROUND(+Details!$AC$28/$W$2,0)","v":51},{"$f":"ROUND(+Details!$AC$31/$W$2,0)","v":53},{"$f":"ROUND(+Details!$AC$34/$W$2,0)","v":1},{"$f":"ROUND(+Details!$AC$37/$W$2,0)","v":4},{"$f":"ROUND(+Details!$AC$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AC$49/$W$2,0)","v":47},{"$f":"ROUND(+Details!$AC$60/$W$2,0)","v":24},{"$f":"ROUND(+Details!$AC$65/$W$2,0)","v":9},{"$f":"ROUND((Details!$AC$66+Details!$AC$67)/$W$2,0)","v":18},{"$f":"ROUND((Details!$AC$68+Details!$AC$69)/$W$2,0)","v":0},207,null,{"$f":"ROUND(Details!$AC$144/$W$2,0)","v":132},{"$f":"ROUND(Details!$AC$145/$W$2,0)","v":18},{"$f":"ROUND(-Details!$AC$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AC$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AC$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AC$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AC$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AC$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AC$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$AC$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$AC$254/$W$2,0)","v":0},150,{"$f":"-ROUND(-Details!$AC$286/$W$2,0)","v":0},null,2361,null,{"$f":"-ROUND(+Details!$AC$94/$W$2,0)","v":29},{"$f":"ROUND(+Details!$AC$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AC$91/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AC$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AC$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AC$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AC$102/$W$2,0)","v":32},{"$f":"-ROUND(+Details!$AC$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AC$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AC$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AC$110/$W$2,0)","v":3},{"$f":"-ROUND(+Details!$AC$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AC$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AC$111/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AC$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AC$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AC$123/$W$2,0)","v":40},{"$f":"-ROUND(+Details!$AC$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AC$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AC$127/$W$2,0)","v":0},40,{"$f":"-ROUND(+Details!$AC$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AC$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AC$135/$W$2,0)","v":0},0,0,104,null,{"$f":"ROUND(+Details!$AC$262/$W$2,0)","v":1300},{"$f":"ROUND(+Details!$AC$265/$W$2,0)","v":991},{"$f":"ROUND(+Details!$AC$268/$W$2,0)","v":16},{"$f":"ROUND(+Details!$AC$271/$W$2,0)","v":52},{"$f":"ROUND(+Details!$AC$272/$W$2,0)","v":0},2359]
[null,25,{"$f":"+Details!AD$4","v":86},{"$f":"+Details!AD$5","v":85},{"$f":"+Details!$AD$7","v":2048},{"$f":"ROUND(+Details!$AD$8/$W$2,0)","v":1300},{"$f":"ROUND(+Details!$AD$11/$W$2,0)","v":991},{"$f":"ROUND(+Details!$AD$14/$W$2,0)","v":16},{"$f":"ROUND(+Details!$AD$17/$W$2,0)","v":52},{"$f":"ROUND(+Details!$AD$18/$W$2,0)","v":0},2359,null,{"$f":"ROUND(+Details!$AD$28/$W$2,0)","v":56},{"$f":"ROUND(+Details!$AD$31/$W$2,0)","v":52},{"$f":"ROUND(+Details!$AD$34/$W$2,0)","v":1},{"$f":"ROUND(+Details!$AD$37/$W$2,0)","v":1},{"$f":"ROUND(+Details!$AD$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AD$49/$W$2,0)","v":48},{"$f":"ROUND(+Details!$AD$60/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AD$65/$W$2,0)","v":9},{"$f":"ROUND((Details!$AD$66+Details!$AD$67)/$W$2,0)","v":16},{"$f":"ROUND((Details!$AD$68+Details!$AD$69)/$W$2,0)","v":0},183,null,{"$f":"ROUND(Details!$AD$144/$W$2,0)","v":135},{"$f":"ROUND(Details!$AD$145/$W$2,0)","v":22},{"$f":"ROUND(-Details!$AD$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AD$250/$W$2,0)","v":-100},{"$f":"ROUND(-Details!$AD$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AD$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AD$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AD$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AD$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$AD$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$AD$254/$W$2,0)","v":-100},57,{"$f":"-ROUND(-Details!$AD$286/$W$2,0)","v":0},null,2485,null,{"$f":"-ROUND(+Details!$AD$94/$W$2,0)","v":30},{"$f":"ROUND(+Details!$AD$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AD$91/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AD$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AD$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AD$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AD$102/$W$2,0)","v":33},{"$f":"-ROUND(+Details!$AD$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AD$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AD$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AD$110/$W$2,0)","v":4},{"$f":"-ROUND(+Details!$AD$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AD$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AD$111/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AD$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AD$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AD$123/$W$2,0)","v":37},{"$f":"-ROUND(+Details!$AD$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AD$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AD$127/$W$2,0)","v":0},37,{"$f":"-ROUND(+Details!$AD$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AD$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AD$135/$W$2,0)","v":0},0,0,104,null,{"$f":"ROUND(+Details!$AD$262/$W$2,0)","v":1477},{"$f":"ROUND(+Details!$AD$265/$W$2,0)","v":979},{"$f":"ROUND(+Details!$AD$268/$W$2,0)","v":14},{"$f":"ROUND(+Details!$AD$271/$W$2,0)","v":16},{"$f":"ROUND(+Details!$AD$272/$W$2,0)","v":0},2486]
[null,26,{"$f":"+Details!AE$4","v":87},{"$f":"+Details!AE$5","v":86},{"$f":"+Details!$AE$7","v":2049},{"$f":"ROUND(+Details!$AE$8/$W$2,0)","v":1477},{"$f":"ROUND(+Details!$AE$11/$W$2,0)","v":979},{"$f":"ROUND(+Details!$AE$14/$W$2,0)","v":14},{"$f":"ROUND(+Details!$AE$17/$W$2,0)","v":16},{"$f":"ROUND(+Details!$AE$18/$W$2,0)","v":0},2486,null,{"$f":"ROUND(+Details!$AE$28/$W$2,0)","v":61},{"$f":"ROUND(+Details!$AE$31/$W$2,0)","v":52},{"$f":"ROUND(+Details!$AE$34/$W$2,0)","v":1},{"$f":"ROUND(+Details!$AE$37/$W$2,0)","v":1},{"$f":"ROUND(+Details!$AE$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AE$49/$W$2,0)","v":49},{"$f":"ROUND(+Details!$AE$60/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AE$65/$W$2,0)","v":9},{"$f":"ROUND((Details!$AE$66+Details!$AE$67)/$W$2,0)","v":17},{"$f":"ROUND((Details!$AE$68+Details!$AE$69)/$W$2,0)","v":0},190,null,{"$f":"ROUND(Details!$AE$144/$W$2,0)","v":138},{"$f":"ROUND(Details!$AE$145/$W$2,0)","v":23},{"$f":"ROUND(-Details!$AE$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AE$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AE$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AE$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AE$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AE$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AE$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$AE$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$AE$254/$W$2,0)","v":0},161,{"$f":"-ROUND(-Details!$AE$286/$W$2,0)","v":0},null,2515,null,{"$f":"-ROUND(+Details!$AE$94/$W$2,0)","v":31},{"$f":"ROUND(+Details!$AE$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AE$91/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AE$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AE$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AE$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AE$102/$W$2,0)","v":35},{"$f":"-ROUND(+Details!$AE$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AE$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AE$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AE$110/$W$2,0)","v":4},{"$f":"-ROUND(+Details!$AE$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AE$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AE$111/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AE$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AE$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AE$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AE$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AE$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AE$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AE$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AE$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AE$135/$W$2,0)","v":0},0,0,70,null,{"$f":"ROUND(+Details!$AE$262/$W$2,0)","v":1522},{"$f":"ROUND(+Details!$AE$265/$W$2,0)","v":965},{"$f":"ROUND(+Details!$AE$268/$W$2,0)","v":11},{"$f":"ROUND(+Details!$AE$271/$W$2,0)","v":17},{"$f":"ROUND(+Details!$AE$272/$W$2,0)","v":0},2515]
[null,27,{"$f":"+Details!AF$4","v":88},{"$f":"+Details!AF$5","v":87},{"$f":"+Details!$AF$7","v":2050},{"$f":"ROUND(+Details!$AF$8/$W$2,0)","v":1522},{"$f":"ROUND(+Details!$AF$11/$W$2,0)","v":965},{"$f":"ROUND(+Details!$AF$14/$W$2,0)","v":11},{"$f":"ROUND(+Details!$AF$17/$W$2,0)","v":17},{"$f":"ROUND(+Details!$AF$18/$W$2,0)","v":0},2515,null,{"$f":"ROUND(+Details!$AF$28/$W$2,0)","v":63},{"$f":"ROUND(+Details!$AF$31/$W$2,0)","v":51},{"$f":"ROUND(+Details!$AF$34/$W$2,0)","v":1},{"$f":"ROUND(+Details!$AF$37/$W$2,0)","v":1},{"$f":"ROUND(+Details!$AF$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AF$49/$W$2,0)","v":50},{"$f":"ROUND(+Details!$AF$60/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AF$65/$W$2,0)","v":9},{"$f":"ROUND((Details!$AF$66+Details!$AF$67)/$W$2,0)","v":17},{"$f":"ROUND((Details!$AF$68+Details!$AF$69)/$W$2,0)","v":0},192,null,{"$f":"ROUND(Details!$AF$144/$W$2,0)","v":140},{"$f":"ROUND(Details!$AF$145/$W$2,0)","v":24},{"$f":"ROUND(-Details!$AF$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AF$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AF$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AF$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AF$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AF$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AF$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$AF$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$AF$254/$W$2,0)","v":0},164,{"$f":"-ROUND(-Details!$AF$286/$W$2,0)","v":0},null,2543,null,{"$f":"-ROUND(+Details!$AF$94/$W$2,0)","v":32},{"$f":"ROUND(+Details!$AF$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AF$91/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AF$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AF$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AF$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AF$102/$W$2,0)","v":36},{"$f":"-ROUND(+Details!$AF$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AF$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AF$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AF$110/$W$2,0)","v":4},{"$f":"-ROUND(+Details!$AF$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AF$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AF$111/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AF$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AF$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AF$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AF$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AF$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AF$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AF$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AF$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AF$135/$W$2,0)","v":0},0,0,72,null,{"$f":"ROUND(+Details!$AF$262/$W$2,0)","v":1569},{"$f":"ROUND(+Details!$AF$265/$W$2,0)","v":947},{"$f":"ROUND(+Details!$AF$268/$W$2,0)","v":7},{"$f":"ROUND(+Details!$AF$271/$W$2,0)","v":18},{"$f":"ROUND(+Details!$AF$272/$W$2,0)","v":0},2541]
[null,28,{"$f":"+Details!AG$4","v":89},{"$f":"+Details!AG$5","v":88},{"$f":"+Details!$AG$7","v":2051},{"$f":"ROUND(+Details!$AG$8/$W$2,0)","v":1569},{"$f":"ROUND(+Details!$AG$11/$W$2,0)","v":947},{"$f":"ROUND(+Details!$AG$14/$W$2,0)","v":7},{"$f":"ROUND(+Details!$AG$17/$W$2,0)","v":18},{"$f":"ROUND(+Details!$AG$18/$W$2,0)","v":0},2541,null,{"$f":"ROUND(+Details!$AG$28/$W$2,0)","v":65},{"$f":"ROUND(+Details!$AG$31/$W$2,0)","v":50},{"$f":"ROUND(+Details!$AG$34/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AG$37/$W$2,0)","v":1},{"$f":"ROUND(+Details!$AG$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AG$49/$W$2,0)","v":51},{"$f":"ROUND(+Details!$AG$60/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AG$65/$W$2,0)","v":9},{"$f":"ROUND((Details!$AG$66+Details!$AG$67)/$W$2,0)","v":18},{"$f":"ROUND((Details!$AG$68+Details!$AG$69)/$W$2,0)","v":0},194,null,{"$f":"ROUND(Details!$AG$144/$W$2,0)","v":143},{"$f":"ROUND(Details!$AG$145/$W$2,0)","v":25},{"$f":"ROUND(-Details!$AG$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AG$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AG$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AG$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AG$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AG$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AG$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$AG$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$AG$254/$W$2,0)","v":0},168,{"$f":"-ROUND(-Details!$AG$286/$W$2,0)","v":0},null,2567,null,{"$f":"-ROUND(+Details!$AG$94/$W$2,0)","v":34},{"$f":"ROUND(+Details!$AG$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AG$91/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AG$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AG$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AG$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AG$102/$W$2,0)","v":37},{"$f":"-ROUND(+Details!$AG$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AG$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AG$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AG$110/$W$2,0)","v":4},{"$f":"-ROUND(+Details!$AG$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AG$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AG$111/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AG$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AG$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AG$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AG$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AG$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AG$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AG$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AG$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AG$135/$W$2,0)","v":0},0,0,75,null,{"$f":"ROUND(+Details!$AG$262/$W$2,0)","v":1619},{"$f":"ROUND(+Details!$AG$265/$W$2,0)","v":925},{"$f":"ROUND(+Details!$AG$268/$W$2,0)","v":3},{"$f":"ROUND(+Details!$AG$271/$W$2,0)","v":19},{"$f":"ROUND(+Details!$AG$272/$W$2,0)","v":0},2566]
[null,29,{"$f":"+Details!AH$4","v":90},{"$f":"+Details!AH$5","v":89},{"$f":"+Details!$AH$7","v":2052},{"$f":"ROUND(+Details!$AH$8/$W$2,0)","v":1619},{"$f":"ROUND(+Details!$AH$11/$W$2,0)","v":925},{"$f":"ROUND(+Details!$AH$14/$W$2,0)","v":3},{"$f":"ROUND(+Details!$AH$17/$W$2,0)","v":19},{"$f":"ROUND(+Details!$AH$18/$W$2,0)","v":0},2566,null,{"$f":"ROUND(+Details!$AH$28/$W$2,0)","v":67},{"$f":"ROUND(+Details!$AH$31/$W$2,0)","v":48},{"$f":"ROUND(+Details!$AH$34/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AH$37/$W$2,0)","v":1},{"$f":"ROUND(+Details!$AH$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AH$49/$W$2,0)","v":52},{"$f":"ROUND(+Details!$AH$60/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AH$65/$W$2,0)","v":9},{"$f":"ROUND((Details!$AH$66+Details!$AH$67)/$W$2,0)","v":18},{"$f":"ROUND((Details!$AH$68+Details!$AH$69)/$W$2,0)","v":0},195,null,{"$f":"ROUND(Details!$AH$144/$W$2,0)","v":146},{"$f":"ROUND(Details!$AH$145/$W$2,0)","v":25},{"$f":"ROUND(-Details!$AH$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AH$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AH$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AH$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AH$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AH$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AH$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$AH$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$AH$254/$W$2,0)","v":0},171,{"$f":"-ROUND(-Details!$AH$286/$W$2,0)","v":0},null,2590,null,{"$f":"-ROUND(+Details!$AH$94/$W$2,0)","v":35},{"$f":"ROUND(+Details!$AH$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AH$91/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AH$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AH$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AH$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AH$102/$W$2,0)","v":39},{"$f":"-ROUND(+Details!$AH$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AH$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AH$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AH$110/$W$2,0)","v":3},{"$f":"-ROUND(+Details!$AH$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AH$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AH$111/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AH$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AH$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AH$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AH$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AH$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AH$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AH$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AH$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AH$135/$W$2,0)","v":0},0,0,77,null,{"$f":"ROUND(+Details!$AH$262/$W$2,0)","v":1670},{"$f":"ROUND(+Details!$AH$265/$W$2,0)","v":900},{"$f":"ROUND(+Details!$AH$268/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AH$271/$W$2,0)","v":20},{"$f":"ROUND(+Details!$AH$272/$W$2,0)","v":0},2590]
[null,30,{"$f":"+Details!AI$4","v":91},{"$f":"+Details!AI$5","v":90},{"$f":"+Details!$AI$7","v":2053},{"$f":"ROUND(+Details!$AI$8/$W$2,0)","v":1670},{"$f":"ROUND(+Details!$AI$11/$W$2,0)","v":900},{"$f":"ROUND(+Details!$AI$14/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AI$17/$W$2,0)","v":20},{"$f":"ROUND(+Details!$AI$18/$W$2,0)","v":0},2590,null,{"$f":"ROUND(+Details!$AI$28/$W$2,0)","v":69},{"$f":"ROUND(+Details!$AI$31/$W$2,0)","v":47},{"$f":"ROUND(+Details!$AI$34/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AI$37/$W$2,0)","v":1},{"$f":"ROUND(+Details!$AI$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AI$49/$W$2,0)","v":53},{"$f":"ROUND(+Details!$AI$60/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AI$65/$W$2,0)","v":9},{"$f":"ROUND((Details!$AI$66+Details!$AI$67)/$W$2,0)","v":19},{"$f":"ROUND((Details!$AI$68+Details!$AI$69)/$W$2,0)","v":0},198,null,{"$f":"ROUND(Details!$AI$144/$W$2,0)","v":149},{"$f":"ROUND(Details!$AI$145/$W$2,0)","v":25},{"$f":"ROUND(-Details!$AI$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AI$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AI$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AI$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AI$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AI$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AI$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$AI$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$AI$254/$W$2,0)","v":0},174,{"$f":"-ROUND(-Details!$AI$286/$W$2,0)","v":0},null,2614,null,{"$f":"-ROUND(+Details!$AI$94/$W$2,0)","v":36},{"$f":"ROUND(+Details!$AI$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AI$91/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AI$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AI$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AI$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AI$102/$W$2,0)","v":40},{"$f":"-ROUND(+Details!$AI$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AI$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AI$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AI$110/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AI$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AI$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AI$111/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AI$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AI$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AI$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AI$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AI$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AI$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AI$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AI$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AI$135/$W$2,0)","v":0},0,0,76,null,{"$f":"ROUND(+Details!$AI$262/$W$2,0)","v":1722},{"$f":"ROUND(+Details!$AI$265/$W$2,0)","v":871},{"$f":"ROUND(+Details!$AI$268/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AI$271/$W$2,0)","v":21},{"$f":"ROUND(+Details!$AI$272/$W$2,0)","v":0},2614]
[null,31,{"$f":"+Details!AJ$4","v":92},{"$f":"+Details!AJ$5","v":91},{"$f":"+Details!$AJ$7","v":2054},{"$f":"ROUND(+Details!$AJ$8/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AJ$11/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AJ$14/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AJ$17/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AJ$18/$W$2,0)","v":0},0,null,{"$f":"ROUND(+Details!$AJ$28/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AJ$31/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AJ$34/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AJ$37/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AJ$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AJ$49/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AJ$60/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AJ$65/$W$2,0)","v":0},{"$f":"ROUND((Details!$AJ$66+Details!$AJ$67)/$W$2,0)","v":0},{"$f":"ROUND((Details!$AJ$68+Details!$AJ$69)/$W$2,0)","v":0},0,null,{"$f":"ROUND(Details!$AJ$144/$W$2,0)","v":0},{"$f":"ROUND(Details!$AJ$145/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AJ$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AJ$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AJ$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AJ$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AJ$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AJ$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AJ$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$AJ$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$AJ$254/$W$2,0)","v":0},0,{"$f":"-ROUND(-Details!$AJ$286/$W$2,0)","v":0},null,0,null,{"$f":"-ROUND(+Details!$AJ$94/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AJ$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AJ$91/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AJ$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AJ$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AJ$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AJ$102/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AJ$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AJ$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AJ$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AJ$110/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AJ$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AJ$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AJ$111/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AJ$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AJ$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AJ$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AJ$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AJ$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AJ$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AJ$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AJ$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AJ$135/$W$2,0)","v":0},0,0,0,null,{"$f":"ROUND(+Details!$AJ$262/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AJ$265/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AJ$268/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AJ$271/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AJ$272/$W$2,0)","v":0},0]
[null,32,{"$f":"+Details!AK$4","v":93},{"$f":"+Details!AK$5","v":92},{"$f":"+Details!$AK$7","v":2055},{"$f":"ROUND(+Details!$AK$8/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AK$11/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AK$14/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AK$17/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AK$18/$W$2,0)","v":0},0,null,{"$f":"ROUND(+Details!$AK$28/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AK$31/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AK$34/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AK$37/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AK$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AK$49/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AK$60/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AK$65/$W$2,0)","v":0},{"$f":"ROUND((Details!$AK$66+Details!$AK$67)/$W$2,0)","v":0},{"$f":"ROUND((Details!$AK$68+Details!$AK$69)/$W$2,0)","v":0},0,null,{"$f":"ROUND(Details!$AK$144/$W$2,0)","v":0},{"$f":"ROUND(Details!$AK$145/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AK$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AK$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AK$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AK$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AK$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AK$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AK$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$AK$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$AK$254/$W$2,0)","v":0},0,{"$f":"-ROUND(-Details!$AK$286/$W$2,0)","v":0},null,0,null,{"$f":"-ROUND(+Details!$AK$94/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AK$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AK$91/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AK$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AK$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AK$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AK$102/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AK$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AK$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AK$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AK$110/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AK$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AK$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AK$111/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AK$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AK$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AK$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AK$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AK$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AK$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AK$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AK$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AK$135/$W$2,0)","v":0},0,0,0,null,{"$f":"ROUND(+Details!$AK$262/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AK$265/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AK$268/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AK$271/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AK$272/$W$2,0)","v":0},0]
[null,33,{"$f":"+Details!AL$4","v":94},{"$f":"+Details!AL$5","v":93},{"$f":"+Details!$AL$7","v":2056},{"$f":"ROUND(+Details!$AL$8/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AL$11/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AL$14/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AL$17/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AL$18/$W$2,0)","v":0},0,null,{"$f":"ROUND(+Details!$AL$28/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AL$31/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AL$34/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AL$37/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AL$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AL$49/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AL$60/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AL$65/$W$2,0)","v":0},{"$f":"ROUND((Details!$AL$66+Details!$AL$67)/$W$2,0)","v":0},{"$f":"ROUND((Details!$AL$68+Details!$AL$69)/$W$2,0)","v":0},0,null,{"$f":"ROUND(Details!$AL$144/$W$2,0)","v":0},{"$f":"ROUND(Details!$AL$145/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AL$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AL$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AL$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AL$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AL$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AL$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AL$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$AL$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$AL$254/$W$2,0)","v":0},0,{"$f":"-ROUND(-Details!$AL$286/$W$2,0)","v":0},null,0,null,{"$f":"-ROUND(+Details!$AL$94/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AL$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AL$91/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AL$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AL$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AL$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AL$102/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AL$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AL$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AL$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AL$110/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AL$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AL$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AL$111/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AL$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AL$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AL$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AL$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AL$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AL$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AL$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AL$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AL$135/$W$2,0)","v":0},0,0,0,null,{"$f":"ROUND(+Details!$AL$262/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AL$265/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AL$268/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AL$271/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AL$272/$W$2,0)","v":0},0]
[null,34,{"$f":"+Details!AM$4","v":95},{"$f":"+Details!AM$5","v":94},{"$f":"+Details!$AM$7","v":2057},{"$f":"ROUND(+Details!$AM$8/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AM$11/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AM$14/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AM$17/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AM$18/$W$2,0)","v":0},0,null,{"$f":"ROUND(+Details!$AM$28/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AM$31/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AM$34/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AM$37/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AM$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AM$49/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AM$60/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AM$65/$W$2,0)","v":0},{"$f":"ROUND((Details!$AM$66+Details!$AM$67)/$W$2,0)","v":0},{"$f":"ROUND((Details!$AM$68+Details!$AM$69)/$W$2,0)","v":0},0,null,{"$f":"ROUND(Details!$AM$144/$W$2,0)","v":0},{"$f":"ROUND(Details!$AM$145/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AM$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AM$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AM$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AM$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AM$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AM$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AM$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$AM$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$AM$254/$W$2,0)","v":0},0,{"$f":"-ROUND(-Details!$AM$286/$W$2,0)","v":0},null,0,null,{"$f":"-ROUND(+Details!$AM$94/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AM$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AM$91/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AM$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AM$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AM$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AM$102/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AM$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AM$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AM$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AM$110/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AM$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AM$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AM$111/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AM$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AM$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AM$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AM$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AM$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AM$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AM$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AM$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AM$135/$W$2,0)","v":0},0,0,0,null,{"$f":"ROUND(+Details!$AM$262/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AM$265/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AM$268/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AM$271/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AM$272/$W$2,0)","v":0},0]
[null,35,{"$f":"+Details!AN$4","v":96},{"$f":"+Details!AN$5","v":95},{"$f":"+Details!$AN$7","v":2058},{"$f":"ROUND(+Details!$AN$8/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AN$11/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AN$14/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AN$17/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AN$18/$W$2,0)","v":0},0,null,{"$f":"ROUND(+Details!$AN$28/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AN$31/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AN$34/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AN$37/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AN$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AN$49/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AN$60/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AN$65/$W$2,0)","v":0},{"$f":"ROUND((Details!$AN$66+Details!$AN$67)/$W$2,0)","v":0},{"$f":"ROUND((Details!$AN$68+Details!$AN$69)/$W$2,0)","v":0},0,null,{"$f":"ROUND(Details!$AN$144/$W$2,0)","v":0},{"$f":"ROUND(Details!$AN$145/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AN$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AN$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AN$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AN$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AN$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AN$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AN$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$AN$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$AN$254/$W$2,0)","v":0},0,{"$f":"-ROUND(-Details!$AN$286/$W$2,0)","v":0},null,0,null,{"$f":"-ROUND(+Details!$AN$94/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AN$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AN$91/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AN$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AN$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AN$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AN$102/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AN$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AN$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AN$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AN$110/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AN$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AN$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AN$111/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AN$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AN$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AN$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AN$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AN$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AN$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AN$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AN$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AN$135/$W$2,0)","v":0},0,0,0,null,{"$f":"ROUND(+Details!$AN$262/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AN$265/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AN$268/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AN$271/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AN$272/$W$2,0)","v":0},0]
[null,36,{"$f":"+Details!AO$4","v":97},{"$f":"+Details!AO$5","v":96},{"$f":"+Details!$AO$7","v":2059},{"$f":"ROUND(+Details!$AO$8/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AO$11/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AO$14/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AO$17/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AO$18/$W$2,0)","v":0},0,null,{"$f":"ROUND(+Details!$AO$28/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AO$31/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AO$34/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AO$37/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AO$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AO$49/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AO$60/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AO$65/$W$2,0)","v":0},{"$f":"ROUND((Details!$AO$66+Details!$AO$67)/$W$2,0)","v":0},{"$f":"ROUND((Details!$AO$68+Details!$AO$69)/$W$2,0)","v":0},0,null,{"$f":"ROUND(Details!$AO$144/$W$2,0)","v":0},{"$f":"ROUND(Details!$AO$145/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AO$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AO$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AO$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AO$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AO$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AO$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AO$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$AO$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$AO$254/$W$2,0)","v":0},0,{"$f":"-ROUND(-Details!$AO$286/$W$2,0)","v":0},null,0,null,{"$f":"-ROUND(+Details!$AO$94/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AO$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AO$91/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AO$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AO$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AO$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AO$102/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AO$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AO$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AO$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AO$110/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AO$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AO$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AO$111/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AO$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AO$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AO$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AO$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AO$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AO$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AO$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AO$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AO$135/$W$2,0)","v":0},0,0,0,null,{"$f":"ROUND(+Details!$AO$262/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AO$265/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AO$268/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AO$271/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AO$272/$W$2,0)","v":0},0]
[null,37,{"$f":"+Details!AP$4","v":98},{"$f":"+Details!AP$5","v":97},{"$f":"+Details!$AP$7","v":2060},{"$f":"ROUND(+Details!$AP$8/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AP$11/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AP$14/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AP$17/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AP$18/$W$2,0)","v":0},0,null,{"$f":"ROUND(+Details!$AP$28/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AP$31/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AP$34/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AP$37/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AP$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AP$49/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AP$60/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AP$65/$W$2,0)","v":0},{"$f":"ROUND((Details!$AP$66+Details!$AP$67)/$W$2,0)","v":0},{"$f":"ROUND((Details!$AP$68+Details!$AP$69)/$W$2,0)","v":0},0,null,{"$f":"ROUND(Details!$AP$144/$W$2,0)","v":0},{"$f":"ROUND(Details!$AP$145/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AP$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AP$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AP$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AP$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AP$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AP$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AP$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$AP$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$AP$254/$W$2,0)","v":0},0,{"$f":"-ROUND(-Details!$AP$286/$W$2,0)","v":0},null,0,null,{"$f":"-ROUND(+Details!$AP$94/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AP$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AP$91/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AP$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AP$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AP$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AP$102/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AP$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AP$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AP$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AP$110/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AP$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AP$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AP$111/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AP$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AP$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AP$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AP$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AP$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AP$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AP$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AP$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AP$135/$W$2,0)","v":0},0,0,0,null,{"$f":"ROUND(+Details!$AP$262/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AP$265/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AP$268/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AP$271/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AP$272/$W$2,0)","v":0},0]
[null,38,{"$f":"+Details!AQ$4","v":99},{"$f":"+Details!AQ$5","v":98},{"$f":"+Details!$AQ$7","v":2061},{"$f":"ROUND(+Details!$AQ$8/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AQ$11/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AQ$14/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AQ$17/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AQ$18/$W$2,0)","v":0},0,null,{"$f":"ROUND(+Details!$AQ$28/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AQ$31/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AQ$34/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AQ$37/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AQ$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AQ$49/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AQ$60/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AQ$65/$W$2,0)","v":0},{"$f":"ROUND((Details!$AQ$66+Details!$AQ$67)/$W$2,0)","v":0},{"$f":"ROUND((Details!$AQ$68+Details!$AQ$69)/$W$2,0)","v":0},0,null,{"$f":"ROUND(Details!$AQ$144/$W$2,0)","v":0},{"$f":"ROUND(Details!$AQ$145/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AQ$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AQ$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AQ$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AQ$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AQ$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AQ$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AQ$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$AQ$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$AQ$254/$W$2,0)","v":0},0,{"$f":"-ROUND(-Details!$AQ$286/$W$2,0)","v":0},null,0,null,{"$f":"-ROUND(+Details!$AQ$94/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AQ$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AQ$91/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AQ$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AQ$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AQ$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AQ$102/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AQ$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AQ$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AQ$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AQ$110/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AQ$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AQ$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AQ$111/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AQ$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AQ$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AQ$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AQ$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AQ$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AQ$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AQ$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AQ$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AQ$135/$W$2,0)","v":0},0,0,0,null,{"$f":"ROUND(+Details!$AQ$262/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AQ$265/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AQ$268/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AQ$271/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AQ$272/$W$2,0)","v":0},0]
[null,39,{"$f":"+Details!AR$4","v":100},{"$f":"+Details!AR$5","v":99},{"$f":"+Details!$AR$7","v":2062},{"$f":"ROUND(+Details!$AR$8/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AR$11/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AR$14/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AR$17/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AR$18/$W$2,0)","v":0},0,null,{"$f":"ROUND(+Details!$AR$28/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AR$31/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AR$34/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AR$37/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AR$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AR$49/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AR$60/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AR$65/$W$2,0)","v":0},{"$f":"ROUND((Details!$AR$66+Details!$AR$67)/$W$2,0)","v":0},{"$f":"ROUND((Details!$AR$68+Details!$AR$69)/$W$2,0)","v":0},0,null,{"$f":"ROUND(Details!$AR$144/$W$2,0)","v":0},{"$f":"ROUND(Details!$AR$145/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AR$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AR$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AR$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AR$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AR$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AR$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AR$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$AR$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$AR$254/$W$2,0)","v":0},0,{"$f":"-ROUND(-Details!$AR$286/$W$2,0)","v":0},null,0,null,{"$f":"-ROUND(+Details!$AR$94/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AR$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AR$91/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AR$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AR$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AR$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AR$102/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AR$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AR$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AR$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AR$110/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AR$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AR$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AR$111/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AR$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AR$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AR$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AR$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AR$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AR$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AR$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AR$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AR$135/$W$2,0)","v":0},0,0,0,null,{"$f":"ROUND(+Details!$AR$262/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AR$265/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AR$268/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AR$271/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AR$272/$W$2,0)","v":0},0]
[null,40,{"$f":"+Details!AS$4","v":101},{"$f":"+Details!AS$5","v":100},{"$f":"+Details!$AS$7","v":2063},{"$f":"ROUND(+Details!$AS$8/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AS$11/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AS$14/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AS$17/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AS$18/$W$2,0)","v":0},0,null,{"$f":"ROUND(+Details!$AS$28/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AS$31/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AS$34/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AS$37/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AS$38/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AS$49/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AS$60/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AS$65/$W$2,0)","v":0},{"$f":"ROUND((Details!$AS$66+Details!$AS$67)/$W$2,0)","v":0},{"$f":"ROUND((Details!$AS$68+Details!$AS$69)/$W$2,0)","v":0},0,null,{"$f":"ROUND(Details!$AS$144/$W$2,0)","v":0},{"$f":"ROUND(Details!$AS$145/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AS$248/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AS$250/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AS$251/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AS$252/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AS$96/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AS$107/$W$2,0)","v":0},{"$f":"ROUND(-Details!$AS$127/$W$2,0)","v":0},{"$f":"-ROUND(-Details!$AS$137/$W$2,0)","v":0},null,{"$f":"-ROUND(Details!$AS$254/$W$2,0)","v":0},0,{"$f":"-ROUND(-Details!$AS$286/$W$2,0)","v":0},null,0,null,{"$f":"-ROUND(+Details!$AS$94/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AS$133/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AS$91/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AS$95/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AS$96/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AS$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AS$102/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AS$99/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AS$103/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AS$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AS$110/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AS$113/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AS$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AS$111/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AS$114/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AS$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AS$123/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AS$126/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AS$76/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AS$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Details!$AS$124/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AS$134/$W$2,0)","v":0},{"$f":"-ROUND(+Details!$AS$135/$W$2,0)","v":0},0,0,0,null,{"$f":"ROUND(+Details!$AS$262/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AS$265/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AS$268/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AS$271/$W$2,0)","v":0},{"$f":"ROUND(+Details!$AS$272/$W$2,0)","v":0},{"$f":"SUM(BV47:BZ47)","v":0}]
[null,"Ending balance or total",null,null,null,{"$f":"ROUND(+Details!$E262/$W$2,0)","v":1722},{"$f":"ROUND(+Details!$E11/$W$2,0)","v":871},{"$f":"ROUND(+Details!$E14/$W$2,0)","v":0},{"$f":"ROUND(+Details!$E17/$W$2,0)","v":21},{"$f":"ROUND(+Details!$E18/$W$2,0)","v":0},{"$f":"SUM(F48:J48)","v":2614},null,{"$f":"SUM(M8:M47)","v":734},{"$f":"SUM(N8:N47)","v":1519},34,233,0,1030,439,144,430,121,4684,null,3130,330,-100,{"$f":"SUM(AB8:AB47)","v":-500},100,100,0,-100,0,{"$f":"SUM(AH8:AH47)","v":-100},null,-400,3060,{"$f":"SUM(AL8:AL47)","v":0},null,null,null,{"$f":"SUM(AP8:AP47)","v":482},0,402,0,0,{"$f":"SUM(AU8:AU47)","v":0},402,521,0,0,63,0,43,12,0,12,77,3,0,3,277,0,4,0,277,39,0,0,0,100,1893]
[null,"Case check total",null,null,{"$f":"+K48-K49","v":0},null,null,null,null,null,{"$f":"ROUND(Details!E$19/$W$2,0)","v":2614}]
[]
[null,"Base results (excludes Roth conv and/or SS alternative)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acct"]
[null,null,null,null,null,"Account Balances - Start of Year",null,null,null,null,null,null,"Earnings and Income",null,null,null,null,null,null,null,null,null,null,null,"Expenditures and Receipts",null,null,null,null,null,null,null,null,null,null,null,null,"memo",null,"Bal",null,"Withdrawals and Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Account Balances - End of Year"]
[null,null,"    Ages",null,null,null,null,"Inherit",null,"Roth",null,null,null,null,"Inherit",null,"Roth","SS Benefits",null,null,null,null,null,null,null,null,"Inherit","Spec","Spec","SPIA","SPIA","Inhrt","SPIA",null,null,null,null,"IRMMA",null,"End of",null,"                       IRA 1",null,null,null,null,null,null,"        IRA 2",null,null,null,null,"   Inhrtd IRA 1",null,null,null,"   Inhrtd IRA 2",null,null,null,"   Roth IRA 1",null,null," Roth 1",null," Roth 2","  Roth Conver",null,"Convr",null,"To",null,null,null,"Inherit",null,"Roth"]
[null,null,"You","Sp","Year","Taxable","IRA","IRA","Roth","Convr","Total",null,"Taxable","IRA","IRA","Roth","Convr","You","Spouse","SPIA","Pension","Other","Total",null,"Living","Taxes","Taxbl","Sale","Expend","Taxbl","IRA","IRA","Roth","QCD",null,"Other","Total",{"$f":"IF(IRMAA_Incl=\"y\",\"Incl'f\",\"Excl\")","v":"Excl"},null,"Year",null,"RMD","Convr","Withdr","With-A","SPIA","Contrb","Withdr","RMD","Withdr","With-A","Contrb","Withdr","RMD","Withdr","With-A","Withdr","RMD","Withdr","With-A","Withdr","Withdr","With-A","Contrb","SPIA","Withdr","Withdr","Withdr","With-A","Withdr","QCD","Taxbl",null,"Taxable","IRAs","IRAs","Roths","Convr","Total"]
[null,1,{"$f":"+Base!F$4","v":62},{"$f":"+Base!F$5","v":61},{"$f":"+Base!F$7","v":2024},{"$f":"ROUND(+Base!$F$8/$W$2,1)","v":200},{"$f":"ROUND(+Base!$F$11/$W$2,0)","v":700},{"$f":"ROUND(+Base!$F$14/$W$2,0)","v":0},{"$f":"ROUND(+Base!$F$17/$W$2,0)","v":100},{"$f":"ROUND(+Base!$F$18/$W$2,0)","v":0},{"$f":"SUM(F56:J56)","v":1000},null,{"$f":"ROUND(+Base!$F$28/$W$2,0)","v":9},{"$f":"ROUND(+Base!$F$31/$W$2,0)","v":43},{"$f":"ROUND(+Base!$F$34/$W$2,0)","v":0},{"$f":"ROUND(+Base!$F$37/$W$2,0)","v":6},{"$f":"ROUND(+Base!$F$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$F$49/$W$2,0)","v":0},{"$f":"ROUND(+Base!$F$60/$W$2,0)","v":0},{"$f":"ROUND(+Base!$F$65/$W$2,0)","v":0},{"$f":"ROUND((Base!$F$66+Base!$F$67)/$W$2,0)","v":10},{"$f":"ROUND((Base!$F$68+Base!$F$69)/$W$2,0)","v":10},{"$f":"SUM(M56:V56)","v":78},null,{"$f":"ROUND(+Base!$F$144/$W$2,0)","v":75},{"$f":"ROUND(+Base!$F$145/$W$2,0)","v":5},{"$f":"ROUND(-Base!$F$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$F$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$F$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$F$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$F$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$F$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$F$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$F$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$F$254/$W$2,0)","v":0},{"$f":"+Y56+Z56+AJ56","v":80},{"$f":"-ROUND(-Base!$F$286/$W$2,0)","v":0},null,{"$f":"+K56+W56-AK56","v":998},null,{"$f":"-ROUND(+Base!$F$94/$W$2,0)","v":0},{"$f":"ROUND(+Base!$F$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$F$91/$W$2,0)","v":40},{"$f":"-ROUND(+Base!$F$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$F$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$F$74/$W$2,0)","v":0},{"$f":"+AR56+AS56","v":40},{"$f":"-ROUND(+Base!$F$102/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$F$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$F$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$F$75/$W$2,0)","v":7},{"$f":"+AX56+AY56","v":0},{"$f":"-ROUND(+Base!$F$110/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$F$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$F$116/$W$2,0)","v":0},{"$f":"+BC56+BD56","v":0},{"$f":"-ROUND(+Base!$F$111/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$F$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$F$117/$W$2,0)","v":0},{"$f":"+BG56+BH56","v":0},{"$f":"-ROUND(+Base!$F$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$F$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$F$76/$W$2,0)","v":1},{"$f":"-ROUND(+Base!$F$127/$W$2,0)","v":0},{"$f":"+BJ56+BK56","v":0},{"$f":"-ROUND(+Base!$F$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$F$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$F$135/$W$2,0)","v":0},{"$f":"+BP56+BQ56","v":0},{"$f":"-AH56","v":0},{"$f":"+AP56+AT56+AV56+AW56+BA56+BB56+BE56+BF56+BI56+BM56+BN56+BO56+BR56+BS56","v":40},null,{"$f":"ROUND(+Base!$F$262/$W$2,1)","v":182.1},{"$f":"ROUND(+Base!$F$265/$W$2,1)","v":709.7},{"$f":"ROUND(+Base!$F$268/$W$2,1)","v":0},{"$f":"ROUND(+Base!$F$271/$W$2,1)","v":107.1},{"$f":"ROUND(+Base!$F$272/$W$2,1)","v":0},{"$f":"SUM(BV56:BZ56)","v":998.90000000000009}]
[null,{"$f":"+B56+1","v":2},{"$f":"+Base!G$4","v":63},{"$f":"+Base!G$5","v":62},{"$f":"+Base!G$7","v":2025},{"$f":"ROUND(+Base!$G$8/$W$2,0)","v":182},{"$f":"ROUND(+Base!$G$11/$W$2,0)","v":710},{"$f":"ROUND(+Base!$G$14/$W$2,0)","v":0},{"$f":"ROUND(+Base!$G$17/$W$2,0)","v":107},{"$f":"ROUND(+Base!$G$18/$W$2,0)","v":0},{"$f":"SUM(F57:J57)","v":999},null,{"$f":"ROUND(+Base!$G$28/$W$2,0)","v":9},{"$f":"ROUND(+Base!$G$31/$W$2,0)","v":44},{"$f":"ROUND(+Base!$G$34/$W$2,0)","v":0},{"$f":"ROUND(+Base!$G$37/$W$2,0)","v":7},{"$f":"ROUND(+Base!$G$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$G$49/$W$2,0)","v":0},{"$f":"ROUND(+Base!$G$60/$W$2,0)","v":0},{"$f":"ROUND(+Base!$G$65/$W$2,0)","v":0},{"$f":"ROUND((Base!$G$66+Base!$G$67)/$W$2,0)","v":10},{"$f":"ROUND((Base!$G$68+Base!$G$69)/$W$2,0)","v":25},{"$f":"SUM(M57:V57)","v":95},null,{"$f":"ROUND(+Base!$G$144/$W$2,0)","v":76},{"$f":"ROUND(+Base!$G$145/$W$2,0)","v":7},{"$f":"ROUND(-Base!$G$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$G$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$G$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$G$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$G$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$G$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$G$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$G$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$G$254/$W$2,0)","v":0},83,{"$f":"-ROUND(-Base!$G$286/$W$2,0)","v":0},null,1011,null,{"$f":"-ROUND(+Base!$G$94/$W$2,0)","v":0},{"$f":"ROUND(+Base!$G$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$G$91/$W$2,0)","v":41},{"$f":"-ROUND(+Base!$G$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$G$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$G$74/$W$2,0)","v":0},41,{"$f":"-ROUND(+Base!$G$102/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$G$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$G$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$G$75/$W$2,0)","v":7},{"$f":"+AX57+AY57","v":0},{"$f":"-ROUND(+Base!$G$110/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$G$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$G$116/$W$2,0)","v":0},{"$f":"+BC57+BD57","v":0},{"$f":"-ROUND(+Base!$G$111/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$G$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$G$117/$W$2,0)","v":0},{"$f":"+BG57+BH57","v":0},{"$f":"-ROUND(+Base!$G$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$G$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$G$76/$W$2,0)","v":1},{"$f":"-ROUND(+Base!$G$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$G$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$G$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$G$135/$W$2,0)","v":0},{"$f":"+BP57+BQ57","v":0},0,41,null,{"$f":"ROUND(+Base!$G$262/$W$2,0)","v":177},{"$f":"ROUND(+Base!$G$265/$W$2,0)","v":719},{"$f":"ROUND(+Base!$G$268/$W$2,0)","v":0},{"$f":"ROUND(+Base!$G$271/$W$2,0)","v":115},{"$f":"ROUND(+Base!$G$272/$W$2,0)","v":0},1011]
[null,{"$f":"+B57+1","v":3},{"$f":"+Base!H$4","v":64},{"$f":"+Base!H$5","v":63},{"$f":"+Base!H$7","v":2026},{"$f":"ROUND(+Base!$H$8/$W$2,0)","v":177},{"$f":"ROUND(+Base!$H$11/$W$2,0)","v":719},{"$f":"ROUND(+Base!$H$14/$W$2,0)","v":0},{"$f":"ROUND(+Base!$H$17/$W$2,0)","v":115},{"$f":"ROUND(+Base!$H$18/$W$2,0)","v":0},1011,null,{"$f":"ROUND(+Base!$H$28/$W$2,0)","v":8},{"$f":"ROUND(+Base!$H$31/$W$2,0)","v":44},{"$f":"ROUND(+Base!$H$34/$W$2,0)","v":0},{"$f":"ROUND(+Base!$H$37/$W$2,0)","v":7},{"$f":"ROUND(+Base!$H$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$H$49/$W$2,0)","v":0},{"$f":"ROUND(+Base!$H$60/$W$2,0)","v":0},{"$f":"ROUND(+Base!$H$65/$W$2,0)","v":0},{"$f":"ROUND((Base!$H$66+Base!$H$67)/$W$2,0)","v":10},{"$f":"ROUND((Base!$H$68+Base!$H$69)/$W$2,0)","v":11},{"$f":"SUM(M58:V58)","v":80},null,{"$f":"ROUND(+Base!$H$144/$W$2,0)","v":78},{"$f":"ROUND(+Base!$H$145/$W$2,0)","v":5},{"$f":"ROUND(-Base!$H$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$H$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$H$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$H$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$H$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$H$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$H$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$H$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$H$254/$W$2,0)","v":0},83,{"$f":"-ROUND(-Base!$H$286/$W$2,0)","v":0},null,1008,null,{"$f":"-ROUND(+Base!$H$94/$W$2,0)","v":0},{"$f":"ROUND(+Base!$H$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$H$91/$W$2,0)","v":42},{"$f":"-ROUND(+Base!$H$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$H$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$H$74/$W$2,0)","v":0},42,{"$f":"-ROUND(+Base!$H$102/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$H$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$H$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$H$75/$W$2,0)","v":7},0,{"$f":"-ROUND(+Base!$H$110/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$H$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$H$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$H$111/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$H$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$H$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$H$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$H$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$H$76/$W$2,0)","v":1},{"$f":"-ROUND(+Base!$H$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$H$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$H$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$H$135/$W$2,0)","v":0},0,0,42,null,{"$f":"ROUND(+Base!$H$262/$W$2,0)","v":158},{"$f":"ROUND(+Base!$H$265/$W$2,0)","v":727},{"$f":"ROUND(+Base!$H$268/$W$2,0)","v":0},{"$f":"ROUND(+Base!$H$271/$W$2,0)","v":123},{"$f":"ROUND(+Base!$H$272/$W$2,0)","v":0},1008]
[null,4,{"$f":"+Base!I$4","v":65},{"$f":"+Base!I$5","v":64},{"$f":"+Base!I$7","v":2027},{"$f":"ROUND(+Base!$I$8/$W$2,0)","v":158},{"$f":"ROUND(+Base!$I$11/$W$2,0)","v":727},{"$f":"ROUND(+Base!$I$14/$W$2,0)","v":0},{"$f":"ROUND(+Base!$I$17/$W$2,0)","v":123},{"$f":"ROUND(+Base!$I$18/$W$2,0)","v":0},1008,null,{"$f":"ROUND(+Base!$I$28/$W$2,0)","v":7},{"$f":"ROUND(+Base!$I$31/$W$2,0)","v":45},{"$f":"ROUND(+Base!$I$34/$W$2,0)","v":0},{"$f":"ROUND(+Base!$I$37/$W$2,0)","v":8},{"$f":"ROUND(+Base!$I$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$I$49/$W$2,0)","v":0},{"$f":"ROUND(+Base!$I$60/$W$2,0)","v":0},{"$f":"ROUND(+Base!$I$65/$W$2,0)","v":0},{"$f":"ROUND((Base!$I$66+Base!$I$67)/$W$2,0)","v":11},{"$f":"ROUND((Base!$I$68+Base!$I$69)/$W$2,0)","v":11},{"$f":"SUM(M59:V59)","v":82},null,{"$f":"ROUND(+Base!$I$144/$W$2,0)","v":79},{"$f":"ROUND(+Base!$I$145/$W$2,0)","v":5},{"$f":"ROUND(-Base!$I$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$I$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$I$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$I$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$I$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$I$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$I$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$I$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$I$254/$W$2,0)","v":0},84,{"$f":"-ROUND(-Base!$I$286/$W$2,0)","v":0},null,1006,null,{"$f":"-ROUND(+Base!$I$94/$W$2,0)","v":0},{"$f":"ROUND(+Base!$I$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$I$91/$W$2,0)","v":44},{"$f":"-ROUND(+Base!$I$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$I$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$I$74/$W$2,0)","v":0},44,{"$f":"-ROUND(+Base!$I$102/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$I$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$I$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$I$75/$W$2,0)","v":7},0,{"$f":"-ROUND(+Base!$I$110/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$I$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$I$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$I$111/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$I$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$I$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$I$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$I$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$I$76/$W$2,0)","v":1},{"$f":"-ROUND(+Base!$I$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$I$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$I$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$I$135/$W$2,0)","v":0},0,0,44,null,{"$f":"ROUND(+Base!$I$262/$W$2,0)","v":139},{"$f":"ROUND(+Base!$I$265/$W$2,0)","v":734},{"$f":"ROUND(+Base!$I$268/$W$2,0)","v":0},{"$f":"ROUND(+Base!$I$271/$W$2,0)","v":132},{"$f":"ROUND(+Base!$I$272/$W$2,0)","v":0},1005]
[null,5,{"$f":"+Base!J$4","v":66},{"$f":"+Base!J$5","v":65},{"$f":"+Base!J$7","v":2028},{"$f":"ROUND(+Base!$J$8/$W$2,0)","v":139},{"$f":"ROUND(+Base!$J$11/$W$2,0)","v":734},{"$f":"ROUND(+Base!$J$14/$W$2,0)","v":0},{"$f":"ROUND(+Base!$J$17/$W$2,0)","v":132},{"$f":"ROUND(+Base!$J$18/$W$2,0)","v":0},1005,null,{"$f":"ROUND(+Base!$J$28/$W$2,0)","v":7},{"$f":"ROUND(+Base!$J$31/$W$2,0)","v":45},{"$f":"ROUND(+Base!$J$34/$W$2,0)","v":0},{"$f":"ROUND(+Base!$J$37/$W$2,0)","v":8},{"$f":"ROUND(+Base!$J$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$J$49/$W$2,0)","v":0},{"$f":"ROUND(+Base!$J$60/$W$2,0)","v":0},{"$f":"ROUND(+Base!$J$65/$W$2,0)","v":0},{"$f":"ROUND((Base!$J$66+Base!$J$67)/$W$2,0)","v":11},{"$f":"ROUND((Base!$J$68+Base!$J$69)/$W$2,0)","v":12},83,null,{"$f":"ROUND(+Base!$J$144/$W$2,0)","v":81},{"$f":"ROUND(+Base!$J$145/$W$2,0)","v":5},{"$f":"ROUND(-Base!$J$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$J$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$J$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$J$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$J$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$J$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$J$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$J$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$J$254/$W$2,0)","v":0},86,{"$f":"-ROUND(-Base!$J$286/$W$2,0)","v":0},null,1002,null,{"$f":"-ROUND(+Base!$J$94/$W$2,0)","v":0},{"$f":"ROUND(+Base!$J$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$J$91/$W$2,0)","v":45},{"$f":"-ROUND(+Base!$J$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$J$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$J$74/$W$2,0)","v":0},45,{"$f":"-ROUND(+Base!$J$102/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$J$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$J$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$J$75/$W$2,0)","v":7},0,{"$f":"-ROUND(+Base!$J$110/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$J$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$J$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$J$111/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$J$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$J$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$J$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$J$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$J$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$J$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$J$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$J$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$J$135/$W$2,0)","v":0},0,0,45,null,{"$f":"ROUND(+Base!$J$262/$W$2,0)","v":121},{"$f":"ROUND(+Base!$J$265/$W$2,0)","v":741},{"$f":"ROUND(+Base!$J$268/$W$2,0)","v":0},{"$f":"ROUND(+Base!$J$271/$W$2,0)","v":140},{"$f":"ROUND(+Base!$J$272/$W$2,0)","v":0},1002]
[null,6,{"$f":"+Base!K$4","v":67},{"$f":"+Base!K$5","v":66},{"$f":"+Base!K$7","v":2029},{"$f":"ROUND(+Base!$K$8/$W$2,0)","v":121},{"$f":"ROUND(+Base!$K$11/$W$2,0)","v":741},{"$f":"ROUND(+Base!$K$14/$W$2,0)","v":0},{"$f":"ROUND(+Base!$K$17/$W$2,0)","v":140},{"$f":"ROUND(+Base!$K$18/$W$2,0)","v":0},1002,null,{"$f":"ROUND(+Base!$K$28/$W$2,0)","v":6},{"$f":"ROUND(+Base!$K$31/$W$2,0)","v":45},{"$f":"ROUND(+Base!$K$34/$W$2,0)","v":0},{"$f":"ROUND(+Base!$K$37/$W$2,0)","v":9},{"$f":"ROUND(+Base!$K$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$K$49/$W$2,0)","v":0},{"$f":"ROUND(+Base!$K$60/$W$2,0)","v":22},{"$f":"ROUND(+Base!$K$65/$W$2,0)","v":0},{"$f":"ROUND((Base!$K$66+Base!$K$67)/$W$2,0)","v":11},{"$f":"ROUND((Base!$K$68+Base!$K$69)/$W$2,0)","v":12},105,null,{"$f":"ROUND(+Base!$K$144/$W$2,0)","v":77},{"$f":"ROUND(+Base!$K$145/$W$2,0)","v":7},{"$f":"ROUND(-Base!$K$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$K$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$K$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$K$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$K$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$K$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$K$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$K$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$K$254/$W$2,0)","v":0},84,{"$f":"-ROUND(-Base!$K$286/$W$2,0)","v":0},null,1023,null,{"$f":"-ROUND(+Base!$K$94/$W$2,0)","v":0},{"$f":"ROUND(+Base!$K$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$K$91/$W$2,0)","v":46},{"$f":"-ROUND(+Base!$K$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$K$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$K$74/$W$2,0)","v":0},46,{"$f":"-ROUND(+Base!$K$102/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$K$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$K$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$K$75/$W$2,0)","v":7},0,{"$f":"-ROUND(+Base!$K$110/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$K$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$K$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$K$111/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$K$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$K$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$K$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$K$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$K$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$K$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$K$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$K$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$K$135/$W$2,0)","v":0},0,0,46,null,{"$f":"ROUND(+Base!$K$262/$W$2,0)","v":128},{"$f":"ROUND(+Base!$K$265/$W$2,0)","v":746},{"$f":"ROUND(+Base!$K$268/$W$2,0)","v":0},{"$f":"ROUND(+Base!$K$271/$W$2,0)","v":148},{"$f":"ROUND(+Base!$K$272/$W$2,0)","v":0},1022]
[null,7,{"$f":"+Base!L$4","v":68},{"$f":"+Base!L$5","v":67},{"$f":"+Base!L$7","v":2030},{"$f":"ROUND(+Base!$L$8/$W$2,0)","v":128},{"$f":"ROUND(+Base!$L$11/$W$2,0)","v":746},{"$f":"ROUND(+Base!$L$14/$W$2,0)","v":0},{"$f":"ROUND(+Base!$L$17/$W$2,0)","v":148},{"$f":"ROUND(+Base!$L$18/$W$2,0)","v":0},1022,null,{"$f":"ROUND(+Base!$L$28/$W$2,0)","v":7},{"$f":"ROUND(+Base!$L$31/$W$2,0)","v":45},{"$f":"ROUND(+Base!$L$34/$W$2,0)","v":0},{"$f":"ROUND(+Base!$L$37/$W$2,0)","v":9},{"$f":"ROUND(+Base!$L$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$L$49/$W$2,0)","v":0},{"$f":"ROUND(+Base!$L$60/$W$2,0)","v":23},{"$f":"ROUND(+Base!$L$65/$W$2,0)","v":0},{"$f":"ROUND((Base!$L$66+Base!$L$67)/$W$2,0)","v":12},{"$f":"ROUND((Base!$L$68+Base!$L$69)/$W$2,0)","v":13},109,null,{"$f":"ROUND(+Base!$L$144/$W$2,0)","v":79},{"$f":"ROUND(+Base!$L$145/$W$2,0)","v":7},{"$f":"ROUND(-Base!$L$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$L$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$L$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$L$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$L$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$L$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$L$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$L$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$L$254/$W$2,0)","v":0},86,{"$f":"-ROUND(-Base!$L$286/$W$2,0)","v":0},null,1045,null,{"$f":"-ROUND(+Base!$L$94/$W$2,0)","v":0},{"$f":"ROUND(+Base!$L$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$L$91/$W$2,0)","v":48},{"$f":"-ROUND(+Base!$L$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$L$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$L$74/$W$2,0)","v":0},48,{"$f":"-ROUND(+Base!$L$102/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$L$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$L$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$L$75/$W$2,0)","v":7},0,{"$f":"-ROUND(+Base!$L$110/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$L$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$L$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$L$111/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$L$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$L$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$L$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$L$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$L$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$L$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$L$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$L$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$L$135/$W$2,0)","v":0},0,0,48,null,{"$f":"ROUND(+Base!$L$262/$W$2,0)","v":136},{"$f":"ROUND(+Base!$L$265/$W$2,0)","v":749},{"$f":"ROUND(+Base!$L$268/$W$2,0)","v":0},{"$f":"ROUND(+Base!$L$271/$W$2,0)","v":157},{"$f":"ROUND(+Base!$L$272/$W$2,0)","v":0},1042]
[null,8,{"$f":"+Base!M$4","v":69},{"$f":"+Base!M$5","v":68},{"$f":"+Base!M$7","v":2031},{"$f":"ROUND(+Base!$M$8/$W$2,0)","v":136},{"$f":"ROUND(+Base!$M$11/$W$2,0)","v":749},{"$f":"ROUND(+Base!$M$14/$W$2,0)","v":0},{"$f":"ROUND(+Base!$M$17/$W$2,0)","v":157},{"$f":"ROUND(+Base!$M$18/$W$2,0)","v":0},1042,null,{"$f":"ROUND(+Base!$M$28/$W$2,0)","v":7},{"$f":"ROUND(+Base!$M$31/$W$2,0)","v":45},{"$f":"ROUND(+Base!$M$34/$W$2,0)","v":0},{"$f":"ROUND(+Base!$M$37/$W$2,0)","v":10},{"$f":"ROUND(+Base!$M$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$M$49/$W$2,0)","v":0},{"$f":"ROUND(+Base!$M$60/$W$2,0)","v":23},{"$f":"ROUND(+Base!$M$65/$W$2,0)","v":0},{"$f":"ROUND((Base!$M$66+Base!$M$67)/$W$2,0)","v":12},{"$f":"ROUND((Base!$M$68+Base!$M$69)/$W$2,0)","v":13},110,null,{"$f":"ROUND(+Base!$M$144/$W$2,0)","v":80},{"$f":"ROUND(+Base!$M$145/$W$2,0)","v":8},{"$f":"ROUND(-Base!$M$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$M$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$M$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$M$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$M$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$M$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$M$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$M$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$M$254/$W$2,0)","v":0},88,{"$f":"-ROUND(-Base!$M$286/$W$2,0)","v":0},null,1064,null,{"$f":"-ROUND(+Base!$M$94/$W$2,0)","v":0},{"$f":"ROUND(+Base!$M$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$M$91/$W$2,0)","v":49},{"$f":"-ROUND(+Base!$M$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$M$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$M$74/$W$2,0)","v":0},49,{"$f":"-ROUND(+Base!$M$102/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$M$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$M$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$M$75/$W$2,0)","v":7},0,{"$f":"-ROUND(+Base!$M$110/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$M$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$M$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$M$111/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$M$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$M$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$M$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$M$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$M$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$M$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$M$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$M$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$M$135/$W$2,0)","v":0},0,0,49,null,{"$f":"ROUND(+Base!$M$262/$W$2,0)","v":145},{"$f":"ROUND(+Base!$M$265/$W$2,0)","v":752},{"$f":"ROUND(+Base!$M$268/$W$2,0)","v":0},{"$f":"ROUND(+Base!$M$271/$W$2,0)","v":167},{"$f":"ROUND(+Base!$M$272/$W$2,0)","v":0},1064]
[null,9,{"$f":"+Base!N$4","v":70},{"$f":"+Base!N$5","v":69},{"$f":"+Base!N$7","v":2032},{"$f":"ROUND(+Base!$N$8/$W$2,0)","v":145},{"$f":"ROUND(+Base!$N$11/$W$2,0)","v":752},{"$f":"ROUND(+Base!$N$14/$W$2,0)","v":0},{"$f":"ROUND(+Base!$N$17/$W$2,0)","v":167},{"$f":"ROUND(+Base!$N$18/$W$2,0)","v":0},1064,null,{"$f":"ROUND(+Base!$N$28/$W$2,0)","v":8},{"$f":"ROUND(+Base!$N$31/$W$2,0)","v":47},{"$f":"ROUND(+Base!$N$34/$W$2,0)","v":0},{"$f":"ROUND(+Base!$N$37/$W$2,0)","v":10},{"$f":"ROUND(+Base!$N$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$N$49/$W$2,0)","v":46},{"$f":"ROUND(+Base!$N$60/$W$2,0)","v":24},{"$f":"ROUND(+Base!$N$65/$W$2,0)","v":0},{"$f":"ROUND((Base!$N$66+Base!$N$67)/$W$2,0)","v":12},{"$f":"ROUND((Base!$N$68+Base!$N$69)/$W$2,0)","v":14},161,null,{"$f":"ROUND(+Base!$N$144/$W$2,0)","v":82},{"$f":"ROUND(+Base!$N$145/$W$2,0)","v":4},{"$f":"ROUND(-Base!$N$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$N$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$N$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$N$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$N$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$N$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$N$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$N$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$N$254/$W$2,0)","v":0},86,{"$f":"-ROUND(-Base!$N$286/$W$2,0)","v":0},null,1139,null,{"$f":"-ROUND(+Base!$N$94/$W$2,0)","v":0},{"$f":"ROUND(+Base!$N$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$N$91/$W$2,0)","v":10},{"$f":"-ROUND(+Base!$N$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$N$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$N$74/$W$2,0)","v":0},10,{"$f":"-ROUND(+Base!$N$102/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$N$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$N$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$N$75/$W$2,0)","v":7},0,{"$f":"-ROUND(+Base!$N$110/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$N$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$N$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$N$111/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$N$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$N$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$N$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$N$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$N$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$N$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$N$124/$W$2,0)","v":5},{"$f":"-ROUND(+Base!$N$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$N$135/$W$2,0)","v":0},0,0,15,null,{"$f":"ROUND(+Base!$N$262/$W$2,0)","v":172},{"$f":"ROUND(+Base!$N$265/$W$2,0)","v":795},{"$f":"ROUND(+Base!$N$268/$W$2,0)","v":0},{"$f":"ROUND(+Base!$N$271/$W$2,0)","v":172},{"$f":"ROUND(+Base!$N$272/$W$2,0)","v":0},1139]
[null,10,{"$f":"+Base!O$4","v":71},{"$f":"+Base!O$5","v":70},{"$f":"+Base!O$7","v":2033},{"$f":"ROUND(+Base!$O$8/$W$2,0)","v":172},{"$f":"ROUND(+Base!$O$11/$W$2,0)","v":795},{"$f":"ROUND(+Base!$O$14/$W$2,0)","v":0},{"$f":"ROUND(+Base!$O$17/$W$2,0)","v":172},{"$f":"ROUND(+Base!$O$18/$W$2,0)","v":0},1139,null,{"$f":"ROUND(+Base!$O$28/$W$2,0)","v":9},{"$f":"ROUND(+Base!$O$31/$W$2,0)","v":49},{"$f":"ROUND(+Base!$O$34/$W$2,0)","v":0},{"$f":"ROUND(+Base!$O$37/$W$2,0)","v":10},{"$f":"ROUND(+Base!$O$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$O$49/$W$2,0)","v":47},{"$f":"ROUND(+Base!$O$60/$W$2,0)","v":24},{"$f":"ROUND(+Base!$O$65/$W$2,0)","v":0},{"$f":"ROUND((Base!$O$66+Base!$O$67)/$W$2,0)","v":13},{"$f":"ROUND((Base!$O$68+Base!$O$69)/$W$2,0)","v":0},152,null,{"$f":"ROUND(+Base!$O$144/$W$2,0)","v":84},{"$f":"ROUND(+Base!$O$145/$W$2,0)","v":1},{"$f":"ROUND(-Base!$O$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$O$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$O$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$O$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$O$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$O$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$O$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$O$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$O$254/$W$2,0)","v":0},85,{"$f":"-ROUND(-Base!$O$286/$W$2,0)","v":0},null,1206,null,{"$f":"-ROUND(+Base!$O$94/$W$2,0)","v":0},{"$f":"ROUND(+Base!$O$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$O$91/$W$2,0)","v":9},{"$f":"-ROUND(+Base!$O$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$O$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$O$74/$W$2,0)","v":0},9,{"$f":"-ROUND(+Base!$O$102/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$O$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$O$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$O$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$O$110/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$O$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$O$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$O$111/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$O$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$O$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$O$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$O$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$O$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$O$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$O$124/$W$2,0)","v":6},{"$f":"-ROUND(+Base!$O$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$O$135/$W$2,0)","v":0},0,0,15,null,{"$f":"ROUND(+Base!$O$262/$W$2,0)","v":195},{"$f":"ROUND(+Base!$O$265/$W$2,0)","v":835},{"$f":"ROUND(+Base!$O$268/$W$2,0)","v":0},{"$f":"ROUND(+Base!$O$271/$W$2,0)","v":177},{"$f":"ROUND(+Base!$O$272/$W$2,0)","v":0},1207]
[null,11,{"$f":"+Base!P$4","v":72},{"$f":"+Base!P$5","v":71},{"$f":"+Base!P$7","v":2034},{"$f":"ROUND(+Base!$P$8/$W$2,0)","v":195},{"$f":"ROUND(+Base!$P$11/$W$2,0)","v":835},{"$f":"ROUND(+Base!$P$14/$W$2,0)","v":0},{"$f":"ROUND(+Base!$P$17/$W$2,0)","v":177},{"$f":"ROUND(+Base!$P$18/$W$2,0)","v":0},1207,null,{"$f":"ROUND(+Base!$P$28/$W$2,0)","v":8},{"$f":"ROUND(+Base!$P$31/$W$2,0)","v":51},{"$f":"ROUND(+Base!$P$34/$W$2,0)","v":0},{"$f":"ROUND(+Base!$P$37/$W$2,0)","v":11},{"$f":"ROUND(+Base!$P$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$P$49/$W$2,0)","v":48},{"$f":"ROUND(+Base!$P$60/$W$2,0)","v":25},{"$f":"ROUND(+Base!$P$65/$W$2,0)","v":0},{"$f":"ROUND((Base!$P$66+Base!$P$67)/$W$2,0)","v":13},{"$f":"ROUND((Base!$P$68+Base!$P$69)/$W$2,0)","v":0},156,null,{"$f":"ROUND(+Base!$P$144/$W$2,0)","v":85},{"$f":"ROUND(+Base!$P$145/$W$2,0)","v":1},{"$f":"ROUND(-Base!$P$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$P$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$P$251/$W$2,0)","v":80},{"$f":"ROUND(-Base!$P$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$P$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$P$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$P$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$P$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$P$254/$W$2,0)","v":80},166,{"$f":"-ROUND(-Base!$P$286/$W$2,0)","v":0},null,1197,null,{"$f":"-ROUND(+Base!$P$94/$W$2,0)","v":0},{"$f":"ROUND(+Base!$P$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$P$91/$W$2,0)","v":8},{"$f":"-ROUND(+Base!$P$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$P$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$P$74/$W$2,0)","v":0},8,{"$f":"-ROUND(+Base!$P$102/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$P$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$P$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$P$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$P$110/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$P$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$P$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$P$111/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$P$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$P$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$P$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$P$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$P$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$P$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$P$124/$W$2,0)","v":6},{"$f":"-ROUND(+Base!$P$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$P$135/$W$2,0)","v":0},0,0,14,null,{"$f":"ROUND(+Base!$P$262/$W$2,0)","v":137},{"$f":"ROUND(+Base!$P$265/$W$2,0)","v":878},{"$f":"ROUND(+Base!$P$268/$W$2,0)","v":0},{"$f":"ROUND(+Base!$P$271/$W$2,0)","v":181},{"$f":"ROUND(+Base!$P$272/$W$2,0)","v":0},1196]
[null,12,{"$f":"+Base!Q$4","v":73},{"$f":"+Base!Q$5","v":72},{"$f":"+Base!Q$7","v":2035},{"$f":"ROUND(+Base!$Q$8/$W$2,0)","v":137},{"$f":"ROUND(+Base!$Q$11/$W$2,0)","v":878},{"$f":"ROUND(+Base!$Q$14/$W$2,0)","v":0},{"$f":"ROUND(+Base!$Q$17/$W$2,0)","v":181},{"$f":"ROUND(+Base!$Q$18/$W$2,0)","v":0},1196,null,{"$f":"ROUND(+Base!$Q$28/$W$2,0)","v":9},{"$f":"ROUND(+Base!$Q$31/$W$2,0)","v":54},{"$f":"ROUND(+Base!$Q$34/$W$2,0)","v":0},{"$f":"ROUND(+Base!$Q$37/$W$2,0)","v":11},{"$f":"ROUND(+Base!$Q$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$Q$49/$W$2,0)","v":49},{"$f":"ROUND(+Base!$Q$60/$W$2,0)","v":25},{"$f":"ROUND(+Base!$Q$65/$W$2,0)","v":0},{"$f":"ROUND((Base!$Q$66+Base!$Q$67)/$W$2,0)","v":13},{"$f":"ROUND((Base!$Q$68+Base!$Q$69)/$W$2,0)","v":0},161,null,{"$f":"ROUND(+Base!$Q$144/$W$2,0)","v":87},{"$f":"ROUND(+Base!$Q$145/$W$2,0)","v":4},{"$f":"ROUND(-Base!$Q$248/$W$2,0)","v":-40},{"$f":"ROUND(-Base!$Q$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$Q$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$Q$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$Q$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$Q$107/$W$2,0)","v":-60},{"$f":"ROUND(-Base!$Q$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$Q$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$Q$254/$W$2,0)","v":-100},-9,{"$f":"-ROUND(-Base!$Q$286/$W$2,0)","v":0},null,1366,null,{"$f":"-ROUND(+Base!$Q$94/$W$2,0)","v":16},{"$f":"ROUND(+Base!$Q$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Q$91/$W$2,0)","v":7},{"$f":"-ROUND(+Base!$Q$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Q$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Q$74/$W$2,0)","v":0},7,{"$f":"-ROUND(+Base!$Q$102/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Q$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Q$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Q$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$Q$110/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Q$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Q$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$Q$111/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Q$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Q$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$Q$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Q$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Q$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Q$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$Q$124/$W$2,0)","v":7},{"$f":"-ROUND(+Base!$Q$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Q$135/$W$2,0)","v":0},0,0,30,null,{"$f":"ROUND(+Base!$Q$262/$W$2,0)","v":212},{"$f":"ROUND(+Base!$Q$265/$W$2,0)","v":909},{"$f":"ROUND(+Base!$Q$268/$W$2,0)","v":60},{"$f":"ROUND(+Base!$Q$271/$W$2,0)","v":185},{"$f":"ROUND(+Base!$Q$272/$W$2,0)","v":0},1366]
[null,13,{"$f":"+Base!R$4","v":74},{"$f":"+Base!R$5","v":73},{"$f":"+Base!R$7","v":2036},{"$f":"ROUND(+Base!$R$8/$W$2,0)","v":212},{"$f":"ROUND(+Base!$R$11/$W$2,0)","v":909},{"$f":"ROUND(+Base!$R$14/$W$2,0)","v":60},{"$f":"ROUND(+Base!$R$17/$W$2,0)","v":185},{"$f":"ROUND(+Base!$R$18/$W$2,0)","v":0},1366,null,{"$f":"ROUND(+Base!$R$28/$W$2,0)","v":11},{"$f":"ROUND(+Base!$R$31/$W$2,0)","v":55},{"$f":"ROUND(+Base!$R$34/$W$2,0)","v":3},{"$f":"ROUND(+Base!$R$37/$W$2,0)","v":11},{"$f":"ROUND(+Base!$R$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$R$49/$W$2,0)","v":50},{"$f":"ROUND(+Base!$R$60/$W$2,0)","v":26},{"$f":"ROUND(+Base!$R$65/$W$2,0)","v":0},{"$f":"ROUND((Base!$R$66+Base!$R$67)/$W$2,0)","v":13},{"$f":"ROUND((Base!$R$68+Base!$R$69)/$W$2,0)","v":0},169,null,{"$f":"ROUND(+Base!$R$144/$W$2,0)","v":89},{"$f":"ROUND(+Base!$R$145/$W$2,0)","v":6},{"$f":"ROUND(-Base!$R$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$R$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$R$251/$W$2,0)","v":20},{"$f":"ROUND(-Base!$R$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$R$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$R$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$R$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$R$137/$W$2,0)","v":-15},null,{"$f":"-ROUND(+Base!$R$254/$W$2,0)","v":35},130,{"$f":"-ROUND(-Base!$R$286/$W$2,0)","v":0},null,1405,null,{"$f":"-ROUND(+Base!$R$94/$W$2,0)","v":17},{"$f":"ROUND(+Base!$R$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$R$91/$W$2,0)","v":7},{"$f":"-ROUND(+Base!$R$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$R$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$R$74/$W$2,0)","v":0},7,{"$f":"-ROUND(+Base!$R$102/$W$2,0)","v":18},{"$f":"-ROUND(+Base!$R$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$R$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$R$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$R$110/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$R$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$R$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$R$111/$W$2,0)","v":6},{"$f":"-ROUND(+Base!$R$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$R$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$R$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$R$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$R$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$R$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$R$124/$W$2,0)","v":7},{"$f":"-ROUND(+Base!$R$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$R$135/$W$2,0)","v":0},0,15,70,null,{"$f":"ROUND(+Base!$R$262/$W$2,0)","v":237},{"$f":"ROUND(+Base!$R$265/$W$2,0)","v":922},{"$f":"ROUND(+Base!$R$268/$W$2,0)","v":57},{"$f":"ROUND(+Base!$R$271/$W$2,0)","v":189},{"$f":"ROUND(+Base!$R$272/$W$2,0)","v":0},1405]
[null,14,{"$f":"+Base!S$4","v":75},{"$f":"+Base!S$5","v":74},{"$f":"+Base!S$7","v":2037},{"$f":"ROUND(+Base!$S$8/$W$2,0)","v":237},{"$f":"ROUND(+Base!$S$11/$W$2,0)","v":922},{"$f":"ROUND(+Base!$S$14/$W$2,0)","v":57},{"$f":"ROUND(+Base!$S$17/$W$2,0)","v":189},{"$f":"ROUND(+Base!$S$18/$W$2,0)","v":0},1405,null,{"$f":"ROUND(+Base!$S$28/$W$2,0)","v":13},{"$f":"ROUND(+Base!$S$31/$W$2,0)","v":56},{"$f":"ROUND(+Base!$S$34/$W$2,0)","v":3},{"$f":"ROUND(+Base!$S$37/$W$2,0)","v":11},{"$f":"ROUND(+Base!$S$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$S$49/$W$2,0)","v":51},{"$f":"ROUND(+Base!$S$60/$W$2,0)","v":26},{"$f":"ROUND(+Base!$S$65/$W$2,0)","v":0},{"$f":"ROUND((Base!$S$66+Base!$S$67)/$W$2,0)","v":14},{"$f":"ROUND((Base!$S$68+Base!$S$69)/$W$2,0)","v":0},174,null,{"$f":"ROUND(+Base!$S$144/$W$2,0)","v":91},{"$f":"ROUND(+Base!$S$145/$W$2,0)","v":6},{"$f":"ROUND(-Base!$S$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$S$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$S$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$S$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$S$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$S$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$S$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$S$137/$W$2,0)","v":-20},null,{"$f":"-ROUND(+Base!$S$254/$W$2,0)","v":20},117,{"$f":"-ROUND(-Base!$S$286/$W$2,0)","v":0},null,1462,null,{"$f":"-ROUND(+Base!$S$94/$W$2,0)","v":17},{"$f":"ROUND(+Base!$S$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$S$91/$W$2,0)","v":6},{"$f":"-ROUND(+Base!$S$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$S$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$S$74/$W$2,0)","v":0},6,{"$f":"-ROUND(+Base!$S$102/$W$2,0)","v":20},{"$f":"-ROUND(+Base!$S$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$S$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$S$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$S$110/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$S$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$S$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$S$111/$W$2,0)","v":6},{"$f":"-ROUND(+Base!$S$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$S$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$S$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$S$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$S$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$S$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$S$124/$W$2,0)","v":8},{"$f":"-ROUND(+Base!$S$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$S$135/$W$2,0)","v":0},0,20,77,null,{"$f":"ROUND(+Base!$S$262/$W$2,0)","v":281},{"$f":"ROUND(+Base!$S$265/$W$2,0)","v":935},{"$f":"ROUND(+Base!$S$268/$W$2,0)","v":54},{"$f":"ROUND(+Base!$S$271/$W$2,0)","v":192},{"$f":"ROUND(+Base!$S$272/$W$2,0)","v":0},1462]
[null,15,{"$f":"+Base!T$4","v":76},{"$f":"+Base!T$5","v":75},{"$f":"+Base!T$7","v":2038},{"$f":"ROUND(+Base!$T$8/$W$2,0)","v":281},{"$f":"ROUND(+Base!$T$11/$W$2,0)","v":935},{"$f":"ROUND(+Base!$T$14/$W$2,0)","v":54},{"$f":"ROUND(+Base!$T$17/$W$2,0)","v":192},{"$f":"ROUND(+Base!$T$18/$W$2,0)","v":0},1462,null,{"$f":"ROUND(+Base!$T$28/$W$2,0)","v":12},{"$f":"ROUND(+Base!$T$31/$W$2,0)","v":57},{"$f":"ROUND(+Base!$T$34/$W$2,0)","v":3},{"$f":"ROUND(+Base!$T$37/$W$2,0)","v":12},{"$f":"ROUND(+Base!$T$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$T$49/$W$2,0)","v":40},{"$f":"ROUND(+Base!$T$60/$W$2,0)","v":20},{"$f":"ROUND(+Base!$T$65/$W$2,0)","v":9},{"$f":"ROUND((Base!$T$66+Base!$T$67)/$W$2,0)","v":14},{"$f":"ROUND((Base!$T$68+Base!$T$69)/$W$2,0)","v":0},167,null,{"$f":"ROUND(+Base!$T$144/$W$2,0)","v":92},{"$f":"ROUND(+Base!$T$145/$W$2,0)","v":4},{"$f":"ROUND(-Base!$T$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$T$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$T$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$T$252/$W$2,0)","v":100},{"$f":"ROUND(-Base!$T$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$T$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$T$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$T$137/$W$2,0)","v":-20},null,{"$f":"-ROUND(+Base!$T$254/$W$2,0)","v":120},216,{"$f":"-ROUND(-Base!$T$286/$W$2,0)","v":0},null,1413,null,{"$f":"-ROUND(+Base!$T$94/$W$2,0)","v":18},{"$f":"ROUND(+Base!$T$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$T$91/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$T$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$T$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$T$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$T$102/$W$2,0)","v":21},{"$f":"-ROUND(+Base!$T$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$T$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$T$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$T$110/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$T$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$T$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$T$111/$W$2,0)","v":7},{"$f":"-ROUND(+Base!$T$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$T$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$T$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$T$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$T$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$T$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$T$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$T$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$T$135/$W$2,0)","v":0},0,20,66,null,{"$f":"ROUND(+Base!$T$262/$W$2,0)","v":205},{"$f":"ROUND(+Base!$T$265/$W$2,0)","v":953},{"$f":"ROUND(+Base!$T$268/$W$2,0)","v":51},{"$f":"ROUND(+Base!$T$271/$W$2,0)","v":204},{"$f":"ROUND(+Base!$T$272/$W$2,0)","v":0},1413]
[null,16,{"$f":"+Base!U$4","v":77},{"$f":"+Base!U$5","v":76},{"$f":"+Base!U$7","v":2039},{"$f":"ROUND(+Base!$U$8/$W$2,0)","v":205},{"$f":"ROUND(+Base!$U$11/$W$2,0)","v":953},{"$f":"ROUND(+Base!$U$14/$W$2,0)","v":51},{"$f":"ROUND(+Base!$U$17/$W$2,0)","v":204},{"$f":"ROUND(+Base!$U$18/$W$2,0)","v":0},1413,null,{"$f":"ROUND(+Base!$U$28/$W$2,0)","v":12},{"$f":"ROUND(+Base!$U$31/$W$2,0)","v":58},{"$f":"ROUND(+Base!$U$34/$W$2,0)","v":3},{"$f":"ROUND(+Base!$U$37/$W$2,0)","v":13},{"$f":"ROUND(+Base!$U$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$U$49/$W$2,0)","v":41},{"$f":"ROUND(+Base!$U$60/$W$2,0)","v":21},{"$f":"ROUND(+Base!$U$65/$W$2,0)","v":9},{"$f":"ROUND((Base!$U$66+Base!$U$67)/$W$2,0)","v":15},{"$f":"ROUND((Base!$U$68+Base!$U$69)/$W$2,0)","v":0},172,null,{"$f":"ROUND(+Base!$U$144/$W$2,0)","v":94},{"$f":"ROUND(+Base!$U$145/$W$2,0)","v":6},{"$f":"ROUND(-Base!$U$248/$W$2,0)","v":-60},{"$f":"ROUND(-Base!$U$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$U$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$U$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$U$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$U$107/$W$2,0)","v":-40},{"$f":"ROUND(-Base!$U$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$U$137/$W$2,0)","v":-20},null,{"$f":"-ROUND(+Base!$U$254/$W$2,0)","v":-80},20,{"$f":"-ROUND(-Base!$U$286/$W$2,0)","v":0},null,1565,null,{"$f":"-ROUND(+Base!$U$94/$W$2,0)","v":19},{"$f":"ROUND(+Base!$U$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$U$91/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$U$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$U$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$U$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$U$102/$W$2,0)","v":22},{"$f":"-ROUND(+Base!$U$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$U$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$U$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$U$110/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$U$113/$W$2,0)","v":4},{"$f":"-ROUND(+Base!$U$116/$W$2,0)","v":0},4,{"$f":"-ROUND(+Base!$U$111/$W$2,0)","v":7},{"$f":"-ROUND(+Base!$U$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$U$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$U$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$U$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$U$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$U$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$U$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$U$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$U$135/$W$2,0)","v":0},0,20,72,null,{"$f":"ROUND(+Base!$U$262/$W$2,0)","v":294},{"$f":"ROUND(+Base!$U$265/$W$2,0)","v":970},{"$f":"ROUND(+Base!$U$268/$W$2,0)","v":83},{"$f":"ROUND(+Base!$U$271/$W$2,0)","v":217},{"$f":"ROUND(+Base!$U$272/$W$2,0)","v":0},1564]
[null,17,{"$f":"+Base!V$4","v":78},{"$f":"+Base!V$5","v":77},{"$f":"+Base!V$7","v":2040},{"$f":"ROUND(+Base!$V$8/$W$2,0)","v":294},{"$f":"ROUND(+Base!$V$11/$W$2,0)","v":970},{"$f":"ROUND(+Base!$V$14/$W$2,0)","v":83},{"$f":"ROUND(+Base!$V$17/$W$2,0)","v":217},{"$f":"ROUND(+Base!$V$18/$W$2,0)","v":0},1564,null,{"$f":"ROUND(+Base!$V$28/$W$2,0)","v":15},{"$f":"ROUND(+Base!$V$31/$W$2,0)","v":59},{"$f":"ROUND(+Base!$V$34/$W$2,0)","v":5},{"$f":"ROUND(+Base!$V$37/$W$2,0)","v":13},{"$f":"ROUND(+Base!$V$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$V$49/$W$2,0)","v":41},{"$f":"ROUND(+Base!$V$60/$W$2,0)","v":21},{"$f":"ROUND(+Base!$V$65/$W$2,0)","v":9},{"$f":"ROUND((Base!$V$66+Base!$V$67)/$W$2,0)","v":15},{"$f":"ROUND((Base!$V$68+Base!$V$69)/$W$2,0)","v":0},178,null,{"$f":"ROUND(+Base!$V$144/$W$2,0)","v":96},{"$f":"ROUND(+Base!$V$145/$W$2,0)","v":8},{"$f":"ROUND(-Base!$V$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$V$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$V$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$V$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$V$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$V$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$V$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$V$137/$W$2,0)","v":-20},null,{"$f":"-ROUND(+Base!$V$254/$W$2,0)","v":20},124,{"$f":"-ROUND(-Base!$V$286/$W$2,0)","v":0},null,1618,null,{"$f":"-ROUND(+Base!$V$94/$W$2,0)","v":20},{"$f":"ROUND(+Base!$V$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$V$91/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$V$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$V$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$V$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$V$102/$W$2,0)","v":23},{"$f":"-ROUND(+Base!$V$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$V$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$V$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$V$110/$W$2,0)","v":3},{"$f":"-ROUND(+Base!$V$113/$W$2,0)","v":4},{"$f":"-ROUND(+Base!$V$116/$W$2,0)","v":0},4,{"$f":"-ROUND(+Base!$V$111/$W$2,0)","v":8},{"$f":"-ROUND(+Base!$V$114/$W$2,0)","v":1},{"$f":"-ROUND(+Base!$V$117/$W$2,0)","v":0},1,{"$f":"-ROUND(+Base!$V$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$V$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$V$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$V$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$V$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$V$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$V$135/$W$2,0)","v":0},0,20,79,null,{"$f":"ROUND(+Base!$V$262/$W$2,0)","v":330},{"$f":"ROUND(+Base!$V$265/$W$2,0)","v":985},{"$f":"ROUND(+Base!$V$268/$W$2,0)","v":71},{"$f":"ROUND(+Base!$V$271/$W$2,0)","v":230},{"$f":"ROUND(+Base!$V$272/$W$2,0)","v":0},1616]
[null,18,{"$f":"+Base!W$4","v":79},{"$f":"+Base!W$5","v":78},{"$f":"+Base!W$7","v":2041},{"$f":"ROUND(+Base!$W$8/$W$2,0)","v":330},{"$f":"ROUND(+Base!$W$11/$W$2,0)","v":985},{"$f":"ROUND(+Base!$W$14/$W$2,0)","v":71},{"$f":"ROUND(+Base!$W$17/$W$2,0)","v":230},{"$f":"ROUND(+Base!$W$18/$W$2,0)","v":0},1616,null,{"$f":"ROUND(+Base!$W$28/$W$2,0)","v":18},{"$f":"ROUND(+Base!$W$31/$W$2,0)","v":59},{"$f":"ROUND(+Base!$W$34/$W$2,0)","v":4},{"$f":"ROUND(+Base!$W$37/$W$2,0)","v":14},{"$f":"ROUND(+Base!$W$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$W$49/$W$2,0)","v":42},{"$f":"ROUND(+Base!$W$60/$W$2,0)","v":21},{"$f":"ROUND(+Base!$W$65/$W$2,0)","v":9},{"$f":"ROUND((Base!$W$66+Base!$W$67)/$W$2,0)","v":15},{"$f":"ROUND((Base!$W$68+Base!$W$69)/$W$2,0)","v":0},182,null,{"$f":"ROUND(+Base!$W$144/$W$2,0)","v":98},{"$f":"ROUND(+Base!$W$145/$W$2,0)","v":11},{"$f":"ROUND(-Base!$W$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$W$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$W$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$W$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$W$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$W$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$W$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$W$137/$W$2,0)","v":-5},null,{"$f":"-ROUND(+Base!$W$254/$W$2,0)","v":5},114,{"$f":"-ROUND(-Base!$W$286/$W$2,0)","v":0},null,1684,null,{"$f":"-ROUND(+Base!$W$94/$W$2,0)","v":22},{"$f":"ROUND(+Base!$W$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$W$91/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$W$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$W$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$W$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$W$102/$W$2,0)","v":24},{"$f":"-ROUND(+Base!$W$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$W$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$W$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$W$110/$W$2,0)","v":3},{"$f":"-ROUND(+Base!$W$113/$W$2,0)","v":4},{"$f":"-ROUND(+Base!$W$116/$W$2,0)","v":0},4,{"$f":"-ROUND(+Base!$W$111/$W$2,0)","v":8},{"$f":"-ROUND(+Base!$W$114/$W$2,0)","v":1},{"$f":"-ROUND(+Base!$W$117/$W$2,0)","v":0},1,{"$f":"-ROUND(+Base!$W$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$W$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$W$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$W$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$W$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$W$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$W$135/$W$2,0)","v":0},0,5,67,null,{"$f":"ROUND(+Base!$W$262/$W$2,0)","v":383},{"$f":"ROUND(+Base!$W$265/$W$2,0)","v":999},{"$f":"ROUND(+Base!$W$268/$W$2,0)","v":60},{"$f":"ROUND(+Base!$W$271/$W$2,0)","v":245},{"$f":"ROUND(+Base!$W$272/$W$2,0)","v":0},1687]
[null,19,{"$f":"+Base!X$4","v":80},{"$f":"+Base!X$5","v":79},{"$f":"+Base!X$7","v":2042},{"$f":"ROUND(+Base!$X$8/$W$2,0)","v":383},{"$f":"ROUND(+Base!$X$11/$W$2,0)","v":999},{"$f":"ROUND(+Base!$X$14/$W$2,0)","v":60},{"$f":"ROUND(+Base!$X$17/$W$2,0)","v":245},{"$f":"ROUND(+Base!$X$18/$W$2,0)","v":0},1687,null,{"$f":"ROUND(+Base!$X$28/$W$2,0)","v":17},{"$f":"ROUND(+Base!$X$31/$W$2,0)","v":53},{"$f":"ROUND(+Base!$X$34/$W$2,0)","v":3},{"$f":"ROUND(+Base!$X$37/$W$2,0)","v":12},{"$f":"ROUND(+Base!$X$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$X$49/$W$2,0)","v":43},{"$f":"ROUND(+Base!$X$60/$W$2,0)","v":22},{"$f":"ROUND(+Base!$X$65/$W$2,0)","v":9},{"$f":"ROUND((Base!$X$66+Base!$X$67)/$W$2,0)","v":16},{"$f":"ROUND((Base!$X$68+Base!$X$69)/$W$2,0)","v":0},175,null,{"$f":"ROUND(+Base!$X$144/$W$2,0)","v":120},{"$f":"ROUND(+Base!$X$145/$W$2,0)","v":12},{"$f":"ROUND(-Base!$X$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$X$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$X$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$X$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$X$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$X$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$X$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$X$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$X$254/$W$2,0)","v":0},132,{"$f":"-ROUND(-Base!$X$286/$W$2,0)","v":0},null,1730,null,{"$f":"-ROUND(+Base!$X$94/$W$2,0)","v":23},{"$f":"ROUND(+Base!$X$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$X$91/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$X$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$X$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$X$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$X$102/$W$2,0)","v":26},{"$f":"-ROUND(+Base!$X$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$X$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$X$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$X$110/$W$2,0)","v":3},{"$f":"-ROUND(+Base!$X$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$X$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$X$111/$W$2,0)","v":8},{"$f":"-ROUND(+Base!$X$114/$W$2,0)","v":1},{"$f":"-ROUND(+Base!$X$117/$W$2,0)","v":0},1,{"$f":"-ROUND(+Base!$X$123/$W$2,0)","v":40},{"$f":"-ROUND(+Base!$X$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$X$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$X$127/$W$2,0)","v":0},40,{"$f":"-ROUND(+Base!$X$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$X$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$X$135/$W$2,0)","v":0},0,0,101,null,{"$f":"ROUND(+Base!$X$262/$W$2,0)","v":458},{"$f":"ROUND(+Base!$X$265/$W$2,0)","v":1003},{"$f":"ROUND(+Base!$X$268/$W$2,0)","v":51},{"$f":"ROUND(+Base!$X$271/$W$2,0)","v":216},{"$f":"ROUND(+Base!$X$272/$W$2,0)","v":0},1728]
[null,20,{"$f":"+Base!Y$4","v":81},{"$f":"+Base!Y$5","v":80},{"$f":"+Base!Y$7","v":2043},{"$f":"ROUND(+Base!$Y$8/$W$2,0)","v":458},{"$f":"ROUND(+Base!$Y$11/$W$2,0)","v":1003},{"$f":"ROUND(+Base!$Y$14/$W$2,0)","v":51},{"$f":"ROUND(+Base!$Y$17/$W$2,0)","v":216},{"$f":"ROUND(+Base!$Y$18/$W$2,0)","v":0},1728,null,{"$f":"ROUND(+Base!$Y$28/$W$2,0)","v":20},{"$f":"ROUND(+Base!$Y$31/$W$2,0)","v":53},{"$f":"ROUND(+Base!$Y$34/$W$2,0)","v":2},{"$f":"ROUND(+Base!$Y$37/$W$2,0)","v":10},{"$f":"ROUND(+Base!$Y$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$Y$49/$W$2,0)","v":44},{"$f":"ROUND(+Base!$Y$60/$W$2,0)","v":22},{"$f":"ROUND(+Base!$Y$65/$W$2,0)","v":9},{"$f":"ROUND((Base!$Y$66+Base!$Y$67)/$W$2,0)","v":16},{"$f":"ROUND((Base!$Y$68+Base!$Y$69)/$W$2,0)","v":0},176,null,{"$f":"ROUND(+Base!$Y$144/$W$2,0)","v":122},{"$f":"ROUND(+Base!$Y$145/$W$2,0)","v":12},{"$f":"ROUND(-Base!$Y$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$Y$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$Y$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$Y$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$Y$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$Y$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$Y$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$Y$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$Y$254/$W$2,0)","v":0},134,{"$f":"-ROUND(-Base!$Y$286/$W$2,0)","v":0},null,1770,null,{"$f":"-ROUND(+Base!$Y$94/$W$2,0)","v":24},{"$f":"ROUND(+Base!$Y$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Y$91/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Y$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Y$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Y$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$Y$102/$W$2,0)","v":27},{"$f":"-ROUND(+Base!$Y$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Y$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Y$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$Y$110/$W$2,0)","v":3},{"$f":"-ROUND(+Base!$Y$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Y$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$Y$111/$W$2,0)","v":8},{"$f":"-ROUND(+Base!$Y$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Y$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$Y$123/$W$2,0)","v":40},{"$f":"-ROUND(+Base!$Y$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Y$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Y$127/$W$2,0)","v":0},40,{"$f":"-ROUND(+Base!$Y$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Y$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Y$135/$W$2,0)","v":0},0,0,102,null,{"$f":"ROUND(+Base!$Y$262/$W$2,0)","v":536},{"$f":"ROUND(+Base!$Y$265/$W$2,0)","v":1006},{"$f":"ROUND(+Base!$Y$268/$W$2,0)","v":42},{"$f":"ROUND(+Base!$Y$271/$W$2,0)","v":187},{"$f":"ROUND(+Base!$Y$272/$W$2,0)","v":0},1771]
[null,21,{"$f":"+Base!Z$4","v":82},{"$f":"+Base!Z$5","v":81},{"$f":"+Base!Z$7","v":2044},{"$f":"ROUND(+Base!$Z$8/$W$2,0)","v":536},{"$f":"ROUND(+Base!$Z$11/$W$2,0)","v":1006},{"$f":"ROUND(+Base!$Z$14/$W$2,0)","v":42},{"$f":"ROUND(+Base!$Z$17/$W$2,0)","v":187},{"$f":"ROUND(+Base!$Z$18/$W$2,0)","v":0},1771,null,{"$f":"ROUND(+Base!$Z$28/$W$2,0)","v":24},{"$f":"ROUND(+Base!$Z$31/$W$2,0)","v":53},{"$f":"ROUND(+Base!$Z$34/$W$2,0)","v":2},{"$f":"ROUND(+Base!$Z$37/$W$2,0)","v":9},{"$f":"ROUND(+Base!$Z$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$Z$49/$W$2,0)","v":45},{"$f":"ROUND(+Base!$Z$60/$W$2,0)","v":23},{"$f":"ROUND(+Base!$Z$65/$W$2,0)","v":9},{"$f":"ROUND((Base!$Z$66+Base!$Z$67)/$W$2,0)","v":17},{"$f":"ROUND((Base!$Z$68+Base!$Z$69)/$W$2,0)","v":0},182,null,{"$f":"ROUND(+Base!$Z$144/$W$2,0)","v":125},{"$f":"ROUND(+Base!$Z$145/$W$2,0)","v":13},{"$f":"ROUND(-Base!$Z$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$Z$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$Z$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$Z$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$Z$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$Z$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$Z$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$Z$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$Z$254/$W$2,0)","v":0},138,{"$f":"-ROUND(-Base!$Z$286/$W$2,0)","v":0},null,1815,null,{"$f":"-ROUND(+Base!$Z$94/$W$2,0)","v":25},{"$f":"ROUND(+Base!$Z$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Z$91/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Z$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Z$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Z$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$Z$102/$W$2,0)","v":28},{"$f":"-ROUND(+Base!$Z$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Z$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Z$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$Z$110/$W$2,0)","v":3},{"$f":"-ROUND(+Base!$Z$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Z$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$Z$111/$W$2,0)","v":9},{"$f":"-ROUND(+Base!$Z$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Z$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$Z$123/$W$2,0)","v":40},{"$f":"-ROUND(+Base!$Z$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Z$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Z$127/$W$2,0)","v":0},40,{"$f":"-ROUND(+Base!$Z$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Z$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$Z$135/$W$2,0)","v":0},0,0,105,null,{"$f":"ROUND(+Base!$Z$262/$W$2,0)","v":619},{"$f":"ROUND(+Base!$Z$265/$W$2,0)","v":1006},{"$f":"ROUND(+Base!$Z$268/$W$2,0)","v":32},{"$f":"ROUND(+Base!$Z$271/$W$2,0)","v":156},{"$f":"ROUND(+Base!$Z$272/$W$2,0)","v":0},1813]
[null,22,{"$f":"+Base!AA$4","v":83},{"$f":"+Base!AA$5","v":82},{"$f":"+Base!AA$7","v":2045},{"$f":"ROUND(+Base!$AA$8/$W$2,0)","v":619},{"$f":"ROUND(+Base!$AA$11/$W$2,0)","v":1006},{"$f":"ROUND(+Base!$AA$14/$W$2,0)","v":32},{"$f":"ROUND(+Base!$AA$17/$W$2,0)","v":156},{"$f":"ROUND(+Base!$AA$18/$W$2,0)","v":0},1813,null,{"$f":"ROUND(+Base!$AA$28/$W$2,0)","v":27},{"$f":"ROUND(+Base!$AA$31/$W$2,0)","v":53},{"$f":"ROUND(+Base!$AA$34/$W$2,0)","v":1},{"$f":"ROUND(+Base!$AA$37/$W$2,0)","v":7},{"$f":"ROUND(+Base!$AA$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AA$49/$W$2,0)","v":46},{"$f":"ROUND(+Base!$AA$60/$W$2,0)","v":23},{"$f":"ROUND(+Base!$AA$65/$W$2,0)","v":9},{"$f":"ROUND((Base!$AA$66+Base!$AA$67)/$W$2,0)","v":17},{"$f":"ROUND((Base!$AA$68+Base!$AA$69)/$W$2,0)","v":0},183,null,{"$f":"ROUND(+Base!$AA$144/$W$2,0)","v":127},{"$f":"ROUND(+Base!$AA$145/$W$2,0)","v":14},{"$f":"ROUND(-Base!$AA$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AA$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AA$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AA$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AA$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AA$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AA$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$AA$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$AA$254/$W$2,0)","v":0},141,{"$f":"-ROUND(-Base!$AA$286/$W$2,0)","v":0},null,1855,null,{"$f":"-ROUND(+Base!$AA$94/$W$2,0)","v":26},{"$f":"ROUND(+Base!$AA$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AA$91/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AA$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AA$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AA$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AA$102/$W$2,0)","v":29},{"$f":"-ROUND(+Base!$AA$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AA$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AA$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AA$110/$W$2,0)","v":3},{"$f":"-ROUND(+Base!$AA$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AA$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AA$111/$W$2,0)","v":10},{"$f":"-ROUND(+Base!$AA$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AA$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AA$123/$W$2,0)","v":40},{"$f":"-ROUND(+Base!$AA$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AA$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AA$127/$W$2,0)","v":0},40,{"$f":"-ROUND(+Base!$AA$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AA$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AA$135/$W$2,0)","v":0},0,0,108,null,{"$f":"ROUND(+Base!$AA$262/$W$2,0)","v":708},{"$f":"ROUND(+Base!$AA$265/$W$2,0)","v":1004},{"$f":"ROUND(+Base!$AA$268/$W$2,0)","v":21},{"$f":"ROUND(+Base!$AA$271/$W$2,0)","v":123},{"$f":"ROUND(+Base!$AA$272/$W$2,0)","v":0},1856]
[null,23,{"$f":"+Base!AB$4","v":84},{"$f":"+Base!AB$5","v":83},{"$f":"+Base!AB$7","v":2046},{"$f":"ROUND(+Base!$AB$8/$W$2,0)","v":708},{"$f":"ROUND(+Base!$AB$11/$W$2,0)","v":1004},{"$f":"ROUND(+Base!$AB$14/$W$2,0)","v":21},{"$f":"ROUND(+Base!$AB$17/$W$2,0)","v":123},{"$f":"ROUND(+Base!$AB$18/$W$2,0)","v":0},1856,null,{"$f":"ROUND(+Base!$AB$28/$W$2,0)","v":39},{"$f":"ROUND(+Base!$AB$31/$W$2,0)","v":53},{"$f":"ROUND(+Base!$AB$34/$W$2,0)","v":1},{"$f":"ROUND(+Base!$AB$37/$W$2,0)","v":5},{"$f":"ROUND(+Base!$AB$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AB$49/$W$2,0)","v":47},{"$f":"ROUND(+Base!$AB$60/$W$2,0)","v":24},{"$f":"ROUND(+Base!$AB$65/$W$2,0)","v":9},{"$f":"ROUND((Base!$AB$66+Base!$AB$67)/$W$2,0)","v":17},{"$f":"ROUND((Base!$AB$68+Base!$AB$69)/$W$2,0)","v":0},195,null,{"$f":"ROUND(+Base!$AB$144/$W$2,0)","v":130},{"$f":"ROUND(+Base!$AB$145/$W$2,0)","v":17},{"$f":"ROUND(-Base!$AB$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AB$250/$W$2,0)","v":-400},{"$f":"ROUND(-Base!$AB$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AB$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AB$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AB$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AB$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$AB$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$AB$254/$W$2,0)","v":-400},-253,{"$f":"-ROUND(-Base!$AB$286/$W$2,0)","v":0},null,2304,null,{"$f":"-ROUND(+Base!$AB$94/$W$2,0)","v":28},{"$f":"ROUND(+Base!$AB$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AB$91/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AB$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AB$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AB$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AB$102/$W$2,0)","v":31},{"$f":"-ROUND(+Base!$AB$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AB$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AB$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AB$110/$W$2,0)","v":3},{"$f":"-ROUND(+Base!$AB$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AB$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AB$111/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AB$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AB$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AB$123/$W$2,0)","v":40},{"$f":"-ROUND(+Base!$AB$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AB$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AB$127/$W$2,0)","v":0},40,{"$f":"-ROUND(+Base!$AB$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AB$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AB$135/$W$2,0)","v":0},0,0,102,null,{"$f":"ROUND(+Base!$AB$262/$W$2,0)","v":1198},{"$f":"ROUND(+Base!$AB$265/$W$2,0)","v":999},{"$f":"ROUND(+Base!$AB$268/$W$2,0)","v":19},{"$f":"ROUND(+Base!$AB$271/$W$2,0)","v":88},{"$f":"ROUND(+Base!$AB$272/$W$2,0)","v":0},2304]
[null,24,{"$f":"+Base!AC$4","v":85},{"$f":"+Base!AC$5","v":84},{"$f":"+Base!AC$7","v":2047},{"$f":"ROUND(+Base!$AC$8/$W$2,0)","v":1198},{"$f":"ROUND(+Base!$AC$11/$W$2,0)","v":999},{"$f":"ROUND(+Base!$AC$14/$W$2,0)","v":19},{"$f":"ROUND(+Base!$AC$17/$W$2,0)","v":88},{"$f":"ROUND(+Base!$AC$18/$W$2,0)","v":0},2304,null,{"$f":"ROUND(+Base!$AC$28/$W$2,0)","v":51},{"$f":"ROUND(+Base!$AC$31/$W$2,0)","v":53},{"$f":"ROUND(+Base!$AC$34/$W$2,0)","v":1},{"$f":"ROUND(+Base!$AC$37/$W$2,0)","v":4},{"$f":"ROUND(+Base!$AC$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AC$49/$W$2,0)","v":47},{"$f":"ROUND(+Base!$AC$60/$W$2,0)","v":24},{"$f":"ROUND(+Base!$AC$65/$W$2,0)","v":9},{"$f":"ROUND((Base!$AC$66+Base!$AC$67)/$W$2,0)","v":18},{"$f":"ROUND((Base!$AC$68+Base!$AC$69)/$W$2,0)","v":0},207,null,{"$f":"ROUND(+Base!$AC$144/$W$2,0)","v":132},{"$f":"ROUND(+Base!$AC$145/$W$2,0)","v":18},{"$f":"ROUND(-Base!$AC$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AC$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AC$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AC$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AC$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AC$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AC$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$AC$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$AC$254/$W$2,0)","v":0},150,{"$f":"-ROUND(-Base!$AC$286/$W$2,0)","v":0},null,2361,null,{"$f":"-ROUND(+Base!$AC$94/$W$2,0)","v":29},{"$f":"ROUND(+Base!$AC$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AC$91/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AC$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AC$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AC$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AC$102/$W$2,0)","v":32},{"$f":"-ROUND(+Base!$AC$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AC$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AC$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AC$110/$W$2,0)","v":3},{"$f":"-ROUND(+Base!$AC$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AC$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AC$111/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AC$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AC$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AC$123/$W$2,0)","v":40},{"$f":"-ROUND(+Base!$AC$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AC$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AC$127/$W$2,0)","v":0},40,{"$f":"-ROUND(+Base!$AC$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AC$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AC$135/$W$2,0)","v":0},0,0,104,null,{"$f":"ROUND(+Base!$AC$262/$W$2,0)","v":1300},{"$f":"ROUND(+Base!$AC$265/$W$2,0)","v":991},{"$f":"ROUND(+Base!$AC$268/$W$2,0)","v":16},{"$f":"ROUND(+Base!$AC$271/$W$2,0)","v":52},{"$f":"ROUND(+Base!$AC$272/$W$2,0)","v":0},2359]
[null,25,{"$f":"+Base!AD$4","v":86},{"$f":"+Base!AD$5","v":85},{"$f":"+Base!AD$7","v":2048},{"$f":"ROUND(+Base!$AD$8/$W$2,0)","v":1300},{"$f":"ROUND(+Base!$AD$11/$W$2,0)","v":991},{"$f":"ROUND(+Base!$AD$14/$W$2,0)","v":16},{"$f":"ROUND(+Base!$AD$17/$W$2,0)","v":52},{"$f":"ROUND(+Base!$AD$18/$W$2,0)","v":0},2359,null,{"$f":"ROUND(+Base!$AD$28/$W$2,0)","v":56},{"$f":"ROUND(+Base!$AD$31/$W$2,0)","v":52},{"$f":"ROUND(+Base!$AD$34/$W$2,0)","v":1},{"$f":"ROUND(+Base!$AD$37/$W$2,0)","v":1},{"$f":"ROUND(+Base!$AD$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AD$49/$W$2,0)","v":48},{"$f":"ROUND(+Base!$AD$60/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AD$65/$W$2,0)","v":9},{"$f":"ROUND((Base!$AD$66+Base!$AD$67)/$W$2,0)","v":16},{"$f":"ROUND((Base!$AD$68+Base!$AD$69)/$W$2,0)","v":0},183,null,{"$f":"ROUND(+Base!$AD$144/$W$2,0)","v":135},{"$f":"ROUND(+Base!$AD$145/$W$2,0)","v":22},{"$f":"ROUND(-Base!$AD$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AD$250/$W$2,0)","v":-100},{"$f":"ROUND(-Base!$AD$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AD$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AD$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AD$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AD$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$AD$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$AD$254/$W$2,0)","v":-100},57,{"$f":"-ROUND(-Base!$AD$286/$W$2,0)","v":0},null,2485,null,{"$f":"-ROUND(+Base!$AD$94/$W$2,0)","v":30},{"$f":"ROUND(+Base!$AD$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AD$91/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AD$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AD$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AD$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AD$102/$W$2,0)","v":33},{"$f":"-ROUND(+Base!$AD$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AD$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AD$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AD$110/$W$2,0)","v":4},{"$f":"-ROUND(+Base!$AD$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AD$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AD$111/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AD$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AD$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AD$123/$W$2,0)","v":37},{"$f":"-ROUND(+Base!$AD$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AD$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AD$127/$W$2,0)","v":0},37,{"$f":"-ROUND(+Base!$AD$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AD$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AD$135/$W$2,0)","v":0},0,0,104,null,{"$f":"ROUND(+Base!$AD$262/$W$2,0)","v":1477},{"$f":"ROUND(+Base!$AD$265/$W$2,0)","v":979},{"$f":"ROUND(+Base!$AD$268/$W$2,0)","v":14},{"$f":"ROUND(+Base!$AD$271/$W$2,0)","v":16},{"$f":"ROUND(+Base!$AD$272/$W$2,0)","v":0},2486]
[null,26,{"$f":"+Base!AE$4","v":87},{"$f":"+Base!AE$5","v":86},{"$f":"+Base!AE$7","v":2049},{"$f":"ROUND(+Base!$AE$8/$W$2,0)","v":1477},{"$f":"ROUND(+Base!$AE$11/$W$2,0)","v":979},{"$f":"ROUND(+Base!$AE$14/$W$2,0)","v":14},{"$f":"ROUND(+Base!$AE$17/$W$2,0)","v":16},{"$f":"ROUND(+Base!$AE$18/$W$2,0)","v":0},2486,null,{"$f":"ROUND(+Base!$AE$28/$W$2,0)","v":61},{"$f":"ROUND(+Base!$AE$31/$W$2,0)","v":52},{"$f":"ROUND(+Base!$AE$34/$W$2,0)","v":1},{"$f":"ROUND(+Base!$AE$37/$W$2,0)","v":1},{"$f":"ROUND(+Base!$AE$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AE$49/$W$2,0)","v":49},{"$f":"ROUND(+Base!$AE$60/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AE$65/$W$2,0)","v":9},{"$f":"ROUND((Base!$AE$66+Base!$AE$67)/$W$2,0)","v":17},{"$f":"ROUND((Base!$AE$68+Base!$AE$69)/$W$2,0)","v":0},190,null,{"$f":"ROUND(+Base!$AE$144/$W$2,0)","v":138},{"$f":"ROUND(+Base!$AE$145/$W$2,0)","v":23},{"$f":"ROUND(-Base!$AE$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AE$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AE$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AE$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AE$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AE$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AE$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$AE$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$AE$254/$W$2,0)","v":0},161,{"$f":"-ROUND(-Base!$AE$286/$W$2,0)","v":0},null,2515,null,{"$f":"-ROUND(+Base!$AE$94/$W$2,0)","v":31},{"$f":"ROUND(+Base!$AE$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AE$91/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AE$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AE$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AE$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AE$102/$W$2,0)","v":35},{"$f":"-ROUND(+Base!$AE$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AE$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AE$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AE$110/$W$2,0)","v":4},{"$f":"-ROUND(+Base!$AE$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AE$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AE$111/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AE$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AE$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AE$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AE$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AE$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AE$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AE$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AE$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AE$135/$W$2,0)","v":0},0,0,70,null,{"$f":"ROUND(+Base!$AE$262/$W$2,0)","v":1522},{"$f":"ROUND(+Base!$AE$265/$W$2,0)","v":965},{"$f":"ROUND(+Base!$AE$268/$W$2,0)","v":11},{"$f":"ROUND(+Base!$AE$271/$W$2,0)","v":17},{"$f":"ROUND(+Base!$AE$272/$W$2,0)","v":0},2515]
[null,27,{"$f":"+Base!AF$4","v":88},{"$f":"+Base!AF$5","v":87},{"$f":"+Base!AF$7","v":2050},{"$f":"ROUND(+Base!$AF$8/$W$2,0)","v":1522},{"$f":"ROUND(+Base!$AF$11/$W$2,0)","v":965},{"$f":"ROUND(+Base!$AF$14/$W$2,0)","v":11},{"$f":"ROUND(+Base!$AF$17/$W$2,0)","v":17},{"$f":"ROUND(+Base!$AF$18/$W$2,0)","v":0},2515,null,{"$f":"ROUND(+Base!$AF$28/$W$2,0)","v":63},{"$f":"ROUND(+Base!$AF$31/$W$2,0)","v":51},{"$f":"ROUND(+Base!$AF$34/$W$2,0)","v":1},{"$f":"ROUND(+Base!$AF$37/$W$2,0)","v":1},{"$f":"ROUND(+Base!$AF$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AF$49/$W$2,0)","v":50},{"$f":"ROUND(+Base!$AF$60/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AF$65/$W$2,0)","v":9},{"$f":"ROUND((Base!$AF$66+Base!$AF$67)/$W$2,0)","v":17},{"$f":"ROUND((Base!$AF$68+Base!$AF$69)/$W$2,0)","v":0},192,null,{"$f":"ROUND(+Base!$AF$144/$W$2,0)","v":140},{"$f":"ROUND(+Base!$AF$145/$W$2,0)","v":24},{"$f":"ROUND(-Base!$AF$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AF$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AF$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AF$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AF$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AF$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AF$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$AF$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$AF$254/$W$2,0)","v":0},164,{"$f":"-ROUND(-Base!$AF$286/$W$2,0)","v":0},null,2543,null,{"$f":"-ROUND(+Base!$AF$94/$W$2,0)","v":32},{"$f":"ROUND(+Base!$AF$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AF$91/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AF$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AF$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AF$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AF$102/$W$2,0)","v":36},{"$f":"-ROUND(+Base!$AF$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AF$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AF$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AF$110/$W$2,0)","v":4},{"$f":"-ROUND(+Base!$AF$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AF$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AF$111/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AF$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AF$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AF$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AF$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AF$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AF$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AF$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AF$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AF$135/$W$2,0)","v":0},0,0,72,null,{"$f":"ROUND(+Base!$AF$262/$W$2,0)","v":1569},{"$f":"ROUND(+Base!$AF$265/$W$2,0)","v":947},{"$f":"ROUND(+Base!$AF$268/$W$2,0)","v":7},{"$f":"ROUND(+Base!$AF$271/$W$2,0)","v":18},{"$f":"ROUND(+Base!$AF$272/$W$2,0)","v":0},2541]
[null,28,{"$f":"+Base!AG$4","v":89},{"$f":"+Base!AG$5","v":88},{"$f":"+Base!AG$7","v":2051},{"$f":"ROUND(+Base!$AG$8/$W$2,0)","v":1569},{"$f":"ROUND(+Base!$AG$11/$W$2,0)","v":947},{"$f":"ROUND(+Base!$AG$14/$W$2,0)","v":7},{"$f":"ROUND(+Base!$AG$17/$W$2,0)","v":18},{"$f":"ROUND(+Base!$AG$18/$W$2,0)","v":0},2541,null,{"$f":"ROUND(+Base!$AG$28/$W$2,0)","v":65},{"$f":"ROUND(+Base!$AG$31/$W$2,0)","v":50},{"$f":"ROUND(+Base!$AG$34/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AG$37/$W$2,0)","v":1},{"$f":"ROUND(+Base!$AG$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AG$49/$W$2,0)","v":51},{"$f":"ROUND(+Base!$AG$60/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AG$65/$W$2,0)","v":9},{"$f":"ROUND((Base!$AG$66+Base!$AG$67)/$W$2,0)","v":18},{"$f":"ROUND((Base!$AG$68+Base!$AG$69)/$W$2,0)","v":0},194,null,{"$f":"ROUND(+Base!$AG$144/$W$2,0)","v":143},{"$f":"ROUND(+Base!$AG$145/$W$2,0)","v":25},{"$f":"ROUND(-Base!$AG$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AG$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AG$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AG$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AG$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AG$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AG$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$AG$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$AG$254/$W$2,0)","v":0},168,{"$f":"-ROUND(-Base!$AG$286/$W$2,0)","v":0},null,2567,null,{"$f":"-ROUND(+Base!$AG$94/$W$2,0)","v":34},{"$f":"ROUND(+Base!$AG$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AG$91/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AG$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AG$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AG$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AG$102/$W$2,0)","v":37},{"$f":"-ROUND(+Base!$AG$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AG$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AG$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AG$110/$W$2,0)","v":4},{"$f":"-ROUND(+Base!$AG$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AG$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AG$111/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AG$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AG$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AG$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AG$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AG$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AG$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AG$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AG$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AG$135/$W$2,0)","v":0},0,0,75,null,{"$f":"ROUND(+Base!$AG$262/$W$2,0)","v":1619},{"$f":"ROUND(+Base!$AG$265/$W$2,0)","v":925},{"$f":"ROUND(+Base!$AG$268/$W$2,0)","v":3},{"$f":"ROUND(+Base!$AG$271/$W$2,0)","v":19},{"$f":"ROUND(+Base!$AG$272/$W$2,0)","v":0},2566]
[null,29,{"$f":"+Base!AH$4","v":90},{"$f":"+Base!AH$5","v":89},{"$f":"+Base!AH$7","v":2052},{"$f":"ROUND(+Base!$AH$8/$W$2,0)","v":1619},{"$f":"ROUND(+Base!$AH$11/$W$2,0)","v":925},{"$f":"ROUND(+Base!$AH$14/$W$2,0)","v":3},{"$f":"ROUND(+Base!$AH$17/$W$2,0)","v":19},{"$f":"ROUND(+Base!$AH$18/$W$2,0)","v":0},2566,null,{"$f":"ROUND(+Base!$AH$28/$W$2,0)","v":67},{"$f":"ROUND(+Base!$AH$31/$W$2,0)","v":48},{"$f":"ROUND(+Base!$AH$34/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AH$37/$W$2,0)","v":1},{"$f":"ROUND(+Base!$AH$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AH$49/$W$2,0)","v":52},{"$f":"ROUND(+Base!$AH$60/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AH$65/$W$2,0)","v":9},{"$f":"ROUND((Base!$AH$66+Base!$AH$67)/$W$2,0)","v":18},{"$f":"ROUND((Base!$AH$68+Base!$AH$69)/$W$2,0)","v":0},195,null,{"$f":"ROUND(+Base!$AH$144/$W$2,0)","v":146},{"$f":"ROUND(+Base!$AH$145/$W$2,0)","v":25},{"$f":"ROUND(-Base!$AH$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AH$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AH$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AH$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AH$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AH$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AH$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$AH$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$AH$254/$W$2,0)","v":0},171,{"$f":"-ROUND(-Base!$AH$286/$W$2,0)","v":0},null,2590,null,{"$f":"-ROUND(+Base!$AH$94/$W$2,0)","v":35},{"$f":"ROUND(+Base!$AH$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AH$91/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AH$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AH$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AH$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AH$102/$W$2,0)","v":39},{"$f":"-ROUND(+Base!$AH$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AH$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AH$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AH$110/$W$2,0)","v":3},{"$f":"-ROUND(+Base!$AH$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AH$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AH$111/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AH$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AH$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AH$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AH$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AH$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AH$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AH$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AH$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AH$135/$W$2,0)","v":0},0,0,77,null,{"$f":"ROUND(+Base!$AH$262/$W$2,0)","v":1670},{"$f":"ROUND(+Base!$AH$265/$W$2,0)","v":900},{"$f":"ROUND(+Base!$AH$268/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AH$271/$W$2,0)","v":20},{"$f":"ROUND(+Base!$AH$272/$W$2,0)","v":0},2590]
[null,30,{"$f":"+Base!AI$4","v":91},{"$f":"+Base!AI$5","v":90},{"$f":"+Base!AI$7","v":2053},{"$f":"ROUND(+Base!$AI$8/$W$2,0)","v":1670},{"$f":"ROUND(+Base!$AI$11/$W$2,0)","v":900},{"$f":"ROUND(+Base!$AI$14/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AI$17/$W$2,0)","v":20},{"$f":"ROUND(+Base!$AI$18/$W$2,0)","v":0},2590,null,{"$f":"ROUND(+Base!$AI$28/$W$2,0)","v":69},{"$f":"ROUND(+Base!$AI$31/$W$2,0)","v":47},{"$f":"ROUND(+Base!$AI$34/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AI$37/$W$2,0)","v":1},{"$f":"ROUND(+Base!$AI$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AI$49/$W$2,0)","v":53},{"$f":"ROUND(+Base!$AI$60/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AI$65/$W$2,0)","v":9},{"$f":"ROUND((Base!$AI$66+Base!$AI$67)/$W$2,0)","v":19},{"$f":"ROUND((Base!$AI$68+Base!$AI$69)/$W$2,0)","v":0},198,null,{"$f":"ROUND(+Base!$AI$144/$W$2,0)","v":149},{"$f":"ROUND(+Base!$AI$145/$W$2,0)","v":25},{"$f":"ROUND(-Base!$AI$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AI$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AI$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AI$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AI$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AI$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AI$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$AI$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$AI$254/$W$2,0)","v":0},174,{"$f":"-ROUND(-Base!$AI$286/$W$2,0)","v":0},null,2614,null,{"$f":"-ROUND(+Base!$AI$94/$W$2,0)","v":36},{"$f":"ROUND(+Base!$AI$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AI$91/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AI$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AI$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AI$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AI$102/$W$2,0)","v":40},{"$f":"-ROUND(+Base!$AI$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AI$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AI$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AI$110/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AI$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AI$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AI$111/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AI$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AI$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AI$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AI$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AI$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AI$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AI$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AI$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AI$135/$W$2,0)","v":0},0,0,76,null,{"$f":"ROUND(+Base!$AI$262/$W$2,0)","v":1722},{"$f":"ROUND(+Base!$AI$265/$W$2,0)","v":871},{"$f":"ROUND(+Base!$AI$268/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AI$271/$W$2,0)","v":21},{"$f":"ROUND(+Base!$AI$272/$W$2,0)","v":0},2614]
[null,31,{"$f":"+Base!AJ$4","v":92},{"$f":"+Base!AJ$5","v":91},{"$f":"+Base!AJ$7","v":2054},{"$f":"ROUND(+Base!$AJ$8/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AJ$11/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AJ$14/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AJ$17/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AJ$18/$W$2,0)","v":0},0,null,{"$f":"ROUND(+Base!$AJ$28/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AJ$31/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AJ$34/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AJ$37/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AJ$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AJ$49/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AJ$60/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AJ$65/$W$2,0)","v":0},{"$f":"ROUND((Base!$AJ$66+Base!$AJ$67)/$W$2,0)","v":0},{"$f":"ROUND((Base!$AJ$68+Base!$AJ$69)/$W$2,0)","v":0},0,null,{"$f":"ROUND(+Base!$AJ$144/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AJ$145/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AJ$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AJ$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AJ$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AJ$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AJ$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AJ$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AJ$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$AJ$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$AJ$254/$W$2,0)","v":0},0,{"$f":"-ROUND(-Base!$AJ$286/$W$2,0)","v":0},null,0,null,{"$f":"-ROUND(+Base!$AJ$94/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AJ$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AJ$91/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AJ$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AJ$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AJ$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AJ$102/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AJ$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AJ$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AJ$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AJ$110/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AJ$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AJ$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AJ$111/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AJ$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AJ$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AJ$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AJ$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AJ$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AJ$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AJ$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AJ$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AJ$135/$W$2,0)","v":0},0,0,0,null,{"$f":"ROUND(+Base!$AJ$262/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AJ$265/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AJ$268/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AJ$271/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AJ$272/$W$2,0)","v":0},0]
[null,32,{"$f":"+Base!AK$4","v":93},{"$f":"+Base!AK$5","v":92},{"$f":"+Base!AK$7","v":2055},{"$f":"ROUND(+Base!$AK$8/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AK$11/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AK$14/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AK$17/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AK$18/$W$2,0)","v":0},0,null,{"$f":"ROUND(+Base!$AK$28/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AK$31/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AK$34/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AK$37/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AK$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AK$49/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AK$60/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AK$65/$W$2,0)","v":0},{"$f":"ROUND((Base!$AK$66+Base!$AK$67)/$W$2,0)","v":0},{"$f":"ROUND((Base!$AK$68+Base!$AK$69)/$W$2,0)","v":0},0,null,{"$f":"ROUND(+Base!$AK$144/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AK$145/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AK$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AK$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AK$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AK$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AK$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AK$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AK$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$AK$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$AK$254/$W$2,0)","v":0},0,{"$f":"-ROUND(-Base!$AK$286/$W$2,0)","v":0},null,0,null,{"$f":"-ROUND(+Base!$AK$94/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AK$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AK$91/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AK$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AK$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AK$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AK$102/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AK$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AK$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AK$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AK$110/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AK$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AK$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AK$111/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AK$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AK$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AK$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AK$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AK$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AK$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AK$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AK$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AK$135/$W$2,0)","v":0},0,0,0,null,{"$f":"ROUND(+Base!$AK$262/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AK$265/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AK$268/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AK$271/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AK$272/$W$2,0)","v":0},0]
[null,33,{"$f":"+Base!AL$4","v":94},{"$f":"+Base!AL$5","v":93},{"$f":"+Base!AL$7","v":2056},{"$f":"ROUND(+Base!$AL$8/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AL$11/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AL$14/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AL$17/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AL$18/$W$2,0)","v":0},0,null,{"$f":"ROUND(+Base!$AL$28/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AL$31/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AL$34/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AL$37/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AL$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AL$49/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AL$60/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AL$65/$W$2,0)","v":0},{"$f":"ROUND((Base!$AL$66+Base!$AL$67)/$W$2,0)","v":0},{"$f":"ROUND((Base!$AL$68+Base!$AL$69)/$W$2,0)","v":0},0,null,{"$f":"ROUND(+Base!$AL$144/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AL$145/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AL$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AL$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AL$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AL$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AL$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AL$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AL$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$AL$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$AL$254/$W$2,0)","v":0},0,{"$f":"-ROUND(-Base!$AL$286/$W$2,0)","v":0},null,0,null,{"$f":"-ROUND(+Base!$AL$94/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AL$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AL$91/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AL$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AL$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AL$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AL$102/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AL$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AL$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AL$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AL$110/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AL$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AL$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AL$111/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AL$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AL$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AL$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AL$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AL$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AL$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AL$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AL$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AL$135/$W$2,0)","v":0},0,0,0,null,{"$f":"ROUND(+Base!$AL$262/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AL$265/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AL$268/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AL$271/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AL$272/$W$2,0)","v":0},0]
[null,34,{"$f":"+Base!AM$4","v":95},{"$f":"+Base!AM$5","v":94},{"$f":"+Base!AM$7","v":2057},{"$f":"ROUND(+Base!$AM$8/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AM$11/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AM$14/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AM$17/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AM$18/$W$2,0)","v":0},0,null,{"$f":"ROUND(+Base!$AM$28/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AM$31/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AM$34/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AM$37/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AM$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AM$49/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AM$60/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AM$65/$W$2,0)","v":0},{"$f":"ROUND((Base!$AM$66+Base!$AM$67)/$W$2,0)","v":0},{"$f":"ROUND((Base!$AM$68+Base!$AM$69)/$W$2,0)","v":0},0,null,{"$f":"ROUND(+Base!$AM$144/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AM$145/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AM$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AM$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AM$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AM$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AM$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AM$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AM$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$AM$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$AM$254/$W$2,0)","v":0},0,{"$f":"-ROUND(-Base!$AM$286/$W$2,0)","v":0},null,0,null,{"$f":"-ROUND(+Base!$AM$94/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AM$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AM$91/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AM$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AM$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AM$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AM$102/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AM$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AM$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AM$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AM$110/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AM$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AM$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AM$111/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AM$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AM$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AM$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AM$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AM$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AM$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AM$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AM$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AM$135/$W$2,0)","v":0},0,0,0,null,{"$f":"ROUND(+Base!$AM$262/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AM$265/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AM$268/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AM$271/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AM$272/$W$2,0)","v":0},0]
[null,35,{"$f":"+Base!AN$4","v":96},{"$f":"+Base!AN$5","v":95},{"$f":"+Base!AN$7","v":2058},{"$f":"ROUND(+Base!$AN$8/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AN$11/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AN$14/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AN$17/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AN$18/$W$2,0)","v":0},0,null,{"$f":"ROUND(+Base!$AN$28/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AN$31/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AN$34/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AN$37/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AN$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AN$49/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AN$60/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AN$65/$W$2,0)","v":0},{"$f":"ROUND((Base!$AN$66+Base!$AN$67)/$W$2,0)","v":0},{"$f":"ROUND((Base!$AN$68+Base!$AN$69)/$W$2,0)","v":0},0,null,{"$f":"ROUND(+Base!$AN$144/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AN$145/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AN$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AN$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AN$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AN$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AN$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AN$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AN$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$AN$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$AN$254/$W$2,0)","v":0},0,{"$f":"-ROUND(-Base!$AN$286/$W$2,0)","v":0},null,0,null,{"$f":"-ROUND(+Base!$AN$94/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AN$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AN$91/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AN$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AN$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AN$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AN$102/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AN$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AN$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AN$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AN$110/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AN$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AN$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AN$111/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AN$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AN$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AN$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AN$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AN$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AN$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AN$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AN$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AN$135/$W$2,0)","v":0},0,0,0,null,{"$f":"ROUND(+Base!$AN$262/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AN$265/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AN$268/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AN$271/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AN$272/$W$2,0)","v":0},0]
[null,36,{"$f":"+Base!AO$4","v":97},{"$f":"+Base!AO$5","v":96},{"$f":"+Base!AO$7","v":2059},{"$f":"ROUND(+Base!$AO$8/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AO$11/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AO$14/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AO$17/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AO$18/$W$2,0)","v":0},0,null,{"$f":"ROUND(+Base!$AO$28/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AO$31/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AO$34/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AO$37/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AO$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AO$49/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AO$60/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AO$65/$W$2,0)","v":0},{"$f":"ROUND((Base!$AO$66+Base!$AO$67)/$W$2,0)","v":0},{"$f":"ROUND((Base!$AO$68+Base!$AO$69)/$W$2,0)","v":0},0,null,{"$f":"ROUND(+Base!$AO$144/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AO$145/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AO$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AO$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AO$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AO$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AO$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AO$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AO$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$AO$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$AO$254/$W$2,0)","v":0},0,{"$f":"-ROUND(-Base!$AO$286/$W$2,0)","v":0},null,0,null,{"$f":"-ROUND(+Base!$AO$94/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AO$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AO$91/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AO$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AO$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AO$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AO$102/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AO$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AO$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AO$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AO$110/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AO$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AO$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AO$111/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AO$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AO$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AO$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AO$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AO$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AO$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AO$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AO$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AO$135/$W$2,0)","v":0},0,0,0,null,{"$f":"ROUND(+Base!$AO$262/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AO$265/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AO$268/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AO$271/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AO$272/$W$2,0)","v":0},0]
[null,37,{"$f":"+Base!AP$4","v":98},{"$f":"+Base!AP$5","v":97},{"$f":"+Base!AP$7","v":2060},{"$f":"ROUND(+Base!$AP$8/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AP$11/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AP$14/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AP$17/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AP$18/$W$2,0)","v":0},0,null,{"$f":"ROUND(+Base!$AP$28/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AP$31/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AP$34/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AP$37/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AP$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AP$49/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AP$60/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AP$65/$W$2,0)","v":0},{"$f":"ROUND((Base!$AP$66+Base!$AP$67)/$W$2,0)","v":0},{"$f":"ROUND((Base!$AP$68+Base!$AP$69)/$W$2,0)","v":0},0,null,{"$f":"ROUND(+Base!$AP$144/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AP$145/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AP$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AP$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AP$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AP$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AP$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AP$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AP$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$AP$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$AP$254/$W$2,0)","v":0},0,{"$f":"-ROUND(-Base!$AP$286/$W$2,0)","v":0},null,0,null,{"$f":"-ROUND(+Base!$AP$94/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AP$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AP$91/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AP$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AP$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AP$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AP$102/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AP$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AP$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AP$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AP$110/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AP$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AP$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AP$111/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AP$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AP$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AP$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AP$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AP$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AP$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AP$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AP$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AP$135/$W$2,0)","v":0},0,0,0,null,{"$f":"ROUND(+Base!$AP$262/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AP$265/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AP$268/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AP$271/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AP$272/$W$2,0)","v":0},0]
[null,38,{"$f":"+Base!AQ$4","v":99},{"$f":"+Base!AQ$5","v":98},{"$f":"+Base!AQ$7","v":2061},{"$f":"ROUND(+Base!$AQ$8/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AQ$11/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AQ$14/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AQ$17/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AQ$18/$W$2,0)","v":0},0,null,{"$f":"ROUND(+Base!$AQ$28/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AQ$31/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AQ$34/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AQ$37/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AQ$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AQ$49/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AQ$60/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AQ$65/$W$2,0)","v":0},{"$f":"ROUND((Base!$AQ$66+Base!$AQ$67)/$W$2,0)","v":0},{"$f":"ROUND((Base!$AQ$68+Base!$AQ$69)/$W$2,0)","v":0},0,null,{"$f":"ROUND(+Base!$AQ$144/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AQ$145/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AQ$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AQ$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AQ$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AQ$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AQ$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AQ$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AQ$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$AQ$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$AQ$254/$W$2,0)","v":0},0,{"$f":"-ROUND(-Base!$AQ$286/$W$2,0)","v":0},null,0,null,{"$f":"-ROUND(+Base!$AQ$94/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AQ$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AQ$91/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AQ$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AQ$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AQ$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AQ$102/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AQ$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AQ$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AQ$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AQ$110/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AQ$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AQ$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AQ$111/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AQ$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AQ$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AQ$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AQ$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AQ$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AQ$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AQ$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AQ$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AQ$135/$W$2,0)","v":0},0,0,0,null,{"$f":"ROUND(+Base!$AQ$262/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AQ$265/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AQ$268/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AQ$271/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AQ$272/$W$2,0)","v":0},0]
[null,39,{"$f":"+Base!AR$4","v":100},{"$f":"+Base!AR$5","v":99},{"$f":"+Base!AR$7","v":2062},{"$f":"ROUND(+Base!$AR$8/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AR$11/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AR$14/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AR$17/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AR$18/$W$2,0)","v":0},0,null,{"$f":"ROUND(+Base!$AR$28/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AR$31/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AR$34/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AR$37/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AR$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AR$49/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AR$60/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AR$65/$W$2,0)","v":0},{"$f":"ROUND((Base!$AR$66+Base!$AR$67)/$W$2,0)","v":0},{"$f":"ROUND((Base!$AR$68+Base!$AR$69)/$W$2,0)","v":0},0,null,{"$f":"ROUND(+Base!$AR$144/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AR$145/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AR$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AR$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AR$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AR$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AR$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AR$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AR$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$AR$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$AR$254/$W$2,0)","v":0},0,{"$f":"-ROUND(-Base!$AR$286/$W$2,0)","v":0},null,0,null,{"$f":"-ROUND(+Base!$AR$94/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AR$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AR$91/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AR$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AR$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AR$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AR$102/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AR$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AR$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AR$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AR$110/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AR$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AR$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AR$111/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AR$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AR$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AR$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AR$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AR$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AR$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AR$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AR$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AR$135/$W$2,0)","v":0},0,0,0,null,{"$f":"ROUND(+Base!$AR$262/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AR$265/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AR$268/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AR$271/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AR$272/$W$2,0)","v":0},0]
[null,40,{"$f":"+Base!AS$4","v":101},{"$f":"+Base!AS$5","v":100},{"$f":"+Base!AS$7","v":2063},{"$f":"ROUND(+Base!$AS$8/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AS$11/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AS$14/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AS$17/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AS$18/$W$2,0)","v":0},0,null,{"$f":"ROUND(+Base!$AS$28/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AS$31/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AS$34/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AS$37/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AS$38/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AS$49/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AS$60/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AS$65/$W$2,0)","v":0},{"$f":"ROUND((Base!$AS$66+Base!$AS$67)/$W$2,0)","v":0},{"$f":"ROUND((Base!$AS$68+Base!$AS$69)/$W$2,0)","v":0},0,null,{"$f":"ROUND(+Base!$AS$144/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AS$145/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AS$248/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AS$250/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AS$251/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AS$252/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AS$96/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AS$107/$W$2,0)","v":0},{"$f":"ROUND(-Base!$AS$127/$W$2,0)","v":0},{"$f":"-ROUND(-Base!$AS$137/$W$2,0)","v":0},null,{"$f":"-ROUND(+Base!$AS$254/$W$2,0)","v":0},0,{"$f":"-ROUND(-Base!$AS$286/$W$2,0)","v":0},null,0,null,{"$f":"-ROUND(+Base!$AS$94/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AS$133/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AS$91/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AS$95/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AS$96/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AS$74/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AS$102/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AS$99/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AS$103/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AS$75/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AS$110/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AS$113/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AS$116/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AS$111/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AS$114/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AS$117/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AS$123/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AS$126/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AS$76/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AS$127/$W$2,0)","v":0},0,{"$f":"-ROUND(+Base!$AS$124/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AS$134/$W$2,0)","v":0},{"$f":"-ROUND(+Base!$AS$135/$W$2,0)","v":0},0,0,0,null,{"$f":"ROUND(+Base!$AS$262/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AS$265/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AS$268/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AS$271/$W$2,0)","v":0},{"$f":"ROUND(+Base!$AS$272/$W$2,0)","v":0},{"$f":"SUM(BV95:BZ95)","v":0}]
[null,"Ending balance or total",null,null,null,{"$f":"ROUND(+Base!$E262/$W$2,0)","v":1722},{"$f":"ROUND(+Base!$E11/$W$2,0)","v":871},{"$f":"ROUND(+Base!$E14/$W$2,0)","v":0},{"$f":"ROUND(+Base!$E17/$W$2,0)","v":21},{"$f":"ROUND(+Base!$E18/$W$2,0)","v":0},{"$f":"SUM(F96:J96)","v":2614},null,{"$f":"SUM(M56:M95)","v":734},1519,34,233,0,1030,439,144,{"$f":"SUM(U56:U95)","v":430},{"$f":"SUM(V56:V95)","v":121},{"$f":"SUM(W56:W95)","v":4684},null,{"$f":"SUM(Y56:Y95)","v":3130},{"$f":"SUM(Z56:Z95)","v":330},{"$f":"SUM(AA56:AA95)","v":-100},-500,100,100,0,-100,0,{"$f":"SUM(AH56:AH95)","v":-100},null,{"$f":"SUM(AJ56:AJ95)","v":-400},{"$f":"SUM(AK56:AK95)","v":3060},{"$f":"SUM(AL56:AL95)","v":0},null,null,null,{"$f":"SUM(AP56:AP95)","v":482},0,402,0,0,0,402,521,0,0,63,0,43,12,0,12,77,3,0,3,277,0,4,0,277,39,0,0,0,100,1956]
[null,"Case check total",null,null,{"$f":"+K96-K97","v":0},null,null,null,null,null,{"$f":"ROUND(Base!E$19/$W$2,0)","v":2614}]
[]
[null,"Primary Portfolio vs Base: higher/(lower)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acct"]
[null,null,null,null,null,"Account Balances - Start of Year",null,null,null,null,null,null,"Earnings and Income",null,null,null,null,null,null,null,null,null,null,null,"Expenditures and Receipts",null,null,null,null,null,null,null,null,null,null,null,null,"memo",null,"Bal",null,"Withdrawals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Account Balances - End of Year"]
[null,null,"    Ages",null,null,null,null,"Inherit",null,"Roth",null,null,null,null,"Inherit",null,"Roth","SS Benefits",null,null,null,null,null,null,null,null,"Inherit","Spec","Spec","SPIA","SPIA","Inhrt","SPIA",null,null,null,null,"IRMMA",null,"End of",null,"                       IRA 1",null,null,null,null,null,null,"        IRA 2",null,null,null,null,"   Inhrtd IRA 1",null,null,null,"   Inhrtd IRA 2",null,null,null,"   Roth IRA 1",null,null," Roth 1",null," Roth 2","  Roth Conver",null,"Convr",null,"To",null,null,null,"Inherit",null,"Roth"]
[null,null,"You","Sp","Year","Taxable","IRA","IRA","Roth","Convr","Total",null,"Taxable","IRA","IRA","Roth","Convr","You","Spouse","SPIA","Pension","Other","Total",null,"Living","Taxes","Taxbl","Sale","Expend","Taxbl","IRA","IRA","Roth","QCD",null,"Other","Total",{"$f":"IF(IRMAA_Incl=\"y\",\"Incl'f\",\"Excl\")","v":"Excl"},null,"Year",null,"RMD","Convr","Withdr","With-A","SPIA","Contrb","Withdr","RMD","Withdr","With-A","Contrb","Withdr","RMD","Withdr","With-A","Withdr","RMD","Withdr","With-A","Withdr","Withdr","With-A","Contrb","SPIA","Withdr","Withdr","Withdr","With-A","Withdr","QCD","Taxbl",null,"Taxable","IRAs","IRAs","Roths","Convr","Total"]
[null,1,{"$f":"+Base!F$4","v":62},{"$f":"+Base!F$5","v":61},{"$f":"+Base!F$7","v":2024},{"$f":"+F8-F56","v":0},0,0,0,0,0,null,{"$f":"+M8-M56","v":0},0,0,0,0,0,0,0,0,{"$f":"+V8-V56","v":0},0,null,{"$f":"+Y8-Y56","v":0},0,0,0,0,0,0,0,0,{"$f":"+AH8-AH56","v":0},null,0,0,{"$f":"+AL8-AL56","v":0},null,{"$f":"+AN8-AN56","v":0},null,{"$f":"+AP8-AP56","v":0},{"$f":"+AQ8-AQ56","v":0},{"$f":"+AR8-AR56","v":0},0,{"$f":"+AT8-AT56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL8-BL56","v":0},{"$f":"+BM8-BM56","v":0},0,{"$f":"+BO8-BO56","v":0},0,0,0,{"$f":"+BS8-BS56","v":0},{"$f":"+BT8-BT56","v":-7},null,{"$f":"+BV8-BV56","v":0},0,0,0,0,0]
[null,{"$f":"+B104+1","v":2},{"$f":"+Base!G$4","v":63},{"$f":"+Base!G$5","v":62},{"$f":"+Base!G$7","v":2025},0,0,0,0,0,0,null,{"$f":"+M9-M57","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Y9-Y57","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP9-AP57","v":0},{"$f":"+AQ9-AQ57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL9-BL57","v":0},0,0,0,0,0,0,{"$f":"+BS9-BS57","v":0},-7,null,0,0,0,0,0,0]
[null,{"$f":"+B105+1","v":3},{"$f":"+Base!H$4","v":64},{"$f":"+Base!H$5","v":63},{"$f":"+Base!H$7","v":2026},0,0,0,0,0,0,null,{"$f":"+M10-M58","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Y10-Y58","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP10-AP58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL10-BL58","v":0},0,0,0,0,0,0,0,-7,null,0,0,0,0,0,0]
[null,4,{"$f":"+Base!I$4","v":65},{"$f":"+Base!I$5","v":64},{"$f":"+Base!I$7","v":2027},0,0,0,0,0,0,null,{"$f":"+M11-M59","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Y11-Y59","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP11-AP59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL11-BL59","v":0},0,0,0,0,0,0,0,-7,null,0,0,0,0,0,0]
[null,5,{"$f":"+Base!J$4","v":66},{"$f":"+Base!J$5","v":65},{"$f":"+Base!J$7","v":2028},0,0,0,0,0,0,null,{"$f":"+M12-M60","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Y12-Y60","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP12-AP60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL12-BL60","v":0},0,0,0,0,0,0,0,-7,null,0,0,0,0,0,0]
[null,6,{"$f":"+Base!K$4","v":67},{"$f":"+Base!K$5","v":66},{"$f":"+Base!K$7","v":2029},0,0,0,0,0,0,null,{"$f":"+M13-M61","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Y13-Y61","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP13-AP61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL13-BL61","v":0},0,0,0,0,0,0,0,-7,null,0,0,0,0,0,0]
[null,7,{"$f":"+Base!L$4","v":68},{"$f":"+Base!L$5","v":67},{"$f":"+Base!L$7","v":2030},0,0,0,0,0,0,null,{"$f":"+M14-M62","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Y14-Y62","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP14-AP62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL14-BL62","v":0},0,0,0,0,0,0,0,-7,null,0,0,0,0,0,0]
[null,8,{"$f":"+Base!M$4","v":69},{"$f":"+Base!M$5","v":68},{"$f":"+Base!M$7","v":2031},0,0,0,0,0,0,null,{"$f":"+M15-M63","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Y15-Y63","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP15-AP63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL15-BL63","v":0},0,0,0,0,0,0,0,-7,null,0,0,0,0,0,0]
[null,9,{"$f":"+Base!N$4","v":70},{"$f":"+Base!N$5","v":69},{"$f":"+Base!N$7","v":2032},0,0,0,0,0,0,null,{"$f":"+M16-M64","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Y16-Y64","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP16-AP64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL16-BL64","v":0},0,0,0,0,0,0,0,-7,null,0,0,0,0,0,0]
[null,10,{"$f":"+Base!O$4","v":71},{"$f":"+Base!O$5","v":70},{"$f":"+Base!O$7","v":2033},0,0,0,0,0,0,null,{"$f":"+M17-M65","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Y17-Y65","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP17-AP65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL17-BL65","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,11,{"$f":"+Base!P$4","v":72},{"$f":"+Base!P$5","v":71},{"$f":"+Base!P$7","v":2034},{"$f":"+F18-F66","v":0},0,0,0,0,0,null,{"$f":"+M18-M66","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Y18-Y66","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP18-AP66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL18-BL66","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,12,{"$f":"+Base!Q$4","v":73},{"$f":"+Base!Q$5","v":72},{"$f":"+Base!Q$7","v":2035},0,0,0,0,0,0,null,{"$f":"+M19-M67","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Y19-Y67","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP19-AP67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL19-BL67","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,13,{"$f":"+Base!R$4","v":74},{"$f":"+Base!R$5","v":73},{"$f":"+Base!R$7","v":2036},0,0,0,0,0,0,null,{"$f":"+M20-M68","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Y20-Y68","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP20-AP68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL20-BL68","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,14,{"$f":"+Base!S$4","v":75},{"$f":"+Base!S$5","v":74},{"$f":"+Base!S$7","v":2037},0,0,0,0,0,0,null,{"$f":"+M21-M69","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Y21-Y69","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP21-AP69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL21-BL69","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,15,{"$f":"+Base!T$4","v":76},{"$f":"+Base!T$5","v":75},{"$f":"+Base!T$7","v":2038},0,0,0,0,0,0,null,{"$f":"+M22-M70","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Y22-Y70","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP22-AP70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL22-BL70","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,16,{"$f":"+Base!U$4","v":77},{"$f":"+Base!U$5","v":76},{"$f":"+Base!U$7","v":2039},0,0,0,0,0,0,null,{"$f":"+M23-M71","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Y23-Y71","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP23-AP71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL23-BL71","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,17,{"$f":"+Base!V$4","v":78},{"$f":"+Base!V$5","v":77},{"$f":"+Base!V$7","v":2040},0,0,0,0,0,0,null,{"$f":"+M24-M72","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Y24-Y72","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP24-AP72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL24-BL72","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,18,{"$f":"+Base!W$4","v":79},{"$f":"+Base!W$5","v":78},{"$f":"+Base!W$7","v":2041},0,0,0,0,0,0,null,{"$f":"+M25-M73","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Y25-Y73","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP25-AP73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL25-BL73","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,19,{"$f":"+Base!X$4","v":80},{"$f":"+Base!X$5","v":79},{"$f":"+Base!X$7","v":2042},0,0,0,0,0,0,null,{"$f":"+M26-M74","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Y26-Y74","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP26-AP74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL26-BL74","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,20,{"$f":"+Base!Y$4","v":81},{"$f":"+Base!Y$5","v":80},{"$f":"+Base!Y$7","v":2043},0,0,0,0,0,0,null,{"$f":"+M27-M75","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Y27-Y75","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP27-AP75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL27-BL75","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,21,{"$f":"+Base!Z$4","v":82},{"$f":"+Base!Z$5","v":81},{"$f":"+Base!Z$7","v":2044},{"$f":"+F28-F76","v":0},0,0,0,0,0,null,{"$f":"+M28-M76","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Y28-Y76","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP28-AP76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL28-BL76","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,22,{"$f":"+Base!AA$4","v":83},{"$f":"+Base!AA$5","v":82},{"$f":"+Base!AA$7","v":2045},0,0,0,0,0,0,null,{"$f":"+M29-M77","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP29-AP77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL29-BL77","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,23,{"$f":"+Base!AB$4","v":84},{"$f":"+Base!AB$5","v":83},{"$f":"+Base!AB$7","v":2046},0,0,0,0,0,0,null,{"$f":"+M30-M78","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP30-AP78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL30-BL78","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,24,{"$f":"+Base!AC$4","v":85},{"$f":"+Base!AC$5","v":84},{"$f":"+Base!AC$7","v":2047},0,0,0,0,0,0,null,{"$f":"+M31-M79","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP31-AP79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL31-BL79","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,25,{"$f":"+Base!AD$4","v":86},{"$f":"+Base!AD$5","v":85},{"$f":"+Base!AD$7","v":2048},0,0,0,0,0,0,null,{"$f":"+M32-M80","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP32-AP80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL32-BL80","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,26,{"$f":"+Base!AE$4","v":87},{"$f":"+Base!AE$5","v":86},{"$f":"+Base!AE$7","v":2049},0,0,0,0,0,0,null,{"$f":"+M33-M81","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP33-AP81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL33-BL81","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,27,{"$f":"+Base!AF$4","v":88},{"$f":"+Base!AF$5","v":87},{"$f":"+Base!AF$7","v":2050},0,0,0,0,0,0,null,{"$f":"+M34-M82","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP34-AP82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL34-BL82","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,28,{"$f":"+Base!AG$4","v":89},{"$f":"+Base!AG$5","v":88},{"$f":"+Base!AG$7","v":2051},0,0,0,0,0,0,null,{"$f":"+M35-M83","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP35-AP83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL35-BL83","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,29,{"$f":"+Base!AH$4","v":90},{"$f":"+Base!AH$5","v":89},{"$f":"+Base!AH$7","v":2052},0,0,0,0,0,0,null,{"$f":"+M36-M84","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP36-AP84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL36-BL84","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,30,{"$f":"+Base!AI$4","v":91},{"$f":"+Base!AI$5","v":90},{"$f":"+Base!AI$7","v":2053},0,0,0,0,0,0,null,{"$f":"+M37-M85","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP37-AP85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL37-BL85","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,31,{"$f":"+Base!AJ$4","v":92},{"$f":"+Base!AJ$5","v":91},{"$f":"+Base!AJ$7","v":2054},{"$f":"+F38-F86","v":0},0,0,0,0,0,null,{"$f":"+M38-M86","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP38-AP86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL38-BL86","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,32,{"$f":"+Base!AK$4","v":93},{"$f":"+Base!AK$5","v":92},{"$f":"+Base!AK$7","v":2055},0,0,0,0,0,0,null,{"$f":"+M39-M87","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP39-AP87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL39-BL87","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,33,{"$f":"+Base!AL$4","v":94},{"$f":"+Base!AL$5","v":93},{"$f":"+Base!AL$7","v":2056},0,0,0,0,0,0,null,{"$f":"+M40-M88","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP40-AP88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL40-BL88","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,34,{"$f":"+Base!AM$4","v":95},{"$f":"+Base!AM$5","v":94},{"$f":"+Base!AM$7","v":2057},0,0,0,0,0,0,null,{"$f":"+M41-M89","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP41-AP89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL41-BL89","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,35,{"$f":"+Base!AN$4","v":96},{"$f":"+Base!AN$5","v":95},{"$f":"+Base!AN$7","v":2058},0,0,0,0,0,0,null,{"$f":"+M42-M90","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP42-AP90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL42-BL90","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,36,{"$f":"+Base!AO$4","v":97},{"$f":"+Base!AO$5","v":96},{"$f":"+Base!AO$7","v":2059},0,0,0,0,0,0,null,{"$f":"+M43-M91","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP43-AP91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL43-BL91","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,37,{"$f":"+Base!AP$4","v":98},{"$f":"+Base!AP$5","v":97},{"$f":"+Base!AP$7","v":2060},0,0,0,0,0,0,null,{"$f":"+M44-M92","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP44-AP92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL44-BL92","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,38,{"$f":"+Base!AQ$4","v":99},{"$f":"+Base!AQ$5","v":98},{"$f":"+Base!AQ$7","v":2061},0,0,0,0,0,0,null,{"$f":"+M45-M93","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP45-AP93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL45-BL93","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,39,{"$f":"+Base!AR$4","v":100},{"$f":"+Base!AR$5","v":99},{"$f":"+Base!AR$7","v":2062},{"$f":"+F46-F94","v":0},0,0,0,0,0,null,{"$f":"+M46-M94","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Y46-Y94","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP46-AP94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL46-BL94","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,40,{"$f":"+Base!AS$4","v":101},{"$f":"+Base!AS$5","v":100},{"$f":"+Base!AS$7","v":2063},{"$f":"+F47-F95","v":0},0,0,0,0,0,null,{"$f":"+M47-M95","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"+AP47-AP95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BL47-BL95","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"Ending balance or total",null,null,null,{"$f":"+F48-F96","v":0},0,0,0,0,0,null,{"$f":"SUM(M104:M143)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Y104:Y143)","v":0},{"$f":"SUM(Z104:Z143)","v":0},{"$f":"SUM(AA104:AA143)","v":0},0,0,0,0,0,0,{"$f":"SUM(AH104:AH143)","v":0},null,{"$f":"SUM(AJ104:AJ143)","v":0},{"$f":"SUM(AK104:AK143)","v":0},{"$f":"SUM(AL104:AL143)","v":0},null,null,null,{"$f":"SUM(AP104:AP143)","v":0},0,0,0,0,{"$f":"SUM(AU104:AU143)","v":0},0,0,0,0,{"$f":"SUM(AZ104:AZ143)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL104:BL143)","v":0},0,0,0,0,0,0,0,-63]
[]
[]
[]
[]
[]
[]
[null,"Last Line"]

{"sheet":"AA Summary","index":3,"n_rows":175,"n_cols":53,"rows_kept":175,"cut":false,"hidden":true,"merged":[]}
[null,"  DETAILS CASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195,202,203,206,234]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Description","v":"Example Data: $70k expenses before tax. SS at 70 & 66. 23% possible SS reduction in 2038.  $200k inherited. Sell house at 84. Wife widowed at 85. Roth conversions will leave $1.2M to heirs."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period"]
[null,null,null,null,null,null,null,null,null,"AA - % stock / % bond per accounts - begining of year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary",null,null,null,null,null,null,null,null,null,null,null,null,null,"Average"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Setup!$E78=0, \"Maintain Individual Account AA\", IF(Setup!$E78=1, \"Stock in Taxable before ROTH\",\"Stock in ROTH before Taxable\"))","v":"Maintain Individual Account AA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Setup!$E78=0, \"Maintain Individual Account AA\", IF(Setup!$E78=1, \"Stock in Taxable before ROTH\",\"Stock in ROTH before Taxable\"))","v":"Maintain Individual Account AA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Details!E$215","v":0.1205875152998776}]
[null,null,null,null,null,"%","%","%","%","%","%","%","%","%","%","Year",null,"Pension","RMD",null,null,null,"Ordinary",0.15,0.2,null,"State","Federal",null,"Year",null,"ContrIb",null,"Year","From",null,null,null,"Year","Convert",null,null,null,null,null,null,"Average","After"]
[null,null,"    Ages",null,null,"Stock","Bond","Stock","Bond","Stock","Bond","Stock","Bond","Stock","Bond","Begin","Earning","& SS","+",null,null,null,"Income","LTCG","LTCG","NIIT","Income","Marginal","Yr-End","Begin","Earning","WithDraw","Yr-End","Begin","T-IRA","Earning","WithDr","Yr-End","Begin","To",null,"Earning","Withdraw","Yr-End","Yr-End",null,"Tax","Tax",null,"Check","Check","Check","Check"]
[null,null,"You","Sp","Year","Tax","able","RO","TH","ROTH","Conv","T-","IRA","Port","folio","Taxable","Taxable","Income","Others","Living","IRMAA","Taxes","FIT","FIT","FIT","FIT","Tax","Rate","Taxable","Roth","Roth","Roth","Roth","R-Conv","R-Conv","R-Conv","R-Conv","R-Conv","T-IRA","Roth","RMD","T-IRA","T-IRA","T-IRA","TOTAL",null,"Rates","Total",null,"taxable","Roth","R-Conv","T-IRA"]
[null,{"$f":"Summary!B8","v":1},{"$f":"Summary!C8","v":62},{"$f":"Summary!D8","v":61},{"$f":"Summary!E8","v":2024},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E8=0, \"\", 'AA_Details_T-R'!AO8 / 'AA_Details_T-R'!E8), IF(('AA_Details_R-T'!E8)=0, \"\", 'AA_Details_R-T'!BM8 / 'AA_Details_R-T'!E8))","v":0.58125000000000004},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E8=0, \"\", 'AA_Details_T-R'!AQ8 / 'AA_Details_T-R'!E8), IF( 'AA_Details_R-T'!E8=0, \"\", 'AA_Details_R-T'!BO8 / 'AA_Details_R-T'!E8))","v":0.41875000000000001},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O8+'AA_Details_T-R'!Q8)=0, \"\", ('AA_Details_T-R'!AW8+'AA_Details_T-R'!BE8) / ('AA_Details_T-R'!O8+'AA_Details_T-R'!Q8)), IF( ('AA_Details_R-T'!O8+'AA_Details_R-T'!Q8)=0, \"\", ('AA_Details_R-T'!AO8+'AA_Details_R-T'!AW8) / ('AA_Details_R-T'!O8+'AA_Details_R-T'!Q8)))","v":0.58750000000000002},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O8+'AA_Details_T-R'!Q8)=0, \"\", ('AA_Details_T-R'!AY8+'AA_Details_T-R'!BG8) / ('AA_Details_T-R'!O8+'AA_Details_T-R'!Q8)), IF( ('AA_Details_R-T'!O8+'AA_Details_R-T'!Q8)=0, \"\", ('AA_Details_R-T'!AQ8+'AA_Details_R-T'!AY8) / ('AA_Details_R-T'!O8+'AA_Details_R-T'!Q8)))","v":0.41249999999999998},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S8=0, \"\", 'AA_Details_T-R'!BM8 / 'AA_Details_T-R'!S8), IF( 'AA_Details_R-T'!S8=0, \"\", 'AA_Details_R-T'!BE8 / 'AA_Details_R-T'!S8))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S8=0, \"\", 'AA_Details_T-R'!BO8 / 'AA_Details_T-R'!S8), IF( 'AA_Details_R-T'!S8=0, \"\", 'AA_Details_R-T'!BG8 / 'AA_Details_R-T'!S8))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G8:'AA_Details_T-R'!N8)=0, \"\", ('AA_Details_T-R'!BU8+'AA_Details_T-R'!CC8+'AA_Details_T-R'!CK8+'AA_Details_T-R'!CS8) / SUM('AA_Details_T-R'!G8:'AA_Details_T-R'!N8)), IF( SUM('AA_Details_R-T'!G8:'AA_Details_R-T'!N8)=0, \"\", ('AA_Details_R-T'!BU8+'AA_Details_R-T'!CC8+'AA_Details_R-T'!CK8+'AA_Details_R-T'!CS8) / SUM('AA_Details_R-T'!G8:'AA_Details_R-T'!N8)))","v":0.6071428571428571},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G8:N8)=0, \"\", ('AA_Details_T-R'!BW8+'AA_Details_T-R'!CE8+'AA_Details_T-R'!CM8+'AA_Details_T-R'!CU8) / SUM('AA_Details_T-R'!G8:'AA_Details_T-R'!N8)), IF( SUM('AA_Details_R-T'!G8:N8)=0, \"\", ('AA_Details_R-T'!BW8+'AA_Details_R-T'!CE8+'AA_Details_R-T'!CM8+'AA_Details_R-T'!CU8) / SUM('AA_Details_R-T'!G8:'AA_Details_R-T'!N8)))","v":0.39285714285714285},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V8=0, \"\", 'AA_Details_T-R'!AB8/'AA_Details_T-R'!V8), IF('AA_Details_R-T'!V8=0, \"\", 'AA_Details_R-T'!AB8/'AA_Details_R-T'!V8))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V8)=0, \"\", ('AA_Details_T-R'!V8-'AA_Details_T-R'!AB8)/'AA_Details_T-R'!V8), IF( ('AA_Details_R-T'!V8)=0, \"\", ('AA_Details_R-T'!V8-'AA_Details_R-T'!AB8)/'AA_Details_R-T'!V8))","v":0.4},{"$f":"Summary!F8","v":200},{"$f":"Summary!M8","v":9},{"$f":"SUM(Summary!R8:V8)","v":20},{"$f":"(Summary!AP8+Summary!AW8+Summary!BB8+Summary!BF8) + (Summary!AT8-Summary!AU8+Summary!AV8-Summary!AZ8+Summary!BA8+Summary!BE8+Summary!BI8 -Summary!BL8 +Summary!BM8+Summary!BN8+Summary!BO8+Summary!BR8 -Summary!BS8 - SUM(Summary!AA8:AD8) )","v":32},{"$f":"-Summary!Y8 - IF(IRMAA_Incl=\"y\", U11, 0)","v":-75},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!F$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z8","v":-5},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E11, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-3.8},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E11, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E11, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E11, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E11, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-1},{"$f":"Details!F$216","v":0.12},{"$f":"Summary!F9","v":182},{"$f":"Summary!I8","v":100},{"$f":"Summary!P8","v":6},{"$f":"Summary!BL8+Summary!BM8-Summary!BN8-Summary!BO8","v":1},{"$f":"Summary!I9","v":107},{"$f":"Summary!J8","v":0},{"$f":"Summary!AQ8","v":0},{"$f":"Summary!Q8","v":0},{"$f":"-Summary!BR8","v":0},{"$f":"Summary!J9","v":0},{"$f":"Summary!G8+Summary!H8 + Details!F$107/Sum_Rnd","v":700},{"$f":"-Summary!AQ8","v":0},{"$f":"-(Summary!AP8 + Summary!AW8 + Summary!BB8 + Summary!BF8)","v":0},{"$f":"Summary!N8+Summary!O8","v":43},{"$f":"(Summary!AT8+Summary!AU8-Summary!AV8 + Summary!AZ8-Summary!BA8-Summary!BE8-Summary!BI8) - Summary!BS8*0","v":-33},{"$f":"Summary!G9 + Summary!H9","v":710},{"$f":"Summary!K9","v":999},null,{"$f":"Details!F$215","v":0.10382513661202186},{"$f":"AC11 + AG11 + AL11 + AR11*(1 - IF(AU11 > 0, AU11, AU$7))","v":925.28415300546453},null,{"$f":"SUM(P11:V11)-AC11","v":-1},{"$f":"SUM(AD11:AF11)-AG11","v":0},{"$f":"SUM(AH11:AK11)-AL11","v":0},{"$f":"SUM(AM11:AQ11)-AR11","v":0}]
[null,{"$f":"Summary!B9","v":2},{"$f":"Summary!C9","v":63},{"$f":"Summary!D9","v":62},{"$f":"Summary!E9","v":2025},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E9=0, \"\", 'AA_Details_T-R'!AO9 / 'AA_Details_T-R'!E9), IF(('AA_Details_R-T'!E9)=0, \"\", 'AA_Details_R-T'!BM9 / 'AA_Details_R-T'!E9))","v":0.59236683141131241},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E9=0, \"\", 'AA_Details_T-R'!AQ9 / 'AA_Details_T-R'!E9), IF( 'AA_Details_R-T'!E9=0, \"\", 'AA_Details_R-T'!BO9 / 'AA_Details_R-T'!E9))","v":0.40763316858868753},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O9+'AA_Details_T-R'!Q9)=0, \"\", ('AA_Details_T-R'!AW9+'AA_Details_T-R'!BE9) / ('AA_Details_T-R'!O9+'AA_Details_T-R'!Q9)), IF( ('AA_Details_R-T'!O9+'AA_Details_R-T'!Q9)=0, \"\", ('AA_Details_R-T'!AO9+'AA_Details_R-T'!AW9) / ('AA_Details_R-T'!O9+'AA_Details_R-T'!Q9)))","v":0.58767507002801123},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O9+'AA_Details_T-R'!Q9)=0, \"\", ('AA_Details_T-R'!AY9+'AA_Details_T-R'!BG9) / ('AA_Details_T-R'!O9+'AA_Details_T-R'!Q9)), IF( ('AA_Details_R-T'!O9+'AA_Details_R-T'!Q9)=0, \"\", ('AA_Details_R-T'!AQ9+'AA_Details_R-T'!AY9) / ('AA_Details_R-T'!O9+'AA_Details_R-T'!Q9)))","v":0.41232492997198877},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S9=0, \"\", 'AA_Details_T-R'!BM9 / 'AA_Details_T-R'!S9), IF( 'AA_Details_R-T'!S9=0, \"\", 'AA_Details_R-T'!BE9 / 'AA_Details_R-T'!S9))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S9=0, \"\", 'AA_Details_T-R'!BO9 / 'AA_Details_T-R'!S9), IF( 'AA_Details_R-T'!S9=0, \"\", 'AA_Details_R-T'!BG9 / 'AA_Details_R-T'!S9))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G9:'AA_Details_T-R'!N9)=0, \"\", ('AA_Details_T-R'!BU9+'AA_Details_T-R'!CC9+'AA_Details_T-R'!CK9+'AA_Details_T-R'!CS9) / SUM('AA_Details_T-R'!G9:'AA_Details_T-R'!N9)), IF( SUM('AA_Details_R-T'!G9:'AA_Details_R-T'!N9)=0, \"\", ('AA_Details_R-T'!BU9+'AA_Details_R-T'!CC9+'AA_Details_R-T'!CK9+'AA_Details_R-T'!CS9) / SUM('AA_Details_R-T'!G9:'AA_Details_R-T'!N9)))","v":0.60381851486543614},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G9:N9)=0, \"\", ('AA_Details_T-R'!BW9+'AA_Details_T-R'!CE9+'AA_Details_T-R'!CM9+'AA_Details_T-R'!CU9) / SUM('AA_Details_T-R'!G9:'AA_Details_T-R'!N9)), IF( SUM('AA_Details_R-T'!G9:N9)=0, \"\", ('AA_Details_R-T'!BW9+'AA_Details_R-T'!CE9+'AA_Details_R-T'!CM9+'AA_Details_R-T'!CU9) / SUM('AA_Details_R-T'!G9:'AA_Details_R-T'!N9)))","v":0.39618148513456392},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V9=0, \"\", 'AA_Details_T-R'!AB9/'AA_Details_T-R'!V9), IF('AA_Details_R-T'!V9=0, \"\", 'AA_Details_R-T'!AB9/'AA_Details_R-T'!V9))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V9)=0, \"\", ('AA_Details_T-R'!V9-'AA_Details_T-R'!AB9)/'AA_Details_T-R'!V9), IF( ('AA_Details_R-T'!V9)=0, \"\", ('AA_Details_R-T'!V9-'AA_Details_R-T'!AB9)/'AA_Details_R-T'!V9))","v":0.4},{"$f":"Summary!F9","v":182},{"$f":"Summary!M9","v":9},{"$f":"SUM(Summary!R9:V9)","v":35},{"$f":"(Summary!AP9+Summary!AW9+Summary!BB9+Summary!BF9) + (Summary!AT9-Summary!AU9+Summary!AV9-Summary!AZ9+Summary!BA9+Summary!BE9+Summary!BI9 -Summary!BL9 +Summary!BM9+Summary!BN9+Summary!BO9+Summary!BR9 -Summary!BS9 - SUM(Summary!AA9:AD9) )","v":33},{"$f":"-Summary!Y9 - IF(IRMAA_Incl=\"y\", U12, 0)","v":-76},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!G$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z9","v":-7},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E12, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-5.7},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E12, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E12, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E12, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E12, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-1.6},{"$f":"Details!G$216","v":0.12},{"$f":"Summary!F10","v":177},{"$f":"Summary!I9","v":107},{"$f":"Summary!P9","v":7},{"$f":"Summary!BL9+Summary!BM9-Summary!BN9-Summary!BO9","v":1},{"$f":"Summary!I10","v":115},{"$f":"Summary!J9","v":0},{"$f":"Summary!AQ9","v":0},{"$f":"Summary!Q9","v":0},{"$f":"-Summary!BR9","v":0},{"$f":"Summary!J10","v":0},{"$f":"Summary!G9+Summary!H9 + Details!G$107/Sum_Rnd","v":710},{"$f":"-Summary!AQ9","v":0},{"$f":"-(Summary!AP9 + Summary!AW9 + Summary!BB9 + Summary!BF9)","v":0},{"$f":"Summary!N9+Summary!O9","v":44},{"$f":"(Summary!AT9+Summary!AU9-Summary!AV9 + Summary!AZ9-Summary!BA9-Summary!BE9-Summary!BI9) - Summary!BS9*0","v":-34},{"$f":"Summary!G10 + Summary!H10","v":719},{"$f":"Summary!K10","v":1011},null,{"$f":"Details!G$215","v":0.10961538461538461},{"$f":"AC12 + AG12 + AL12 + AR12*(1 - IF(AU12 > 0, AU12, AU$7))","v":932.18653846153848},null,-1,0,0,1]
[null,{"$f":"Summary!B10","v":3},{"$f":"Summary!C10","v":64},{"$f":"Summary!D10","v":63},{"$f":"Summary!E10","v":2026},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E10=0, \"\", 'AA_Details_T-R'!AO10 / 'AA_Details_T-R'!E10), IF(('AA_Details_R-T'!E10)=0, \"\", 'AA_Details_R-T'!BM10 / 'AA_Details_R-T'!E10))","v":0.60665722379603404},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E10=0, \"\", 'AA_Details_T-R'!AQ10 / 'AA_Details_T-R'!E10), IF( 'AA_Details_R-T'!E10=0, \"\", 'AA_Details_R-T'!BO10 / 'AA_Details_R-T'!E10))","v":0.39334277620396602},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O10+'AA_Details_T-R'!Q10)=0, \"\", ('AA_Details_T-R'!AW10+'AA_Details_T-R'!BE10) / ('AA_Details_T-R'!O10+'AA_Details_T-R'!Q10)), IF( ('AA_Details_R-T'!O10+'AA_Details_R-T'!Q10)=0, \"\", ('AA_Details_R-T'!AO10+'AA_Details_R-T'!AW10) / ('AA_Details_R-T'!O10+'AA_Details_R-T'!Q10)))","v":0.58783783783783783},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O10+'AA_Details_T-R'!Q10)=0, \"\", ('AA_Details_T-R'!AY10+'AA_Details_T-R'!BG10) / ('AA_Details_T-R'!O10+'AA_Details_T-R'!Q10)), IF( ('AA_Details_R-T'!O10+'AA_Details_R-T'!Q10)=0, \"\", ('AA_Details_R-T'!AQ10+'AA_Details_R-T'!AY10) / ('AA_Details_R-T'!O10+'AA_Details_R-T'!Q10)))","v":0.41216216216216217},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S10=0, \"\", 'AA_Details_T-R'!BM10 / 'AA_Details_T-R'!S10), IF( 'AA_Details_R-T'!S10=0, \"\", 'AA_Details_R-T'!BE10 / 'AA_Details_R-T'!S10))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S10=0, \"\", 'AA_Details_T-R'!BO10 / 'AA_Details_T-R'!S10), IF( 'AA_Details_R-T'!S10=0, \"\", 'AA_Details_R-T'!BG10 / 'AA_Details_R-T'!S10))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G10:'AA_Details_T-R'!N10)=0, \"\", ('AA_Details_T-R'!BU10+'AA_Details_T-R'!CC10+'AA_Details_T-R'!CK10+'AA_Details_T-R'!CS10) / SUM('AA_Details_T-R'!G10:'AA_Details_T-R'!N10)), IF( SUM('AA_Details_R-T'!G10:'AA_Details_R-T'!N10)=0, \"\", ('AA_Details_R-T'!BU10+'AA_Details_R-T'!CC10+'AA_Details_R-T'!CK10+'AA_Details_R-T'!CS10) / SUM('AA_Details_R-T'!G10:'AA_Details_R-T'!N10)))","v":0.60030610825100872},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G10:N10)=0, \"\", ('AA_Details_T-R'!BW10+'AA_Details_T-R'!CE10+'AA_Details_T-R'!CM10+'AA_Details_T-R'!CU10) / SUM('AA_Details_T-R'!G10:'AA_Details_T-R'!N10)), IF( SUM('AA_Details_R-T'!G10:N10)=0, \"\", ('AA_Details_R-T'!BW10+'AA_Details_R-T'!CE10+'AA_Details_R-T'!CM10+'AA_Details_R-T'!CU10) / SUM('AA_Details_R-T'!G10:'AA_Details_R-T'!N10)))","v":0.39969389174899123},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V10=0, \"\", 'AA_Details_T-R'!AB10/'AA_Details_T-R'!V10), IF('AA_Details_R-T'!V10=0, \"\", 'AA_Details_R-T'!AB10/'AA_Details_R-T'!V10))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V10)=0, \"\", ('AA_Details_T-R'!V10-'AA_Details_T-R'!AB10)/'AA_Details_T-R'!V10), IF( ('AA_Details_R-T'!V10)=0, \"\", ('AA_Details_R-T'!V10-'AA_Details_R-T'!AB10)/'AA_Details_R-T'!V10))","v":0.4},{"$f":"Summary!F10","v":177},{"$f":"Summary!M10","v":8},{"$f":"SUM(Summary!R10:V10)","v":21},{"$f":"(Summary!AP10+Summary!AW10+Summary!BB10+Summary!BF10) + (Summary!AT10-Summary!AU10+Summary!AV10-Summary!AZ10+Summary!BA10+Summary!BE10+Summary!BI10 -Summary!BL10 +Summary!BM10+Summary!BN10+Summary!BO10+Summary!BR10 -Summary!BS10 - SUM(Summary!AA10:AD10) )","v":34},{"$f":"-Summary!Y10 - IF(IRMAA_Incl=\"y\", U13, 0)","v":-78},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!H$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z10","v":-5},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E13, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-3.9},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E13, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E13, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E13, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E13, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-1},{"$f":"Details!H$216","v":0.12},{"$f":"Summary!F11","v":158},{"$f":"Summary!I10","v":115},{"$f":"Summary!P10","v":7},{"$f":"Summary!BL10+Summary!BM10-Summary!BN10-Summary!BO10","v":1},{"$f":"Summary!I11","v":123},{"$f":"Summary!J10","v":0},{"$f":"Summary!AQ10","v":0},{"$f":"Summary!Q10","v":0},{"$f":"-Summary!BR10","v":0},{"$f":"Summary!J11","v":0},{"$f":"Summary!G10+Summary!H10 + Details!H$107/Sum_Rnd","v":719},{"$f":"-Summary!AQ10","v":0},{"$f":"-(Summary!AP10 + Summary!AW10 + Summary!BB10 + Summary!BF10)","v":0},{"$f":"Summary!N10+Summary!O10","v":44},{"$f":"(Summary!AT10+Summary!AU10-Summary!AV10 + Summary!AZ10-Summary!BA10-Summary!BE10-Summary!BI10) - Summary!BS10*0","v":-35},{"$f":"Summary!G11 + Summary!H11","v":727},{"$f":"Summary!K11","v":1008},null,{"$f":"Details!H$215","v":0.10427807486631016},932.18983957219257,null,-1,0,0,1]
[null,{"$f":"Summary!B11","v":4},{"$f":"Summary!C11","v":65},{"$f":"Summary!D11","v":64},{"$f":"Summary!E11","v":2027},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E11=0, \"\", 'AA_Details_T-R'!AO11 / 'AA_Details_T-R'!E11), IF(('AA_Details_R-T'!E11)=0, \"\", 'AA_Details_R-T'!BM11 / 'AA_Details_R-T'!E11))","v":0.625},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E11=0, \"\", 'AA_Details_T-R'!AQ11 / 'AA_Details_T-R'!E11), IF( 'AA_Details_R-T'!E11=0, \"\", 'AA_Details_R-T'!BO11 / 'AA_Details_R-T'!E11))","v":0.375},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O11+'AA_Details_T-R'!Q11)=0, \"\", ('AA_Details_T-R'!AW11+'AA_Details_T-R'!BE11) / ('AA_Details_T-R'!O11+'AA_Details_T-R'!Q11)), IF( ('AA_Details_R-T'!O11+'AA_Details_R-T'!Q11)=0, \"\", ('AA_Details_R-T'!AO11+'AA_Details_R-T'!AW11) / ('AA_Details_R-T'!O11+'AA_Details_R-T'!Q11)))","v":0.58799837266069976},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O11+'AA_Details_T-R'!Q11)=0, \"\", ('AA_Details_T-R'!AY11+'AA_Details_T-R'!BG11) / ('AA_Details_T-R'!O11+'AA_Details_T-R'!Q11)), IF( ('AA_Details_R-T'!O11+'AA_Details_R-T'!Q11)=0, \"\", ('AA_Details_R-T'!AQ11+'AA_Details_R-T'!AY11) / ('AA_Details_R-T'!O11+'AA_Details_R-T'!Q11)))","v":0.41200162733930024},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S11=0, \"\", 'AA_Details_T-R'!BM11 / 'AA_Details_T-R'!S11), IF( 'AA_Details_R-T'!S11=0, \"\", 'AA_Details_R-T'!BE11 / 'AA_Details_R-T'!S11))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S11=0, \"\", 'AA_Details_T-R'!BO11 / 'AA_Details_T-R'!S11), IF( 'AA_Details_R-T'!S11=0, \"\", 'AA_Details_R-T'!BG11 / 'AA_Details_R-T'!S11))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G11:'AA_Details_T-R'!N11)=0, \"\", ('AA_Details_T-R'!BU11+'AA_Details_T-R'!CC11+'AA_Details_T-R'!CK11+'AA_Details_T-R'!CS11) / SUM('AA_Details_T-R'!G11:'AA_Details_T-R'!N11)), IF( SUM('AA_Details_R-T'!G11:'AA_Details_R-T'!N11)=0, \"\", ('AA_Details_R-T'!BU11+'AA_Details_R-T'!CC11+'AA_Details_R-T'!CK11+'AA_Details_R-T'!CS11) / SUM('AA_Details_R-T'!G11:'AA_Details_R-T'!N11)))","v":0.59659513000412712},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G11:N11)=0, \"\", ('AA_Details_T-R'!BW11+'AA_Details_T-R'!CE11+'AA_Details_T-R'!CM11+'AA_Details_T-R'!CU11) / SUM('AA_Details_T-R'!G11:'AA_Details_T-R'!N11)), IF( SUM('AA_Details_R-T'!G11:N11)=0, \"\", ('AA_Details_R-T'!BW11+'AA_Details_R-T'!CE11+'AA_Details_R-T'!CM11+'AA_Details_R-T'!CU11) / SUM('AA_Details_R-T'!G11:'AA_Details_R-T'!N11)))","v":0.40340486999587288},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V11=0, \"\", 'AA_Details_T-R'!AB11/'AA_Details_T-R'!V11), IF('AA_Details_R-T'!V11=0, \"\", 'AA_Details_R-T'!AB11/'AA_Details_R-T'!V11))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V11)=0, \"\", ('AA_Details_T-R'!V11-'AA_Details_T-R'!AB11)/'AA_Details_T-R'!V11), IF( ('AA_Details_R-T'!V11)=0, \"\", ('AA_Details_R-T'!V11-'AA_Details_R-T'!AB11)/'AA_Details_R-T'!V11))","v":0.4},{"$f":"Summary!F11","v":158},{"$f":"Summary!M11","v":7},{"$f":"SUM(Summary!R11:V11)","v":22},{"$f":"(Summary!AP11+Summary!AW11+Summary!BB11+Summary!BF11) + (Summary!AT11-Summary!AU11+Summary!AV11-Summary!AZ11+Summary!BA11+Summary!BE11+Summary!BI11 -Summary!BL11 +Summary!BM11+Summary!BN11+Summary!BO11+Summary!BR11 -Summary!BS11 - SUM(Summary!AA11:AD11) )","v":36},{"$f":"-Summary!Y11 - IF(IRMAA_Incl=\"y\", U14, 0)","v":-79},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!I$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z11","v":-5},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E14, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-4},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E14, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E14, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E14, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E14, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-1},{"$f":"Details!I$216","v":0.12},{"$f":"Summary!F12","v":139},{"$f":"Summary!I11","v":123},{"$f":"Summary!P11","v":8},{"$f":"Summary!BL11+Summary!BM11-Summary!BN11-Summary!BO11","v":1},{"$f":"Summary!I12","v":132},{"$f":"Summary!J11","v":0},{"$f":"Summary!AQ11","v":0},{"$f":"Summary!Q11","v":0},{"$f":"-Summary!BR11","v":0},{"$f":"Summary!J12","v":0},{"$f":"Summary!G11+Summary!H11 + Details!I$107/Sum_Rnd","v":727},{"$f":"-Summary!AQ11","v":0},{"$f":"-(Summary!AP11 + Summary!AW11 + Summary!BB11 + Summary!BF11)","v":0},{"$f":"Summary!N11+Summary!O11","v":45},{"$f":"(Summary!AT11+Summary!AU11-Summary!AV11 + Summary!AZ11-Summary!BA11-Summary!BE11-Summary!BI11) - Summary!BS11*0","v":-37},{"$f":"Summary!G12 + Summary!H12","v":734},{"$f":"Summary!K12","v":1005},null,{"$f":"Details!I$215","v":0.10554089709762533},927.53298153034302,null,0,0,0,1]
[null,{"$f":"Summary!B12","v":5},{"$f":"Summary!C12","v":66},{"$f":"Summary!D12","v":65},{"$f":"Summary!E12","v":2028},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E12=0, \"\", 'AA_Details_T-R'!AO12 / 'AA_Details_T-R'!E12), IF(('AA_Details_R-T'!E12)=0, \"\", 'AA_Details_R-T'!BM12 / 'AA_Details_R-T'!E12))","v":0.65017998560115187},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E12=0, \"\", 'AA_Details_T-R'!AQ12 / 'AA_Details_T-R'!E12), IF( 'AA_Details_R-T'!E12=0, \"\", 'AA_Details_R-T'!BO12 / 'AA_Details_R-T'!E12))","v":0.34982001439884808},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O12+'AA_Details_T-R'!Q12)=0, \"\", ('AA_Details_T-R'!AW12+'AA_Details_T-R'!BE12) / ('AA_Details_T-R'!O12+'AA_Details_T-R'!Q12)), IF( ('AA_Details_R-T'!O12+'AA_Details_R-T'!Q12)=0, \"\", ('AA_Details_R-T'!AO12+'AA_Details_R-T'!AW12) / ('AA_Details_R-T'!O12+'AA_Details_R-T'!Q12)))","v":0.58815489749430527},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O12+'AA_Details_T-R'!Q12)=0, \"\", ('AA_Details_T-R'!AY12+'AA_Details_T-R'!BG12) / ('AA_Details_T-R'!O12+'AA_Details_T-R'!Q12)), IF( ('AA_Details_R-T'!O12+'AA_Details_R-T'!Q12)=0, \"\", ('AA_Details_R-T'!AQ12+'AA_Details_R-T'!AY12) / ('AA_Details_R-T'!O12+'AA_Details_R-T'!Q12)))","v":0.41184510250569478},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S12=0, \"\", 'AA_Details_T-R'!BM12 / 'AA_Details_T-R'!S12), IF( 'AA_Details_R-T'!S12=0, \"\", 'AA_Details_R-T'!BE12 / 'AA_Details_R-T'!S12))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S12=0, \"\", 'AA_Details_T-R'!BO12 / 'AA_Details_T-R'!S12), IF( 'AA_Details_R-T'!S12=0, \"\", 'AA_Details_R-T'!BG12 / 'AA_Details_R-T'!S12))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G12:'AA_Details_T-R'!N12)=0, \"\", ('AA_Details_T-R'!BU12+'AA_Details_T-R'!CC12+'AA_Details_T-R'!CK12+'AA_Details_T-R'!CS12) / SUM('AA_Details_T-R'!G12:'AA_Details_T-R'!N12)), IF( SUM('AA_Details_R-T'!G12:'AA_Details_R-T'!N12)=0, \"\", ('AA_Details_R-T'!BU12+'AA_Details_R-T'!CC12+'AA_Details_R-T'!CK12+'AA_Details_R-T'!CS12) / SUM('AA_Details_R-T'!G12:'AA_Details_R-T'!N12)))","v":0.59263143557613729},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G12:N12)=0, \"\", ('AA_Details_T-R'!BW12+'AA_Details_T-R'!CE12+'AA_Details_T-R'!CM12+'AA_Details_T-R'!CU12) / SUM('AA_Details_T-R'!G12:'AA_Details_T-R'!N12)), IF( SUM('AA_Details_R-T'!G12:N12)=0, \"\", ('AA_Details_R-T'!BW12+'AA_Details_R-T'!CE12+'AA_Details_R-T'!CM12+'AA_Details_R-T'!CU12) / SUM('AA_Details_R-T'!G12:'AA_Details_R-T'!N12)))","v":0.40736856442386271},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V12=0, \"\", 'AA_Details_T-R'!AB12/'AA_Details_T-R'!V12), IF('AA_Details_R-T'!V12=0, \"\", 'AA_Details_R-T'!AB12/'AA_Details_R-T'!V12))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V12)=0, \"\", ('AA_Details_T-R'!V12-'AA_Details_T-R'!AB12)/'AA_Details_T-R'!V12), IF( ('AA_Details_R-T'!V12)=0, \"\", ('AA_Details_R-T'!V12-'AA_Details_R-T'!AB12)/'AA_Details_R-T'!V12))","v":0.4},{"$f":"Summary!F12","v":139},{"$f":"Summary!M12","v":7},{"$f":"SUM(Summary!R12:V12)","v":23},{"$f":"(Summary!AP12+Summary!AW12+Summary!BB12+Summary!BF12) + (Summary!AT12-Summary!AU12+Summary!AV12-Summary!AZ12+Summary!BA12+Summary!BE12+Summary!BI12 -Summary!BL12 +Summary!BM12+Summary!BN12+Summary!BO12+Summary!BR12 -Summary!BS12 - SUM(Summary!AA12:AD12) )","v":38},{"$f":"-Summary!Y12 - IF(IRMAA_Incl=\"y\", U15, 0)","v":-81},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!J$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z12","v":-5},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E15, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-4},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E15, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E15, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E15, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E15, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-0.9},{"$f":"Details!J$216","v":0.12},{"$f":"Summary!F13","v":121},{"$f":"Summary!I12","v":132},{"$f":"Summary!P12","v":8},{"$f":"Summary!BL12+Summary!BM12-Summary!BN12-Summary!BO12","v":0},{"$f":"Summary!I13","v":140},{"$f":"Summary!J12","v":0},{"$f":"Summary!AQ12","v":0},{"$f":"Summary!Q12","v":0},{"$f":"-Summary!BR12","v":0},{"$f":"Summary!J13","v":0},{"$f":"Summary!G12+Summary!H12 + Details!J$107/Sum_Rnd","v":734},{"$f":"-Summary!AQ12","v":0},{"$f":"-(Summary!AP12 + Summary!AW12 + Summary!BB12 + Summary!BF12)","v":0},{"$f":"Summary!N12+Summary!O12","v":45},{"$f":"(Summary!AT12+Summary!AU12-Summary!AV12 + Summary!AZ12-Summary!BA12-Summary!BE12-Summary!BI12) - Summary!BS12*0","v":-38},{"$f":"Summary!G13 + Summary!H13","v":741},{"$f":"Summary!K13","v":1002},null,{"$f":"Details!J$215","v":0.10443864229765012},924.61096605744126,null,0,0,0,0]
[null,{"$f":"Summary!B13","v":6},{"$f":"Summary!C13","v":67},{"$f":"Summary!D13","v":66},{"$f":"Summary!E13","v":2029},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E13=0, \"\", 'AA_Details_T-R'!AO13 / 'AA_Details_T-R'!E13), IF(('AA_Details_R-T'!E13)=0, \"\", 'AA_Details_R-T'!BM13 / 'AA_Details_R-T'!E13))","v":0.68476821192052983},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E13=0, \"\", 'AA_Details_T-R'!AQ13 / 'AA_Details_T-R'!E13), IF( 'AA_Details_R-T'!E13=0, \"\", 'AA_Details_R-T'!BO13 / 'AA_Details_R-T'!E13))","v":0.31523178807947022},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O13+'AA_Details_T-R'!Q13)=0, \"\", ('AA_Details_T-R'!AW13+'AA_Details_T-R'!BE13) / ('AA_Details_T-R'!O13+'AA_Details_T-R'!Q13)), IF( ('AA_Details_R-T'!O13+'AA_Details_R-T'!Q13)=0, \"\", ('AA_Details_R-T'!AO13+'AA_Details_R-T'!AW13) / ('AA_Details_R-T'!O13+'AA_Details_R-T'!Q13)))","v":0.58818897637795275},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O13+'AA_Details_T-R'!Q13)=0, \"\", ('AA_Details_T-R'!AY13+'AA_Details_T-R'!BG13) / ('AA_Details_T-R'!O13+'AA_Details_T-R'!Q13)), IF( ('AA_Details_R-T'!O13+'AA_Details_R-T'!Q13)=0, \"\", ('AA_Details_R-T'!AQ13+'AA_Details_R-T'!AY13) / ('AA_Details_R-T'!O13+'AA_Details_R-T'!Q13)))","v":0.41181102362204725},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S13=0, \"\", 'AA_Details_T-R'!BM13 / 'AA_Details_T-R'!S13), IF( 'AA_Details_R-T'!S13=0, \"\", 'AA_Details_R-T'!BE13 / 'AA_Details_R-T'!S13))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S13=0, \"\", 'AA_Details_T-R'!BO13 / 'AA_Details_T-R'!S13), IF( 'AA_Details_R-T'!S13=0, \"\", 'AA_Details_R-T'!BG13 / 'AA_Details_R-T'!S13))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G13:'AA_Details_T-R'!N13)=0, \"\", ('AA_Details_T-R'!BU13+'AA_Details_T-R'!CC13+'AA_Details_T-R'!CK13+'AA_Details_T-R'!CS13) / SUM('AA_Details_T-R'!G13:'AA_Details_T-R'!N13)), IF( SUM('AA_Details_R-T'!G13:'AA_Details_R-T'!N13)=0, \"\", ('AA_Details_R-T'!BU13+'AA_Details_R-T'!CC13+'AA_Details_R-T'!CK13+'AA_Details_R-T'!CS13) / SUM('AA_Details_R-T'!G13:'AA_Details_R-T'!N13)))","v":0.58839972991222145},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G13:N13)=0, \"\", ('AA_Details_T-R'!BW13+'AA_Details_T-R'!CE13+'AA_Details_T-R'!CM13+'AA_Details_T-R'!CU13) / SUM('AA_Details_T-R'!G13:'AA_Details_T-R'!N13)), IF( SUM('AA_Details_R-T'!G13:N13)=0, \"\", ('AA_Details_R-T'!BW13+'AA_Details_R-T'!CE13+'AA_Details_R-T'!CM13+'AA_Details_R-T'!CU13) / SUM('AA_Details_R-T'!G13:'AA_Details_R-T'!N13)))","v":0.41160027008777855},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V13=0, \"\", 'AA_Details_T-R'!AB13/'AA_Details_T-R'!V13), IF('AA_Details_R-T'!V13=0, \"\", 'AA_Details_R-T'!AB13/'AA_Details_R-T'!V13))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V13)=0, \"\", ('AA_Details_T-R'!V13-'AA_Details_T-R'!AB13)/'AA_Details_T-R'!V13), IF( ('AA_Details_R-T'!V13)=0, \"\", ('AA_Details_R-T'!V13-'AA_Details_R-T'!AB13)/'AA_Details_R-T'!V13))","v":0.4},{"$f":"Summary!F13","v":121},{"$f":"Summary!M13","v":6},{"$f":"SUM(Summary!R13:V13)","v":45},{"$f":"(Summary!AP13+Summary!AW13+Summary!BB13+Summary!BF13) + (Summary!AT13-Summary!AU13+Summary!AV13-Summary!AZ13+Summary!BA13+Summary!BE13+Summary!BI13 -Summary!BL13 +Summary!BM13+Summary!BN13+Summary!BO13+Summary!BR13 -Summary!BS13 - SUM(Summary!AA13:AD13) )","v":39},{"$f":"-Summary!Y13 - IF(IRMAA_Incl=\"y\", U16, 0)","v":-77},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!K$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z13","v":-7},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E16, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-6.4},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E16, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E16, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E16, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E16, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-1},{"$f":"Details!K$216","v":0.12},{"$f":"Summary!F14","v":128},{"$f":"Summary!I13","v":140},{"$f":"Summary!P13","v":9},{"$f":"Summary!BL13+Summary!BM13-Summary!BN13-Summary!BO13","v":0},{"$f":"Summary!I14","v":148},{"$f":"Summary!J13","v":0},{"$f":"Summary!AQ13","v":0},{"$f":"Summary!Q13","v":0},{"$f":"-Summary!BR13","v":0},{"$f":"Summary!J14","v":0},{"$f":"Summary!G13+Summary!H13 + Details!K$107/Sum_Rnd","v":741},{"$f":"-Summary!AQ13","v":0},{"$f":"-(Summary!AP13 + Summary!AW13 + Summary!BB13 + Summary!BF13)","v":0},{"$f":"Summary!N13+Summary!O13","v":45},{"$f":"(Summary!AT13+Summary!AU13-Summary!AV13 + Summary!AZ13-Summary!BA13-Summary!BE13-Summary!BI13) - Summary!BS13*0","v":-39},{"$f":"Summary!G14 + Summary!H14","v":746},{"$f":"Summary!K14","v":1022},null,{"$f":"Details!K$215","v":0.11072664359861592},939.39792387543253,null,-1,1,0,1]
[null,{"$f":"Summary!B14","v":7},{"$f":"Summary!C14","v":68},{"$f":"Summary!D14","v":67},{"$f":"Summary!E14","v":2030},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E14=0, \"\", 'AA_Details_T-R'!AO14 / 'AA_Details_T-R'!E14), IF(('AA_Details_R-T'!E14)=0, \"\", 'AA_Details_R-T'!BM14 / 'AA_Details_R-T'!E14))","v":0.70783085356303832},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E14=0, \"\", 'AA_Details_T-R'!AQ14 / 'AA_Details_T-R'!E14), IF( 'AA_Details_R-T'!E14=0, \"\", 'AA_Details_R-T'!BO14 / 'AA_Details_R-T'!E14))","v":0.29216914643696162},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O14+'AA_Details_T-R'!Q14)=0, \"\", ('AA_Details_T-R'!AW14+'AA_Details_T-R'!BE14) / ('AA_Details_T-R'!O14+'AA_Details_T-R'!Q14)), IF( ('AA_Details_R-T'!O14+'AA_Details_R-T'!Q14)=0, \"\", ('AA_Details_R-T'!AO14+'AA_Details_R-T'!AW14) / ('AA_Details_R-T'!O14+'AA_Details_R-T'!Q14)))","v":0.58822537112010798},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O14+'AA_Details_T-R'!Q14)=0, \"\", ('AA_Details_T-R'!AY14+'AA_Details_T-R'!BG14) / ('AA_Details_T-R'!O14+'AA_Details_T-R'!Q14)), IF( ('AA_Details_R-T'!O14+'AA_Details_R-T'!Q14)=0, \"\", ('AA_Details_R-T'!AQ14+'AA_Details_R-T'!AY14) / ('AA_Details_R-T'!O14+'AA_Details_R-T'!Q14)))","v":0.41177462887989202},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S14=0, \"\", 'AA_Details_T-R'!BM14 / 'AA_Details_T-R'!S14), IF( 'AA_Details_R-T'!S14=0, \"\", 'AA_Details_R-T'!BE14 / 'AA_Details_R-T'!S14))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S14=0, \"\", 'AA_Details_T-R'!BO14 / 'AA_Details_T-R'!S14), IF( 'AA_Details_R-T'!S14=0, \"\", 'AA_Details_R-T'!BG14 / 'AA_Details_R-T'!S14))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G14:'AA_Details_T-R'!N14)=0, \"\", ('AA_Details_T-R'!BU14+'AA_Details_T-R'!CC14+'AA_Details_T-R'!CK14+'AA_Details_T-R'!CS14) / SUM('AA_Details_T-R'!G14:'AA_Details_T-R'!N14)), IF( SUM('AA_Details_R-T'!G14:'AA_Details_R-T'!N14)=0, \"\", ('AA_Details_R-T'!BU14+'AA_Details_R-T'!CC14+'AA_Details_R-T'!CK14+'AA_Details_R-T'!CS14) / SUM('AA_Details_R-T'!G14:'AA_Details_R-T'!N14)))","v":0.58387204935622317},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G14:N14)=0, \"\", ('AA_Details_T-R'!BW14+'AA_Details_T-R'!CE14+'AA_Details_T-R'!CM14+'AA_Details_T-R'!CU14) / SUM('AA_Details_T-R'!G14:'AA_Details_T-R'!N14)), IF( SUM('AA_Details_R-T'!G14:N14)=0, \"\", ('AA_Details_R-T'!BW14+'AA_Details_R-T'!CE14+'AA_Details_R-T'!CM14+'AA_Details_R-T'!CU14) / SUM('AA_Details_R-T'!G14:'AA_Details_R-T'!N14)))","v":0.41612795064377683},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V14=0, \"\", 'AA_Details_T-R'!AB14/'AA_Details_T-R'!V14), IF('AA_Details_R-T'!V14=0, \"\", 'AA_Details_R-T'!AB14/'AA_Details_R-T'!V14))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V14)=0, \"\", ('AA_Details_T-R'!V14-'AA_Details_T-R'!AB14)/'AA_Details_T-R'!V14), IF( ('AA_Details_R-T'!V14)=0, \"\", ('AA_Details_R-T'!V14-'AA_Details_R-T'!AB14)/'AA_Details_R-T'!V14))","v":0.4},{"$f":"Summary!F14","v":128},{"$f":"Summary!M14","v":7},{"$f":"SUM(Summary!R14:V14)","v":48},{"$f":"(Summary!AP14+Summary!AW14+Summary!BB14+Summary!BF14) + (Summary!AT14-Summary!AU14+Summary!AV14-Summary!AZ14+Summary!BA14+Summary!BE14+Summary!BI14 -Summary!BL14 +Summary!BM14+Summary!BN14+Summary!BO14+Summary!BR14 -Summary!BS14 - SUM(Summary!AA14:AD14) )","v":41},{"$f":"-Summary!Y14 - IF(IRMAA_Incl=\"y\", U17, 0)","v":-79},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!L$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z14","v":-7},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E17, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-6.4},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E17, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E17, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E17, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E17, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-1},{"$f":"Details!L$216","v":0.12},{"$f":"Summary!F15","v":136},{"$f":"Summary!I14","v":148},{"$f":"Summary!P14","v":9},{"$f":"Summary!BL14+Summary!BM14-Summary!BN14-Summary!BO14","v":0},{"$f":"Summary!I15","v":157},{"$f":"Summary!J14","v":0},{"$f":"Summary!AQ14","v":0},{"$f":"Summary!Q14","v":0},{"$f":"-Summary!BR14","v":0},{"$f":"Summary!J15","v":0},{"$f":"Summary!G14+Summary!H14 + Details!L$107/Sum_Rnd","v":746},{"$f":"-Summary!AQ14","v":0},{"$f":"-(Summary!AP14 + Summary!AW14 + Summary!BB14 + Summary!BF14)","v":0},{"$f":"Summary!N14+Summary!O14","v":45},{"$f":"(Summary!AT14+Summary!AU14-Summary!AV14 + Summary!AZ14-Summary!BA14-Summary!BE14-Summary!BI14) - Summary!BS14*0","v":-41},{"$f":"Summary!G15 + Summary!H15","v":749},{"$f":"Summary!K15","v":1042},null,{"$f":"Details!L$215","v":0.10902896081771721},960.33730834752987,null,2,0,0,1]
[null,{"$f":"Summary!B15","v":8},{"$f":"Summary!C15","v":69},{"$f":"Summary!D15","v":68},{"$f":"Summary!E15","v":2031},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E15=0, \"\", 'AA_Details_T-R'!AO15 / 'AA_Details_T-R'!E15), IF(('AA_Details_R-T'!E15)=0, \"\", 'AA_Details_R-T'!BM15 / 'AA_Details_R-T'!E15))","v":0.72927994121969142},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E15=0, \"\", 'AA_Details_T-R'!AQ15 / 'AA_Details_T-R'!E15), IF( 'AA_Details_R-T'!E15=0, \"\", 'AA_Details_R-T'!BO15 / 'AA_Details_R-T'!E15))","v":0.27072005878030858},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O15+'AA_Details_T-R'!Q15)=0, \"\", ('AA_Details_T-R'!AW15+'AA_Details_T-R'!BE15) / ('AA_Details_T-R'!O15+'AA_Details_T-R'!Q15)), IF( ('AA_Details_R-T'!O15+'AA_Details_R-T'!Q15)=0, \"\", ('AA_Details_R-T'!AO15+'AA_Details_R-T'!AW15) / ('AA_Details_R-T'!O15+'AA_Details_R-T'!Q15)))","v":0.5882633587786259},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O15+'AA_Details_T-R'!Q15)=0, \"\", ('AA_Details_T-R'!AY15+'AA_Details_T-R'!BG15) / ('AA_Details_T-R'!O15+'AA_Details_T-R'!Q15)), IF( ('AA_Details_R-T'!O15+'AA_Details_R-T'!Q15)=0, \"\", ('AA_Details_R-T'!AQ15+'AA_Details_R-T'!AY15) / ('AA_Details_R-T'!O15+'AA_Details_R-T'!Q15)))","v":0.41173664122137404},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S15=0, \"\", 'AA_Details_T-R'!BM15 / 'AA_Details_T-R'!S15), IF( 'AA_Details_R-T'!S15=0, \"\", 'AA_Details_R-T'!BE15 / 'AA_Details_R-T'!S15))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S15=0, \"\", 'AA_Details_T-R'!BO15 / 'AA_Details_T-R'!S15), IF( 'AA_Details_R-T'!S15=0, \"\", 'AA_Details_R-T'!BG15 / 'AA_Details_R-T'!S15))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G15:'AA_Details_T-R'!N15)=0, \"\", ('AA_Details_T-R'!BU15+'AA_Details_T-R'!CC15+'AA_Details_T-R'!CK15+'AA_Details_T-R'!CS15) / SUM('AA_Details_T-R'!G15:'AA_Details_T-R'!N15)), IF( SUM('AA_Details_R-T'!G15:'AA_Details_R-T'!N15)=0, \"\", ('AA_Details_R-T'!BU15+'AA_Details_R-T'!CC15+'AA_Details_R-T'!CK15+'AA_Details_R-T'!CS15) / SUM('AA_Details_R-T'!G15:'AA_Details_R-T'!N15)))","v":0.57898318654923941},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G15:N15)=0, \"\", ('AA_Details_T-R'!BW15+'AA_Details_T-R'!CE15+'AA_Details_T-R'!CM15+'AA_Details_T-R'!CU15) / SUM('AA_Details_T-R'!G15:'AA_Details_T-R'!N15)), IF( SUM('AA_Details_R-T'!G15:N15)=0, \"\", ('AA_Details_R-T'!BW15+'AA_Details_R-T'!CE15+'AA_Details_R-T'!CM15+'AA_Details_R-T'!CU15) / SUM('AA_Details_R-T'!G15:'AA_Details_R-T'!N15)))","v":0.42101681345076059},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V15=0, \"\", 'AA_Details_T-R'!AB15/'AA_Details_T-R'!V15), IF('AA_Details_R-T'!V15=0, \"\", 'AA_Details_R-T'!AB15/'AA_Details_R-T'!V15))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V15)=0, \"\", ('AA_Details_T-R'!V15-'AA_Details_T-R'!AB15)/'AA_Details_T-R'!V15), IF( ('AA_Details_R-T'!V15)=0, \"\", ('AA_Details_R-T'!V15-'AA_Details_R-T'!AB15)/'AA_Details_R-T'!V15))","v":0.4},{"$f":"Summary!F15","v":136},{"$f":"Summary!M15","v":7},{"$f":"SUM(Summary!R15:V15)","v":48},{"$f":"(Summary!AP15+Summary!AW15+Summary!BB15+Summary!BF15) + (Summary!AT15-Summary!AU15+Summary!AV15-Summary!AZ15+Summary!BA15+Summary!BE15+Summary!BI15 -Summary!BL15 +Summary!BM15+Summary!BN15+Summary!BO15+Summary!BR15 -Summary!BS15 - SUM(Summary!AA15:AD15) )","v":42},{"$f":"-Summary!Y15 - IF(IRMAA_Incl=\"y\", U18, 0)","v":-80},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!M$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z15","v":-8},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E18, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-6.4},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E18, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E18, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E18, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E18, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-2},{"$f":"Details!M$216","v":0.12},{"$f":"Summary!F16","v":145},{"$f":"Summary!I15","v":157},{"$f":"Summary!P15","v":10},{"$f":"Summary!BL15+Summary!BM15-Summary!BN15-Summary!BO15","v":0},{"$f":"Summary!I16","v":167},{"$f":"Summary!J15","v":0},{"$f":"Summary!AQ15","v":0},{"$f":"Summary!Q15","v":0},{"$f":"-Summary!BR15","v":0},{"$f":"Summary!J16","v":0},{"$f":"Summary!G15+Summary!H15 + Details!M$107/Sum_Rnd","v":749},{"$f":"-Summary!AQ15","v":0},{"$f":"-(Summary!AP15 + Summary!AW15 + Summary!BB15 + Summary!BF15)","v":0},{"$f":"Summary!N15+Summary!O15","v":45},{"$f":"(Summary!AT15+Summary!AU15-Summary!AV15 + Summary!AZ15-Summary!BA15-Summary!BE15-Summary!BI15) - Summary!BS15*0","v":-42},{"$f":"Summary!G16 + Summary!H16","v":752},{"$f":"Summary!K16","v":1064},null,{"$f":"Details!M$215","v":0.11053540587219343},980.87737478411054,null,0,0,0,0]
[null,{"$f":"Summary!B16","v":9},{"$f":"Summary!C16","v":70},{"$f":"Summary!D16","v":69},{"$f":"Summary!E16","v":2032},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E16=0, \"\", 'AA_Details_T-R'!AO16 / 'AA_Details_T-R'!E16), IF(('AA_Details_R-T'!E16)=0, \"\", 'AA_Details_R-T'!BM16 / 'AA_Details_R-T'!E16))","v":0.74965541006202618},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E16=0, \"\", 'AA_Details_T-R'!AQ16 / 'AA_Details_T-R'!E16), IF( 'AA_Details_R-T'!E16=0, \"\", 'AA_Details_R-T'!BO16 / 'AA_Details_R-T'!E16))","v":0.25034458993797382},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O16+'AA_Details_T-R'!Q16)=0, \"\", ('AA_Details_T-R'!AW16+'AA_Details_T-R'!BE16) / ('AA_Details_T-R'!O16+'AA_Details_T-R'!Q16)), IF( ('AA_Details_R-T'!O16+'AA_Details_R-T'!Q16)=0, \"\", ('AA_Details_R-T'!AO16+'AA_Details_R-T'!AW16) / ('AA_Details_R-T'!O16+'AA_Details_R-T'!Q16)))","v":0.58830935251798566},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O16+'AA_Details_T-R'!Q16)=0, \"\", ('AA_Details_T-R'!AY16+'AA_Details_T-R'!BG16) / ('AA_Details_T-R'!O16+'AA_Details_T-R'!Q16)), IF( ('AA_Details_R-T'!O16+'AA_Details_R-T'!Q16)=0, \"\", ('AA_Details_R-T'!AQ16+'AA_Details_R-T'!AY16) / ('AA_Details_R-T'!O16+'AA_Details_R-T'!Q16)))","v":0.41169064748201439},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S16=0, \"\", 'AA_Details_T-R'!BM16 / 'AA_Details_T-R'!S16), IF( 'AA_Details_R-T'!S16=0, \"\", 'AA_Details_R-T'!BE16 / 'AA_Details_R-T'!S16))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S16=0, \"\", 'AA_Details_T-R'!BO16 / 'AA_Details_T-R'!S16), IF( 'AA_Details_R-T'!S16=0, \"\", 'AA_Details_R-T'!BG16 / 'AA_Details_R-T'!S16))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G16:'AA_Details_T-R'!N16)=0, \"\", ('AA_Details_T-R'!BU16+'AA_Details_T-R'!CC16+'AA_Details_T-R'!CK16+'AA_Details_T-R'!CS16) / SUM('AA_Details_T-R'!G16:'AA_Details_T-R'!N16)), IF( SUM('AA_Details_R-T'!G16:'AA_Details_R-T'!N16)=0, \"\", ('AA_Details_R-T'!BU16+'AA_Details_R-T'!CC16+'AA_Details_R-T'!CK16+'AA_Details_R-T'!CS16) / SUM('AA_Details_R-T'!G16:'AA_Details_R-T'!N16)))","v":0.57371325974198695},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G16:N16)=0, \"\", ('AA_Details_T-R'!BW16+'AA_Details_T-R'!CE16+'AA_Details_T-R'!CM16+'AA_Details_T-R'!CU16) / SUM('AA_Details_T-R'!G16:'AA_Details_T-R'!N16)), IF( SUM('AA_Details_R-T'!G16:N16)=0, \"\", ('AA_Details_R-T'!BW16+'AA_Details_R-T'!CE16+'AA_Details_R-T'!CM16+'AA_Details_R-T'!CU16) / SUM('AA_Details_R-T'!G16:'AA_Details_R-T'!N16)))","v":0.42628674025801305},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V16=0, \"\", 'AA_Details_T-R'!AB16/'AA_Details_T-R'!V16), IF('AA_Details_R-T'!V16=0, \"\", 'AA_Details_R-T'!AB16/'AA_Details_R-T'!V16))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V16)=0, \"\", ('AA_Details_T-R'!V16-'AA_Details_T-R'!AB16)/'AA_Details_T-R'!V16), IF( ('AA_Details_R-T'!V16)=0, \"\", ('AA_Details_R-T'!V16-'AA_Details_R-T'!AB16)/'AA_Details_R-T'!V16))","v":0.4},{"$f":"Summary!F16","v":145},{"$f":"Summary!M16","v":8},{"$f":"SUM(Summary!R16:V16)","v":96},{"$f":"(Summary!AP16+Summary!AW16+Summary!BB16+Summary!BF16) + (Summary!AT16-Summary!AU16+Summary!AV16-Summary!AZ16+Summary!BA16+Summary!BE16+Summary!BI16 -Summary!BL16 +Summary!BM16+Summary!BN16+Summary!BO16+Summary!BR16 -Summary!BS16 - SUM(Summary!AA16:AD16) )","v":8},{"$f":"-Summary!Y16 - IF(IRMAA_Incl=\"y\", U19, 0)","v":-82},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!N$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z16","v":-4},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E19, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-3.1},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E19, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E19, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E19, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E19, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-0.5},{"$f":"Details!N$216","v":0.12},{"$f":"Summary!F17","v":172},{"$f":"Summary!I16","v":167},{"$f":"Summary!P16","v":10},{"$f":"Summary!BL16+Summary!BM16-Summary!BN16-Summary!BO16","v":-5},{"$f":"Summary!I17","v":172},{"$f":"Summary!J16","v":0},{"$f":"Summary!AQ16","v":0},{"$f":"Summary!Q16","v":0},{"$f":"-Summary!BR16","v":0},{"$f":"Summary!J17","v":0},{"$f":"Summary!G16+Summary!H16 + Details!N$107/Sum_Rnd","v":752},{"$f":"-Summary!AQ16","v":0},{"$f":"-(Summary!AP16 + Summary!AW16 + Summary!BB16 + Summary!BF16)","v":0},{"$f":"Summary!N16+Summary!O16","v":47},{"$f":"(Summary!AT16+Summary!AU16-Summary!AV16 + Summary!AZ16-Summary!BA16-Summary!BE16-Summary!BI16) - Summary!BS16*0","v":-3},{"$f":"Summary!G17 + Summary!H17","v":795},{"$f":"Summary!K17","v":1139},null,{"$f":"Details!N$215","v":9.9041533546325874E-2},1060.2619808306708,null,-1,0,0,1]
[null,{"$f":"Summary!B17","v":10},{"$f":"Summary!C17","v":71},{"$f":"Summary!D17","v":70},{"$f":"Summary!E17","v":2033},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E17=0, \"\", 'AA_Details_T-R'!AO17 / 'AA_Details_T-R'!E17), IF(('AA_Details_R-T'!E17)=0, \"\", 'AA_Details_R-T'!BM17 / 'AA_Details_R-T'!E17))","v":0.73886297376093291},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E17=0, \"\", 'AA_Details_T-R'!AQ17 / 'AA_Details_T-R'!E17), IF( 'AA_Details_R-T'!E17=0, \"\", 'AA_Details_R-T'!BO17 / 'AA_Details_R-T'!E17))","v":0.26113702623906704},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O17+'AA_Details_T-R'!Q17)=0, \"\", ('AA_Details_T-R'!AW17+'AA_Details_T-R'!BE17) / ('AA_Details_T-R'!O17+'AA_Details_T-R'!Q17)), IF( ('AA_Details_R-T'!O17+'AA_Details_R-T'!Q17)=0, \"\", ('AA_Details_R-T'!AO17+'AA_Details_R-T'!AW17) / ('AA_Details_R-T'!O17+'AA_Details_R-T'!Q17)))","v":0.58949359720605354},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O17+'AA_Details_T-R'!Q17)=0, \"\", ('AA_Details_T-R'!AY17+'AA_Details_T-R'!BG17) / ('AA_Details_T-R'!O17+'AA_Details_T-R'!Q17)), IF( ('AA_Details_R-T'!O17+'AA_Details_R-T'!Q17)=0, \"\", ('AA_Details_R-T'!AQ17+'AA_Details_R-T'!AY17) / ('AA_Details_R-T'!O17+'AA_Details_R-T'!Q17)))","v":0.41050640279394646},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S17=0, \"\", 'AA_Details_T-R'!BM17 / 'AA_Details_T-R'!S17), IF( 'AA_Details_R-T'!S17=0, \"\", 'AA_Details_R-T'!BE17 / 'AA_Details_R-T'!S17))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S17=0, \"\", 'AA_Details_T-R'!BO17 / 'AA_Details_T-R'!S17), IF( 'AA_Details_R-T'!S17=0, \"\", 'AA_Details_R-T'!BG17 / 'AA_Details_R-T'!S17))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G17:'AA_Details_T-R'!N17)=0, \"\", ('AA_Details_T-R'!BU17+'AA_Details_T-R'!CC17+'AA_Details_T-R'!CK17+'AA_Details_T-R'!CS17) / SUM('AA_Details_T-R'!G17:'AA_Details_T-R'!N17)), IF( SUM('AA_Details_R-T'!G17:'AA_Details_R-T'!N17)=0, \"\", ('AA_Details_R-T'!BU17+'AA_Details_R-T'!CC17+'AA_Details_R-T'!CK17+'AA_Details_R-T'!CS17) / SUM('AA_Details_R-T'!G17:'AA_Details_R-T'!N17)))","v":0.57231098251352375},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G17:N17)=0, \"\", ('AA_Details_T-R'!BW17+'AA_Details_T-R'!CE17+'AA_Details_T-R'!CM17+'AA_Details_T-R'!CU17) / SUM('AA_Details_T-R'!G17:'AA_Details_T-R'!N17)), IF( SUM('AA_Details_R-T'!G17:N17)=0, \"\", ('AA_Details_R-T'!BW17+'AA_Details_R-T'!CE17+'AA_Details_R-T'!CM17+'AA_Details_R-T'!CU17) / SUM('AA_Details_R-T'!G17:'AA_Details_R-T'!N17)))","v":0.42768901748647631},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V17=0, \"\", 'AA_Details_T-R'!AB17/'AA_Details_T-R'!V17), IF('AA_Details_R-T'!V17=0, \"\", 'AA_Details_R-T'!AB17/'AA_Details_R-T'!V17))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V17)=0, \"\", ('AA_Details_T-R'!V17-'AA_Details_T-R'!AB17)/'AA_Details_T-R'!V17), IF( ('AA_Details_R-T'!V17)=0, \"\", ('AA_Details_R-T'!V17-'AA_Details_R-T'!AB17)/'AA_Details_R-T'!V17))","v":0.4},{"$f":"Summary!F17","v":172},{"$f":"Summary!M17","v":9},{"$f":"SUM(Summary!R17:V17)","v":84},{"$f":"(Summary!AP17+Summary!AW17+Summary!BB17+Summary!BF17) + (Summary!AT17-Summary!AU17+Summary!AV17-Summary!AZ17+Summary!BA17+Summary!BE17+Summary!BI17 -Summary!BL17 +Summary!BM17+Summary!BN17+Summary!BO17+Summary!BR17 -Summary!BS17 - SUM(Summary!AA17:AD17) )","v":15},{"$f":"-Summary!Y17 - IF(IRMAA_Incl=\"y\", U20, 0)","v":-84},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!O$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z17","v":-1},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E20, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-0.4},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E20, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E20, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E20, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E20, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-0.2},{"$f":"Details!O$216","v":0.1},{"$f":"Summary!F18","v":195},{"$f":"Summary!I17","v":172},{"$f":"Summary!P17","v":10},{"$f":"Summary!BL17+Summary!BM17-Summary!BN17-Summary!BO17","v":-6},{"$f":"Summary!I18","v":177},{"$f":"Summary!J17","v":0},{"$f":"Summary!AQ17","v":0},{"$f":"Summary!Q17","v":0},{"$f":"-Summary!BR17","v":0},{"$f":"Summary!J18","v":0},{"$f":"Summary!G17+Summary!H17 + Details!O$107/Sum_Rnd","v":795},{"$f":"-Summary!AQ17","v":0},{"$f":"-(Summary!AP17 + Summary!AW17 + Summary!BB17 + Summary!BF17)","v":0},{"$f":"Summary!N17+Summary!O17","v":49},{"$f":"(Summary!AT17+Summary!AU17-Summary!AV17 + Summary!AZ17-Summary!BA17-Summary!BE17-Summary!BI17) - Summary!BS17*0","v":-9},{"$f":"Summary!G18 + Summary!H18","v":835},{"$f":"Summary!K18","v":1207},null,{"$f":"Details!O$215","v":7.6923076923076927E-2},1142.7692307692309,null,0,-1,0,0]
[null,{"$f":"Summary!B18","v":11},{"$f":"Summary!C18","v":72},{"$f":"Summary!D18","v":71},{"$f":"Summary!E18","v":2034},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E18=0, \"\", 'AA_Details_T-R'!AO18 / 'AA_Details_T-R'!E18), IF(('AA_Details_R-T'!E18)=0, \"\", 'AA_Details_R-T'!BM18 / 'AA_Details_R-T'!E18))","v":0.73},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E18=0, \"\", 'AA_Details_T-R'!AQ18 / 'AA_Details_T-R'!E18), IF( 'AA_Details_R-T'!E18=0, \"\", 'AA_Details_R-T'!BO18 / 'AA_Details_R-T'!E18))","v":0.27},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O18+'AA_Details_T-R'!Q18)=0, \"\", ('AA_Details_T-R'!AW18+'AA_Details_T-R'!BE18) / ('AA_Details_T-R'!O18+'AA_Details_T-R'!Q18)), IF( ('AA_Details_R-T'!O18+'AA_Details_R-T'!Q18)=0, \"\", ('AA_Details_R-T'!AO18+'AA_Details_R-T'!AW18) / ('AA_Details_R-T'!O18+'AA_Details_R-T'!Q18)))","v":0.59079841449603621},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O18+'AA_Details_T-R'!Q18)=0, \"\", ('AA_Details_T-R'!AY18+'AA_Details_T-R'!BG18) / ('AA_Details_T-R'!O18+'AA_Details_T-R'!Q18)), IF( ('AA_Details_R-T'!O18+'AA_Details_R-T'!Q18)=0, \"\", ('AA_Details_R-T'!AQ18+'AA_Details_R-T'!AY18) / ('AA_Details_R-T'!O18+'AA_Details_R-T'!Q18)))","v":0.40920158550396374},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S18=0, \"\", 'AA_Details_T-R'!BM18 / 'AA_Details_T-R'!S18), IF( 'AA_Details_R-T'!S18=0, \"\", 'AA_Details_R-T'!BE18 / 'AA_Details_R-T'!S18))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S18=0, \"\", 'AA_Details_T-R'!BO18 / 'AA_Details_T-R'!S18), IF( 'AA_Details_R-T'!S18=0, \"\", 'AA_Details_R-T'!BG18 / 'AA_Details_R-T'!S18))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G18:'AA_Details_T-R'!N18)=0, \"\", ('AA_Details_T-R'!BU18+'AA_Details_T-R'!CC18+'AA_Details_T-R'!CK18+'AA_Details_T-R'!CS18) / SUM('AA_Details_T-R'!G18:'AA_Details_T-R'!N18)), IF( SUM('AA_Details_R-T'!G18:'AA_Details_R-T'!N18)=0, \"\", ('AA_Details_R-T'!BU18+'AA_Details_R-T'!CC18+'AA_Details_R-T'!CK18+'AA_Details_R-T'!CS18) / SUM('AA_Details_R-T'!G18:'AA_Details_R-T'!N18)))","v":0.57165788212745572},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G18:N18)=0, \"\", ('AA_Details_T-R'!BW18+'AA_Details_T-R'!CE18+'AA_Details_T-R'!CM18+'AA_Details_T-R'!CU18) / SUM('AA_Details_T-R'!G18:'AA_Details_T-R'!N18)), IF( SUM('AA_Details_R-T'!G18:N18)=0, \"\", ('AA_Details_R-T'!BW18+'AA_Details_R-T'!CE18+'AA_Details_R-T'!CM18+'AA_Details_R-T'!CU18) / SUM('AA_Details_R-T'!G18:'AA_Details_R-T'!N18)))","v":0.42834211787254434},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V18=0, \"\", 'AA_Details_T-R'!AB18/'AA_Details_T-R'!V18), IF('AA_Details_R-T'!V18=0, \"\", 'AA_Details_R-T'!AB18/'AA_Details_R-T'!V18))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V18)=0, \"\", ('AA_Details_T-R'!V18-'AA_Details_T-R'!AB18)/'AA_Details_T-R'!V18), IF( ('AA_Details_R-T'!V18)=0, \"\", ('AA_Details_R-T'!V18-'AA_Details_R-T'!AB18)/'AA_Details_R-T'!V18))","v":0.4},{"$f":"Summary!F18","v":195},{"$f":"Summary!M18","v":8},{"$f":"SUM(Summary!R18:V18)","v":86},{"$f":"(Summary!AP18+Summary!AW18+Summary!BB18+Summary!BF18) + (Summary!AT18-Summary!AU18+Summary!AV18-Summary!AZ18+Summary!BA18+Summary!BE18+Summary!BI18 -Summary!BL18 +Summary!BM18+Summary!BN18+Summary!BO18+Summary!BR18 -Summary!BS18 - SUM(Summary!AA18:AD18) )","v":-66},{"$f":"-Summary!Y18 - IF(IRMAA_Incl=\"y\", U21, 0)","v":-85},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!P$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z18","v":-1},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E21, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-0.3},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E21, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E21, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E21, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E21, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-0.2},{"$f":"Details!P$216","v":0.1},{"$f":"Summary!F19","v":137},{"$f":"Summary!I18","v":177},{"$f":"Summary!P18","v":11},{"$f":"Summary!BL18+Summary!BM18-Summary!BN18-Summary!BO18","v":-6},{"$f":"Summary!I19","v":181},{"$f":"Summary!J18","v":0},{"$f":"Summary!AQ18","v":0},{"$f":"Summary!Q18","v":0},{"$f":"-Summary!BR18","v":0},{"$f":"Summary!J19","v":0},{"$f":"Summary!G18+Summary!H18 + Details!P$107/Sum_Rnd","v":835},{"$f":"-Summary!AQ18","v":0},{"$f":"-(Summary!AP18 + Summary!AW18 + Summary!BB18 + Summary!BF18)","v":0},{"$f":"Summary!N18+Summary!O18","v":51},{"$f":"(Summary!AT18+Summary!AU18-Summary!AV18 + Summary!AZ18-Summary!BA18-Summary!BE18-Summary!BI18) - Summary!BS18*0","v":-8},{"$f":"Summary!G19 + Summary!H19","v":878},{"$f":"Summary!K19","v":1196},null,{"$f":"Details!P$215","v":8.8235294117647065E-2},1118.5294117647059,null,0,1,0,0]
[null,{"$f":"Summary!B19","v":12},{"$f":"Summary!C19","v":73},{"$f":"Summary!D19","v":72},{"$f":"Summary!E19","v":2035},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E19=0, \"\", 'AA_Details_T-R'!AO19 / 'AA_Details_T-R'!E19), IF(('AA_Details_R-T'!E19)=0, \"\", 'AA_Details_R-T'!BM19 / 'AA_Details_R-T'!E19))","v":0.83996336996336995},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E19=0, \"\", 'AA_Details_T-R'!AQ19 / 'AA_Details_T-R'!E19), IF( 'AA_Details_R-T'!E19=0, \"\", 'AA_Details_R-T'!BO19 / 'AA_Details_R-T'!E19))","v":0.16003663003663005},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O19+'AA_Details_T-R'!Q19)=0, \"\", ('AA_Details_T-R'!AW19+'AA_Details_T-R'!BE19) / ('AA_Details_T-R'!O19+'AA_Details_T-R'!Q19)), IF( ('AA_Details_R-T'!O19+'AA_Details_R-T'!Q19)=0, \"\", ('AA_Details_R-T'!AO19+'AA_Details_R-T'!AW19) / ('AA_Details_R-T'!O19+'AA_Details_R-T'!Q19)))","v":0.59224185532854778},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O19+'AA_Details_T-R'!Q19)=0, \"\", ('AA_Details_T-R'!AY19+'AA_Details_T-R'!BG19) / ('AA_Details_T-R'!O19+'AA_Details_T-R'!Q19)), IF( ('AA_Details_R-T'!O19+'AA_Details_R-T'!Q19)=0, \"\", ('AA_Details_R-T'!AQ19+'AA_Details_R-T'!AY19) / ('AA_Details_R-T'!O19+'AA_Details_R-T'!Q19)))","v":0.40775814467145222},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S19=0, \"\", 'AA_Details_T-R'!BM19 / 'AA_Details_T-R'!S19), IF( 'AA_Details_R-T'!S19=0, \"\", 'AA_Details_R-T'!BE19 / 'AA_Details_R-T'!S19))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S19=0, \"\", 'AA_Details_T-R'!BO19 / 'AA_Details_T-R'!S19), IF( 'AA_Details_R-T'!S19=0, \"\", 'AA_Details_R-T'!BG19 / 'AA_Details_R-T'!S19))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G19:'AA_Details_T-R'!N19)=0, \"\", ('AA_Details_T-R'!BU19+'AA_Details_T-R'!CC19+'AA_Details_T-R'!CK19+'AA_Details_T-R'!CS19) / SUM('AA_Details_T-R'!G19:'AA_Details_T-R'!N19)), IF( SUM('AA_Details_R-T'!G19:'AA_Details_R-T'!N19)=0, \"\", ('AA_Details_R-T'!BU19+'AA_Details_R-T'!CC19+'AA_Details_R-T'!CK19+'AA_Details_R-T'!CS19) / SUM('AA_Details_R-T'!G19:'AA_Details_R-T'!N19)))","v":0.56658138791173651},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G19:N19)=0, \"\", ('AA_Details_T-R'!BW19+'AA_Details_T-R'!CE19+'AA_Details_T-R'!CM19+'AA_Details_T-R'!CU19) / SUM('AA_Details_T-R'!G19:'AA_Details_T-R'!N19)), IF( SUM('AA_Details_R-T'!G19:N19)=0, \"\", ('AA_Details_R-T'!BW19+'AA_Details_R-T'!CE19+'AA_Details_R-T'!CM19+'AA_Details_R-T'!CU19) / SUM('AA_Details_R-T'!G19:'AA_Details_R-T'!N19)))","v":0.43341861208826349},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V19=0, \"\", 'AA_Details_T-R'!AB19/'AA_Details_T-R'!V19), IF('AA_Details_R-T'!V19=0, \"\", 'AA_Details_R-T'!AB19/'AA_Details_R-T'!V19))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V19)=0, \"\", ('AA_Details_T-R'!V19-'AA_Details_T-R'!AB19)/'AA_Details_T-R'!V19), IF( ('AA_Details_R-T'!V19)=0, \"\", ('AA_Details_R-T'!V19-'AA_Details_R-T'!AB19)/'AA_Details_R-T'!V19))","v":0.4},{"$f":"Summary!F19","v":137},{"$f":"Summary!M19","v":9},{"$f":"SUM(Summary!R19:V19)","v":87},{"$f":"(Summary!AP19+Summary!AW19+Summary!BB19+Summary!BF19) + (Summary!AT19-Summary!AU19+Summary!AV19-Summary!AZ19+Summary!BA19+Summary!BE19+Summary!BI19 -Summary!BL19 +Summary!BM19+Summary!BN19+Summary!BO19+Summary!BR19 -Summary!BS19 - SUM(Summary!AA19:AD19) )","v":70},{"$f":"-Summary!Y19 - IF(IRMAA_Incl=\"y\", U22, 0)","v":-87},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!Q$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z19","v":-4},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E22, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-3.1},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E22, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E22, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E22, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E22, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-0.5},{"$f":"Details!Q$216","v":0.12},{"$f":"Summary!F20","v":212},{"$f":"Summary!I19","v":181},{"$f":"Summary!P19","v":11},{"$f":"Summary!BL19+Summary!BM19-Summary!BN19-Summary!BO19","v":-7},{"$f":"Summary!I20","v":185},{"$f":"Summary!J19","v":0},{"$f":"Summary!AQ19","v":0},{"$f":"Summary!Q19","v":0},{"$f":"-Summary!BR19","v":0},{"$f":"Summary!J20","v":0},{"$f":"Summary!G19+Summary!H19 + Details!Q$107/Sum_Rnd","v":938},{"$f":"-Summary!AQ19","v":0},{"$f":"-(Summary!AP19 + Summary!AW19 + Summary!BB19 + Summary!BF19)","v":-16},{"$f":"Summary!N19+Summary!O19","v":54},{"$f":"(Summary!AT19+Summary!AU19-Summary!AV19 + Summary!AZ19-Summary!BA19-Summary!BE19-Summary!BI19) - Summary!BS19*0","v":-7},{"$f":"Summary!G20 + Summary!H20","v":969},{"$f":"Summary!K20","v":1366},null,{"$f":"Details!Q$215","v":9.7791798107255523E-2},1271.2397476340693,null,0,0,0,0]
[null,{"$f":"Summary!B20","v":13},{"$f":"Summary!C20","v":74},{"$f":"Summary!D20","v":73},{"$f":"Summary!E20","v":2036},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E20=0, \"\", 'AA_Details_T-R'!AO20 / 'AA_Details_T-R'!E20), IF(('AA_Details_R-T'!E20)=0, \"\", 'AA_Details_R-T'!BM20 / 'AA_Details_R-T'!E20))","v":0.76569739952718674},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E20=0, \"\", 'AA_Details_T-R'!AQ20 / 'AA_Details_T-R'!E20), IF( 'AA_Details_R-T'!E20=0, \"\", 'AA_Details_R-T'!BO20 / 'AA_Details_R-T'!E20))","v":0.23430260047281323},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O20+'AA_Details_T-R'!Q20)=0, \"\", ('AA_Details_T-R'!AW20+'AA_Details_T-R'!BE20) / ('AA_Details_T-R'!O20+'AA_Details_T-R'!Q20)), IF( ('AA_Details_R-T'!O20+'AA_Details_R-T'!Q20)=0, \"\", ('AA_Details_R-T'!AO20+'AA_Details_R-T'!AW20) / ('AA_Details_R-T'!O20+'AA_Details_R-T'!Q20)))","v":0.59384781435509981},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O20+'AA_Details_T-R'!Q20)=0, \"\", ('AA_Details_T-R'!AY20+'AA_Details_T-R'!BG20) / ('AA_Details_T-R'!O20+'AA_Details_T-R'!Q20)), IF( ('AA_Details_R-T'!O20+'AA_Details_R-T'!Q20)=0, \"\", ('AA_Details_R-T'!AQ20+'AA_Details_R-T'!AY20) / ('AA_Details_R-T'!O20+'AA_Details_R-T'!Q20)))","v":0.40615218564490019},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S20=0, \"\", 'AA_Details_T-R'!BM20 / 'AA_Details_T-R'!S20), IF( 'AA_Details_R-T'!S20=0, \"\", 'AA_Details_R-T'!BE20 / 'AA_Details_R-T'!S20))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S20=0, \"\", 'AA_Details_T-R'!BO20 / 'AA_Details_T-R'!S20), IF( 'AA_Details_R-T'!S20=0, \"\", 'AA_Details_R-T'!BG20 / 'AA_Details_R-T'!S20))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G20:'AA_Details_T-R'!N20)=0, \"\", ('AA_Details_T-R'!BU20+'AA_Details_T-R'!CC20+'AA_Details_T-R'!CK20+'AA_Details_T-R'!CS20) / SUM('AA_Details_T-R'!G20:'AA_Details_T-R'!N20)), IF( SUM('AA_Details_R-T'!G20:'AA_Details_R-T'!N20)=0, \"\", ('AA_Details_R-T'!BU20+'AA_Details_R-T'!CC20+'AA_Details_R-T'!CK20+'AA_Details_R-T'!CS20) / SUM('AA_Details_R-T'!G20:'AA_Details_R-T'!N20)))","v":0.56499587032830889},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G20:N20)=0, \"\", ('AA_Details_T-R'!BW20+'AA_Details_T-R'!CE20+'AA_Details_T-R'!CM20+'AA_Details_T-R'!CU20) / SUM('AA_Details_T-R'!G20:'AA_Details_T-R'!N20)), IF( SUM('AA_Details_R-T'!G20:N20)=0, \"\", ('AA_Details_R-T'!BW20+'AA_Details_R-T'!CE20+'AA_Details_R-T'!CM20+'AA_Details_R-T'!CU20) / SUM('AA_Details_R-T'!G20:'AA_Details_R-T'!N20)))","v":0.43500412967169111},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V20=0, \"\", 'AA_Details_T-R'!AB20/'AA_Details_T-R'!V20), IF('AA_Details_R-T'!V20=0, \"\", 'AA_Details_R-T'!AB20/'AA_Details_R-T'!V20))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V20)=0, \"\", ('AA_Details_T-R'!V20-'AA_Details_T-R'!AB20)/'AA_Details_T-R'!V20), IF( ('AA_Details_R-T'!V20)=0, \"\", ('AA_Details_R-T'!V20-'AA_Details_R-T'!AB20)/'AA_Details_R-T'!V20))","v":0.4},{"$f":"Summary!F20","v":212},{"$f":"Summary!M20","v":11},{"$f":"SUM(Summary!R20:V20)","v":89},{"$f":"(Summary!AP20+Summary!AW20+Summary!BB20+Summary!BF20) + (Summary!AT20-Summary!AU20+Summary!AV20-Summary!AZ20+Summary!BA20+Summary!BE20+Summary!BI20 -Summary!BL20 +Summary!BM20+Summary!BN20+Summary!BO20+Summary!BR20 -Summary!BS20 - SUM(Summary!AA20:AD20) )","v":20},{"$f":"-Summary!Y20 - IF(IRMAA_Incl=\"y\", U23, 0)","v":-89},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!R$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z20","v":-6},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E23, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-5.5},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E23, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E23, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E23, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E23, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-0.8},{"$f":"Details!R$216","v":0.12},{"$f":"Summary!F21","v":237},{"$f":"Summary!I20","v":185},{"$f":"Summary!P20","v":11},{"$f":"Summary!BL20+Summary!BM20-Summary!BN20-Summary!BO20","v":-7},{"$f":"Summary!I21","v":189},{"$f":"Summary!J20","v":0},{"$f":"Summary!AQ20","v":0},{"$f":"Summary!Q20","v":0},{"$f":"-Summary!BR20","v":0},{"$f":"Summary!J21","v":0},{"$f":"Summary!G20+Summary!H20 + Details!R$107/Sum_Rnd","v":969},{"$f":"-Summary!AQ20","v":0},{"$f":"-(Summary!AP20 + Summary!AW20 + Summary!BB20 + Summary!BF20)","v":-41},{"$f":"Summary!N20+Summary!O20","v":58},{"$f":"(Summary!AT20+Summary!AU20-Summary!AV20 + Summary!AZ20-Summary!BA20-Summary!BE20-Summary!BI20) - Summary!BS20*0","v":-7},{"$f":"Summary!G21 + Summary!H21","v":979},{"$f":"Summary!K21","v":1405},null,{"$f":"Details!R$215","v":0.107421875},1299.833984375,null,0,0,0,0]
[null,{"$f":"Summary!B21","v":14},{"$f":"Summary!C21","v":75},{"$f":"Summary!D21","v":74},{"$f":"Summary!E21","v":2037},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E21=0, \"\", 'AA_Details_T-R'!AO21 / 'AA_Details_T-R'!E21), IF(('AA_Details_R-T'!E21)=0, \"\", 'AA_Details_R-T'!BM21 / 'AA_Details_R-T'!E21))","v":0.74915469146238378},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E21=0, \"\", 'AA_Details_T-R'!AQ21 / 'AA_Details_T-R'!E21), IF( 'AA_Details_R-T'!E21=0, \"\", 'AA_Details_R-T'!BO21 / 'AA_Details_R-T'!E21))","v":0.25084530853761622},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O21+'AA_Details_T-R'!Q21)=0, \"\", ('AA_Details_T-R'!AW21+'AA_Details_T-R'!BE21) / ('AA_Details_T-R'!O21+'AA_Details_T-R'!Q21)), IF( ('AA_Details_R-T'!O21+'AA_Details_R-T'!Q21)=0, \"\", ('AA_Details_R-T'!AO21+'AA_Details_R-T'!AW21) / ('AA_Details_R-T'!O21+'AA_Details_R-T'!Q21)))","v":0.59563722897937599},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O21+'AA_Details_T-R'!Q21)=0, \"\", ('AA_Details_T-R'!AY21+'AA_Details_T-R'!BG21) / ('AA_Details_T-R'!O21+'AA_Details_T-R'!Q21)), IF( ('AA_Details_R-T'!O21+'AA_Details_R-T'!Q21)=0, \"\", ('AA_Details_R-T'!AQ21+'AA_Details_R-T'!AY21) / ('AA_Details_R-T'!O21+'AA_Details_R-T'!Q21)))","v":0.40436277102062401},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S21=0, \"\", 'AA_Details_T-R'!BM21 / 'AA_Details_T-R'!S21), IF( 'AA_Details_R-T'!S21=0, \"\", 'AA_Details_R-T'!BE21 / 'AA_Details_R-T'!S21))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S21=0, \"\", 'AA_Details_T-R'!BO21 / 'AA_Details_T-R'!S21), IF( 'AA_Details_R-T'!S21=0, \"\", 'AA_Details_R-T'!BG21 / 'AA_Details_R-T'!S21))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G21:'AA_Details_T-R'!N21)=0, \"\", ('AA_Details_T-R'!BU21+'AA_Details_T-R'!CC21+'AA_Details_T-R'!CK21+'AA_Details_T-R'!CS21) / SUM('AA_Details_T-R'!G21:'AA_Details_T-R'!N21)), IF( SUM('AA_Details_R-T'!G21:'AA_Details_R-T'!N21)=0, \"\", ('AA_Details_R-T'!BU21+'AA_Details_R-T'!CC21+'AA_Details_R-T'!CK21+'AA_Details_R-T'!CS21) / SUM('AA_Details_R-T'!G21:'AA_Details_R-T'!N21)))","v":0.56480649443480035},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G21:N21)=0, \"\", ('AA_Details_T-R'!BW21+'AA_Details_T-R'!CE21+'AA_Details_T-R'!CM21+'AA_Details_T-R'!CU21) / SUM('AA_Details_T-R'!G21:'AA_Details_T-R'!N21)), IF( SUM('AA_Details_R-T'!G21:N21)=0, \"\", ('AA_Details_R-T'!BW21+'AA_Details_R-T'!CE21+'AA_Details_R-T'!CM21+'AA_Details_R-T'!CU21) / SUM('AA_Details_R-T'!G21:'AA_Details_R-T'!N21)))","v":0.43519350556519965},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V21=0, \"\", 'AA_Details_T-R'!AB21/'AA_Details_T-R'!V21), IF('AA_Details_R-T'!V21=0, \"\", 'AA_Details_R-T'!AB21/'AA_Details_R-T'!V21))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V21)=0, \"\", ('AA_Details_T-R'!V21-'AA_Details_T-R'!AB21)/'AA_Details_T-R'!V21), IF( ('AA_Details_R-T'!V21)=0, \"\", ('AA_Details_R-T'!V21-'AA_Details_R-T'!AB21)/'AA_Details_R-T'!V21))","v":0.4},{"$f":"Summary!F21","v":237},{"$f":"Summary!M21","v":13},{"$f":"SUM(Summary!R21:V21)","v":91},{"$f":"(Summary!AP21+Summary!AW21+Summary!BB21+Summary!BF21) + (Summary!AT21-Summary!AU21+Summary!AV21-Summary!AZ21+Summary!BA21+Summary!BE21+Summary!BI21 -Summary!BL21 +Summary!BM21+Summary!BN21+Summary!BO21+Summary!BR21 -Summary!BS21 - SUM(Summary!AA21:AD21) )","v":37},{"$f":"-Summary!Y21 - IF(IRMAA_Incl=\"y\", U24, 0)","v":-91},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!S$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z21","v":-6},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E24, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-4.8},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E24, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E24, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E24, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E24, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-0.8},{"$f":"Details!S$216","v":0.12},{"$f":"Summary!F22","v":281},{"$f":"Summary!I21","v":189},{"$f":"Summary!P21","v":11},{"$f":"Summary!BL21+Summary!BM21-Summary!BN21-Summary!BO21","v":-8},{"$f":"Summary!I22","v":192},{"$f":"Summary!J21","v":0},{"$f":"Summary!AQ21","v":0},{"$f":"Summary!Q21","v":0},{"$f":"-Summary!BR21","v":0},{"$f":"Summary!J22","v":0},{"$f":"Summary!G21+Summary!H21 + Details!S$107/Sum_Rnd","v":979},{"$f":"-Summary!AQ21","v":0},{"$f":"-(Summary!AP21 + Summary!AW21 + Summary!BB21 + Summary!BF21)","v":-43},{"$f":"Summary!N21+Summary!O21","v":59},{"$f":"(Summary!AT21+Summary!AU21-Summary!AV21 + Summary!AZ21-Summary!BA21-Summary!BE21-Summary!BI21) - Summary!BS21*0","v":-6},{"$f":"Summary!G22 + Summary!H22","v":989},{"$f":"Summary!K22","v":1462},null,{"$f":"Details!S$215","v":0.10434782608695652},1358.8000000000002,null,0,0,0,0]
[null,{"$f":"Summary!B22","v":15},{"$f":"Summary!C22","v":76},{"$f":"Summary!D22","v":75},{"$f":"Summary!E22","v":2038},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E22=0, \"\", 'AA_Details_T-R'!AO22 / 'AA_Details_T-R'!E22), IF(('AA_Details_R-T'!E22)=0, \"\", 'AA_Details_R-T'!BM22 / 'AA_Details_R-T'!E22))","v":0.72568432278706008},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E22=0, \"\", 'AA_Details_T-R'!AQ22 / 'AA_Details_T-R'!E22), IF( 'AA_Details_R-T'!E22=0, \"\", 'AA_Details_R-T'!BO22 / 'AA_Details_R-T'!E22))","v":0.27431567721293992},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O22+'AA_Details_T-R'!Q22)=0, \"\", ('AA_Details_T-R'!AW22+'AA_Details_T-R'!BE22) / ('AA_Details_T-R'!O22+'AA_Details_T-R'!Q22)), IF( ('AA_Details_R-T'!O22+'AA_Details_R-T'!Q22)=0, \"\", ('AA_Details_R-T'!AO22+'AA_Details_R-T'!AW22) / ('AA_Details_R-T'!O22+'AA_Details_R-T'!Q22)))","v":0.59763513513513511},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O22+'AA_Details_T-R'!Q22)=0, \"\", ('AA_Details_T-R'!AY22+'AA_Details_T-R'!BG22) / ('AA_Details_T-R'!O22+'AA_Details_T-R'!Q22)), IF( ('AA_Details_R-T'!O22+'AA_Details_R-T'!Q22)=0, \"\", ('AA_Details_R-T'!AQ22+'AA_Details_R-T'!AY22) / ('AA_Details_R-T'!O22+'AA_Details_R-T'!Q22)))","v":0.40236486486486489},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S22=0, \"\", 'AA_Details_T-R'!BM22 / 'AA_Details_T-R'!S22), IF( 'AA_Details_R-T'!S22=0, \"\", 'AA_Details_R-T'!BE22 / 'AA_Details_R-T'!S22))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S22=0, \"\", 'AA_Details_T-R'!BO22 / 'AA_Details_T-R'!S22), IF( 'AA_Details_R-T'!S22=0, \"\", 'AA_Details_R-T'!BG22 / 'AA_Details_R-T'!S22))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G22:'AA_Details_T-R'!N22)=0, \"\", ('AA_Details_T-R'!BU22+'AA_Details_T-R'!CC22+'AA_Details_T-R'!CK22+'AA_Details_T-R'!CS22) / SUM('AA_Details_T-R'!G22:'AA_Details_T-R'!N22)), IF( SUM('AA_Details_R-T'!G22:'AA_Details_R-T'!N22)=0, \"\", ('AA_Details_R-T'!BU22+'AA_Details_R-T'!CC22+'AA_Details_R-T'!CK22+'AA_Details_R-T'!CS22) / SUM('AA_Details_R-T'!G22:'AA_Details_R-T'!N22)))","v":0.56471896482005657},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G22:N22)=0, \"\", ('AA_Details_T-R'!BW22+'AA_Details_T-R'!CE22+'AA_Details_T-R'!CM22+'AA_Details_T-R'!CU22) / SUM('AA_Details_T-R'!G22:'AA_Details_T-R'!N22)), IF( SUM('AA_Details_R-T'!G22:N22)=0, \"\", ('AA_Details_R-T'!BW22+'AA_Details_R-T'!CE22+'AA_Details_R-T'!CM22+'AA_Details_R-T'!CU22) / SUM('AA_Details_R-T'!G22:'AA_Details_R-T'!N22)))","v":0.43528103517994338},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V22=0, \"\", 'AA_Details_T-R'!AB22/'AA_Details_T-R'!V22), IF('AA_Details_R-T'!V22=0, \"\", 'AA_Details_R-T'!AB22/'AA_Details_R-T'!V22))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V22)=0, \"\", ('AA_Details_T-R'!V22-'AA_Details_T-R'!AB22)/'AA_Details_T-R'!V22), IF( ('AA_Details_R-T'!V22)=0, \"\", ('AA_Details_R-T'!V22-'AA_Details_R-T'!AB22)/'AA_Details_R-T'!V22))","v":0.4},{"$f":"Summary!F22","v":281},{"$f":"Summary!M22","v":12},{"$f":"SUM(Summary!R22:V22)","v":83},{"$f":"(Summary!AP22+Summary!AW22+Summary!BB22+Summary!BF22) + (Summary!AT22-Summary!AU22+Summary!AV22-Summary!AZ22+Summary!BA22+Summary!BE22+Summary!BI22 -Summary!BL22 +Summary!BM22+Summary!BN22+Summary!BO22+Summary!BR22 -Summary!BS22 - SUM(Summary!AA22:AD22) )","v":-74},{"$f":"-Summary!Y22 - IF(IRMAA_Incl=\"y\", U25, 0)","v":-92},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!T$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z22","v":-4},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E25, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-3.5},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E25, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E25, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E25, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E25, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-0.8},{"$f":"Details!T$216","v":0.12},{"$f":"Summary!F23","v":205},{"$f":"Summary!I22","v":192},{"$f":"Summary!P22","v":12},{"$f":"Summary!BL22+Summary!BM22-Summary!BN22-Summary!BO22","v":0},{"$f":"Summary!I23","v":204},{"$f":"Summary!J22","v":0},{"$f":"Summary!AQ22","v":0},{"$f":"Summary!Q22","v":0},{"$f":"-Summary!BR22","v":0},{"$f":"Summary!J23","v":0},{"$f":"Summary!G22+Summary!H22 + Details!T$107/Sum_Rnd","v":989},{"$f":"-Summary!AQ22","v":0},{"$f":"-(Summary!AP22 + Summary!AW22 + Summary!BB22 + Summary!BF22)","v":-46},{"$f":"Summary!N22+Summary!O22","v":60},{"$f":"(Summary!AT22+Summary!AU22-Summary!AV22 + Summary!AZ22-Summary!BA22-Summary!BE22-Summary!BI22) - Summary!BS22*0","v":0},{"$f":"Summary!G23 + Summary!H23","v":1004},{"$f":"Summary!K23","v":1413},null,{"$f":"Details!T$215","v":9.9431818181818177E-2},1313.1704545454545,null,1,0,0,-1]
[null,{"$f":"Summary!B23","v":16},{"$f":"Summary!C23","v":77},{"$f":"Summary!D23","v":76},{"$f":"Summary!E23","v":2039},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E23=0, \"\", 'AA_Details_T-R'!AO23 / 'AA_Details_T-R'!E23), IF(('AA_Details_R-T'!E23)=0, \"\", 'AA_Details_R-T'!BM23 / 'AA_Details_R-T'!E23))","v":0.76320156173743292},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E23=0, \"\", 'AA_Details_T-R'!AQ23 / 'AA_Details_T-R'!E23), IF( 'AA_Details_R-T'!E23=0, \"\", 'AA_Details_R-T'!BO23 / 'AA_Details_R-T'!E23))","v":0.23679843826256711},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O23+'AA_Details_T-R'!Q23)=0, \"\", ('AA_Details_T-R'!AW23+'AA_Details_T-R'!BE23) / ('AA_Details_T-R'!O23+'AA_Details_T-R'!Q23)), IF( ('AA_Details_R-T'!O23+'AA_Details_R-T'!Q23)=0, \"\", ('AA_Details_R-T'!AO23+'AA_Details_R-T'!AW23) / ('AA_Details_R-T'!O23+'AA_Details_R-T'!Q23)))","v":0.5976505139500734},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O23+'AA_Details_T-R'!Q23)=0, \"\", ('AA_Details_T-R'!AY23+'AA_Details_T-R'!BG23) / ('AA_Details_T-R'!O23+'AA_Details_T-R'!Q23)), IF( ('AA_Details_R-T'!O23+'AA_Details_R-T'!Q23)=0, \"\", ('AA_Details_R-T'!AQ23+'AA_Details_R-T'!AY23) / ('AA_Details_R-T'!O23+'AA_Details_R-T'!Q23)))","v":0.4023494860499266},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S23=0, \"\", 'AA_Details_T-R'!BM23 / 'AA_Details_T-R'!S23), IF( 'AA_Details_R-T'!S23=0, \"\", 'AA_Details_R-T'!BE23 / 'AA_Details_R-T'!S23))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S23=0, \"\", 'AA_Details_T-R'!BO23 / 'AA_Details_T-R'!S23), IF( 'AA_Details_R-T'!S23=0, \"\", 'AA_Details_R-T'!BG23 / 'AA_Details_R-T'!S23))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G23:'AA_Details_T-R'!N23)=0, \"\", ('AA_Details_T-R'!BU23+'AA_Details_T-R'!CC23+'AA_Details_T-R'!CK23+'AA_Details_T-R'!CS23) / SUM('AA_Details_T-R'!G23:'AA_Details_T-R'!N23)), IF( SUM('AA_Details_R-T'!G23:'AA_Details_R-T'!N23)=0, \"\", ('AA_Details_R-T'!BU23+'AA_Details_R-T'!CC23+'AA_Details_R-T'!CK23+'AA_Details_R-T'!CS23) / SUM('AA_Details_R-T'!G23:'AA_Details_R-T'!N23)))","v":0.56841701801456501},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G23:N23)=0, \"\", ('AA_Details_T-R'!BW23+'AA_Details_T-R'!CE23+'AA_Details_T-R'!CM23+'AA_Details_T-R'!CU23) / SUM('AA_Details_T-R'!G23:'AA_Details_T-R'!N23)), IF( SUM('AA_Details_R-T'!G23:N23)=0, \"\", ('AA_Details_R-T'!BW23+'AA_Details_R-T'!CE23+'AA_Details_R-T'!CM23+'AA_Details_R-T'!CU23) / SUM('AA_Details_R-T'!G23:'AA_Details_R-T'!N23)))","v":0.43158298198543504},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V23=0, \"\", 'AA_Details_T-R'!AB23/'AA_Details_T-R'!V23), IF('AA_Details_R-T'!V23=0, \"\", 'AA_Details_R-T'!AB23/'AA_Details_R-T'!V23))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V23)=0, \"\", ('AA_Details_T-R'!V23-'AA_Details_T-R'!AB23)/'AA_Details_T-R'!V23), IF( ('AA_Details_R-T'!V23)=0, \"\", ('AA_Details_R-T'!V23-'AA_Details_R-T'!AB23)/'AA_Details_R-T'!V23))","v":0.4},{"$f":"Summary!F23","v":205},{"$f":"Summary!M23","v":12},{"$f":"SUM(Summary!R23:V23)","v":86},{"$f":"(Summary!AP23+Summary!AW23+Summary!BB23+Summary!BF23) + (Summary!AT23-Summary!AU23+Summary!AV23-Summary!AZ23+Summary!BA23+Summary!BE23+Summary!BI23 -Summary!BL23 +Summary!BM23+Summary!BN23+Summary!BO23+Summary!BR23 -Summary!BS23 - SUM(Summary!AA23:AD23) )","v":92},{"$f":"-Summary!Y23 - IF(IRMAA_Incl=\"y\", U26, 0)","v":-94},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!U$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z23","v":-6},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E26, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-5},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E26, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E26, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E26, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E26, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-1},{"$f":"Details!U$216","v":0.12},{"$f":"Summary!F24","v":294},{"$f":"Summary!I23","v":204},{"$f":"Summary!P23","v":13},{"$f":"Summary!BL23+Summary!BM23-Summary!BN23-Summary!BO23","v":0},{"$f":"Summary!I24","v":217},{"$f":"Summary!J23","v":0},{"$f":"Summary!AQ23","v":0},{"$f":"Summary!Q23","v":0},{"$f":"-Summary!BR23","v":0},{"$f":"Summary!J24","v":0},{"$f":"Summary!G23+Summary!H23 + Details!U$107/Sum_Rnd","v":1044},{"$f":"-Summary!AQ23","v":0},{"$f":"-(Summary!AP23 + Summary!AW23 + Summary!BB23 + Summary!BF23)","v":-48},{"$f":"Summary!N23+Summary!O23","v":61},{"$f":"(Summary!AT23+Summary!AU23-Summary!AV23 + Summary!AZ23-Summary!BA23-Summary!BE23-Summary!BI23) - Summary!BS23*0","v":-4},{"$f":"Summary!G24 + Summary!H24","v":1053},{"$f":"Summary!K24","v":1564},null,{"$f":"Details!U$215","v":0.10395010395010396},1454.5405405405404,null,1,0,0,0]
[null,{"$f":"Summary!B24","v":17},{"$f":"Summary!C24","v":78},{"$f":"Summary!D24","v":77},{"$f":"Summary!E24","v":2040},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E24=0, \"\", 'AA_Details_T-R'!AO24 / 'AA_Details_T-R'!E24), IF(('AA_Details_R-T'!E24)=0, \"\", 'AA_Details_R-T'!BM24 / 'AA_Details_R-T'!E24))","v":0.71444141689373297},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E24=0, \"\", 'AA_Details_T-R'!AQ24 / 'AA_Details_T-R'!E24), IF( 'AA_Details_R-T'!E24=0, \"\", 'AA_Details_R-T'!BO24 / 'AA_Details_R-T'!E24))","v":0.28555858310626703},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O24+'AA_Details_T-R'!Q24)=0, \"\", ('AA_Details_T-R'!AW24+'AA_Details_T-R'!BE24) / ('AA_Details_T-R'!O24+'AA_Details_T-R'!Q24)), IF( ('AA_Details_R-T'!O24+'AA_Details_R-T'!Q24)=0, \"\", ('AA_Details_R-T'!AO24+'AA_Details_R-T'!AW24) / ('AA_Details_R-T'!O24+'AA_Details_R-T'!Q24)))","v":0.59767173812816965},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O24+'AA_Details_T-R'!Q24)=0, \"\", ('AA_Details_T-R'!AY24+'AA_Details_T-R'!BG24) / ('AA_Details_T-R'!O24+'AA_Details_T-R'!Q24)), IF( ('AA_Details_R-T'!O24+'AA_Details_R-T'!Q24)=0, \"\", ('AA_Details_R-T'!AQ24+'AA_Details_R-T'!AY24) / ('AA_Details_R-T'!O24+'AA_Details_R-T'!Q24)))","v":0.40232826187183035},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S24=0, \"\", 'AA_Details_T-R'!BM24 / 'AA_Details_T-R'!S24), IF( 'AA_Details_R-T'!S24=0, \"\", 'AA_Details_R-T'!BE24 / 'AA_Details_R-T'!S24))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S24=0, \"\", 'AA_Details_T-R'!BO24 / 'AA_Details_T-R'!S24), IF( 'AA_Details_R-T'!S24=0, \"\", 'AA_Details_R-T'!BG24 / 'AA_Details_R-T'!S24))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G24:'AA_Details_T-R'!N24)=0, \"\", ('AA_Details_T-R'!BU24+'AA_Details_T-R'!CC24+'AA_Details_T-R'!CK24+'AA_Details_T-R'!CS24) / SUM('AA_Details_T-R'!G24:'AA_Details_T-R'!N24)), IF( SUM('AA_Details_R-T'!G24:'AA_Details_R-T'!N24)=0, \"\", ('AA_Details_R-T'!BU24+'AA_Details_R-T'!CC24+'AA_Details_R-T'!CK24+'AA_Details_R-T'!CS24) / SUM('AA_Details_R-T'!G24:'AA_Details_R-T'!N24)))","v":0.5685408745247148},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G24:N24)=0, \"\", ('AA_Details_T-R'!BW24+'AA_Details_T-R'!CE24+'AA_Details_T-R'!CM24+'AA_Details_T-R'!CU24) / SUM('AA_Details_T-R'!G24:'AA_Details_T-R'!N24)), IF( SUM('AA_Details_R-T'!G24:N24)=0, \"\", ('AA_Details_R-T'!BW24+'AA_Details_R-T'!CE24+'AA_Details_R-T'!CM24+'AA_Details_R-T'!CU24) / SUM('AA_Details_R-T'!G24:'AA_Details_R-T'!N24)))","v":0.43145912547528514},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V24=0, \"\", 'AA_Details_T-R'!AB24/'AA_Details_T-R'!V24), IF('AA_Details_R-T'!V24=0, \"\", 'AA_Details_R-T'!AB24/'AA_Details_R-T'!V24))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V24)=0, \"\", ('AA_Details_T-R'!V24-'AA_Details_T-R'!AB24)/'AA_Details_T-R'!V24), IF( ('AA_Details_R-T'!V24)=0, \"\", ('AA_Details_R-T'!V24-'AA_Details_R-T'!AB24)/'AA_Details_R-T'!V24))","v":0.4},{"$f":"Summary!F24","v":294},{"$f":"Summary!M24","v":15},{"$f":"SUM(Summary!R24:V24)","v":86},{"$f":"(Summary!AP24+Summary!AW24+Summary!BB24+Summary!BF24) + (Summary!AT24-Summary!AU24+Summary!AV24-Summary!AZ24+Summary!BA24+Summary!BE24+Summary!BI24 -Summary!BL24 +Summary!BM24+Summary!BN24+Summary!BO24+Summary!BR24 -Summary!BS24 - SUM(Summary!AA24:AD24) )","v":39},{"$f":"-Summary!Y24 - IF(IRMAA_Incl=\"y\", U27, 0)","v":-96},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!V$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z24","v":-8},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E27, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-6.8},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E27, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E27, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E27, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E27, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-1.2},{"$f":"Details!V$216","v":0.12},{"$f":"Summary!F25","v":330},{"$f":"Summary!I24","v":217},{"$f":"Summary!P24","v":13},{"$f":"Summary!BL24+Summary!BM24-Summary!BN24-Summary!BO24","v":0},{"$f":"Summary!I25","v":230},{"$f":"Summary!J24","v":0},{"$f":"Summary!AQ24","v":0},{"$f":"Summary!Q24","v":0},{"$f":"-Summary!BR24","v":0},{"$f":"Summary!J25","v":0},{"$f":"Summary!G24+Summary!H24 + Details!V$107/Sum_Rnd","v":1053},{"$f":"-Summary!AQ24","v":0},{"$f":"-(Summary!AP24 + Summary!AW24 + Summary!BB24 + Summary!BF24)","v":-54},{"$f":"Summary!N24+Summary!O24","v":64},{"$f":"(Summary!AT24+Summary!AU24-Summary!AV24 + Summary!AZ24-Summary!BA24-Summary!BE24-Summary!BI24) - Summary!BS24*0","v":-5},{"$f":"Summary!G25 + Summary!H25","v":1056},{"$f":"Summary!K25","v":1616},null,{"$f":"Details!V$215","v":0.10759493670886076},1502.379746835443,null,0,0,0,2]
[null,{"$f":"Summary!B25","v":18},{"$f":"Summary!C25","v":79},{"$f":"Summary!D25","v":78},{"$f":"Summary!E25","v":2041},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E25=0, \"\", 'AA_Details_T-R'!AO25 / 'AA_Details_T-R'!E25), IF(('AA_Details_R-T'!E25)=0, \"\", 'AA_Details_R-T'!BM25 / 'AA_Details_R-T'!E25))","v":0.70168130869433509},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E25=0, \"\", 'AA_Details_T-R'!AQ25 / 'AA_Details_T-R'!E25), IF( 'AA_Details_R-T'!E25=0, \"\", 'AA_Details_R-T'!BO25 / 'AA_Details_R-T'!E25))","v":0.29831869130566496},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O25+'AA_Details_T-R'!Q25)=0, \"\", ('AA_Details_T-R'!AW25+'AA_Details_T-R'!BE25) / ('AA_Details_T-R'!O25+'AA_Details_T-R'!Q25)), IF( ('AA_Details_R-T'!O25+'AA_Details_R-T'!Q25)=0, \"\", ('AA_Details_R-T'!AO25+'AA_Details_R-T'!AW25) / ('AA_Details_R-T'!O25+'AA_Details_R-T'!Q25)))","v":0.59767694311767261},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O25+'AA_Details_T-R'!Q25)=0, \"\", ('AA_Details_T-R'!AY25+'AA_Details_T-R'!BG25) / ('AA_Details_T-R'!O25+'AA_Details_T-R'!Q25)), IF( ('AA_Details_R-T'!O25+'AA_Details_R-T'!Q25)=0, \"\", ('AA_Details_R-T'!AQ25+'AA_Details_R-T'!AY25) / ('AA_Details_R-T'!O25+'AA_Details_R-T'!Q25)))","v":0.40232305688232739},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S25=0, \"\", 'AA_Details_T-R'!BM25 / 'AA_Details_T-R'!S25), IF( 'AA_Details_R-T'!S25=0, \"\", 'AA_Details_R-T'!BE25 / 'AA_Details_R-T'!S25))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S25=0, \"\", 'AA_Details_T-R'!BO25 / 'AA_Details_T-R'!S25), IF( 'AA_Details_R-T'!S25=0, \"\", 'AA_Details_R-T'!BG25 / 'AA_Details_R-T'!S25))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G25:'AA_Details_T-R'!N25)=0, \"\", ('AA_Details_T-R'!BU25+'AA_Details_T-R'!CC25+'AA_Details_T-R'!CK25+'AA_Details_T-R'!CS25) / SUM('AA_Details_T-R'!G25:'AA_Details_T-R'!N25)), IF( SUM('AA_Details_R-T'!G25:'AA_Details_R-T'!N25)=0, \"\", ('AA_Details_R-T'!BU25+'AA_Details_R-T'!CC25+'AA_Details_R-T'!CK25+'AA_Details_R-T'!CS25) / SUM('AA_Details_R-T'!G25:'AA_Details_R-T'!N25)))","v":0.56873047429707468},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G25:N25)=0, \"\", ('AA_Details_T-R'!BW25+'AA_Details_T-R'!CE25+'AA_Details_T-R'!CM25+'AA_Details_T-R'!CU25) / SUM('AA_Details_T-R'!G25:'AA_Details_T-R'!N25)), IF( SUM('AA_Details_R-T'!G25:N25)=0, \"\", ('AA_Details_R-T'!BW25+'AA_Details_R-T'!CE25+'AA_Details_R-T'!CM25+'AA_Details_R-T'!CU25) / SUM('AA_Details_R-T'!G25:'AA_Details_R-T'!N25)))","v":0.43126952570292532},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V25=0, \"\", 'AA_Details_T-R'!AB25/'AA_Details_T-R'!V25), IF('AA_Details_R-T'!V25=0, \"\", 'AA_Details_R-T'!AB25/'AA_Details_R-T'!V25))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V25)=0, \"\", ('AA_Details_T-R'!V25-'AA_Details_T-R'!AB25)/'AA_Details_T-R'!V25), IF( ('AA_Details_R-T'!V25)=0, \"\", ('AA_Details_R-T'!V25-'AA_Details_R-T'!AB25)/'AA_Details_R-T'!V25))","v":0.4},{"$f":"Summary!F25","v":330},{"$f":"Summary!M25","v":18},{"$f":"SUM(Summary!R25:V25)","v":87},{"$f":"(Summary!AP25+Summary!AW25+Summary!BB25+Summary!BF25) + (Summary!AT25-Summary!AU25+Summary!AV25-Summary!AZ25+Summary!BA25+Summary!BE25+Summary!BI25 -Summary!BL25 +Summary!BM25+Summary!BN25+Summary!BO25+Summary!BR25 -Summary!BS25 - SUM(Summary!AA25:AD25) )","v":57},{"$f":"-Summary!Y25 - IF(IRMAA_Incl=\"y\", U28, 0)","v":-98},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!W$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z25","v":-11},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E28, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-9.5},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E28, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E28, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E28, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E28, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-1.9},{"$f":"Details!W$216","v":0.12},{"$f":"Summary!F26","v":383},{"$f":"Summary!I25","v":230},{"$f":"Summary!P25","v":14},{"$f":"Summary!BL25+Summary!BM25-Summary!BN25-Summary!BO25","v":0},{"$f":"Summary!I26","v":245},{"$f":"Summary!J25","v":0},{"$f":"Summary!AQ25","v":0},{"$f":"Summary!Q25","v":0},{"$f":"-Summary!BR25","v":0},{"$f":"Summary!J26","v":0},{"$f":"Summary!G25+Summary!H25 + Details!W$107/Sum_Rnd","v":1056},{"$f":"-Summary!AQ25","v":0},{"$f":"-(Summary!AP25 + Summary!AW25 + Summary!BB25 + Summary!BF25)","v":-57},{"$f":"Summary!N25+Summary!O25","v":63},{"$f":"(Summary!AT25+Summary!AU25-Summary!AV25 + Summary!AZ25-Summary!BA25-Summary!BE25-Summary!BI25) - Summary!BS25*0","v":-5},{"$f":"Summary!G26 + Summary!H26","v":1059},{"$f":"Summary!K26","v":1687},null,{"$f":"Details!W$215","v":0.11059371362048893},1569.881257275902,null,0,-1,0,-2]
[null,{"$f":"Summary!B26","v":19},{"$f":"Summary!C26","v":80},{"$f":"Summary!D26","v":79},{"$f":"Summary!E26","v":2042},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E26=0, \"\", 'AA_Details_T-R'!AO26 / 'AA_Details_T-R'!E26), IF(('AA_Details_R-T'!E26)=0, \"\", 'AA_Details_R-T'!BM26 / 'AA_Details_R-T'!E26))","v":0.25},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E26=0, \"\", 'AA_Details_T-R'!AQ26 / 'AA_Details_T-R'!E26), IF( 'AA_Details_R-T'!E26=0, \"\", 'AA_Details_R-T'!BO26 / 'AA_Details_R-T'!E26))","v":0.75},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O26+'AA_Details_T-R'!Q26)=0, \"\", ('AA_Details_T-R'!AW26+'AA_Details_T-R'!BE26) / ('AA_Details_T-R'!O26+'AA_Details_T-R'!Q26)), IF( ('AA_Details_R-T'!O26+'AA_Details_R-T'!Q26)=0, \"\", ('AA_Details_R-T'!AO26+'AA_Details_R-T'!AW26) / ('AA_Details_R-T'!O26+'AA_Details_R-T'!Q26)))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O26+'AA_Details_T-R'!Q26)=0, \"\", ('AA_Details_T-R'!AY26+'AA_Details_T-R'!BG26) / ('AA_Details_T-R'!O26+'AA_Details_T-R'!Q26)), IF( ('AA_Details_R-T'!O26+'AA_Details_R-T'!Q26)=0, \"\", ('AA_Details_R-T'!AQ26+'AA_Details_R-T'!AY26) / ('AA_Details_R-T'!O26+'AA_Details_R-T'!Q26)))","v":0.7},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S26=0, \"\", 'AA_Details_T-R'!BM26 / 'AA_Details_T-R'!S26), IF( 'AA_Details_R-T'!S26=0, \"\", 'AA_Details_R-T'!BE26 / 'AA_Details_R-T'!S26))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S26=0, \"\", 'AA_Details_T-R'!BO26 / 'AA_Details_T-R'!S26), IF( 'AA_Details_R-T'!S26=0, \"\", 'AA_Details_R-T'!BG26 / 'AA_Details_R-T'!S26))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G26:'AA_Details_T-R'!N26)=0, \"\", ('AA_Details_T-R'!BU26+'AA_Details_T-R'!CC26+'AA_Details_T-R'!CK26+'AA_Details_T-R'!CS26) / SUM('AA_Details_T-R'!G26:'AA_Details_T-R'!N26)), IF( SUM('AA_Details_R-T'!G26:'AA_Details_R-T'!N26)=0, \"\", ('AA_Details_R-T'!BU26+'AA_Details_R-T'!CC26+'AA_Details_R-T'!CK26+'AA_Details_R-T'!CS26) / SUM('AA_Details_R-T'!G26:'AA_Details_R-T'!N26)))","v":0.3180873180873181},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G26:N26)=0, \"\", ('AA_Details_T-R'!BW26+'AA_Details_T-R'!CE26+'AA_Details_T-R'!CM26+'AA_Details_T-R'!CU26) / SUM('AA_Details_T-R'!G26:'AA_Details_T-R'!N26)), IF( SUM('AA_Details_R-T'!G26:N26)=0, \"\", ('AA_Details_R-T'!BW26+'AA_Details_R-T'!CE26+'AA_Details_R-T'!CM26+'AA_Details_R-T'!CU26) / SUM('AA_Details_R-T'!G26:'AA_Details_R-T'!N26)))","v":0.68191268191268195},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V26=0, \"\", 'AA_Details_T-R'!AB26/'AA_Details_T-R'!V26), IF('AA_Details_R-T'!V26=0, \"\", 'AA_Details_R-T'!AB26/'AA_Details_R-T'!V26))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V26)=0, \"\", ('AA_Details_T-R'!V26-'AA_Details_T-R'!AB26)/'AA_Details_T-R'!V26), IF( ('AA_Details_R-T'!V26)=0, \"\", ('AA_Details_R-T'!V26-'AA_Details_R-T'!AB26)/'AA_Details_R-T'!V26))","v":0.7},{"$f":"Summary!F26","v":383},{"$f":"Summary!M26","v":17},{"$f":"SUM(Summary!R26:V26)","v":90},{"$f":"(Summary!AP26+Summary!AW26+Summary!BB26+Summary!BF26) + (Summary!AT26-Summary!AU26+Summary!AV26-Summary!AZ26+Summary!BA26+Summary!BE26+Summary!BI26 -Summary!BL26 +Summary!BM26+Summary!BN26+Summary!BO26+Summary!BR26 -Summary!BS26 - SUM(Summary!AA26:AD26) )","v":101},{"$f":"-Summary!Y26 - IF(IRMAA_Incl=\"y\", U29, 0)","v":-120},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!X$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z26","v":-12},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E29, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-9.9},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E29, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E29, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E29, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E29, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-2.2000000000000002},{"$f":"Details!X$216","v":0.12},{"$f":"Summary!F27","v":458},{"$f":"Summary!I26","v":245},{"$f":"Summary!P26","v":12},{"$f":"Summary!BL26+Summary!BM26-Summary!BN26-Summary!BO26","v":-40},{"$f":"Summary!I27","v":216},{"$f":"Summary!J26","v":0},{"$f":"Summary!AQ26","v":0},{"$f":"Summary!Q26","v":0},{"$f":"-Summary!BR26","v":0},{"$f":"Summary!J27","v":0},{"$f":"Summary!G26+Summary!H26 + Details!X$107/Sum_Rnd","v":1059},{"$f":"-Summary!AQ26","v":0},{"$f":"-(Summary!AP26 + Summary!AW26 + Summary!BB26 + Summary!BF26)","v":-60},{"$f":"Summary!N26+Summary!O26","v":56},{"$f":"(Summary!AT26+Summary!AU26-Summary!AV26 + Summary!AZ26-Summary!BA26-Summary!BE26-Summary!BI26) - Summary!BS26*0","v":-1},{"$f":"Summary!G27 + Summary!H27","v":1054},{"$f":"Summary!K27","v":1728},null,{"$f":"Details!X$215","v":0.11098654708520179},1611.0201793721972,null,1,1,0,0]
[null,{"$f":"Summary!B27","v":20},{"$f":"Summary!C27","v":81},{"$f":"Summary!D27","v":80},{"$f":"Summary!E27","v":2043},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E27=0, \"\", 'AA_Details_T-R'!AO27 / 'AA_Details_T-R'!E27), IF(('AA_Details_R-T'!E27)=0, \"\", 'AA_Details_R-T'!BM27 / 'AA_Details_R-T'!E27))","v":0.25},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E27=0, \"\", 'AA_Details_T-R'!AQ27 / 'AA_Details_T-R'!E27), IF( 'AA_Details_R-T'!E27=0, \"\", 'AA_Details_R-T'!BO27 / 'AA_Details_R-T'!E27))","v":0.75},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O27+'AA_Details_T-R'!Q27)=0, \"\", ('AA_Details_T-R'!AW27+'AA_Details_T-R'!BE27) / ('AA_Details_T-R'!O27+'AA_Details_T-R'!Q27)), IF( ('AA_Details_R-T'!O27+'AA_Details_R-T'!Q27)=0, \"\", ('AA_Details_R-T'!AO27+'AA_Details_R-T'!AW27) / ('AA_Details_R-T'!O27+'AA_Details_R-T'!Q27)))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O27+'AA_Details_T-R'!Q27)=0, \"\", ('AA_Details_T-R'!AY27+'AA_Details_T-R'!BG27) / ('AA_Details_T-R'!O27+'AA_Details_T-R'!Q27)), IF( ('AA_Details_R-T'!O27+'AA_Details_R-T'!Q27)=0, \"\", ('AA_Details_R-T'!AQ27+'AA_Details_R-T'!AY27) / ('AA_Details_R-T'!O27+'AA_Details_R-T'!Q27)))","v":0.7},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S27=0, \"\", 'AA_Details_T-R'!BM27 / 'AA_Details_T-R'!S27), IF( 'AA_Details_R-T'!S27=0, \"\", 'AA_Details_R-T'!BE27 / 'AA_Details_R-T'!S27))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S27=0, \"\", 'AA_Details_T-R'!BO27 / 'AA_Details_T-R'!S27), IF( 'AA_Details_R-T'!S27=0, \"\", 'AA_Details_R-T'!BG27 / 'AA_Details_R-T'!S27))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G27:'AA_Details_T-R'!N27)=0, \"\", ('AA_Details_T-R'!BU27+'AA_Details_T-R'!CC27+'AA_Details_T-R'!CK27+'AA_Details_T-R'!CS27) / SUM('AA_Details_T-R'!G27:'AA_Details_T-R'!N27)), IF( SUM('AA_Details_R-T'!G27:'AA_Details_R-T'!N27)=0, \"\", ('AA_Details_R-T'!BU27+'AA_Details_R-T'!CC27+'AA_Details_R-T'!CK27+'AA_Details_R-T'!CS27) / SUM('AA_Details_R-T'!G27:'AA_Details_R-T'!N27)))","v":0.32171664452457771},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G27:N27)=0, \"\", ('AA_Details_T-R'!BW27+'AA_Details_T-R'!CE27+'AA_Details_T-R'!CM27+'AA_Details_T-R'!CU27) / SUM('AA_Details_T-R'!G27:'AA_Details_T-R'!N27)), IF( SUM('AA_Details_R-T'!G27:N27)=0, \"\", ('AA_Details_R-T'!BW27+'AA_Details_R-T'!CE27+'AA_Details_R-T'!CM27+'AA_Details_R-T'!CU27) / SUM('AA_Details_R-T'!G27:'AA_Details_R-T'!N27)))","v":0.67828335547542229},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V27=0, \"\", 'AA_Details_T-R'!AB27/'AA_Details_T-R'!V27), IF('AA_Details_R-T'!V27=0, \"\", 'AA_Details_R-T'!AB27/'AA_Details_R-T'!V27))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V27)=0, \"\", ('AA_Details_T-R'!V27-'AA_Details_T-R'!AB27)/'AA_Details_T-R'!V27), IF( ('AA_Details_R-T'!V27)=0, \"\", ('AA_Details_R-T'!V27-'AA_Details_R-T'!AB27)/'AA_Details_R-T'!V27))","v":0.7},{"$f":"Summary!F27","v":458},{"$f":"Summary!M27","v":20},{"$f":"SUM(Summary!R27:V27)","v":91},{"$f":"(Summary!AP27+Summary!AW27+Summary!BB27+Summary!BF27) + (Summary!AT27-Summary!AU27+Summary!AV27-Summary!AZ27+Summary!BA27+Summary!BE27+Summary!BI27 -Summary!BL27 +Summary!BM27+Summary!BN27+Summary!BO27+Summary!BR27 -Summary!BS27 - SUM(Summary!AA27:AD27) )","v":102},{"$f":"-Summary!Y27 - IF(IRMAA_Incl=\"y\", U30, 0)","v":-122},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!Y$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z27","v":-12},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E30, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-10.1},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E30, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E30, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E30, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E30, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-2.2999999999999998},{"$f":"Details!Y$216","v":0.12},{"$f":"Summary!F28","v":536},{"$f":"Summary!I27","v":216},{"$f":"Summary!P27","v":10},{"$f":"Summary!BL27+Summary!BM27-Summary!BN27-Summary!BO27","v":-40},{"$f":"Summary!I28","v":187},{"$f":"Summary!J27","v":0},{"$f":"Summary!AQ27","v":0},{"$f":"Summary!Q27","v":0},{"$f":"-Summary!BR27","v":0},{"$f":"Summary!J28","v":0},{"$f":"Summary!G27+Summary!H27 + Details!Y$107/Sum_Rnd","v":1054},{"$f":"-Summary!AQ27","v":0},{"$f":"-(Summary!AP27 + Summary!AW27 + Summary!BB27 + Summary!BF27)","v":-62},{"$f":"Summary!N27+Summary!O27","v":55},{"$f":"(Summary!AT27+Summary!AU27-Summary!AV27 + Summary!AZ27-Summary!BA27-Summary!BE27-Summary!BI27) - Summary!BS27*0","v":0},{"$f":"Summary!G28 + Summary!H28","v":1048},{"$f":"Summary!K28","v":1771},null,{"$f":"Details!Y$215","v":0.11050328227571116},1655.1925601750547,null,1,-1,0,-1]
[null,{"$f":"Summary!B28","v":21},{"$f":"Summary!C28","v":82},{"$f":"Summary!D28","v":81},{"$f":"Summary!E28","v":2044},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E28=0, \"\", 'AA_Details_T-R'!AO28 / 'AA_Details_T-R'!E28), IF(('AA_Details_R-T'!E28)=0, \"\", 'AA_Details_R-T'!BM28 / 'AA_Details_R-T'!E28))","v":0.2544971076693413},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E28=0, \"\", 'AA_Details_T-R'!AQ28 / 'AA_Details_T-R'!E28), IF( 'AA_Details_R-T'!E28=0, \"\", 'AA_Details_R-T'!BO28 / 'AA_Details_R-T'!E28))","v":0.7455028923306587},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O28+'AA_Details_T-R'!Q28)=0, \"\", ('AA_Details_T-R'!AW28+'AA_Details_T-R'!BE28) / ('AA_Details_T-R'!O28+'AA_Details_T-R'!Q28)), IF( ('AA_Details_R-T'!O28+'AA_Details_R-T'!Q28)=0, \"\", ('AA_Details_R-T'!AO28+'AA_Details_R-T'!AW28) / ('AA_Details_R-T'!O28+'AA_Details_R-T'!Q28)))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O28+'AA_Details_T-R'!Q28)=0, \"\", ('AA_Details_T-R'!AY28+'AA_Details_T-R'!BG28) / ('AA_Details_T-R'!O28+'AA_Details_T-R'!Q28)), IF( ('AA_Details_R-T'!O28+'AA_Details_R-T'!Q28)=0, \"\", ('AA_Details_R-T'!AQ28+'AA_Details_R-T'!AY28) / ('AA_Details_R-T'!O28+'AA_Details_R-T'!Q28)))","v":0.7},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S28=0, \"\", 'AA_Details_T-R'!BM28 / 'AA_Details_T-R'!S28), IF( 'AA_Details_R-T'!S28=0, \"\", 'AA_Details_R-T'!BE28 / 'AA_Details_R-T'!S28))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S28=0, \"\", 'AA_Details_T-R'!BO28 / 'AA_Details_T-R'!S28), IF( 'AA_Details_R-T'!S28=0, \"\", 'AA_Details_R-T'!BG28 / 'AA_Details_R-T'!S28))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G28:'AA_Details_T-R'!N28)=0, \"\", ('AA_Details_T-R'!BU28+'AA_Details_T-R'!CC28+'AA_Details_T-R'!CK28+'AA_Details_T-R'!CS28) / SUM('AA_Details_T-R'!G28:'AA_Details_T-R'!N28)), IF( SUM('AA_Details_R-T'!G28:'AA_Details_R-T'!N28)=0, \"\", ('AA_Details_R-T'!BU28+'AA_Details_R-T'!CC28+'AA_Details_R-T'!CK28+'AA_Details_R-T'!CS28) / SUM('AA_Details_R-T'!G28:'AA_Details_R-T'!N28)))","v":0.32327035022425804},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G28:N28)=0, \"\", ('AA_Details_T-R'!BW28+'AA_Details_T-R'!CE28+'AA_Details_T-R'!CM28+'AA_Details_T-R'!CU28) / SUM('AA_Details_T-R'!G28:'AA_Details_T-R'!N28)), IF( SUM('AA_Details_R-T'!G28:N28)=0, \"\", ('AA_Details_R-T'!BW28+'AA_Details_R-T'!CE28+'AA_Details_R-T'!CM28+'AA_Details_R-T'!CU28) / SUM('AA_Details_R-T'!G28:'AA_Details_R-T'!N28)))","v":0.67672964977574201},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V28=0, \"\", 'AA_Details_T-R'!AB28/'AA_Details_T-R'!V28), IF('AA_Details_R-T'!V28=0, \"\", 'AA_Details_R-T'!AB28/'AA_Details_R-T'!V28))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V28)=0, \"\", ('AA_Details_T-R'!V28-'AA_Details_T-R'!AB28)/'AA_Details_T-R'!V28), IF( ('AA_Details_R-T'!V28)=0, \"\", ('AA_Details_R-T'!V28-'AA_Details_R-T'!AB28)/'AA_Details_R-T'!V28))","v":0.7},{"$f":"Summary!F28","v":536},{"$f":"Summary!M28","v":24},{"$f":"SUM(Summary!R28:V28)","v":94},{"$f":"(Summary!AP28+Summary!AW28+Summary!BB28+Summary!BF28) + (Summary!AT28-Summary!AU28+Summary!AV28-Summary!AZ28+Summary!BA28+Summary!BE28+Summary!BI28 -Summary!BL28 +Summary!BM28+Summary!BN28+Summary!BO28+Summary!BR28 -Summary!BS28 - SUM(Summary!AA28:AD28) )","v":105},{"$f":"-Summary!Y28 - IF(IRMAA_Incl=\"y\", U31, 0)","v":-125},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!Z$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z28","v":-13},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E31, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-10.7},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E31, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E31, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E31, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E31, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-2.5},{"$f":"Details!Z$216","v":0.12},{"$f":"Summary!F29","v":619},{"$f":"Summary!I28","v":187},{"$f":"Summary!P28","v":9},{"$f":"Summary!BL28+Summary!BM28-Summary!BN28-Summary!BO28","v":-40},{"$f":"Summary!I29","v":156},{"$f":"Summary!J28","v":0},{"$f":"Summary!AQ28","v":0},{"$f":"Summary!Q28","v":0},{"$f":"-Summary!BR28","v":0},{"$f":"Summary!J29","v":0},{"$f":"Summary!G28+Summary!H28 + Details!Z$107/Sum_Rnd","v":1048},{"$f":"-Summary!AQ28","v":0},{"$f":"-(Summary!AP28 + Summary!AW28 + Summary!BB28 + Summary!BF28)","v":-65},{"$f":"Summary!N28+Summary!O28","v":55},{"$f":"(Summary!AT28+Summary!AU28-Summary!AV28 + Summary!AZ28-Summary!BA28-Summary!BE28-Summary!BI28) - Summary!BS28*0","v":0},{"$f":"Summary!G29 + Summary!H29","v":1038},{"$f":"Summary!K29","v":1813},null,{"$f":"Details!Z$215","v":0.11180773249738767},1696.9435736677117,null,2,0,0,0]
[null,{"$f":"Summary!B29","v":22},{"$f":"Summary!C29","v":83},{"$f":"Summary!D29","v":82},{"$f":"Summary!E29","v":2045},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E29=0, \"\", 'AA_Details_T-R'!AO29 / 'AA_Details_T-R'!E29), IF(('AA_Details_R-T'!E29)=0, \"\", 'AA_Details_R-T'!BM29 / 'AA_Details_R-T'!E29))","v":0.26072985628935896},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E29=0, \"\", 'AA_Details_T-R'!AQ29 / 'AA_Details_T-R'!E29), IF( 'AA_Details_R-T'!E29=0, \"\", 'AA_Details_R-T'!BO29 / 'AA_Details_R-T'!E29))","v":0.73927014371064104},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O29+'AA_Details_T-R'!Q29)=0, \"\", ('AA_Details_T-R'!AW29+'AA_Details_T-R'!BE29) / ('AA_Details_T-R'!O29+'AA_Details_T-R'!Q29)), IF( ('AA_Details_R-T'!O29+'AA_Details_R-T'!Q29)=0, \"\", ('AA_Details_R-T'!AO29+'AA_Details_R-T'!AW29) / ('AA_Details_R-T'!O29+'AA_Details_R-T'!Q29)))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O29+'AA_Details_T-R'!Q29)=0, \"\", ('AA_Details_T-R'!AY29+'AA_Details_T-R'!BG29) / ('AA_Details_T-R'!O29+'AA_Details_T-R'!Q29)), IF( ('AA_Details_R-T'!O29+'AA_Details_R-T'!Q29)=0, \"\", ('AA_Details_R-T'!AQ29+'AA_Details_R-T'!AY29) / ('AA_Details_R-T'!O29+'AA_Details_R-T'!Q29)))","v":0.7},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S29=0, \"\", 'AA_Details_T-R'!BM29 / 'AA_Details_T-R'!S29), IF( 'AA_Details_R-T'!S29=0, \"\", 'AA_Details_R-T'!BE29 / 'AA_Details_R-T'!S29))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S29=0, \"\", 'AA_Details_T-R'!BO29 / 'AA_Details_T-R'!S29), IF( 'AA_Details_R-T'!S29=0, \"\", 'AA_Details_R-T'!BG29 / 'AA_Details_R-T'!S29))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G29:'AA_Details_T-R'!N29)=0, \"\", ('AA_Details_T-R'!BU29+'AA_Details_T-R'!CC29+'AA_Details_T-R'!CK29+'AA_Details_T-R'!CS29) / SUM('AA_Details_T-R'!G29:'AA_Details_T-R'!N29)), IF( SUM('AA_Details_R-T'!G29:'AA_Details_R-T'!N29)=0, \"\", ('AA_Details_R-T'!BU29+'AA_Details_R-T'!CC29+'AA_Details_R-T'!CK29+'AA_Details_R-T'!CS29) / SUM('AA_Details_R-T'!G29:'AA_Details_R-T'!N29)))","v":0.32342290282192043},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G29:N29)=0, \"\", ('AA_Details_T-R'!BW29+'AA_Details_T-R'!CE29+'AA_Details_T-R'!CM29+'AA_Details_T-R'!CU29) / SUM('AA_Details_T-R'!G29:'AA_Details_T-R'!N29)), IF( SUM('AA_Details_R-T'!G29:N29)=0, \"\", ('AA_Details_R-T'!BW29+'AA_Details_R-T'!CE29+'AA_Details_R-T'!CM29+'AA_Details_R-T'!CU29) / SUM('AA_Details_R-T'!G29:'AA_Details_R-T'!N29)))","v":0.67657709717807957},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V29=0, \"\", 'AA_Details_T-R'!AB29/'AA_Details_T-R'!V29), IF('AA_Details_R-T'!V29=0, \"\", 'AA_Details_R-T'!AB29/'AA_Details_R-T'!V29))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V29)=0, \"\", ('AA_Details_T-R'!V29-'AA_Details_T-R'!AB29)/'AA_Details_T-R'!V29), IF( ('AA_Details_R-T'!V29)=0, \"\", ('AA_Details_R-T'!V29-'AA_Details_R-T'!AB29)/'AA_Details_R-T'!V29))","v":0.7},{"$f":"Summary!F29","v":619},{"$f":"Summary!M29","v":27},{"$f":"SUM(Summary!R29:V29)","v":95},{"$f":"(Summary!AP29+Summary!AW29+Summary!BB29+Summary!BF29) + (Summary!AT29-Summary!AU29+Summary!AV29-Summary!AZ29+Summary!BA29+Summary!BE29+Summary!BI29 -Summary!BL29 +Summary!BM29+Summary!BN29+Summary!BO29+Summary!BR29 -Summary!BS29 - SUM(Summary!AA29:AD29) )","v":108},{"$f":"-Summary!Y29 - IF(IRMAA_Incl=\"y\", U32, 0)","v":-127},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!AA$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z29","v":-14},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E32, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-11},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E32, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E32, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E32, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E32, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-2.7},{"$f":"Details!AA$216","v":0.12},{"$f":"Summary!F30","v":708},{"$f":"Summary!I29","v":156},{"$f":"Summary!P29","v":7},{"$f":"Summary!BL29+Summary!BM29-Summary!BN29-Summary!BO29","v":-40},{"$f":"Summary!I30","v":123},{"$f":"Summary!J29","v":0},{"$f":"Summary!AQ29","v":0},{"$f":"Summary!Q29","v":0},{"$f":"-Summary!BR29","v":0},{"$f":"Summary!J30","v":0},{"$f":"Summary!G29+Summary!H29 + Details!AA$107/Sum_Rnd","v":1038},{"$f":"-Summary!AQ29","v":0},{"$f":"-(Summary!AP29 + Summary!AW29 + Summary!BB29 + Summary!BF29)","v":-68},{"$f":"Summary!N29+Summary!O29","v":54},{"$f":"(Summary!AT29+Summary!AU29-Summary!AV29 + Summary!AZ29-Summary!BA29-Summary!BE29-Summary!BI29) - Summary!BS29*0","v":0},{"$f":"Summary!G30 + Summary!H30","v":1025},{"$f":"Summary!K30","v":1856},null,{"$f":"Details!AA$215","v":0.11011011011011011},1743.1371371371372,null,0,0,0,-1]
[null,{"$f":"Summary!B30","v":23},{"$f":"Summary!C30","v":84},{"$f":"Summary!D30","v":83},{"$f":"Summary!E30","v":2046},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E30=0, \"\", 'AA_Details_T-R'!AO30 / 'AA_Details_T-R'!E30), IF(('AA_Details_R-T'!E30)=0, \"\", 'AA_Details_R-T'!BM30 / 'AA_Details_R-T'!E30))","v":0.26585228075130629},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E30=0, \"\", 'AA_Details_T-R'!AQ30 / 'AA_Details_T-R'!E30), IF( 'AA_Details_R-T'!E30=0, \"\", 'AA_Details_R-T'!BO30 / 'AA_Details_R-T'!E30))","v":0.73414771924869371},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O30+'AA_Details_T-R'!Q30)=0, \"\", ('AA_Details_T-R'!AW30+'AA_Details_T-R'!BE30) / ('AA_Details_T-R'!O30+'AA_Details_T-R'!Q30)), IF( ('AA_Details_R-T'!O30+'AA_Details_R-T'!Q30)=0, \"\", ('AA_Details_R-T'!AO30+'AA_Details_R-T'!AW30) / ('AA_Details_R-T'!O30+'AA_Details_R-T'!Q30)))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O30+'AA_Details_T-R'!Q30)=0, \"\", ('AA_Details_T-R'!AY30+'AA_Details_T-R'!BG30) / ('AA_Details_T-R'!O30+'AA_Details_T-R'!Q30)), IF( ('AA_Details_R-T'!O30+'AA_Details_R-T'!Q30)=0, \"\", ('AA_Details_R-T'!AQ30+'AA_Details_R-T'!AY30) / ('AA_Details_R-T'!O30+'AA_Details_R-T'!Q30)))","v":0.7},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S30=0, \"\", 'AA_Details_T-R'!BM30 / 'AA_Details_T-R'!S30), IF( 'AA_Details_R-T'!S30=0, \"\", 'AA_Details_R-T'!BE30 / 'AA_Details_R-T'!S30))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S30=0, \"\", 'AA_Details_T-R'!BO30 / 'AA_Details_T-R'!S30), IF( 'AA_Details_R-T'!S30=0, \"\", 'AA_Details_R-T'!BG30 / 'AA_Details_R-T'!S30))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G30:'AA_Details_T-R'!N30)=0, \"\", ('AA_Details_T-R'!BU30+'AA_Details_T-R'!CC30+'AA_Details_T-R'!CK30+'AA_Details_T-R'!CS30) / SUM('AA_Details_T-R'!G30:'AA_Details_T-R'!N30)), IF( SUM('AA_Details_R-T'!G30:'AA_Details_R-T'!N30)=0, \"\", ('AA_Details_R-T'!BU30+'AA_Details_R-T'!CC30+'AA_Details_R-T'!CK30+'AA_Details_R-T'!CS30) / SUM('AA_Details_R-T'!G30:'AA_Details_R-T'!N30)))","v":0.32359945344524693},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G30:N30)=0, \"\", ('AA_Details_T-R'!BW30+'AA_Details_T-R'!CE30+'AA_Details_T-R'!CM30+'AA_Details_T-R'!CU30) / SUM('AA_Details_T-R'!G30:'AA_Details_T-R'!N30)), IF( SUM('AA_Details_R-T'!G30:N30)=0, \"\", ('AA_Details_R-T'!BW30+'AA_Details_R-T'!CE30+'AA_Details_R-T'!CM30+'AA_Details_R-T'!CU30) / SUM('AA_Details_R-T'!G30:'AA_Details_R-T'!N30)))","v":0.67640054655475312},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V30=0, \"\", 'AA_Details_T-R'!AB30/'AA_Details_T-R'!V30), IF('AA_Details_R-T'!V30=0, \"\", 'AA_Details_R-T'!AB30/'AA_Details_R-T'!V30))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V30)=0, \"\", ('AA_Details_T-R'!V30-'AA_Details_T-R'!AB30)/'AA_Details_T-R'!V30), IF( ('AA_Details_R-T'!V30)=0, \"\", ('AA_Details_R-T'!V30-'AA_Details_R-T'!AB30)/'AA_Details_R-T'!V30))","v":0.7},{"$f":"Summary!F30","v":708},{"$f":"Summary!M30","v":39},{"$f":"SUM(Summary!R30:V30)","v":97},{"$f":"(Summary!AP30+Summary!AW30+Summary!BB30+Summary!BF30) + (Summary!AT30-Summary!AU30+Summary!AV30-Summary!AZ30+Summary!BA30+Summary!BE30+Summary!BI30 -Summary!BL30 +Summary!BM30+Summary!BN30+Summary!BO30+Summary!BR30 -Summary!BS30 - SUM(Summary!AA30:AD30) )","v":502},{"$f":"-Summary!Y30 - IF(IRMAA_Incl=\"y\", U33, 0)","v":-130},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!AB$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z30","v":-17},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E33, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-10.4},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E33, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E33, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E33, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E33, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-6.7},{"$f":"Details!AB$216","v":0.12},{"$f":"Summary!F31","v":1198},{"$f":"Summary!I30","v":123},{"$f":"Summary!P30","v":5},{"$f":"Summary!BL30+Summary!BM30-Summary!BN30-Summary!BO30","v":-40},{"$f":"Summary!I31","v":88},{"$f":"Summary!J30","v":0},{"$f":"Summary!AQ30","v":0},{"$f":"Summary!Q30","v":0},{"$f":"-Summary!BR30","v":0},{"$f":"Summary!J31","v":0},{"$f":"Summary!G30+Summary!H30 + Details!AB$107/Sum_Rnd","v":1025},{"$f":"-Summary!AQ30","v":0},{"$f":"-(Summary!AP30 + Summary!AW30 + Summary!BB30 + Summary!BF30)","v":-62},{"$f":"Summary!N30+Summary!O30","v":54},{"$f":"(Summary!AT30+Summary!AU30-Summary!AV30 + Summary!AZ30-Summary!BA30-Summary!BE30-Summary!BI30) - Summary!BS30*0","v":0},{"$f":"Summary!G31 + Summary!H31","v":1018},{"$f":"Summary!K31","v":2304},null,{"$f":"Details!AB$215","v":0.1090146750524109},2193.023060796646,null,1,0,0,-1]
[null,{"$f":"Summary!B31","v":24},{"$f":"Summary!C31","v":85},{"$f":"Summary!D31","v":84},{"$f":"Summary!E31","v":2047},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E31=0, \"\", 'AA_Details_T-R'!AO31 / 'AA_Details_T-R'!E31), IF(('AA_Details_R-T'!E31)=0, \"\", 'AA_Details_R-T'!BM31 / 'AA_Details_R-T'!E31))","v":0.27999916506637723},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E31=0, \"\", 'AA_Details_T-R'!AQ31 / 'AA_Details_T-R'!E31), IF( 'AA_Details_R-T'!E31=0, \"\", 'AA_Details_R-T'!BO31 / 'AA_Details_R-T'!E31))","v":0.72000083493362277},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O31+'AA_Details_T-R'!Q31)=0, \"\", ('AA_Details_T-R'!AW31+'AA_Details_T-R'!BE31) / ('AA_Details_T-R'!O31+'AA_Details_T-R'!Q31)), IF( ('AA_Details_R-T'!O31+'AA_Details_R-T'!Q31)=0, \"\", ('AA_Details_R-T'!AO31+'AA_Details_R-T'!AW31) / ('AA_Details_R-T'!O31+'AA_Details_R-T'!Q31)))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O31+'AA_Details_T-R'!Q31)=0, \"\", ('AA_Details_T-R'!AY31+'AA_Details_T-R'!BG31) / ('AA_Details_T-R'!O31+'AA_Details_T-R'!Q31)), IF( ('AA_Details_R-T'!O31+'AA_Details_R-T'!Q31)=0, \"\", ('AA_Details_R-T'!AQ31+'AA_Details_R-T'!AY31) / ('AA_Details_R-T'!O31+'AA_Details_R-T'!Q31)))","v":0.7},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S31=0, \"\", 'AA_Details_T-R'!BM31 / 'AA_Details_T-R'!S31), IF( 'AA_Details_R-T'!S31=0, \"\", 'AA_Details_R-T'!BE31 / 'AA_Details_R-T'!S31))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S31=0, \"\", 'AA_Details_T-R'!BO31 / 'AA_Details_T-R'!S31), IF( 'AA_Details_R-T'!S31=0, \"\", 'AA_Details_R-T'!BG31 / 'AA_Details_R-T'!S31))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G31:'AA_Details_T-R'!N31)=0, \"\", ('AA_Details_T-R'!BU31+'AA_Details_T-R'!CC31+'AA_Details_T-R'!CK31+'AA_Details_T-R'!CS31) / SUM('AA_Details_T-R'!G31:'AA_Details_T-R'!N31)), IF( SUM('AA_Details_R-T'!G31:'AA_Details_R-T'!N31)=0, \"\", ('AA_Details_R-T'!BU31+'AA_Details_R-T'!CC31+'AA_Details_R-T'!CK31+'AA_Details_R-T'!CS31) / SUM('AA_Details_R-T'!G31:'AA_Details_R-T'!N31)))","v":0.3235453115785335},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G31:N31)=0, \"\", ('AA_Details_T-R'!BW31+'AA_Details_T-R'!CE31+'AA_Details_T-R'!CM31+'AA_Details_T-R'!CU31) / SUM('AA_Details_T-R'!G31:'AA_Details_T-R'!N31)), IF( SUM('AA_Details_R-T'!G31:N31)=0, \"\", ('AA_Details_R-T'!BW31+'AA_Details_R-T'!CE31+'AA_Details_R-T'!CM31+'AA_Details_R-T'!CU31) / SUM('AA_Details_R-T'!G31:'AA_Details_R-T'!N31)))","v":0.6764546884214665},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V31=0, \"\", 'AA_Details_T-R'!AB31/'AA_Details_T-R'!V31), IF('AA_Details_R-T'!V31=0, \"\", 'AA_Details_R-T'!AB31/'AA_Details_R-T'!V31))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V31)=0, \"\", ('AA_Details_T-R'!V31-'AA_Details_T-R'!AB31)/'AA_Details_T-R'!V31), IF( ('AA_Details_R-T'!V31)=0, \"\", ('AA_Details_R-T'!V31-'AA_Details_R-T'!AB31)/'AA_Details_R-T'!V31))","v":0.7},{"$f":"Summary!F31","v":1198},{"$f":"Summary!M31","v":51},{"$f":"SUM(Summary!R31:V31)","v":98},{"$f":"(Summary!AP31+Summary!AW31+Summary!BB31+Summary!BF31) + (Summary!AT31-Summary!AU31+Summary!AV31-Summary!AZ31+Summary!BA31+Summary!BE31+Summary!BI31 -Summary!BL31 +Summary!BM31+Summary!BN31+Summary!BO31+Summary!BR31 -Summary!BS31 - SUM(Summary!AA31:AD31) )","v":104},{"$f":"-Summary!Y31 - IF(IRMAA_Incl=\"y\", U34, 0)","v":-132},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!AC$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z31","v":-18},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E34, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-10.9},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E34, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E34, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E34, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E34, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-7.1},{"$f":"Details!AC$216","v":0.12},{"$f":"Summary!F32","v":1300},{"$f":"Summary!I31","v":88},{"$f":"Summary!P31","v":4},{"$f":"Summary!BL31+Summary!BM31-Summary!BN31-Summary!BO31","v":-40},{"$f":"Summary!I32","v":52},{"$f":"Summary!J31","v":0},{"$f":"Summary!AQ31","v":0},{"$f":"Summary!Q31","v":0},{"$f":"-Summary!BR31","v":0},{"$f":"Summary!J32","v":0},{"$f":"Summary!G31+Summary!H31 + Details!AC$107/Sum_Rnd","v":1018},{"$f":"-Summary!AQ31","v":0},{"$f":"-(Summary!AP31 + Summary!AW31 + Summary!BB31 + Summary!BF31)","v":-64},{"$f":"Summary!N31+Summary!O31","v":54},{"$f":"(Summary!AT31+Summary!AU31-Summary!AV31 + Summary!AZ31-Summary!BA31-Summary!BE31-Summary!BI31) - Summary!BS31*0","v":0},{"$f":"Summary!G32 + Summary!H32","v":1007},{"$f":"Summary!K32","v":2359},null,{"$f":"Details!AC$215","v":0.1088911088911089},2249.3466533466535,null,1,0,0,1]
[null,{"$f":"Summary!B32","v":25},{"$f":"Summary!C32","v":86},{"$f":"Summary!D32","v":85},{"$f":"Summary!E32","v":2048},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E32=0, \"\", 'AA_Details_T-R'!AO32 / 'AA_Details_T-R'!E32), IF(('AA_Details_R-T'!E32)=0, \"\", 'AA_Details_R-T'!BM32 / 'AA_Details_R-T'!E32))","v":0.28181328821900953},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E32=0, \"\", 'AA_Details_T-R'!AQ32 / 'AA_Details_T-R'!E32), IF( 'AA_Details_R-T'!E32=0, \"\", 'AA_Details_R-T'!BO32 / 'AA_Details_R-T'!E32))","v":0.71818671178099047},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O32+'AA_Details_T-R'!Q32)=0, \"\", ('AA_Details_T-R'!AW32+'AA_Details_T-R'!BE32) / ('AA_Details_T-R'!O32+'AA_Details_T-R'!Q32)), IF( ('AA_Details_R-T'!O32+'AA_Details_R-T'!Q32)=0, \"\", ('AA_Details_R-T'!AO32+'AA_Details_R-T'!AW32) / ('AA_Details_R-T'!O32+'AA_Details_R-T'!Q32)))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O32+'AA_Details_T-R'!Q32)=0, \"\", ('AA_Details_T-R'!AY32+'AA_Details_T-R'!BG32) / ('AA_Details_T-R'!O32+'AA_Details_T-R'!Q32)), IF( ('AA_Details_R-T'!O32+'AA_Details_R-T'!Q32)=0, \"\", ('AA_Details_R-T'!AQ32+'AA_Details_R-T'!AY32) / ('AA_Details_R-T'!O32+'AA_Details_R-T'!Q32)))","v":0.7},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S32=0, \"\", 'AA_Details_T-R'!BM32 / 'AA_Details_T-R'!S32), IF( 'AA_Details_R-T'!S32=0, \"\", 'AA_Details_R-T'!BE32 / 'AA_Details_R-T'!S32))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S32=0, \"\", 'AA_Details_T-R'!BO32 / 'AA_Details_T-R'!S32), IF( 'AA_Details_R-T'!S32=0, \"\", 'AA_Details_R-T'!BG32 / 'AA_Details_R-T'!S32))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G32:'AA_Details_T-R'!N32)=0, \"\", ('AA_Details_T-R'!BU32+'AA_Details_T-R'!CC32+'AA_Details_T-R'!CK32+'AA_Details_T-R'!CS32) / SUM('AA_Details_T-R'!G32:'AA_Details_T-R'!N32)), IF( SUM('AA_Details_R-T'!G32:'AA_Details_R-T'!N32)=0, \"\", ('AA_Details_R-T'!BU32+'AA_Details_R-T'!CC32+'AA_Details_R-T'!CK32+'AA_Details_R-T'!CS32) / SUM('AA_Details_R-T'!G32:'AA_Details_R-T'!N32)))","v":0.32348560079443894},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G32:N32)=0, \"\", ('AA_Details_T-R'!BW32+'AA_Details_T-R'!CE32+'AA_Details_T-R'!CM32+'AA_Details_T-R'!CU32) / SUM('AA_Details_T-R'!G32:'AA_Details_T-R'!N32)), IF( SUM('AA_Details_R-T'!G32:N32)=0, \"\", ('AA_Details_R-T'!BW32+'AA_Details_R-T'!CE32+'AA_Details_R-T'!CM32+'AA_Details_R-T'!CU32) / SUM('AA_Details_R-T'!G32:'AA_Details_R-T'!N32)))","v":0.67651439920556111},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V32=0, \"\", 'AA_Details_T-R'!AB32/'AA_Details_T-R'!V32), IF('AA_Details_R-T'!V32=0, \"\", 'AA_Details_R-T'!AB32/'AA_Details_R-T'!V32))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V32)=0, \"\", ('AA_Details_T-R'!V32-'AA_Details_T-R'!AB32)/'AA_Details_T-R'!V32), IF( ('AA_Details_R-T'!V32)=0, \"\", ('AA_Details_R-T'!V32-'AA_Details_R-T'!AB32)/'AA_Details_R-T'!V32))","v":0.7},{"$f":"Summary!F32","v":1300},{"$f":"Summary!M32","v":56},{"$f":"SUM(Summary!R32:V32)","v":73},{"$f":"(Summary!AP32+Summary!AW32+Summary!BB32+Summary!BF32) + (Summary!AT32-Summary!AU32+Summary!AV32-Summary!AZ32+Summary!BA32+Summary!BE32+Summary!BI32 -Summary!BL32 +Summary!BM32+Summary!BN32+Summary!BO32+Summary!BR32 -Summary!BS32 - SUM(Summary!AA32:AD32) )","v":204},{"$f":"-Summary!Y32 - IF(IRMAA_Incl=\"y\", U35, 0)","v":-135},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!AD$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z32","v":-22},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E35, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-14.8},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E35, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-0.5},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E35, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E35, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E35, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-6.8},{"$f":"Details!AD$216","v":0.22},{"$f":"Summary!F33","v":1477},{"$f":"Summary!I32","v":52},{"$f":"Summary!P32","v":1},{"$f":"Summary!BL32+Summary!BM32-Summary!BN32-Summary!BO32","v":-37},{"$f":"Summary!I33","v":16},{"$f":"Summary!J32","v":0},{"$f":"Summary!AQ32","v":0},{"$f":"Summary!Q32","v":0},{"$f":"-Summary!BR32","v":0},{"$f":"Summary!J33","v":0},{"$f":"Summary!G32+Summary!H32 + Details!AD$107/Sum_Rnd","v":1007},{"$f":"-Summary!AQ32","v":0},{"$f":"-(Summary!AP32 + Summary!AW32 + Summary!BB32 + Summary!BF32)","v":-67},{"$f":"Summary!N32+Summary!O32","v":53},{"$f":"(Summary!AT32+Summary!AU32-Summary!AV32 + Summary!AZ32-Summary!BA32-Summary!BE32-Summary!BI32) - Summary!BS32*0","v":0},{"$f":"Summary!G33 + Summary!H33","v":993},{"$f":"Summary!K33","v":2486},null,{"$f":"Details!AD$215","v":0.14325842696629212},2343.7443820224721,null,-1,0,0,0]
[null,{"$f":"Summary!B33","v":26},{"$f":"Summary!C33","v":87},{"$f":"Summary!D33","v":86},{"$f":"Summary!E33","v":2049},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E33=0, \"\", 'AA_Details_T-R'!AO33 / 'AA_Details_T-R'!E33), IF(('AA_Details_R-T'!E33)=0, \"\", 'AA_Details_R-T'!BM33 / 'AA_Details_R-T'!E33))","v":0.28425988624052007},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E33=0, \"\", 'AA_Details_T-R'!AQ33 / 'AA_Details_T-R'!E33), IF( 'AA_Details_R-T'!E33=0, \"\", 'AA_Details_R-T'!BO33 / 'AA_Details_R-T'!E33))","v":0.71574011375947999},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O33+'AA_Details_T-R'!Q33)=0, \"\", ('AA_Details_T-R'!AW33+'AA_Details_T-R'!BE33) / ('AA_Details_T-R'!O33+'AA_Details_T-R'!Q33)), IF( ('AA_Details_R-T'!O33+'AA_Details_R-T'!Q33)=0, \"\", ('AA_Details_R-T'!AO33+'AA_Details_R-T'!AW33) / ('AA_Details_R-T'!O33+'AA_Details_R-T'!Q33)))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O33+'AA_Details_T-R'!Q33)=0, \"\", ('AA_Details_T-R'!AY33+'AA_Details_T-R'!BG33) / ('AA_Details_T-R'!O33+'AA_Details_T-R'!Q33)), IF( ('AA_Details_R-T'!O33+'AA_Details_R-T'!Q33)=0, \"\", ('AA_Details_R-T'!AQ33+'AA_Details_R-T'!AY33) / ('AA_Details_R-T'!O33+'AA_Details_R-T'!Q33)))","v":0.7},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S33=0, \"\", 'AA_Details_T-R'!BM33 / 'AA_Details_T-R'!S33), IF( 'AA_Details_R-T'!S33=0, \"\", 'AA_Details_R-T'!BE33 / 'AA_Details_R-T'!S33))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S33=0, \"\", 'AA_Details_T-R'!BO33 / 'AA_Details_T-R'!S33), IF( 'AA_Details_R-T'!S33=0, \"\", 'AA_Details_R-T'!BG33 / 'AA_Details_R-T'!S33))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G33:'AA_Details_T-R'!N33)=0, \"\", ('AA_Details_T-R'!BU33+'AA_Details_T-R'!CC33+'AA_Details_T-R'!CK33+'AA_Details_T-R'!CS33) / SUM('AA_Details_T-R'!G33:'AA_Details_T-R'!N33)), IF( SUM('AA_Details_R-T'!G33:'AA_Details_R-T'!N33)=0, \"\", ('AA_Details_R-T'!BU33+'AA_Details_R-T'!CC33+'AA_Details_R-T'!CK33+'AA_Details_R-T'!CS33) / SUM('AA_Details_R-T'!G33:'AA_Details_R-T'!N33)))","v":0.32341121965958303},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G33:N33)=0, \"\", ('AA_Details_T-R'!BW33+'AA_Details_T-R'!CE33+'AA_Details_T-R'!CM33+'AA_Details_T-R'!CU33) / SUM('AA_Details_T-R'!G33:'AA_Details_T-R'!N33)), IF( SUM('AA_Details_R-T'!G33:N33)=0, \"\", ('AA_Details_R-T'!BW33+'AA_Details_R-T'!CE33+'AA_Details_R-T'!CM33+'AA_Details_R-T'!CU33) / SUM('AA_Details_R-T'!G33:'AA_Details_R-T'!N33)))","v":0.67658878034041692},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V33=0, \"\", 'AA_Details_T-R'!AB33/'AA_Details_T-R'!V33), IF('AA_Details_R-T'!V33=0, \"\", 'AA_Details_R-T'!AB33/'AA_Details_R-T'!V33))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V33)=0, \"\", ('AA_Details_T-R'!V33-'AA_Details_T-R'!AB33)/'AA_Details_T-R'!V33), IF( ('AA_Details_R-T'!V33)=0, \"\", ('AA_Details_R-T'!V33-'AA_Details_R-T'!AB33)/'AA_Details_R-T'!V33))","v":0.7},{"$f":"Summary!F33","v":1477},{"$f":"Summary!M33","v":61},{"$f":"SUM(Summary!R33:V33)","v":75},{"$f":"(Summary!AP33+Summary!AW33+Summary!BB33+Summary!BF33) + (Summary!AT33-Summary!AU33+Summary!AV33-Summary!AZ33+Summary!BA33+Summary!BE33+Summary!BI33 -Summary!BL33 +Summary!BM33+Summary!BN33+Summary!BO33+Summary!BR33 -Summary!BS33 - SUM(Summary!AA33:AD33) )","v":70},{"$f":"-Summary!Y33 - IF(IRMAA_Incl=\"y\", U36, 0)","v":-138},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!AE$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z33","v":-23},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E36, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-15.4},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E36, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-0.6},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E36, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E36, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E36, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-7.2},{"$f":"Details!AE$216","v":0.22},{"$f":"Summary!F34","v":1522},{"$f":"Summary!I33","v":16},{"$f":"Summary!P33","v":1},{"$f":"Summary!BL33+Summary!BM33-Summary!BN33-Summary!BO33","v":0},{"$f":"Summary!I34","v":17},{"$f":"Summary!J33","v":0},{"$f":"Summary!AQ33","v":0},{"$f":"Summary!Q33","v":0},{"$f":"-Summary!BR33","v":0},{"$f":"Summary!J34","v":0},{"$f":"Summary!G33+Summary!H33 + Details!AE$107/Sum_Rnd","v":993},{"$f":"-Summary!AQ33","v":0},{"$f":"-(Summary!AP33 + Summary!AW33 + Summary!BB33 + Summary!BF33)","v":-70},{"$f":"Summary!N33+Summary!O33","v":53},{"$f":"(Summary!AT33+Summary!AU33-Summary!AV33 + Summary!AZ33-Summary!BA33-Summary!BE33-Summary!BI33) - Summary!BS33*0","v":0},{"$f":"Summary!G34 + Summary!H34","v":976},{"$f":"Summary!K34","v":2515},null,{"$f":"Details!AE$215","v":0.14427412082957619},2374.1884580703336,null,0,0,0,0]
[null,{"$f":"Summary!B34","v":27},{"$f":"Summary!C34","v":88},{"$f":"Summary!D34","v":87},{"$f":"Summary!E34","v":2050},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E34=0, \"\", 'AA_Details_T-R'!AO34 / 'AA_Details_T-R'!E34), IF(('AA_Details_R-T'!E34)=0, \"\", 'AA_Details_R-T'!BM34 / 'AA_Details_R-T'!E34))","v":0.28505290136032069},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E34=0, \"\", 'AA_Details_T-R'!AQ34 / 'AA_Details_T-R'!E34), IF( 'AA_Details_R-T'!E34=0, \"\", 'AA_Details_R-T'!BO34 / 'AA_Details_R-T'!E34))","v":0.71494709863967931},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O34+'AA_Details_T-R'!Q34)=0, \"\", ('AA_Details_T-R'!AW34+'AA_Details_T-R'!BE34) / ('AA_Details_T-R'!O34+'AA_Details_T-R'!Q34)), IF( ('AA_Details_R-T'!O34+'AA_Details_R-T'!Q34)=0, \"\", ('AA_Details_R-T'!AO34+'AA_Details_R-T'!AW34) / ('AA_Details_R-T'!O34+'AA_Details_R-T'!Q34)))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O34+'AA_Details_T-R'!Q34)=0, \"\", ('AA_Details_T-R'!AY34+'AA_Details_T-R'!BG34) / ('AA_Details_T-R'!O34+'AA_Details_T-R'!Q34)), IF( ('AA_Details_R-T'!O34+'AA_Details_R-T'!Q34)=0, \"\", ('AA_Details_R-T'!AQ34+'AA_Details_R-T'!AY34) / ('AA_Details_R-T'!O34+'AA_Details_R-T'!Q34)))","v":0.7},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S34=0, \"\", 'AA_Details_T-R'!BM34 / 'AA_Details_T-R'!S34), IF( 'AA_Details_R-T'!S34=0, \"\", 'AA_Details_R-T'!BE34 / 'AA_Details_R-T'!S34))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S34=0, \"\", 'AA_Details_T-R'!BO34 / 'AA_Details_T-R'!S34), IF( 'AA_Details_R-T'!S34=0, \"\", 'AA_Details_R-T'!BG34 / 'AA_Details_R-T'!S34))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G34:'AA_Details_T-R'!N34)=0, \"\", ('AA_Details_T-R'!BU34+'AA_Details_T-R'!CC34+'AA_Details_T-R'!CK34+'AA_Details_T-R'!CS34) / SUM('AA_Details_T-R'!G34:'AA_Details_T-R'!N34)), IF( SUM('AA_Details_R-T'!G34:'AA_Details_R-T'!N34)=0, \"\", ('AA_Details_R-T'!BU34+'AA_Details_R-T'!CC34+'AA_Details_R-T'!CK34+'AA_Details_R-T'!CS34) / SUM('AA_Details_R-T'!G34:'AA_Details_R-T'!N34)))","v":0.32332102942684304},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G34:N34)=0, \"\", ('AA_Details_T-R'!BW34+'AA_Details_T-R'!CE34+'AA_Details_T-R'!CM34+'AA_Details_T-R'!CU34) / SUM('AA_Details_T-R'!G34:'AA_Details_T-R'!N34)), IF( SUM('AA_Details_R-T'!G34:N34)=0, \"\", ('AA_Details_R-T'!BW34+'AA_Details_R-T'!CE34+'AA_Details_R-T'!CM34+'AA_Details_R-T'!CU34) / SUM('AA_Details_R-T'!G34:'AA_Details_R-T'!N34)))","v":0.67667897057315696},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V34=0, \"\", 'AA_Details_T-R'!AB34/'AA_Details_T-R'!V34), IF('AA_Details_R-T'!V34=0, \"\", 'AA_Details_R-T'!AB34/'AA_Details_R-T'!V34))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V34)=0, \"\", ('AA_Details_T-R'!V34-'AA_Details_T-R'!AB34)/'AA_Details_T-R'!V34), IF( ('AA_Details_R-T'!V34)=0, \"\", ('AA_Details_R-T'!V34-'AA_Details_R-T'!AB34)/'AA_Details_R-T'!V34))","v":0.7},{"$f":"Summary!F34","v":1522},{"$f":"Summary!M34","v":63},{"$f":"SUM(Summary!R34:V34)","v":76},{"$f":"(Summary!AP34+Summary!AW34+Summary!BB34+Summary!BF34) + (Summary!AT34-Summary!AU34+Summary!AV34-Summary!AZ34+Summary!BA34+Summary!BE34+Summary!BI34 -Summary!BL34 +Summary!BM34+Summary!BN34+Summary!BO34+Summary!BR34 -Summary!BS34 - SUM(Summary!AA34:AD34) )","v":72},{"$f":"-Summary!Y34 - IF(IRMAA_Incl=\"y\", U37, 0)","v":-140},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!AF$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z34","v":-24},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E37, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-16.100000000000001},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E37, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-0.6},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E37, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E37, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E37, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-7.4},{"$f":"Details!AF$216","v":0.22},{"$f":"Summary!F35","v":1569},{"$f":"Summary!I34","v":17},{"$f":"Summary!P34","v":1},{"$f":"Summary!BL34+Summary!BM34-Summary!BN34-Summary!BO34","v":0},{"$f":"Summary!I35","v":18},{"$f":"Summary!J34","v":0},{"$f":"Summary!AQ34","v":0},{"$f":"Summary!Q34","v":0},{"$f":"-Summary!BR34","v":0},{"$f":"Summary!J35","v":0},{"$f":"Summary!G34+Summary!H34 + Details!AF$107/Sum_Rnd","v":976},{"$f":"-Summary!AQ34","v":0},{"$f":"-(Summary!AP34 + Summary!AW34 + Summary!BB34 + Summary!BF34)","v":-72},{"$f":"Summary!N34+Summary!O34","v":52},{"$f":"(Summary!AT34+Summary!AU34-Summary!AV34 + Summary!AZ34-Summary!BA34-Summary!BE34-Summary!BI34) - Summary!BS34*0","v":0},{"$f":"Summary!G35 + Summary!H35","v":954},{"$f":"Summary!K35","v":2541},null,{"$f":"Details!AF$215","v":0.14559721011333915},2402.1002615518746,null,0,0,0,2]
[null,{"$f":"Summary!B35","v":28},{"$f":"Summary!C35","v":89},{"$f":"Summary!D35","v":88},{"$f":"Summary!E35","v":2051},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E35=0, \"\", 'AA_Details_T-R'!AO35 / 'AA_Details_T-R'!E35), IF(('AA_Details_R-T'!E35)=0, \"\", 'AA_Details_R-T'!BM35 / 'AA_Details_R-T'!E35))","v":0.28588272785213514},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E35=0, \"\", 'AA_Details_T-R'!AQ35 / 'AA_Details_T-R'!E35), IF( 'AA_Details_R-T'!E35=0, \"\", 'AA_Details_R-T'!BO35 / 'AA_Details_R-T'!E35))","v":0.71411727214786491},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O35+'AA_Details_T-R'!Q35)=0, \"\", ('AA_Details_T-R'!AW35+'AA_Details_T-R'!BE35) / ('AA_Details_T-R'!O35+'AA_Details_T-R'!Q35)), IF( ('AA_Details_R-T'!O35+'AA_Details_R-T'!Q35)=0, \"\", ('AA_Details_R-T'!AO35+'AA_Details_R-T'!AW35) / ('AA_Details_R-T'!O35+'AA_Details_R-T'!Q35)))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O35+'AA_Details_T-R'!Q35)=0, \"\", ('AA_Details_T-R'!AY35+'AA_Details_T-R'!BG35) / ('AA_Details_T-R'!O35+'AA_Details_T-R'!Q35)), IF( ('AA_Details_R-T'!O35+'AA_Details_R-T'!Q35)=0, \"\", ('AA_Details_R-T'!AQ35+'AA_Details_R-T'!AY35) / ('AA_Details_R-T'!O35+'AA_Details_R-T'!Q35)))","v":0.7},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S35=0, \"\", 'AA_Details_T-R'!BM35 / 'AA_Details_T-R'!S35), IF( 'AA_Details_R-T'!S35=0, \"\", 'AA_Details_R-T'!BE35 / 'AA_Details_R-T'!S35))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S35=0, \"\", 'AA_Details_T-R'!BO35 / 'AA_Details_T-R'!S35), IF( 'AA_Details_R-T'!S35=0, \"\", 'AA_Details_R-T'!BG35 / 'AA_Details_R-T'!S35))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G35:'AA_Details_T-R'!N35)=0, \"\", ('AA_Details_T-R'!BU35+'AA_Details_T-R'!CC35+'AA_Details_T-R'!CK35+'AA_Details_T-R'!CS35) / SUM('AA_Details_T-R'!G35:'AA_Details_T-R'!N35)), IF( SUM('AA_Details_R-T'!G35:'AA_Details_R-T'!N35)=0, \"\", ('AA_Details_R-T'!BU35+'AA_Details_R-T'!CC35+'AA_Details_R-T'!CK35+'AA_Details_R-T'!CS35) / SUM('AA_Details_R-T'!G35:'AA_Details_R-T'!N35)))","v":0.32322046336093929},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G35:N35)=0, \"\", ('AA_Details_T-R'!BW35+'AA_Details_T-R'!CE35+'AA_Details_T-R'!CM35+'AA_Details_T-R'!CU35) / SUM('AA_Details_T-R'!G35:'AA_Details_T-R'!N35)), IF( SUM('AA_Details_R-T'!G35:N35)=0, \"\", ('AA_Details_R-T'!BW35+'AA_Details_R-T'!CE35+'AA_Details_R-T'!CM35+'AA_Details_R-T'!CU35) / SUM('AA_Details_R-T'!G35:'AA_Details_R-T'!N35)))","v":0.67677953663906065},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V35=0, \"\", 'AA_Details_T-R'!AB35/'AA_Details_T-R'!V35), IF('AA_Details_R-T'!V35=0, \"\", 'AA_Details_R-T'!AB35/'AA_Details_R-T'!V35))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V35)=0, \"\", ('AA_Details_T-R'!V35-'AA_Details_T-R'!AB35)/'AA_Details_T-R'!V35), IF( ('AA_Details_R-T'!V35)=0, \"\", ('AA_Details_R-T'!V35-'AA_Details_R-T'!AB35)/'AA_Details_R-T'!V35))","v":0.7},{"$f":"Summary!F35","v":1569},{"$f":"Summary!M35","v":65},{"$f":"SUM(Summary!R35:V35)","v":78},{"$f":"(Summary!AP35+Summary!AW35+Summary!BB35+Summary!BF35) + (Summary!AT35-Summary!AU35+Summary!AV35-Summary!AZ35+Summary!BA35+Summary!BE35+Summary!BI35 -Summary!BL35 +Summary!BM35+Summary!BN35+Summary!BO35+Summary!BR35 -Summary!BS35 - SUM(Summary!AA35:AD35) )","v":75},{"$f":"-Summary!Y35 - IF(IRMAA_Incl=\"y\", U38, 0)","v":-143},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!AG$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z35","v":-25},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E38, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-16.8},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E38, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-0.6},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E38, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E38, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E38, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-7.6},{"$f":"Details!AG$216","v":0.22},{"$f":"Summary!F36","v":1619},{"$f":"Summary!I35","v":18},{"$f":"Summary!P35","v":1},{"$f":"Summary!BL35+Summary!BM35-Summary!BN35-Summary!BO35","v":0},{"$f":"Summary!I36","v":19},{"$f":"Summary!J35","v":0},{"$f":"Summary!AQ35","v":0},{"$f":"Summary!Q35","v":0},{"$f":"-Summary!BR35","v":0},{"$f":"Summary!J36","v":0},{"$f":"Summary!G35+Summary!H35 + Details!AG$107/Sum_Rnd","v":954},{"$f":"-Summary!AQ35","v":0},{"$f":"-(Summary!AP35 + Summary!AW35 + Summary!BB35 + Summary!BF35)","v":-75},{"$f":"Summary!N35+Summary!O35","v":50},{"$f":"(Summary!AT35+Summary!AU35-Summary!AV35 + Summary!AZ35-Summary!BA35-Summary!BE35-Summary!BI35) - Summary!BS35*0","v":0},{"$f":"Summary!G36 + Summary!H36","v":928},{"$f":"Summary!K36","v":2566},null,{"$f":"Details!AG$215","v":0.14658803706823925},2429.9663016006739,null,0,0,0,1]
[null,{"$f":"Summary!B36","v":29},{"$f":"Summary!C36","v":90},{"$f":"Summary!D36","v":89},{"$f":"Summary!E36","v":2052},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E36=0, \"\", 'AA_Details_T-R'!AO36 / 'AA_Details_T-R'!E36), IF(('AA_Details_R-T'!E36)=0, \"\", 'AA_Details_R-T'!BM36 / 'AA_Details_R-T'!E36))","v":0.28676343421865347},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E36=0, \"\", 'AA_Details_T-R'!AQ36 / 'AA_Details_T-R'!E36), IF( 'AA_Details_R-T'!E36=0, \"\", 'AA_Details_R-T'!BO36 / 'AA_Details_R-T'!E36))","v":0.71323656578134653},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O36+'AA_Details_T-R'!Q36)=0, \"\", ('AA_Details_T-R'!AW36+'AA_Details_T-R'!BE36) / ('AA_Details_T-R'!O36+'AA_Details_T-R'!Q36)), IF( ('AA_Details_R-T'!O36+'AA_Details_R-T'!Q36)=0, \"\", ('AA_Details_R-T'!AO36+'AA_Details_R-T'!AW36) / ('AA_Details_R-T'!O36+'AA_Details_R-T'!Q36)))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O36+'AA_Details_T-R'!Q36)=0, \"\", ('AA_Details_T-R'!AY36+'AA_Details_T-R'!BG36) / ('AA_Details_T-R'!O36+'AA_Details_T-R'!Q36)), IF( ('AA_Details_R-T'!O36+'AA_Details_R-T'!Q36)=0, \"\", ('AA_Details_R-T'!AQ36+'AA_Details_R-T'!AY36) / ('AA_Details_R-T'!O36+'AA_Details_R-T'!Q36)))","v":0.7},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S36=0, \"\", 'AA_Details_T-R'!BM36 / 'AA_Details_T-R'!S36), IF( 'AA_Details_R-T'!S36=0, \"\", 'AA_Details_R-T'!BE36 / 'AA_Details_R-T'!S36))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S36=0, \"\", 'AA_Details_T-R'!BO36 / 'AA_Details_T-R'!S36), IF( 'AA_Details_R-T'!S36=0, \"\", 'AA_Details_R-T'!BG36 / 'AA_Details_R-T'!S36))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G36:'AA_Details_T-R'!N36)=0, \"\", ('AA_Details_T-R'!BU36+'AA_Details_T-R'!CC36+'AA_Details_T-R'!CK36+'AA_Details_T-R'!CS36) / SUM('AA_Details_T-R'!G36:'AA_Details_T-R'!N36)), IF( SUM('AA_Details_R-T'!G36:'AA_Details_R-T'!N36)=0, \"\", ('AA_Details_R-T'!BU36+'AA_Details_R-T'!CC36+'AA_Details_R-T'!CK36+'AA_Details_R-T'!CS36) / SUM('AA_Details_R-T'!G36:'AA_Details_R-T'!N36)))","v":0.32308520952278358},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G36:N36)=0, \"\", ('AA_Details_T-R'!BW36+'AA_Details_T-R'!CE36+'AA_Details_T-R'!CM36+'AA_Details_T-R'!CU36) / SUM('AA_Details_T-R'!G36:'AA_Details_T-R'!N36)), IF( SUM('AA_Details_R-T'!G36:N36)=0, \"\", ('AA_Details_R-T'!BW36+'AA_Details_R-T'!CE36+'AA_Details_R-T'!CM36+'AA_Details_R-T'!CU36) / SUM('AA_Details_R-T'!G36:'AA_Details_R-T'!N36)))","v":0.67691479047721637},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V36=0, \"\", 'AA_Details_T-R'!AB36/'AA_Details_T-R'!V36), IF('AA_Details_R-T'!V36=0, \"\", 'AA_Details_R-T'!AB36/'AA_Details_R-T'!V36))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V36)=0, \"\", ('AA_Details_T-R'!V36-'AA_Details_T-R'!AB36)/'AA_Details_T-R'!V36), IF( ('AA_Details_R-T'!V36)=0, \"\", ('AA_Details_R-T'!V36-'AA_Details_R-T'!AB36)/'AA_Details_R-T'!V36))","v":0.7},{"$f":"Summary!F36","v":1619},{"$f":"Summary!M36","v":67},{"$f":"SUM(Summary!R36:V36)","v":79},{"$f":"(Summary!AP36+Summary!AW36+Summary!BB36+Summary!BF36) + (Summary!AT36-Summary!AU36+Summary!AV36-Summary!AZ36+Summary!BA36+Summary!BE36+Summary!BI36 -Summary!BL36 +Summary!BM36+Summary!BN36+Summary!BO36+Summary!BR36 -Summary!BS36 - SUM(Summary!AA36:AD36) )","v":77},{"$f":"-Summary!Y36 - IF(IRMAA_Incl=\"y\", U39, 0)","v":-146},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!AH$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z36","v":-25},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E39, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-17},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E39, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-0.6},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E39, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E39, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E39, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-7.8},{"$f":"Details!AH$216","v":0.22},{"$f":"Summary!F37","v":1670},{"$f":"Summary!I36","v":19},{"$f":"Summary!P36","v":1},{"$f":"Summary!BL36+Summary!BM36-Summary!BN36-Summary!BO36","v":0},{"$f":"Summary!I37","v":20},{"$f":"Summary!J36","v":0},{"$f":"Summary!AQ36","v":0},{"$f":"Summary!Q36","v":0},{"$f":"-Summary!BR36","v":0},{"$f":"Summary!J37","v":0},{"$f":"Summary!G36+Summary!H36 + Details!AH$107/Sum_Rnd","v":928},{"$f":"-Summary!AQ36","v":0},{"$f":"-(Summary!AP36 + Summary!AW36 + Summary!BB36 + Summary!BF36)","v":-77},{"$f":"Summary!N36+Summary!O36","v":48},{"$f":"(Summary!AT36+Summary!AU36-Summary!AV36 + Summary!AZ36-Summary!BA36-Summary!BE36-Summary!BI36) - Summary!BS36*0","v":0},{"$f":"Summary!G37 + Summary!H37","v":900},{"$f":"Summary!K37","v":2590},null,{"$f":"Details!AH$215","v":0.14581607290803644},2458.7655343827673,null,1,0,0,-1]
[null,{"$f":"Summary!B37","v":30},{"$f":"Summary!C37","v":91},{"$f":"Summary!D37","v":90},{"$f":"Summary!E37","v":2053},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E37=0, \"\", 'AA_Details_T-R'!AO37 / 'AA_Details_T-R'!E37), IF(('AA_Details_R-T'!E37)=0, \"\", 'AA_Details_R-T'!BM37 / 'AA_Details_R-T'!E37))","v":0.28761599712626473},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E37=0, \"\", 'AA_Details_T-R'!AQ37 / 'AA_Details_T-R'!E37), IF( 'AA_Details_R-T'!E37=0, \"\", 'AA_Details_R-T'!BO37 / 'AA_Details_R-T'!E37))","v":0.71238400287373527},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O37+'AA_Details_T-R'!Q37)=0, \"\", ('AA_Details_T-R'!AW37+'AA_Details_T-R'!BE37) / ('AA_Details_T-R'!O37+'AA_Details_T-R'!Q37)), IF( ('AA_Details_R-T'!O37+'AA_Details_R-T'!Q37)=0, \"\", ('AA_Details_R-T'!AO37+'AA_Details_R-T'!AW37) / ('AA_Details_R-T'!O37+'AA_Details_R-T'!Q37)))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O37+'AA_Details_T-R'!Q37)=0, \"\", ('AA_Details_T-R'!AY37+'AA_Details_T-R'!BG37) / ('AA_Details_T-R'!O37+'AA_Details_T-R'!Q37)), IF( ('AA_Details_R-T'!O37+'AA_Details_R-T'!Q37)=0, \"\", ('AA_Details_R-T'!AQ37+'AA_Details_R-T'!AY37) / ('AA_Details_R-T'!O37+'AA_Details_R-T'!Q37)))","v":0.7},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S37=0, \"\", 'AA_Details_T-R'!BM37 / 'AA_Details_T-R'!S37), IF( 'AA_Details_R-T'!S37=0, \"\", 'AA_Details_R-T'!BE37 / 'AA_Details_R-T'!S37))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S37=0, \"\", 'AA_Details_T-R'!BO37 / 'AA_Details_T-R'!S37), IF( 'AA_Details_R-T'!S37=0, \"\", 'AA_Details_R-T'!BG37 / 'AA_Details_R-T'!S37))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G37:'AA_Details_T-R'!N37)=0, \"\", ('AA_Details_T-R'!BU37+'AA_Details_T-R'!CC37+'AA_Details_T-R'!CK37+'AA_Details_T-R'!CS37) / SUM('AA_Details_T-R'!G37:'AA_Details_T-R'!N37)), IF( SUM('AA_Details_R-T'!G37:'AA_Details_R-T'!N37)=0, \"\", ('AA_Details_R-T'!BU37+'AA_Details_R-T'!CC37+'AA_Details_R-T'!CK37+'AA_Details_R-T'!CS37) / SUM('AA_Details_R-T'!G37:'AA_Details_R-T'!N37)))","v":0.32297822706065321},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G37:N37)=0, \"\", ('AA_Details_T-R'!BW37+'AA_Details_T-R'!CE37+'AA_Details_T-R'!CM37+'AA_Details_T-R'!CU37) / SUM('AA_Details_T-R'!G37:'AA_Details_T-R'!N37)), IF( SUM('AA_Details_R-T'!G37:N37)=0, \"\", ('AA_Details_R-T'!BW37+'AA_Details_R-T'!CE37+'AA_Details_R-T'!CM37+'AA_Details_R-T'!CU37) / SUM('AA_Details_R-T'!G37:'AA_Details_R-T'!N37)))","v":0.67702177293934684},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V37=0, \"\", 'AA_Details_T-R'!AB37/'AA_Details_T-R'!V37), IF('AA_Details_R-T'!V37=0, \"\", 'AA_Details_R-T'!AB37/'AA_Details_R-T'!V37))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V37)=0, \"\", ('AA_Details_T-R'!V37-'AA_Details_T-R'!AB37)/'AA_Details_T-R'!V37), IF( ('AA_Details_R-T'!V37)=0, \"\", ('AA_Details_R-T'!V37-'AA_Details_R-T'!AB37)/'AA_Details_R-T'!V37))","v":0.7},{"$f":"Summary!F37","v":1670},{"$f":"Summary!M37","v":69},{"$f":"SUM(Summary!R37:V37)","v":81},{"$f":"(Summary!AP37+Summary!AW37+Summary!BB37+Summary!BF37) + (Summary!AT37-Summary!AU37+Summary!AV37-Summary!AZ37+Summary!BA37+Summary!BE37+Summary!BI37 -Summary!BL37 +Summary!BM37+Summary!BN37+Summary!BO37+Summary!BR37 -Summary!BS37 - SUM(Summary!AA37:AD37) )","v":76},{"$f":"-Summary!Y37 - IF(IRMAA_Incl=\"y\", U40, 0)","v":-149},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!AI$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z37","v":-25},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E40, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-17},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E40, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-0.7},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E40, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E40, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E40, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":-7.7},{"$f":"Details!AI$216","v":0.22},{"$f":"Summary!F38","v":0},{"$f":"Summary!I37","v":20},{"$f":"Summary!P37","v":1},{"$f":"Summary!BL37+Summary!BM37-Summary!BN37-Summary!BO37","v":0},{"$f":"Summary!I38","v":0},{"$f":"Summary!J37","v":0},{"$f":"Summary!AQ37","v":0},{"$f":"Summary!Q37","v":0},{"$f":"-Summary!BR37","v":0},{"$f":"Summary!J38","v":0},{"$f":"Summary!G37+Summary!H37 + Details!AI$107/Sum_Rnd","v":900},{"$f":"-Summary!AQ37","v":0},{"$f":"-(Summary!AP37 + Summary!AW37 + Summary!BB37 + Summary!BF37)","v":-76},{"$f":"Summary!N37+Summary!O37","v":47},{"$f":"(Summary!AT37+Summary!AU37-Summary!AV37 + Summary!AZ37-Summary!BA37-Summary!BE37-Summary!BI37) - Summary!BS37*0","v":0},{"$f":"Summary!G38 + Summary!H38","v":0},{"$f":"Summary!K38","v":0},null,{"$f":"Details!AI$215","v":0.14603960396039603},0,null,1722,21,0,871]
[null,{"$f":"Summary!B38","v":31},{"$f":"Summary!C38","v":92},{"$f":"Summary!D38","v":91},{"$f":"Summary!E38","v":2054},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E38=0, \"\", 'AA_Details_T-R'!AO38 / 'AA_Details_T-R'!E38), IF(('AA_Details_R-T'!E38)=0, \"\", 'AA_Details_R-T'!BM38 / 'AA_Details_R-T'!E38))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E38=0, \"\", 'AA_Details_T-R'!AQ38 / 'AA_Details_T-R'!E38), IF( 'AA_Details_R-T'!E38=0, \"\", 'AA_Details_R-T'!BO38 / 'AA_Details_R-T'!E38))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O38+'AA_Details_T-R'!Q38)=0, \"\", ('AA_Details_T-R'!AW38+'AA_Details_T-R'!BE38) / ('AA_Details_T-R'!O38+'AA_Details_T-R'!Q38)), IF( ('AA_Details_R-T'!O38+'AA_Details_R-T'!Q38)=0, \"\", ('AA_Details_R-T'!AO38+'AA_Details_R-T'!AW38) / ('AA_Details_R-T'!O38+'AA_Details_R-T'!Q38)))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O38+'AA_Details_T-R'!Q38)=0, \"\", ('AA_Details_T-R'!AY38+'AA_Details_T-R'!BG38) / ('AA_Details_T-R'!O38+'AA_Details_T-R'!Q38)), IF( ('AA_Details_R-T'!O38+'AA_Details_R-T'!Q38)=0, \"\", ('AA_Details_R-T'!AQ38+'AA_Details_R-T'!AY38) / ('AA_Details_R-T'!O38+'AA_Details_R-T'!Q38)))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S38=0, \"\", 'AA_Details_T-R'!BM38 / 'AA_Details_T-R'!S38), IF( 'AA_Details_R-T'!S38=0, \"\", 'AA_Details_R-T'!BE38 / 'AA_Details_R-T'!S38))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S38=0, \"\", 'AA_Details_T-R'!BO38 / 'AA_Details_T-R'!S38), IF( 'AA_Details_R-T'!S38=0, \"\", 'AA_Details_R-T'!BG38 / 'AA_Details_R-T'!S38))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G38:'AA_Details_T-R'!N38)=0, \"\", ('AA_Details_T-R'!BU38+'AA_Details_T-R'!CC38+'AA_Details_T-R'!CK38+'AA_Details_T-R'!CS38) / SUM('AA_Details_T-R'!G38:'AA_Details_T-R'!N38)), IF( SUM('AA_Details_R-T'!G38:'AA_Details_R-T'!N38)=0, \"\", ('AA_Details_R-T'!BU38+'AA_Details_R-T'!CC38+'AA_Details_R-T'!CK38+'AA_Details_R-T'!CS38) / SUM('AA_Details_R-T'!G38:'AA_Details_R-T'!N38)))","v":""},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G38:N38)=0, \"\", ('AA_Details_T-R'!BW38+'AA_Details_T-R'!CE38+'AA_Details_T-R'!CM38+'AA_Details_T-R'!CU38) / SUM('AA_Details_T-R'!G38:'AA_Details_T-R'!N38)), IF( SUM('AA_Details_R-T'!G38:N38)=0, \"\", ('AA_Details_R-T'!BW38+'AA_Details_R-T'!CE38+'AA_Details_R-T'!CM38+'AA_Details_R-T'!CU38) / SUM('AA_Details_R-T'!G38:'AA_Details_R-T'!N38)))","v":""},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V38=0, \"\", 'AA_Details_T-R'!AB38/'AA_Details_T-R'!V38), IF('AA_Details_R-T'!V38=0, \"\", 'AA_Details_R-T'!AB38/'AA_Details_R-T'!V38))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V38)=0, \"\", ('AA_Details_T-R'!V38-'AA_Details_T-R'!AB38)/'AA_Details_T-R'!V38), IF( ('AA_Details_R-T'!V38)=0, \"\", ('AA_Details_R-T'!V38-'AA_Details_R-T'!AB38)/'AA_Details_R-T'!V38))","v":""},{"$f":"Summary!F38","v":0},{"$f":"Summary!M38","v":0},{"$f":"SUM(Summary!R38:V38)","v":0},{"$f":"(Summary!AP38+Summary!AW38+Summary!BB38+Summary!BF38) + (Summary!AT38-Summary!AU38+Summary!AV38-Summary!AZ38+Summary!BA38+Summary!BE38+Summary!BI38 -Summary!BL38 +Summary!BM38+Summary!BN38+Summary!BO38+Summary!BR38 -Summary!BS38 - SUM(Summary!AA38:AD38) )","v":0},{"$f":"-Summary!Y38 - IF(IRMAA_Incl=\"y\", U41, 0)","v":0},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!AJ$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z38","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E41, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E41, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E41, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E41, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E41, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"Details!AJ$216","v":0},{"$f":"Summary!F39","v":0},{"$f":"Summary!I38","v":0},{"$f":"Summary!P38","v":0},{"$f":"Summary!BL38+Summary!BM38-Summary!BN38-Summary!BO38","v":0},{"$f":"Summary!I39","v":0},{"$f":"Summary!J38","v":0},{"$f":"Summary!AQ38","v":0},{"$f":"Summary!Q38","v":0},{"$f":"-Summary!BR38","v":0},{"$f":"Summary!J39","v":0},{"$f":"Summary!G38+Summary!H38 + Details!AJ$107/Sum_Rnd","v":0},{"$f":"-Summary!AQ38","v":0},{"$f":"-(Summary!AP38 + Summary!AW38 + Summary!BB38 + Summary!BF38)","v":0},{"$f":"Summary!N38+Summary!O38","v":0},{"$f":"(Summary!AT38+Summary!AU38-Summary!AV38 + Summary!AZ38-Summary!BA38-Summary!BE38-Summary!BI38) - Summary!BS38*0","v":0},{"$f":"Summary!G39 + Summary!H39","v":0},{"$f":"Summary!K39","v":0},null,{"$f":"Details!AJ$215","v":0},0,null,0,0,0,0]
[null,{"$f":"Summary!B39","v":32},{"$f":"Summary!C39","v":93},{"$f":"Summary!D39","v":92},{"$f":"Summary!E39","v":2055},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E39=0, \"\", 'AA_Details_T-R'!AO39 / 'AA_Details_T-R'!E39), IF(('AA_Details_R-T'!E39)=0, \"\", 'AA_Details_R-T'!BM39 / 'AA_Details_R-T'!E39))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E39=0, \"\", 'AA_Details_T-R'!AQ39 / 'AA_Details_T-R'!E39), IF( 'AA_Details_R-T'!E39=0, \"\", 'AA_Details_R-T'!BO39 / 'AA_Details_R-T'!E39))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O39+'AA_Details_T-R'!Q39)=0, \"\", ('AA_Details_T-R'!AW39+'AA_Details_T-R'!BE39) / ('AA_Details_T-R'!O39+'AA_Details_T-R'!Q39)), IF( ('AA_Details_R-T'!O39+'AA_Details_R-T'!Q39)=0, \"\", ('AA_Details_R-T'!AO39+'AA_Details_R-T'!AW39) / ('AA_Details_R-T'!O39+'AA_Details_R-T'!Q39)))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O39+'AA_Details_T-R'!Q39)=0, \"\", ('AA_Details_T-R'!AY39+'AA_Details_T-R'!BG39) / ('AA_Details_T-R'!O39+'AA_Details_T-R'!Q39)), IF( ('AA_Details_R-T'!O39+'AA_Details_R-T'!Q39)=0, \"\", ('AA_Details_R-T'!AQ39+'AA_Details_R-T'!AY39) / ('AA_Details_R-T'!O39+'AA_Details_R-T'!Q39)))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S39=0, \"\", 'AA_Details_T-R'!BM39 / 'AA_Details_T-R'!S39), IF( 'AA_Details_R-T'!S39=0, \"\", 'AA_Details_R-T'!BE39 / 'AA_Details_R-T'!S39))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S39=0, \"\", 'AA_Details_T-R'!BO39 / 'AA_Details_T-R'!S39), IF( 'AA_Details_R-T'!S39=0, \"\", 'AA_Details_R-T'!BG39 / 'AA_Details_R-T'!S39))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G39:'AA_Details_T-R'!N39)=0, \"\", ('AA_Details_T-R'!BU39+'AA_Details_T-R'!CC39+'AA_Details_T-R'!CK39+'AA_Details_T-R'!CS39) / SUM('AA_Details_T-R'!G39:'AA_Details_T-R'!N39)), IF( SUM('AA_Details_R-T'!G39:'AA_Details_R-T'!N39)=0, \"\", ('AA_Details_R-T'!BU39+'AA_Details_R-T'!CC39+'AA_Details_R-T'!CK39+'AA_Details_R-T'!CS39) / SUM('AA_Details_R-T'!G39:'AA_Details_R-T'!N39)))","v":""},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G39:N39)=0, \"\", ('AA_Details_T-R'!BW39+'AA_Details_T-R'!CE39+'AA_Details_T-R'!CM39+'AA_Details_T-R'!CU39) / SUM('AA_Details_T-R'!G39:'AA_Details_T-R'!N39)), IF( SUM('AA_Details_R-T'!G39:N39)=0, \"\", ('AA_Details_R-T'!BW39+'AA_Details_R-T'!CE39+'AA_Details_R-T'!CM39+'AA_Details_R-T'!CU39) / SUM('AA_Details_R-T'!G39:'AA_Details_R-T'!N39)))","v":""},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V39=0, \"\", 'AA_Details_T-R'!AB39/'AA_Details_T-R'!V39), IF('AA_Details_R-T'!V39=0, \"\", 'AA_Details_R-T'!AB39/'AA_Details_R-T'!V39))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V39)=0, \"\", ('AA_Details_T-R'!V39-'AA_Details_T-R'!AB39)/'AA_Details_T-R'!V39), IF( ('AA_Details_R-T'!V39)=0, \"\", ('AA_Details_R-T'!V39-'AA_Details_R-T'!AB39)/'AA_Details_R-T'!V39))","v":""},{"$f":"Summary!F39","v":0},{"$f":"Summary!M39","v":0},{"$f":"SUM(Summary!R39:V39)","v":0},{"$f":"(Summary!AP39+Summary!AW39+Summary!BB39+Summary!BF39) + (Summary!AT39-Summary!AU39+Summary!AV39-Summary!AZ39+Summary!BA39+Summary!BE39+Summary!BI39 -Summary!BL39 +Summary!BM39+Summary!BN39+Summary!BO39+Summary!BR39 -Summary!BS39 - SUM(Summary!AA39:AD39) )","v":0},{"$f":"-Summary!Y39 - IF(IRMAA_Incl=\"y\", U42, 0)","v":0},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!AK$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z39","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E42, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E42, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E42, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E42, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E42, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"Details!AK$216","v":0},{"$f":"Summary!F40","v":0},{"$f":"Summary!I39","v":0},{"$f":"Summary!P39","v":0},{"$f":"Summary!BL39+Summary!BM39-Summary!BN39-Summary!BO39","v":0},{"$f":"Summary!I40","v":0},{"$f":"Summary!J39","v":0},{"$f":"Summary!AQ39","v":0},{"$f":"Summary!Q39","v":0},{"$f":"-Summary!BR39","v":0},{"$f":"Summary!J40","v":0},{"$f":"Summary!G39+Summary!H39 + Details!AK$107/Sum_Rnd","v":0},{"$f":"-Summary!AQ39","v":0},{"$f":"-(Summary!AP39 + Summary!AW39 + Summary!BB39 + Summary!BF39)","v":0},{"$f":"Summary!N39+Summary!O39","v":0},{"$f":"(Summary!AT39+Summary!AU39-Summary!AV39 + Summary!AZ39-Summary!BA39-Summary!BE39-Summary!BI39) - Summary!BS39*0","v":0},{"$f":"Summary!G40 + Summary!H40","v":0},{"$f":"Summary!K40","v":0},null,{"$f":"Details!AK$215","v":0},0,null,0,0,0,0]
[null,{"$f":"Summary!B40","v":33},{"$f":"Summary!C40","v":94},{"$f":"Summary!D40","v":93},{"$f":"Summary!E40","v":2056},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E40=0, \"\", 'AA_Details_T-R'!AO40 / 'AA_Details_T-R'!E40), IF(('AA_Details_R-T'!E40)=0, \"\", 'AA_Details_R-T'!BM40 / 'AA_Details_R-T'!E40))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E40=0, \"\", 'AA_Details_T-R'!AQ40 / 'AA_Details_T-R'!E40), IF( 'AA_Details_R-T'!E40=0, \"\", 'AA_Details_R-T'!BO40 / 'AA_Details_R-T'!E40))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O40+'AA_Details_T-R'!Q40)=0, \"\", ('AA_Details_T-R'!AW40+'AA_Details_T-R'!BE40) / ('AA_Details_T-R'!O40+'AA_Details_T-R'!Q40)), IF( ('AA_Details_R-T'!O40+'AA_Details_R-T'!Q40)=0, \"\", ('AA_Details_R-T'!AO40+'AA_Details_R-T'!AW40) / ('AA_Details_R-T'!O40+'AA_Details_R-T'!Q40)))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O40+'AA_Details_T-R'!Q40)=0, \"\", ('AA_Details_T-R'!AY40+'AA_Details_T-R'!BG40) / ('AA_Details_T-R'!O40+'AA_Details_T-R'!Q40)), IF( ('AA_Details_R-T'!O40+'AA_Details_R-T'!Q40)=0, \"\", ('AA_Details_R-T'!AQ40+'AA_Details_R-T'!AY40) / ('AA_Details_R-T'!O40+'AA_Details_R-T'!Q40)))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S40=0, \"\", 'AA_Details_T-R'!BM40 / 'AA_Details_T-R'!S40), IF( 'AA_Details_R-T'!S40=0, \"\", 'AA_Details_R-T'!BE40 / 'AA_Details_R-T'!S40))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S40=0, \"\", 'AA_Details_T-R'!BO40 / 'AA_Details_T-R'!S40), IF( 'AA_Details_R-T'!S40=0, \"\", 'AA_Details_R-T'!BG40 / 'AA_Details_R-T'!S40))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G40:'AA_Details_T-R'!N40)=0, \"\", ('AA_Details_T-R'!BU40+'AA_Details_T-R'!CC40+'AA_Details_T-R'!CK40+'AA_Details_T-R'!CS40) / SUM('AA_Details_T-R'!G40:'AA_Details_T-R'!N40)), IF( SUM('AA_Details_R-T'!G40:'AA_Details_R-T'!N40)=0, \"\", ('AA_Details_R-T'!BU40+'AA_Details_R-T'!CC40+'AA_Details_R-T'!CK40+'AA_Details_R-T'!CS40) / SUM('AA_Details_R-T'!G40:'AA_Details_R-T'!N40)))","v":""},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G40:N40)=0, \"\", ('AA_Details_T-R'!BW40+'AA_Details_T-R'!CE40+'AA_Details_T-R'!CM40+'AA_Details_T-R'!CU40) / SUM('AA_Details_T-R'!G40:'AA_Details_T-R'!N40)), IF( SUM('AA_Details_R-T'!G40:N40)=0, \"\", ('AA_Details_R-T'!BW40+'AA_Details_R-T'!CE40+'AA_Details_R-T'!CM40+'AA_Details_R-T'!CU40) / SUM('AA_Details_R-T'!G40:'AA_Details_R-T'!N40)))","v":""},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V40=0, \"\", 'AA_Details_T-R'!AB40/'AA_Details_T-R'!V40), IF('AA_Details_R-T'!V40=0, \"\", 'AA_Details_R-T'!AB40/'AA_Details_R-T'!V40))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V40)=0, \"\", ('AA_Details_T-R'!V40-'AA_Details_T-R'!AB40)/'AA_Details_T-R'!V40), IF( ('AA_Details_R-T'!V40)=0, \"\", ('AA_Details_R-T'!V40-'AA_Details_R-T'!AB40)/'AA_Details_R-T'!V40))","v":""},{"$f":"Summary!F40","v":0},{"$f":"Summary!M40","v":0},{"$f":"SUM(Summary!R40:V40)","v":0},{"$f":"(Summary!AP40+Summary!AW40+Summary!BB40+Summary!BF40) + (Summary!AT40-Summary!AU40+Summary!AV40-Summary!AZ40+Summary!BA40+Summary!BE40+Summary!BI40 -Summary!BL40 +Summary!BM40+Summary!BN40+Summary!BO40+Summary!BR40 -Summary!BS40 - SUM(Summary!AA40:AD40) )","v":0},{"$f":"-Summary!Y40 - IF(IRMAA_Incl=\"y\", U43, 0)","v":0},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!AL$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z40","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E43, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E43, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E43, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E43, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E43, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"Details!AL$216","v":0},{"$f":"Summary!F41","v":0},{"$f":"Summary!I40","v":0},{"$f":"Summary!P40","v":0},{"$f":"Summary!BL40+Summary!BM40-Summary!BN40-Summary!BO40","v":0},{"$f":"Summary!I41","v":0},{"$f":"Summary!J40","v":0},{"$f":"Summary!AQ40","v":0},{"$f":"Summary!Q40","v":0},{"$f":"-Summary!BR40","v":0},{"$f":"Summary!J41","v":0},{"$f":"Summary!G40+Summary!H40 + Details!AL$107/Sum_Rnd","v":0},{"$f":"-Summary!AQ40","v":0},{"$f":"-(Summary!AP40 + Summary!AW40 + Summary!BB40 + Summary!BF40)","v":0},{"$f":"Summary!N40+Summary!O40","v":0},{"$f":"(Summary!AT40+Summary!AU40-Summary!AV40 + Summary!AZ40-Summary!BA40-Summary!BE40-Summary!BI40) - Summary!BS40*0","v":0},{"$f":"Summary!G41 + Summary!H41","v":0},{"$f":"Summary!K41","v":0},null,{"$f":"Details!AL$215","v":0},0,null,0,0,0,0]
[null,{"$f":"Summary!B41","v":34},{"$f":"Summary!C41","v":95},{"$f":"Summary!D41","v":94},{"$f":"Summary!E41","v":2057},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E41=0, \"\", 'AA_Details_T-R'!AO41 / 'AA_Details_T-R'!E41), IF(('AA_Details_R-T'!E41)=0, \"\", 'AA_Details_R-T'!BM41 / 'AA_Details_R-T'!E41))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E41=0, \"\", 'AA_Details_T-R'!AQ41 / 'AA_Details_T-R'!E41), IF( 'AA_Details_R-T'!E41=0, \"\", 'AA_Details_R-T'!BO41 / 'AA_Details_R-T'!E41))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O41+'AA_Details_T-R'!Q41)=0, \"\", ('AA_Details_T-R'!AW41+'AA_Details_T-R'!BE41) / ('AA_Details_T-R'!O41+'AA_Details_T-R'!Q41)), IF( ('AA_Details_R-T'!O41+'AA_Details_R-T'!Q41)=0, \"\", ('AA_Details_R-T'!AO41+'AA_Details_R-T'!AW41) / ('AA_Details_R-T'!O41+'AA_Details_R-T'!Q41)))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O41+'AA_Details_T-R'!Q41)=0, \"\", ('AA_Details_T-R'!AY41+'AA_Details_T-R'!BG41) / ('AA_Details_T-R'!O41+'AA_Details_T-R'!Q41)), IF( ('AA_Details_R-T'!O41+'AA_Details_R-T'!Q41)=0, \"\", ('AA_Details_R-T'!AQ41+'AA_Details_R-T'!AY41) / ('AA_Details_R-T'!O41+'AA_Details_R-T'!Q41)))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S41=0, \"\", 'AA_Details_T-R'!BM41 / 'AA_Details_T-R'!S41), IF( 'AA_Details_R-T'!S41=0, \"\", 'AA_Details_R-T'!BE41 / 'AA_Details_R-T'!S41))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S41=0, \"\", 'AA_Details_T-R'!BO41 / 'AA_Details_T-R'!S41), IF( 'AA_Details_R-T'!S41=0, \"\", 'AA_Details_R-T'!BG41 / 'AA_Details_R-T'!S41))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G41:'AA_Details_T-R'!N41)=0, \"\", ('AA_Details_T-R'!BU41+'AA_Details_T-R'!CC41+'AA_Details_T-R'!CK41+'AA_Details_T-R'!CS41) / SUM('AA_Details_T-R'!G41:'AA_Details_T-R'!N41)), IF( SUM('AA_Details_R-T'!G41:'AA_Details_R-T'!N41)=0, \"\", ('AA_Details_R-T'!BU41+'AA_Details_R-T'!CC41+'AA_Details_R-T'!CK41+'AA_Details_R-T'!CS41) / SUM('AA_Details_R-T'!G41:'AA_Details_R-T'!N41)))","v":""},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G41:N41)=0, \"\", ('AA_Details_T-R'!BW41+'AA_Details_T-R'!CE41+'AA_Details_T-R'!CM41+'AA_Details_T-R'!CU41) / SUM('AA_Details_T-R'!G41:'AA_Details_T-R'!N41)), IF( SUM('AA_Details_R-T'!G41:N41)=0, \"\", ('AA_Details_R-T'!BW41+'AA_Details_R-T'!CE41+'AA_Details_R-T'!CM41+'AA_Details_R-T'!CU41) / SUM('AA_Details_R-T'!G41:'AA_Details_R-T'!N41)))","v":""},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V41=0, \"\", 'AA_Details_T-R'!AB41/'AA_Details_T-R'!V41), IF('AA_Details_R-T'!V41=0, \"\", 'AA_Details_R-T'!AB41/'AA_Details_R-T'!V41))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V41)=0, \"\", ('AA_Details_T-R'!V41-'AA_Details_T-R'!AB41)/'AA_Details_T-R'!V41), IF( ('AA_Details_R-T'!V41)=0, \"\", ('AA_Details_R-T'!V41-'AA_Details_R-T'!AB41)/'AA_Details_R-T'!V41))","v":""},{"$f":"Summary!F41","v":0},{"$f":"Summary!M41","v":0},{"$f":"SUM(Summary!R41:V41)","v":0},{"$f":"(Summary!AP41+Summary!AW41+Summary!BB41+Summary!BF41) + (Summary!AT41-Summary!AU41+Summary!AV41-Summary!AZ41+Summary!BA41+Summary!BE41+Summary!BI41 -Summary!BL41 +Summary!BM41+Summary!BN41+Summary!BO41+Summary!BR41 -Summary!BS41 - SUM(Summary!AA41:AD41) )","v":0},{"$f":"-Summary!Y41 - IF(IRMAA_Incl=\"y\", U44, 0)","v":0},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!AM$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z41","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E44, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E44, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E44, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E44, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E44, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"Details!AM$216","v":0},{"$f":"Summary!F42","v":0},{"$f":"Summary!I41","v":0},{"$f":"Summary!P41","v":0},{"$f":"Summary!BL41+Summary!BM41-Summary!BN41-Summary!BO41","v":0},{"$f":"Summary!I42","v":0},{"$f":"Summary!J41","v":0},{"$f":"Summary!AQ41","v":0},{"$f":"Summary!Q41","v":0},{"$f":"-Summary!BR41","v":0},{"$f":"Summary!J42","v":0},{"$f":"Summary!G41+Summary!H41 + Details!AM$107/Sum_Rnd","v":0},{"$f":"-Summary!AQ41","v":0},{"$f":"-(Summary!AP41 + Summary!AW41 + Summary!BB41 + Summary!BF41)","v":0},{"$f":"Summary!N41+Summary!O41","v":0},{"$f":"(Summary!AT41+Summary!AU41-Summary!AV41 + Summary!AZ41-Summary!BA41-Summary!BE41-Summary!BI41) - Summary!BS41*0","v":0},{"$f":"Summary!G42 + Summary!H42","v":0},{"$f":"Summary!K42","v":0},null,{"$f":"Details!AM$215","v":0},0,null,0,0,0,0]
[null,{"$f":"Summary!B42","v":35},{"$f":"Summary!C42","v":96},{"$f":"Summary!D42","v":95},{"$f":"Summary!E42","v":2058},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E42=0, \"\", 'AA_Details_T-R'!AO42 / 'AA_Details_T-R'!E42), IF(('AA_Details_R-T'!E42)=0, \"\", 'AA_Details_R-T'!BM42 / 'AA_Details_R-T'!E42))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E42=0, \"\", 'AA_Details_T-R'!AQ42 / 'AA_Details_T-R'!E42), IF( 'AA_Details_R-T'!E42=0, \"\", 'AA_Details_R-T'!BO42 / 'AA_Details_R-T'!E42))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O42+'AA_Details_T-R'!Q42)=0, \"\", ('AA_Details_T-R'!AW42+'AA_Details_T-R'!BE42) / ('AA_Details_T-R'!O42+'AA_Details_T-R'!Q42)), IF( ('AA_Details_R-T'!O42+'AA_Details_R-T'!Q42)=0, \"\", ('AA_Details_R-T'!AO42+'AA_Details_R-T'!AW42) / ('AA_Details_R-T'!O42+'AA_Details_R-T'!Q42)))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O42+'AA_Details_T-R'!Q42)=0, \"\", ('AA_Details_T-R'!AY42+'AA_Details_T-R'!BG42) / ('AA_Details_T-R'!O42+'AA_Details_T-R'!Q42)), IF( ('AA_Details_R-T'!O42+'AA_Details_R-T'!Q42)=0, \"\", ('AA_Details_R-T'!AQ42+'AA_Details_R-T'!AY42) / ('AA_Details_R-T'!O42+'AA_Details_R-T'!Q42)))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S42=0, \"\", 'AA_Details_T-R'!BM42 / 'AA_Details_T-R'!S42), IF( 'AA_Details_R-T'!S42=0, \"\", 'AA_Details_R-T'!BE42 / 'AA_Details_R-T'!S42))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S42=0, \"\", 'AA_Details_T-R'!BO42 / 'AA_Details_T-R'!S42), IF( 'AA_Details_R-T'!S42=0, \"\", 'AA_Details_R-T'!BG42 / 'AA_Details_R-T'!S42))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G42:'AA_Details_T-R'!N42)=0, \"\", ('AA_Details_T-R'!BU42+'AA_Details_T-R'!CC42+'AA_Details_T-R'!CK42+'AA_Details_T-R'!CS42) / SUM('AA_Details_T-R'!G42:'AA_Details_T-R'!N42)), IF( SUM('AA_Details_R-T'!G42:'AA_Details_R-T'!N42)=0, \"\", ('AA_Details_R-T'!BU42+'AA_Details_R-T'!CC42+'AA_Details_R-T'!CK42+'AA_Details_R-T'!CS42) / SUM('AA_Details_R-T'!G42:'AA_Details_R-T'!N42)))","v":""},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G42:N42)=0, \"\", ('AA_Details_T-R'!BW42+'AA_Details_T-R'!CE42+'AA_Details_T-R'!CM42+'AA_Details_T-R'!CU42) / SUM('AA_Details_T-R'!G42:'AA_Details_T-R'!N42)), IF( SUM('AA_Details_R-T'!G42:N42)=0, \"\", ('AA_Details_R-T'!BW42+'AA_Details_R-T'!CE42+'AA_Details_R-T'!CM42+'AA_Details_R-T'!CU42) / SUM('AA_Details_R-T'!G42:'AA_Details_R-T'!N42)))","v":""},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V42=0, \"\", 'AA_Details_T-R'!AB42/'AA_Details_T-R'!V42), IF('AA_Details_R-T'!V42=0, \"\", 'AA_Details_R-T'!AB42/'AA_Details_R-T'!V42))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V42)=0, \"\", ('AA_Details_T-R'!V42-'AA_Details_T-R'!AB42)/'AA_Details_T-R'!V42), IF( ('AA_Details_R-T'!V42)=0, \"\", ('AA_Details_R-T'!V42-'AA_Details_R-T'!AB42)/'AA_Details_R-T'!V42))","v":""},{"$f":"Summary!F42","v":0},{"$f":"Summary!M42","v":0},{"$f":"SUM(Summary!R42:V42)","v":0},{"$f":"(Summary!AP42+Summary!AW42+Summary!BB42+Summary!BF42) + (Summary!AT42-Summary!AU42+Summary!AV42-Summary!AZ42+Summary!BA42+Summary!BE42+Summary!BI42 -Summary!BL42 +Summary!BM42+Summary!BN42+Summary!BO42+Summary!BR42 -Summary!BS42 - SUM(Summary!AA42:AD42) )","v":0},{"$f":"-Summary!Y42 - IF(IRMAA_Incl=\"y\", U45, 0)","v":0},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!AN$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z42","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E45, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E45, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E45, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E45, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E45, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"Details!AN$216","v":0},{"$f":"Summary!F43","v":0},{"$f":"Summary!I42","v":0},{"$f":"Summary!P42","v":0},{"$f":"Summary!BL42+Summary!BM42-Summary!BN42-Summary!BO42","v":0},{"$f":"Summary!I43","v":0},{"$f":"Summary!J42","v":0},{"$f":"Summary!AQ42","v":0},{"$f":"Summary!Q42","v":0},{"$f":"-Summary!BR42","v":0},{"$f":"Summary!J43","v":0},{"$f":"Summary!G42+Summary!H42 + Details!AN$107/Sum_Rnd","v":0},{"$f":"-Summary!AQ42","v":0},{"$f":"-(Summary!AP42 + Summary!AW42 + Summary!BB42 + Summary!BF42)","v":0},{"$f":"Summary!N42+Summary!O42","v":0},{"$f":"(Summary!AT42+Summary!AU42-Summary!AV42 + Summary!AZ42-Summary!BA42-Summary!BE42-Summary!BI42) - Summary!BS42*0","v":0},{"$f":"Summary!G43 + Summary!H43","v":0},{"$f":"Summary!K43","v":0},null,{"$f":"Details!AN$215","v":0},0,null,0,0,0,0]
[null,{"$f":"Summary!B43","v":36},{"$f":"Summary!C43","v":97},{"$f":"Summary!D43","v":96},{"$f":"Summary!E43","v":2059},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E43=0, \"\", 'AA_Details_T-R'!AO43 / 'AA_Details_T-R'!E43), IF(('AA_Details_R-T'!E43)=0, \"\", 'AA_Details_R-T'!BM43 / 'AA_Details_R-T'!E43))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E43=0, \"\", 'AA_Details_T-R'!AQ43 / 'AA_Details_T-R'!E43), IF( 'AA_Details_R-T'!E43=0, \"\", 'AA_Details_R-T'!BO43 / 'AA_Details_R-T'!E43))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O43+'AA_Details_T-R'!Q43)=0, \"\", ('AA_Details_T-R'!AW43+'AA_Details_T-R'!BE43) / ('AA_Details_T-R'!O43+'AA_Details_T-R'!Q43)), IF( ('AA_Details_R-T'!O43+'AA_Details_R-T'!Q43)=0, \"\", ('AA_Details_R-T'!AO43+'AA_Details_R-T'!AW43) / ('AA_Details_R-T'!O43+'AA_Details_R-T'!Q43)))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O43+'AA_Details_T-R'!Q43)=0, \"\", ('AA_Details_T-R'!AY43+'AA_Details_T-R'!BG43) / ('AA_Details_T-R'!O43+'AA_Details_T-R'!Q43)), IF( ('AA_Details_R-T'!O43+'AA_Details_R-T'!Q43)=0, \"\", ('AA_Details_R-T'!AQ43+'AA_Details_R-T'!AY43) / ('AA_Details_R-T'!O43+'AA_Details_R-T'!Q43)))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S43=0, \"\", 'AA_Details_T-R'!BM43 / 'AA_Details_T-R'!S43), IF( 'AA_Details_R-T'!S43=0, \"\", 'AA_Details_R-T'!BE43 / 'AA_Details_R-T'!S43))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S43=0, \"\", 'AA_Details_T-R'!BO43 / 'AA_Details_T-R'!S43), IF( 'AA_Details_R-T'!S43=0, \"\", 'AA_Details_R-T'!BG43 / 'AA_Details_R-T'!S43))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G43:'AA_Details_T-R'!N43)=0, \"\", ('AA_Details_T-R'!BU43+'AA_Details_T-R'!CC43+'AA_Details_T-R'!CK43+'AA_Details_T-R'!CS43) / SUM('AA_Details_T-R'!G43:'AA_Details_T-R'!N43)), IF( SUM('AA_Details_R-T'!G43:'AA_Details_R-T'!N43)=0, \"\", ('AA_Details_R-T'!BU43+'AA_Details_R-T'!CC43+'AA_Details_R-T'!CK43+'AA_Details_R-T'!CS43) / SUM('AA_Details_R-T'!G43:'AA_Details_R-T'!N43)))","v":""},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G43:N43)=0, \"\", ('AA_Details_T-R'!BW43+'AA_Details_T-R'!CE43+'AA_Details_T-R'!CM43+'AA_Details_T-R'!CU43) / SUM('AA_Details_T-R'!G43:'AA_Details_T-R'!N43)), IF( SUM('AA_Details_R-T'!G43:N43)=0, \"\", ('AA_Details_R-T'!BW43+'AA_Details_R-T'!CE43+'AA_Details_R-T'!CM43+'AA_Details_R-T'!CU43) / SUM('AA_Details_R-T'!G43:'AA_Details_R-T'!N43)))","v":""},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V43=0, \"\", 'AA_Details_T-R'!AB43/'AA_Details_T-R'!V43), IF('AA_Details_R-T'!V43=0, \"\", 'AA_Details_R-T'!AB43/'AA_Details_R-T'!V43))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V43)=0, \"\", ('AA_Details_T-R'!V43-'AA_Details_T-R'!AB43)/'AA_Details_T-R'!V43), IF( ('AA_Details_R-T'!V43)=0, \"\", ('AA_Details_R-T'!V43-'AA_Details_R-T'!AB43)/'AA_Details_R-T'!V43))","v":""},{"$f":"Summary!F43","v":0},{"$f":"Summary!M43","v":0},{"$f":"SUM(Summary!R43:V43)","v":0},{"$f":"(Summary!AP43+Summary!AW43+Summary!BB43+Summary!BF43) + (Summary!AT43-Summary!AU43+Summary!AV43-Summary!AZ43+Summary!BA43+Summary!BE43+Summary!BI43 -Summary!BL43 +Summary!BM43+Summary!BN43+Summary!BO43+Summary!BR43 -Summary!BS43 - SUM(Summary!AA43:AD43) )","v":0},{"$f":"-Summary!Y43 - IF(IRMAA_Incl=\"y\", U46, 0)","v":0},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!AO$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z43","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E46, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E46, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E46, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E46, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E46, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"Details!AO$216","v":0},{"$f":"Summary!F44","v":0},{"$f":"Summary!I43","v":0},{"$f":"Summary!P43","v":0},{"$f":"Summary!BL43+Summary!BM43-Summary!BN43-Summary!BO43","v":0},{"$f":"Summary!I44","v":0},{"$f":"Summary!J43","v":0},{"$f":"Summary!AQ43","v":0},{"$f":"Summary!Q43","v":0},{"$f":"-Summary!BR43","v":0},{"$f":"Summary!J44","v":0},{"$f":"Summary!G43+Summary!H43 + Details!AO$107/Sum_Rnd","v":0},{"$f":"-Summary!AQ43","v":0},{"$f":"-(Summary!AP43 + Summary!AW43 + Summary!BB43 + Summary!BF43)","v":0},{"$f":"Summary!N43+Summary!O43","v":0},{"$f":"(Summary!AT43+Summary!AU43-Summary!AV43 + Summary!AZ43-Summary!BA43-Summary!BE43-Summary!BI43) - Summary!BS43*0","v":0},{"$f":"Summary!G44 + Summary!H44","v":0},{"$f":"Summary!K44","v":0},null,{"$f":"Details!AO$215","v":0},0,null,0,0,0,0]
[null,{"$f":"Summary!B44","v":37},{"$f":"Summary!C44","v":98},{"$f":"Summary!D44","v":97},{"$f":"Summary!E44","v":2060},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E44=0, \"\", 'AA_Details_T-R'!AO44 / 'AA_Details_T-R'!E44), IF(('AA_Details_R-T'!E44)=0, \"\", 'AA_Details_R-T'!BM44 / 'AA_Details_R-T'!E44))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E44=0, \"\", 'AA_Details_T-R'!AQ44 / 'AA_Details_T-R'!E44), IF( 'AA_Details_R-T'!E44=0, \"\", 'AA_Details_R-T'!BO44 / 'AA_Details_R-T'!E44))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O44+'AA_Details_T-R'!Q44)=0, \"\", ('AA_Details_T-R'!AW44+'AA_Details_T-R'!BE44) / ('AA_Details_T-R'!O44+'AA_Details_T-R'!Q44)), IF( ('AA_Details_R-T'!O44+'AA_Details_R-T'!Q44)=0, \"\", ('AA_Details_R-T'!AO44+'AA_Details_R-T'!AW44) / ('AA_Details_R-T'!O44+'AA_Details_R-T'!Q44)))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O44+'AA_Details_T-R'!Q44)=0, \"\", ('AA_Details_T-R'!AY44+'AA_Details_T-R'!BG44) / ('AA_Details_T-R'!O44+'AA_Details_T-R'!Q44)), IF( ('AA_Details_R-T'!O44+'AA_Details_R-T'!Q44)=0, \"\", ('AA_Details_R-T'!AQ44+'AA_Details_R-T'!AY44) / ('AA_Details_R-T'!O44+'AA_Details_R-T'!Q44)))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S44=0, \"\", 'AA_Details_T-R'!BM44 / 'AA_Details_T-R'!S44), IF( 'AA_Details_R-T'!S44=0, \"\", 'AA_Details_R-T'!BE44 / 'AA_Details_R-T'!S44))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S44=0, \"\", 'AA_Details_T-R'!BO44 / 'AA_Details_T-R'!S44), IF( 'AA_Details_R-T'!S44=0, \"\", 'AA_Details_R-T'!BG44 / 'AA_Details_R-T'!S44))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G44:'AA_Details_T-R'!N44)=0, \"\", ('AA_Details_T-R'!BU44+'AA_Details_T-R'!CC44+'AA_Details_T-R'!CK44+'AA_Details_T-R'!CS44) / SUM('AA_Details_T-R'!G44:'AA_Details_T-R'!N44)), IF( SUM('AA_Details_R-T'!G44:'AA_Details_R-T'!N44)=0, \"\", ('AA_Details_R-T'!BU44+'AA_Details_R-T'!CC44+'AA_Details_R-T'!CK44+'AA_Details_R-T'!CS44) / SUM('AA_Details_R-T'!G44:'AA_Details_R-T'!N44)))","v":""},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G44:N44)=0, \"\", ('AA_Details_T-R'!BW44+'AA_Details_T-R'!CE44+'AA_Details_T-R'!CM44+'AA_Details_T-R'!CU44) / SUM('AA_Details_T-R'!G44:'AA_Details_T-R'!N44)), IF( SUM('AA_Details_R-T'!G44:N44)=0, \"\", ('AA_Details_R-T'!BW44+'AA_Details_R-T'!CE44+'AA_Details_R-T'!CM44+'AA_Details_R-T'!CU44) / SUM('AA_Details_R-T'!G44:'AA_Details_R-T'!N44)))","v":""},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V44=0, \"\", 'AA_Details_T-R'!AB44/'AA_Details_T-R'!V44), IF('AA_Details_R-T'!V44=0, \"\", 'AA_Details_R-T'!AB44/'AA_Details_R-T'!V44))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V44)=0, \"\", ('AA_Details_T-R'!V44-'AA_Details_T-R'!AB44)/'AA_Details_T-R'!V44), IF( ('AA_Details_R-T'!V44)=0, \"\", ('AA_Details_R-T'!V44-'AA_Details_R-T'!AB44)/'AA_Details_R-T'!V44))","v":""},{"$f":"Summary!F44","v":0},{"$f":"Summary!M44","v":0},{"$f":"SUM(Summary!R44:V44)","v":0},{"$f":"(Summary!AP44+Summary!AW44+Summary!BB44+Summary!BF44) + (Summary!AT44-Summary!AU44+Summary!AV44-Summary!AZ44+Summary!BA44+Summary!BE44+Summary!BI44 -Summary!BL44 +Summary!BM44+Summary!BN44+Summary!BO44+Summary!BR44 -Summary!BS44 - SUM(Summary!AA44:AD44) )","v":0},{"$f":"-Summary!Y44 - IF(IRMAA_Incl=\"y\", U47, 0)","v":0},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!AP$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z44","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E47, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E47, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E47, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E47, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E47, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"Details!AP$216","v":0},{"$f":"Summary!F45","v":0},{"$f":"Summary!I44","v":0},{"$f":"Summary!P44","v":0},{"$f":"Summary!BL44+Summary!BM44-Summary!BN44-Summary!BO44","v":0},{"$f":"Summary!I45","v":0},{"$f":"Summary!J44","v":0},{"$f":"Summary!AQ44","v":0},{"$f":"Summary!Q44","v":0},{"$f":"-Summary!BR44","v":0},{"$f":"Summary!J45","v":0},{"$f":"Summary!G44+Summary!H44 + Details!AP$107/Sum_Rnd","v":0},{"$f":"-Summary!AQ44","v":0},{"$f":"-(Summary!AP44 + Summary!AW44 + Summary!BB44 + Summary!BF44)","v":0},{"$f":"Summary!N44+Summary!O44","v":0},{"$f":"(Summary!AT44+Summary!AU44-Summary!AV44 + Summary!AZ44-Summary!BA44-Summary!BE44-Summary!BI44) - Summary!BS44*0","v":0},{"$f":"Summary!G45 + Summary!H45","v":0},{"$f":"Summary!K45","v":0},null,{"$f":"Details!AP$215","v":0},0,null,0,0,0,0]
[null,{"$f":"Summary!B45","v":38},{"$f":"Summary!C45","v":99},{"$f":"Summary!D45","v":98},{"$f":"Summary!E45","v":2061},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E45=0, \"\", 'AA_Details_T-R'!AO45 / 'AA_Details_T-R'!E45), IF(('AA_Details_R-T'!E45)=0, \"\", 'AA_Details_R-T'!BM45 / 'AA_Details_R-T'!E45))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E45=0, \"\", 'AA_Details_T-R'!AQ45 / 'AA_Details_T-R'!E45), IF( 'AA_Details_R-T'!E45=0, \"\", 'AA_Details_R-T'!BO45 / 'AA_Details_R-T'!E45))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O45+'AA_Details_T-R'!Q45)=0, \"\", ('AA_Details_T-R'!AW45+'AA_Details_T-R'!BE45) / ('AA_Details_T-R'!O45+'AA_Details_T-R'!Q45)), IF( ('AA_Details_R-T'!O45+'AA_Details_R-T'!Q45)=0, \"\", ('AA_Details_R-T'!AO45+'AA_Details_R-T'!AW45) / ('AA_Details_R-T'!O45+'AA_Details_R-T'!Q45)))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O45+'AA_Details_T-R'!Q45)=0, \"\", ('AA_Details_T-R'!AY45+'AA_Details_T-R'!BG45) / ('AA_Details_T-R'!O45+'AA_Details_T-R'!Q45)), IF( ('AA_Details_R-T'!O45+'AA_Details_R-T'!Q45)=0, \"\", ('AA_Details_R-T'!AQ45+'AA_Details_R-T'!AY45) / ('AA_Details_R-T'!O45+'AA_Details_R-T'!Q45)))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S45=0, \"\", 'AA_Details_T-R'!BM45 / 'AA_Details_T-R'!S45), IF( 'AA_Details_R-T'!S45=0, \"\", 'AA_Details_R-T'!BE45 / 'AA_Details_R-T'!S45))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S45=0, \"\", 'AA_Details_T-R'!BO45 / 'AA_Details_T-R'!S45), IF( 'AA_Details_R-T'!S45=0, \"\", 'AA_Details_R-T'!BG45 / 'AA_Details_R-T'!S45))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G45:'AA_Details_T-R'!N45)=0, \"\", ('AA_Details_T-R'!BU45+'AA_Details_T-R'!CC45+'AA_Details_T-R'!CK45+'AA_Details_T-R'!CS45) / SUM('AA_Details_T-R'!G45:'AA_Details_T-R'!N45)), IF( SUM('AA_Details_R-T'!G45:'AA_Details_R-T'!N45)=0, \"\", ('AA_Details_R-T'!BU45+'AA_Details_R-T'!CC45+'AA_Details_R-T'!CK45+'AA_Details_R-T'!CS45) / SUM('AA_Details_R-T'!G45:'AA_Details_R-T'!N45)))","v":""},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G45:N45)=0, \"\", ('AA_Details_T-R'!BW45+'AA_Details_T-R'!CE45+'AA_Details_T-R'!CM45+'AA_Details_T-R'!CU45) / SUM('AA_Details_T-R'!G45:'AA_Details_T-R'!N45)), IF( SUM('AA_Details_R-T'!G45:N45)=0, \"\", ('AA_Details_R-T'!BW45+'AA_Details_R-T'!CE45+'AA_Details_R-T'!CM45+'AA_Details_R-T'!CU45) / SUM('AA_Details_R-T'!G45:'AA_Details_R-T'!N45)))","v":""},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V45=0, \"\", 'AA_Details_T-R'!AB45/'AA_Details_T-R'!V45), IF('AA_Details_R-T'!V45=0, \"\", 'AA_Details_R-T'!AB45/'AA_Details_R-T'!V45))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V45)=0, \"\", ('AA_Details_T-R'!V45-'AA_Details_T-R'!AB45)/'AA_Details_T-R'!V45), IF( ('AA_Details_R-T'!V45)=0, \"\", ('AA_Details_R-T'!V45-'AA_Details_R-T'!AB45)/'AA_Details_R-T'!V45))","v":""},{"$f":"Summary!F45","v":0},{"$f":"Summary!M45","v":0},{"$f":"SUM(Summary!R45:V45)","v":0},{"$f":"(Summary!AP45+Summary!AW45+Summary!BB45+Summary!BF45) + (Summary!AT45-Summary!AU45+Summary!AV45-Summary!AZ45+Summary!BA45+Summary!BE45+Summary!BI45 -Summary!BL45 +Summary!BM45+Summary!BN45+Summary!BO45+Summary!BR45 -Summary!BS45 - SUM(Summary!AA45:AD45) )","v":0},{"$f":"-Summary!Y45 - IF(IRMAA_Incl=\"y\", U48, 0)","v":0},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!AQ$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z45","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E48, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E48, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E48, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E48, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E48, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"Details!AQ$216","v":0},{"$f":"Summary!F46","v":0},{"$f":"Summary!I45","v":0},{"$f":"Summary!P45","v":0},{"$f":"Summary!BL45+Summary!BM45-Summary!BN45-Summary!BO45","v":0},{"$f":"Summary!I46","v":0},{"$f":"Summary!J45","v":0},{"$f":"Summary!AQ45","v":0},{"$f":"Summary!Q45","v":0},{"$f":"-Summary!BR45","v":0},{"$f":"Summary!J46","v":0},{"$f":"Summary!G45+Summary!H45 + Details!AQ$107/Sum_Rnd","v":0},{"$f":"-Summary!AQ45","v":0},{"$f":"-(Summary!AP45 + Summary!AW45 + Summary!BB45 + Summary!BF45)","v":0},{"$f":"Summary!N45+Summary!O45","v":0},{"$f":"(Summary!AT45+Summary!AU45-Summary!AV45 + Summary!AZ45-Summary!BA45-Summary!BE45-Summary!BI45) - Summary!BS45*0","v":0},{"$f":"Summary!G46 + Summary!H46","v":0},{"$f":"Summary!K46","v":0},null,{"$f":"Details!AQ$215","v":0},0,null,0,0,0,0]
[null,{"$f":"Summary!B46","v":39},{"$f":"Summary!C46","v":100},{"$f":"Summary!D46","v":99},{"$f":"Summary!E46","v":2062},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E46=0, \"\", 'AA_Details_T-R'!AO46 / 'AA_Details_T-R'!E46), IF(('AA_Details_R-T'!E46)=0, \"\", 'AA_Details_R-T'!BM46 / 'AA_Details_R-T'!E46))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E46=0, \"\", 'AA_Details_T-R'!AQ46 / 'AA_Details_T-R'!E46), IF( 'AA_Details_R-T'!E46=0, \"\", 'AA_Details_R-T'!BO46 / 'AA_Details_R-T'!E46))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O46+'AA_Details_T-R'!Q46)=0, \"\", ('AA_Details_T-R'!AW46+'AA_Details_T-R'!BE46) / ('AA_Details_T-R'!O46+'AA_Details_T-R'!Q46)), IF( ('AA_Details_R-T'!O46+'AA_Details_R-T'!Q46)=0, \"\", ('AA_Details_R-T'!AO46+'AA_Details_R-T'!AW46) / ('AA_Details_R-T'!O46+'AA_Details_R-T'!Q46)))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O46+'AA_Details_T-R'!Q46)=0, \"\", ('AA_Details_T-R'!AY46+'AA_Details_T-R'!BG46) / ('AA_Details_T-R'!O46+'AA_Details_T-R'!Q46)), IF( ('AA_Details_R-T'!O46+'AA_Details_R-T'!Q46)=0, \"\", ('AA_Details_R-T'!AQ46+'AA_Details_R-T'!AY46) / ('AA_Details_R-T'!O46+'AA_Details_R-T'!Q46)))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S46=0, \"\", 'AA_Details_T-R'!BM46 / 'AA_Details_T-R'!S46), IF( 'AA_Details_R-T'!S46=0, \"\", 'AA_Details_R-T'!BE46 / 'AA_Details_R-T'!S46))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S46=0, \"\", 'AA_Details_T-R'!BO46 / 'AA_Details_T-R'!S46), IF( 'AA_Details_R-T'!S46=0, \"\", 'AA_Details_R-T'!BG46 / 'AA_Details_R-T'!S46))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G46:'AA_Details_T-R'!N46)=0, \"\", ('AA_Details_T-R'!BU46+'AA_Details_T-R'!CC46+'AA_Details_T-R'!CK46+'AA_Details_T-R'!CS46) / SUM('AA_Details_T-R'!G46:'AA_Details_T-R'!N46)), IF( SUM('AA_Details_R-T'!G46:'AA_Details_R-T'!N46)=0, \"\", ('AA_Details_R-T'!BU46+'AA_Details_R-T'!CC46+'AA_Details_R-T'!CK46+'AA_Details_R-T'!CS46) / SUM('AA_Details_R-T'!G46:'AA_Details_R-T'!N46)))","v":""},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G46:N46)=0, \"\", ('AA_Details_T-R'!BW46+'AA_Details_T-R'!CE46+'AA_Details_T-R'!CM46+'AA_Details_T-R'!CU46) / SUM('AA_Details_T-R'!G46:'AA_Details_T-R'!N46)), IF( SUM('AA_Details_R-T'!G46:N46)=0, \"\", ('AA_Details_R-T'!BW46+'AA_Details_R-T'!CE46+'AA_Details_R-T'!CM46+'AA_Details_R-T'!CU46) / SUM('AA_Details_R-T'!G46:'AA_Details_R-T'!N46)))","v":""},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V46=0, \"\", 'AA_Details_T-R'!AB46/'AA_Details_T-R'!V46), IF('AA_Details_R-T'!V46=0, \"\", 'AA_Details_R-T'!AB46/'AA_Details_R-T'!V46))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V46)=0, \"\", ('AA_Details_T-R'!V46-'AA_Details_T-R'!AB46)/'AA_Details_T-R'!V46), IF( ('AA_Details_R-T'!V46)=0, \"\", ('AA_Details_R-T'!V46-'AA_Details_R-T'!AB46)/'AA_Details_R-T'!V46))","v":""},{"$f":"Summary!F46","v":0},{"$f":"Summary!M46","v":0},{"$f":"SUM(Summary!R46:V46)","v":0},{"$f":"(Summary!AP46+Summary!AW46+Summary!BB46+Summary!BF46) + (Summary!AT46-Summary!AU46+Summary!AV46-Summary!AZ46+Summary!BA46+Summary!BE46+Summary!BI46 -Summary!BL46 +Summary!BM46+Summary!BN46+Summary!BO46+Summary!BR46 -Summary!BS46 - SUM(Summary!AA46:AD46) )","v":0},{"$f":"-Summary!Y46 - IF(IRMAA_Incl=\"y\", U49, 0)","v":0},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!AR$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z46","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E49, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E49, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E49, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E49, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E49, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"Details!AR$216","v":0},{"$f":"Summary!F47","v":0},{"$f":"Summary!I46","v":0},{"$f":"Summary!P46","v":0},{"$f":"Summary!BL46+Summary!BM46-Summary!BN46-Summary!BO46","v":0},{"$f":"Summary!I47","v":0},{"$f":"Summary!J46","v":0},{"$f":"Summary!AQ46","v":0},{"$f":"Summary!Q46","v":0},{"$f":"-Summary!BR46","v":0},{"$f":"Summary!J47","v":0},{"$f":"Summary!G46+Summary!H46 + Details!AR$107/Sum_Rnd","v":0},{"$f":"-Summary!AQ46","v":0},{"$f":"-(Summary!AP46 + Summary!AW46 + Summary!BB46 + Summary!BF46)","v":0},{"$f":"Summary!N46+Summary!O46","v":0},{"$f":"(Summary!AT46+Summary!AU46-Summary!AV46 + Summary!AZ46-Summary!BA46-Summary!BE46-Summary!BI46) - Summary!BS46*0","v":0},{"$f":"Summary!G47 + Summary!H47","v":0},{"$f":"Summary!K47","v":0},null,{"$f":"Details!AR$215","v":0},0,null,0,0,0,0]
[null,{"$f":"Summary!B47","v":40},{"$f":"Summary!C47","v":101},{"$f":"Summary!D47","v":100},{"$f":"Summary!E47","v":2063},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!E47=0, \"\", 'AA_Details_T-R'!AO47 / 'AA_Details_T-R'!E47), IF(('AA_Details_R-T'!E47)=0, \"\", 'AA_Details_R-T'!BM47 / 'AA_Details_R-T'!E47))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!E47=0, \"\", 'AA_Details_T-R'!AQ47 / 'AA_Details_T-R'!E47), IF( 'AA_Details_R-T'!E47=0, \"\", 'AA_Details_R-T'!BO47 / 'AA_Details_R-T'!E47))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O47+'AA_Details_T-R'!Q47)=0, \"\", ('AA_Details_T-R'!AW47+'AA_Details_T-R'!BE47) / ('AA_Details_T-R'!O47+'AA_Details_T-R'!Q47)), IF( ('AA_Details_R-T'!O47+'AA_Details_R-T'!Q47)=0, \"\", ('AA_Details_R-T'!AO47+'AA_Details_R-T'!AW47) / ('AA_Details_R-T'!O47+'AA_Details_R-T'!Q47)))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!O47+'AA_Details_T-R'!Q47)=0, \"\", ('AA_Details_T-R'!AY47+'AA_Details_T-R'!BG47) / ('AA_Details_T-R'!O47+'AA_Details_T-R'!Q47)), IF( ('AA_Details_R-T'!O47+'AA_Details_R-T'!Q47)=0, \"\", ('AA_Details_R-T'!AQ47+'AA_Details_R-T'!AY47) / ('AA_Details_R-T'!O47+'AA_Details_R-T'!Q47)))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S47=0, \"\", 'AA_Details_T-R'!BM47 / 'AA_Details_T-R'!S47), IF( 'AA_Details_R-T'!S47=0, \"\", 'AA_Details_R-T'!BE47 / 'AA_Details_R-T'!S47))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Details_T-R'!S47=0, \"\", 'AA_Details_T-R'!BO47 / 'AA_Details_T-R'!S47), IF( 'AA_Details_R-T'!S47=0, \"\", 'AA_Details_R-T'!BG47 / 'AA_Details_R-T'!S47))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Details_T-R'!G47:'AA_Details_T-R'!N47)=0, \"\", ('AA_Details_T-R'!BU47+'AA_Details_T-R'!CC47+'AA_Details_T-R'!CK47+'AA_Details_T-R'!CS47) / SUM('AA_Details_T-R'!G47:'AA_Details_T-R'!N47)), IF( SUM('AA_Details_R-T'!G47:'AA_Details_R-T'!N47)=0, \"\", ('AA_Details_R-T'!BU47+'AA_Details_R-T'!CC47+'AA_Details_R-T'!CK47+'AA_Details_R-T'!CS47) / SUM('AA_Details_R-T'!G47:'AA_Details_R-T'!N47)))","v":""},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Details_T-R'!G47:N47)=0, \"\", ('AA_Details_T-R'!BW47+'AA_Details_T-R'!CE47+'AA_Details_T-R'!CM47+'AA_Details_T-R'!CU47) / SUM('AA_Details_T-R'!G47:'AA_Details_T-R'!N47)), IF( SUM('AA_Details_R-T'!G47:N47)=0, \"\", ('AA_Details_R-T'!BW47+'AA_Details_R-T'!CE47+'AA_Details_R-T'!CM47+'AA_Details_R-T'!CU47) / SUM('AA_Details_R-T'!G47:'AA_Details_R-T'!N47)))","v":""},{"$f":"IF(AA_Setting<2, IF('AA_Details_T-R'!V47=0, \"\", 'AA_Details_T-R'!AB47/'AA_Details_T-R'!V47), IF('AA_Details_R-T'!V47=0, \"\", 'AA_Details_R-T'!AB47/'AA_Details_R-T'!V47))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Details_T-R'!V47)=0, \"\", ('AA_Details_T-R'!V47-'AA_Details_T-R'!AB47)/'AA_Details_T-R'!V47), IF( ('AA_Details_R-T'!V47)=0, \"\", ('AA_Details_R-T'!V47-'AA_Details_R-T'!AB47)/'AA_Details_R-T'!V47))","v":""},{"$f":"Summary!F47","v":0},{"$f":"Summary!M47","v":0},{"$f":"SUM(Summary!R47:V47)","v":0},{"$f":"(Summary!AP47+Summary!AW47+Summary!BB47+Summary!BF47) + (Summary!AT47-Summary!AU47+Summary!AV47-Summary!AZ47+Summary!BA47+Summary!BE47+Summary!BI47 -Summary!BL47 +Summary!BM47+Summary!BN47+Summary!BO47+Summary!BR47 -Summary!BS47 - SUM(Summary!AA47:AD47) )","v":0},{"$f":"-Summary!Y47 - IF(IRMAA_Incl=\"y\", U50, 0)","v":0},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Details!AS$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z47","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(W$1, Details!$AW$7:$AW$244, 0), MATCH($E50, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(X$1, Details!$AW$7:$AW$244, 0), MATCH($E50, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Y$1, Details!$AW$7:$AW$244, 0), MATCH($E50, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(Z$1, Details!$AW$7:$AW$244, 0), MATCH($E50, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Details!$F$7:$AU$244, MATCH(AA$1, Details!$AW$7:$AW$244, 0), MATCH($E50, Details!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"Details!AS$216","v":0},{"$f":"Summary!F48","v":1722},{"$f":"Summary!I47","v":0},{"$f":"Summary!P47","v":0},{"$f":"Summary!BL47+Summary!BM47-Summary!BN47-Summary!BO47","v":0},{"$f":"Summary!I48","v":21},{"$f":"Summary!J47","v":0},{"$f":"Summary!AQ47","v":0},{"$f":"Summary!Q47","v":0},{"$f":"-Summary!BR47","v":0},{"$f":"Summary!J48","v":0},{"$f":"Summary!G47+Summary!H47 + Details!AS$107/Sum_Rnd","v":0},{"$f":"-Summary!AQ47","v":0},{"$f":"-(Summary!AP47 + Summary!AW47 + Summary!BB47 + Summary!BF47)","v":0},{"$f":"Summary!N47+Summary!O47","v":0},{"$f":"(Summary!AT47+Summary!AU47-Summary!AV47 + Summary!AZ47-Summary!BA47-Summary!BE47-Summary!BI47) - Summary!BS47*0","v":0},{"$f":"Summary!G48 + Summary!H48","v":871},{"$f":"Summary!K48","v":2614},null,{"$f":"Details!AS$215","v":0},2508.9682741738065,null,-1722,-21,0,-871]
["Base case allocations  hidden below",null,null,null,null,null,null,null,"hidden rows",null,null,null,null,null,null,null,{"$f":"SUM(Q11:Q50)","v":734},2164,{"$f":"SUM(S11:S50)","v":2089},{"$f":"SUM(T11:T50)","v":-3130},{"$f":"SUM(U11:U50)","v":0},-330,-242.70000000000002,-3.6000000000000005,0,0,-85.399999999999991,null,null,null,{"$f":"SUM(AE11:AE50)","v":233},-312,null,null,{"$f":"SUM(AI11:AI50)","v":0},0,0,null,null,{"$f":"SUM(AN11:AN50)","v":0},{"$f":"SUM(AO11:AO50)","v":-1123},1553,-354,null,null,null,null,null,null,{"$f":"SUM(AX11:AX50)","v":5},0,0,5]
["c"," BASE CASE"]
["c"]
["c"]
["c",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Description","v":"Example Data: $70k expenses before tax. SS at 70 & 66. 23% possible SS reduction in 2038.  $200k inherited. Sell house at 84. Wife widowed at 85. Roth conversions will leave $1.2M to heirs."}]
["c",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period"]
["c",null,null,null,null,null,null,null,null,"AA - % stock / % bond per accounts - begining of year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary",null,null,null,null,null,null,null,null,null,null,null,null,null,"Average"]
["c",null,null,null,null,null,null,null,null,{"$f":"IF(Setup!$E78=0, \"Maintain Individual Account AA\", IF(Setup!$E78=1, \"Stock in Taxable before ROTH\",\"Stock in ROTH before Taxable\"))","v":"Maintain Individual Account AA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Setup!$E78=0, \"Maintain Individual Account AA\", IF(Setup!$E78=1, \"Stock in Taxable before ROTH\",\"Stock in ROTH before Taxable\"))","v":"Maintain Individual Account AA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Base!E$215","v":0.1205875152998776}]
["c",null,null,null,null,"%","%","%","%","%","%","%","%","%","%","Year",null,"Pension","RMD",null,null,null,"Ordinary",0.15,0.2,null,"State","Federal",null,"Year",null,"ContrIb",null,"Year","From",null,null,null,"Year","Convert",null,null,null,null,null,null,"Average","After"]
["c",null,"    Ages",null,null,"Stock","Bond","Stock","Bond","Stock","Bond","Stock","Bond","Stock","Bond","Begin","Earning","& SS","+",null,null,null,"Income","LTCG","LTCG","NIIT","Income","Marginal","Yr-End","Begin","Earning","WithDraw","Yr-End","Begin","T-IRA","Earning","WithDr","Yr-End","Begin","To",null,"Earning","Withdraw","Yr-End","Yr-End",null,"Tax","Tax",null,"Check","Check","Check","Check"]
["c",null,"You","Sp","Year","Tax","able","RO","TH","ROTH","Conv","T-","IRA","Port","folio","Taxable","Taxable","Income","Others","Living","IRMAA","Taxes","FIT","FIT","FIT","FIT","Tax","Rate","Taxable","Roth","Roth","Roth","Roth","R-Conv","R-Conv","R-Conv","R-Conv","R-Conv","T-IRA","Roth","RMD","T-IRA","T-IRA","T-IRA","TOTAL",null,"Rates","Total",null,"taxable","Roth","R-Conv","T-IRA"]
["c",{"$f":"Summary!B56","v":1},{"$f":"Summary!C56","v":62},{"$f":"Summary!D56","v":61},{"$f":"Summary!E56","v":2024},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E8=0, \"\", 'AA_Base_T-R'!AO8 / 'AA_Base_T-R'!E8), IF('AA_Base_R-T'!E8=0, \"\", 'AA_Base_R-T'!BM8 / 'AA_Base_R-T'!E8))","v":0.58125000000000004},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E8=0, \"\", 'AA_Base_T-R'!AQ8 / 'AA_Base_T-R'!E8), IF( 'AA_Base_R-T'!E8=0, \"\", 'AA_Base_R-T'!BO8 / 'AA_Base_R-T'!E8))","v":0.41875000000000001},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O8+'AA_Base_T-R'!Q8)=0, \"\", ('AA_Base_T-R'!AW8+'AA_Base_T-R'!BE8) / ('AA_Base_T-R'!O8+'AA_Base_T-R'!Q8)), IF( ('AA_Base_R-T'!O8+'AA_Base_R-T'!Q8)=0, \"\", ('AA_Base_R-T'!AO8+'AA_Base_R-T'!AW8) / ('AA_Base_R-T'!O8+'AA_Base_R-T'!Q8)))","v":0.58750000000000002},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O8+'AA_Base_T-R'!Q8)=0, \"\", ('AA_Base_T-R'!AY8+'AA_Base_T-R'!BG8) / ('AA_Base_T-R'!O8+'AA_Base_T-R'!Q8)), IF( ('AA_Base_R-T'!O8+'AA_Base_R-T'!Q8)=0, \"\", ('AA_Base_R-T'!AQ8+'AA_Base_R-T'!AY8) / ('AA_Base_R-T'!O8+'AA_Base_R-T'!Q8)))","v":0.41249999999999998},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S8=0, \"\", 'AA_Base_T-R'!BM8 / 'AA_Base_T-R'!S8), IF( 'AA_Base_R-T'!S8=0, \"\", 'AA_Base_R-T'!BE8 / 'AA_Base_R-T'!S8))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S8=0, \"\", 'AA_Base_T-R'!BO8 / 'AA_Base_T-R'!S8), IF( 'AA_Base_R-T'!S8=0, \"\", 'AA_Base_R-T'!BG8 / 'AA_Base_R-T'!S8))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G8:'AA_Base_T-R'!N8)=0, \"\", ('AA_Base_T-R'!BU8+'AA_Base_T-R'!CC8+'AA_Base_T-R'!CK8+'AA_Base_T-R'!CS8) / SUM('AA_Base_T-R'!G8:'AA_Base_T-R'!N8)), IF( SUM('AA_Base_R-T'!G8:'AA_Base_R-T'!N8)=0, \"\", ('AA_Base_R-T'!BU8+'AA_Base_R-T'!CC8+'AA_Base_R-T'!CK8+'AA_Base_R-T'!CS8) / SUM('AA_Base_R-T'!G8:'AA_Base_R-T'!N8)))","v":0.6071428571428571},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G8:N8)=0, \"\", ('AA_Base_T-R'!BW8+'AA_Base_T-R'!CE8+'AA_Base_T-R'!CM8+'AA_Base_T-R'!CU8) / SUM('AA_Base_T-R'!G8:'AA_Base_T-R'!N8)), IF( SUM('AA_Base_R-T'!G8:N8)=0, \"\", ('AA_Base_R-T'!BW8+'AA_Base_R-T'!CE8+'AA_Base_R-T'!CM8+'AA_Base_R-T'!CU8) / SUM('AA_Base_R-T'!G8:'AA_Base_R-T'!N8)))","v":0.39285714285714285},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V8=0, \"\", 'AA_Base_T-R'!AB8/'AA_Base_T-R'!V8), IF('AA_Base_R-T'!V8=0, \"\", 'AA_Base_R-T'!AB8/'AA_Base_R-T'!V8))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V8)=0, \"\", ('AA_Base_T-R'!V8-'AA_Base_T-R'!AB8)/'AA_Base_T-R'!V8), IF( ('AA_Base_R-T'!V8)=0, \"\", ('AA_Base_R-T'!V8-'AA_Base_R-T'!AB8)/'AA_Base_R-T'!V8))","v":0.4},{"$f":"Summary!F56","v":200},{"$f":"Summary!M56","v":9},{"$f":"SUM(Summary!R56:V56)","v":20},{"$f":"(Summary!AP56+Summary!AW56+Summary!BB56+Summary!BF56) + (Summary!AT56-Summary!AU56+Summary!AV56-Summary!AZ56+Summary!BA56+Summary!BE56+Summary!BI56 -Summary!BL56 +Summary!BM56+Summary!BN56+Summary!BO56+Summary!BR56 -Summary!BS56 - SUM(Summary!AA56:AD56))","v":32},{"$f":"-Summary!Y56 - IF(IRMAA_Incl=\"y\", U62, 0)","v":-75},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!F$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z56","v":-5},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E62, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-3.8},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E62, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E62, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E62, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E62, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-1},{"$f":"Base!F$216","v":0.12},{"$f":"Summary!F57","v":182},{"$f":"Summary!I56","v":100},{"$f":"Summary!P56","v":6},{"$f":"Summary!BL56+Summary!BM56-Summary!BN56-Summary!BO56","v":1},{"$f":"Summary!I57","v":107},{"$f":"Summary!J56","v":0},{"$f":"Summary!AQ56","v":0},{"$f":"Summary!Q56","v":0},{"$f":"-Summary!BR56","v":0},{"$f":"Summary!J57","v":0},{"$f":"Summary!G56+Summary!H56 + Base!F$107/Sum_Rnd","v":700},{"$f":"-Summary!AQ56","v":0},{"$f":"-(Summary!AP56 + Summary!AW56 + Summary!BB56 + Summary!BF56)","v":0},{"$f":"Summary!N56+Summary!O56","v":43},{"$f":"(Summary!AT56+Summary!AU56-Summary!AV56 + Summary!AZ56-Summary!BA56-Summary!BE56-Summary!BI56) - Summary!BS56*0","v":-33},{"$f":"Summary!G57 + Summary!H57","v":710},{"$f":"Summary!K57","v":999},null,{"$f":"Base!F$215","v":0.10382513661202186},{"$f":"AC62 + AG62 + AL62 + AR62*(1 - IF(AU62 > 0, AU62, AU$58))","v":925.28415300546453},null,{"$f":"SUM(P62:V62)-AC62","v":-1},{"$f":"SUM(AD62:AF62)-AG62","v":0},{"$f":"SUM(AH62:AK62)-AL62","v":0},{"$f":"SUM(AM62:AQ62)-AR62","v":0}]
["c",{"$f":"Summary!B57","v":2},{"$f":"Summary!C57","v":63},{"$f":"Summary!D57","v":62},{"$f":"Summary!E57","v":2025},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E9=0, \"\", 'AA_Base_T-R'!AO9 / 'AA_Base_T-R'!E9), IF('AA_Base_R-T'!E9=0, \"\", 'AA_Base_R-T'!BM9 / 'AA_Base_R-T'!E9))","v":0.59236683141131241},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E9=0, \"\", 'AA_Base_T-R'!AQ9 / 'AA_Base_T-R'!E9), IF( 'AA_Base_R-T'!E9=0, \"\", 'AA_Base_R-T'!BO9 / 'AA_Base_R-T'!E9))","v":0.40763316858868753},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O9+'AA_Base_T-R'!Q9)=0, \"\", ('AA_Base_T-R'!AW9+'AA_Base_T-R'!BE9) / ('AA_Base_T-R'!O9+'AA_Base_T-R'!Q9)), IF( ('AA_Base_R-T'!O9+'AA_Base_R-T'!Q9)=0, \"\", ('AA_Base_R-T'!AO9+'AA_Base_R-T'!AW9) / ('AA_Base_R-T'!O9+'AA_Base_R-T'!Q9)))","v":0.58767507002801123},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O9+'AA_Base_T-R'!Q9)=0, \"\", ('AA_Base_T-R'!AY9+'AA_Base_T-R'!BG9) / ('AA_Base_T-R'!O9+'AA_Base_T-R'!Q9)), IF( ('AA_Base_R-T'!O9+'AA_Base_R-T'!Q9)=0, \"\", ('AA_Base_R-T'!AQ9+'AA_Base_R-T'!AY9) / ('AA_Base_R-T'!O9+'AA_Base_R-T'!Q9)))","v":0.41232492997198877},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S9=0, \"\", 'AA_Base_T-R'!BM9 / 'AA_Base_T-R'!S9), IF( 'AA_Base_R-T'!S9=0, \"\", 'AA_Base_R-T'!BE9 / 'AA_Base_R-T'!S9))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S9=0, \"\", 'AA_Base_T-R'!BO9 / 'AA_Base_T-R'!S9), IF( 'AA_Base_R-T'!S9=0, \"\", 'AA_Base_R-T'!BG9 / 'AA_Base_R-T'!S9))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G9:'AA_Base_T-R'!N9)=0, \"\", ('AA_Base_T-R'!BU9+'AA_Base_T-R'!CC9+'AA_Base_T-R'!CK9+'AA_Base_T-R'!CS9) / SUM('AA_Base_T-R'!G9:'AA_Base_T-R'!N9)), IF( SUM('AA_Base_R-T'!G9:'AA_Base_R-T'!N9)=0, \"\", ('AA_Base_R-T'!BU9+'AA_Base_R-T'!CC9+'AA_Base_R-T'!CK9+'AA_Base_R-T'!CS9) / SUM('AA_Base_R-T'!G9:'AA_Base_R-T'!N9)))","v":0.60381851486543614},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G9:N9)=0, \"\", ('AA_Base_T-R'!BW9+'AA_Base_T-R'!CE9+'AA_Base_T-R'!CM9+'AA_Base_T-R'!CU9) / SUM('AA_Base_T-R'!G9:'AA_Base_T-R'!N9)), IF( SUM('AA_Base_R-T'!G9:N9)=0, \"\", ('AA_Base_R-T'!BW9+'AA_Base_R-T'!CE9+'AA_Base_R-T'!CM9+'AA_Base_R-T'!CU9) / SUM('AA_Base_R-T'!G9:'AA_Base_R-T'!N9)))","v":0.39618148513456392},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V9=0, \"\", 'AA_Base_T-R'!AB9/'AA_Base_T-R'!V9), IF('AA_Base_R-T'!V9=0, \"\", 'AA_Base_R-T'!AB9/'AA_Base_R-T'!V9))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V9)=0, \"\", ('AA_Base_T-R'!V9-'AA_Base_T-R'!AB9)/'AA_Base_T-R'!V9), IF( ('AA_Base_R-T'!V9)=0, \"\", ('AA_Base_R-T'!V9-'AA_Base_R-T'!AB9)/'AA_Base_R-T'!V9))","v":0.4},{"$f":"Summary!F57","v":182},{"$f":"Summary!M57","v":9},{"$f":"SUM(Summary!R57:V57)","v":35},{"$f":"(Summary!AP57+Summary!AW57+Summary!BB57+Summary!BF57) + (Summary!AT57-Summary!AU57+Summary!AV57-Summary!AZ57+Summary!BA57+Summary!BE57+Summary!BI57 -Summary!BL57 +Summary!BM57+Summary!BN57+Summary!BO57+Summary!BR57 -Summary!BS57 - SUM(Summary!AA57:AD57))","v":33},{"$f":"-Summary!Y57 - IF(IRMAA_Incl=\"y\", U63, 0)","v":-76},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!G$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z57","v":-7},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E63, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-5.7},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E63, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E63, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E63, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E63, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-1.6},{"$f":"Base!G$216","v":0.12},{"$f":"Summary!F58","v":177},{"$f":"Summary!I57","v":107},{"$f":"Summary!P57","v":7},{"$f":"Summary!BL57+Summary!BM57-Summary!BN57-Summary!BO57","v":1},{"$f":"Summary!I58","v":115},{"$f":"Summary!J57","v":0},{"$f":"Summary!AQ57","v":0},{"$f":"Summary!Q57","v":0},{"$f":"-Summary!BR57","v":0},{"$f":"Summary!J58","v":0},{"$f":"Summary!G57+Summary!H57 + Base!G$107/Sum_Rnd","v":710},{"$f":"-Summary!AQ57","v":0},{"$f":"-(Summary!AP57 + Summary!AW57 + Summary!BB57 + Summary!BF57)","v":0},{"$f":"Summary!N57+Summary!O57","v":44},{"$f":"(Summary!AT57+Summary!AU57-Summary!AV57 + Summary!AZ57-Summary!BA57-Summary!BE57-Summary!BI57) - Summary!BS57*0","v":-34},{"$f":"Summary!G58 + Summary!H58","v":719},{"$f":"Summary!K58","v":1011},null,{"$f":"Base!G$215","v":0.10961538461538461},{"$f":"AC63 + AG63 + AL63 + AR63*(1 - IF(AU63 > 0, AU63, AU$58))","v":932.18653846153848},null,-1,0,0,1]
["c",{"$f":"Summary!B58","v":3},{"$f":"Summary!C58","v":64},{"$f":"Summary!D58","v":63},{"$f":"Summary!E58","v":2026},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E10=0, \"\", 'AA_Base_T-R'!AO10 / 'AA_Base_T-R'!E10), IF('AA_Base_R-T'!E10=0, \"\", 'AA_Base_R-T'!BM10 / 'AA_Base_R-T'!E10))","v":0.60665722379603404},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E10=0, \"\", 'AA_Base_T-R'!AQ10 / 'AA_Base_T-R'!E10), IF( 'AA_Base_R-T'!E10=0, \"\", 'AA_Base_R-T'!BO10 / 'AA_Base_R-T'!E10))","v":0.39334277620396602},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O10+'AA_Base_T-R'!Q10)=0, \"\", ('AA_Base_T-R'!AW10+'AA_Base_T-R'!BE10) / ('AA_Base_T-R'!O10+'AA_Base_T-R'!Q10)), IF( ('AA_Base_R-T'!O10+'AA_Base_R-T'!Q10)=0, \"\", ('AA_Base_R-T'!AO10+'AA_Base_R-T'!AW10) / ('AA_Base_R-T'!O10+'AA_Base_R-T'!Q10)))","v":0.58783783783783783},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O10+'AA_Base_T-R'!Q10)=0, \"\", ('AA_Base_T-R'!AY10+'AA_Base_T-R'!BG10) / ('AA_Base_T-R'!O10+'AA_Base_T-R'!Q10)), IF( ('AA_Base_R-T'!O10+'AA_Base_R-T'!Q10)=0, \"\", ('AA_Base_R-T'!AQ10+'AA_Base_R-T'!AY10) / ('AA_Base_R-T'!O10+'AA_Base_R-T'!Q10)))","v":0.41216216216216217},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S10=0, \"\", 'AA_Base_T-R'!BM10 / 'AA_Base_T-R'!S10), IF( 'AA_Base_R-T'!S10=0, \"\", 'AA_Base_R-T'!BE10 / 'AA_Base_R-T'!S10))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S10=0, \"\", 'AA_Base_T-R'!BO10 / 'AA_Base_T-R'!S10), IF( 'AA_Base_R-T'!S10=0, \"\", 'AA_Base_R-T'!BG10 / 'AA_Base_R-T'!S10))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G10:'AA_Base_T-R'!N10)=0, \"\", ('AA_Base_T-R'!BU10+'AA_Base_T-R'!CC10+'AA_Base_T-R'!CK10+'AA_Base_T-R'!CS10) / SUM('AA_Base_T-R'!G10:'AA_Base_T-R'!N10)), IF( SUM('AA_Base_R-T'!G10:'AA_Base_R-T'!N10)=0, \"\", ('AA_Base_R-T'!BU10+'AA_Base_R-T'!CC10+'AA_Base_R-T'!CK10+'AA_Base_R-T'!CS10) / SUM('AA_Base_R-T'!G10:'AA_Base_R-T'!N10)))","v":0.60030610825100872},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G10:N10)=0, \"\", ('AA_Base_T-R'!BW10+'AA_Base_T-R'!CE10+'AA_Base_T-R'!CM10+'AA_Base_T-R'!CU10) / SUM('AA_Base_T-R'!G10:'AA_Base_T-R'!N10)), IF( SUM('AA_Base_R-T'!G10:N10)=0, \"\", ('AA_Base_R-T'!BW10+'AA_Base_R-T'!CE10+'AA_Base_R-T'!CM10+'AA_Base_R-T'!CU10) / SUM('AA_Base_R-T'!G10:'AA_Base_R-T'!N10)))","v":0.39969389174899123},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V10=0, \"\", 'AA_Base_T-R'!AB10/'AA_Base_T-R'!V10), IF('AA_Base_R-T'!V10=0, \"\", 'AA_Base_R-T'!AB10/'AA_Base_R-T'!V10))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V10)=0, \"\", ('AA_Base_T-R'!V10-'AA_Base_T-R'!AB10)/'AA_Base_T-R'!V10), IF( ('AA_Base_R-T'!V10)=0, \"\", ('AA_Base_R-T'!V10-'AA_Base_R-T'!AB10)/'AA_Base_R-T'!V10))","v":0.4},{"$f":"Summary!F58","v":177},{"$f":"Summary!M58","v":8},{"$f":"SUM(Summary!R58:V58)","v":21},{"$f":"(Summary!AP58+Summary!AW58+Summary!BB58+Summary!BF58) + (Summary!AT58-Summary!AU58+Summary!AV58-Summary!AZ58+Summary!BA58+Summary!BE58+Summary!BI58 -Summary!BL58 +Summary!BM58+Summary!BN58+Summary!BO58+Summary!BR58 -Summary!BS58 - SUM(Summary!AA58:AD58))","v":34},{"$f":"-Summary!Y58 - IF(IRMAA_Incl=\"y\", U64, 0)","v":-78},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!H$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z58","v":-5},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E64, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-3.9},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E64, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E64, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E64, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E64, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-1},{"$f":"Base!H$216","v":0.12},{"$f":"Summary!F59","v":158},{"$f":"Summary!I58","v":115},{"$f":"Summary!P58","v":7},{"$f":"Summary!BL58+Summary!BM58-Summary!BN58-Summary!BO58","v":1},{"$f":"Summary!I59","v":123},{"$f":"Summary!J58","v":0},{"$f":"Summary!AQ58","v":0},{"$f":"Summary!Q58","v":0},{"$f":"-Summary!BR58","v":0},{"$f":"Summary!J59","v":0},{"$f":"Summary!G58+Summary!H58 + Base!H$107/Sum_Rnd","v":719},{"$f":"-Summary!AQ58","v":0},{"$f":"-(Summary!AP58 + Summary!AW58 + Summary!BB58 + Summary!BF58)","v":0},{"$f":"Summary!N58+Summary!O58","v":44},{"$f":"(Summary!AT58+Summary!AU58-Summary!AV58 + Summary!AZ58-Summary!BA58-Summary!BE58-Summary!BI58) - Summary!BS58*0","v":-35},{"$f":"Summary!G59 + Summary!H59","v":727},{"$f":"Summary!K59","v":1008},null,{"$f":"Base!H$215","v":0.10427807486631016},932.18983957219257,null,-1,0,0,1]
["c",{"$f":"Summary!B59","v":4},{"$f":"Summary!C59","v":65},{"$f":"Summary!D59","v":64},{"$f":"Summary!E59","v":2027},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E11=0, \"\", 'AA_Base_T-R'!AO11 / 'AA_Base_T-R'!E11), IF('AA_Base_R-T'!E11=0, \"\", 'AA_Base_R-T'!BM11 / 'AA_Base_R-T'!E11))","v":0.625},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E11=0, \"\", 'AA_Base_T-R'!AQ11 / 'AA_Base_T-R'!E11), IF( 'AA_Base_R-T'!E11=0, \"\", 'AA_Base_R-T'!BO11 / 'AA_Base_R-T'!E11))","v":0.375},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O11+'AA_Base_T-R'!Q11)=0, \"\", ('AA_Base_T-R'!AW11+'AA_Base_T-R'!BE11) / ('AA_Base_T-R'!O11+'AA_Base_T-R'!Q11)), IF( ('AA_Base_R-T'!O11+'AA_Base_R-T'!Q11)=0, \"\", ('AA_Base_R-T'!AO11+'AA_Base_R-T'!AW11) / ('AA_Base_R-T'!O11+'AA_Base_R-T'!Q11)))","v":0.58799837266069976},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O11+'AA_Base_T-R'!Q11)=0, \"\", ('AA_Base_T-R'!AY11+'AA_Base_T-R'!BG11) / ('AA_Base_T-R'!O11+'AA_Base_T-R'!Q11)), IF( ('AA_Base_R-T'!O11+'AA_Base_R-T'!Q11)=0, \"\", ('AA_Base_R-T'!AQ11+'AA_Base_R-T'!AY11) / ('AA_Base_R-T'!O11+'AA_Base_R-T'!Q11)))","v":0.41200162733930024},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S11=0, \"\", 'AA_Base_T-R'!BM11 / 'AA_Base_T-R'!S11), IF( 'AA_Base_R-T'!S11=0, \"\", 'AA_Base_R-T'!BE11 / 'AA_Base_R-T'!S11))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S11=0, \"\", 'AA_Base_T-R'!BO11 / 'AA_Base_T-R'!S11), IF( 'AA_Base_R-T'!S11=0, \"\", 'AA_Base_R-T'!BG11 / 'AA_Base_R-T'!S11))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G11:'AA_Base_T-R'!N11)=0, \"\", ('AA_Base_T-R'!BU11+'AA_Base_T-R'!CC11+'AA_Base_T-R'!CK11+'AA_Base_T-R'!CS11) / SUM('AA_Base_T-R'!G11:'AA_Base_T-R'!N11)), IF( SUM('AA_Base_R-T'!G11:'AA_Base_R-T'!N11)=0, \"\", ('AA_Base_R-T'!BU11+'AA_Base_R-T'!CC11+'AA_Base_R-T'!CK11+'AA_Base_R-T'!CS11) / SUM('AA_Base_R-T'!G11:'AA_Base_R-T'!N11)))","v":0.59659513000412712},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G11:N11)=0, \"\", ('AA_Base_T-R'!BW11+'AA_Base_T-R'!CE11+'AA_Base_T-R'!CM11+'AA_Base_T-R'!CU11) / SUM('AA_Base_T-R'!G11:'AA_Base_T-R'!N11)), IF( SUM('AA_Base_R-T'!G11:N11)=0, \"\", ('AA_Base_R-T'!BW11+'AA_Base_R-T'!CE11+'AA_Base_R-T'!CM11+'AA_Base_R-T'!CU11) / SUM('AA_Base_R-T'!G11:'AA_Base_R-T'!N11)))","v":0.40340486999587288},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V11=0, \"\", 'AA_Base_T-R'!AB11/'AA_Base_T-R'!V11), IF('AA_Base_R-T'!V11=0, \"\", 'AA_Base_R-T'!AB11/'AA_Base_R-T'!V11))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V11)=0, \"\", ('AA_Base_T-R'!V11-'AA_Base_T-R'!AB11)/'AA_Base_T-R'!V11), IF( ('AA_Base_R-T'!V11)=0, \"\", ('AA_Base_R-T'!V11-'AA_Base_R-T'!AB11)/'AA_Base_R-T'!V11))","v":0.4},{"$f":"Summary!F59","v":158},{"$f":"Summary!M59","v":7},{"$f":"SUM(Summary!R59:V59)","v":22},{"$f":"(Summary!AP59+Summary!AW59+Summary!BB59+Summary!BF59) + (Summary!AT59-Summary!AU59+Summary!AV59-Summary!AZ59+Summary!BA59+Summary!BE59+Summary!BI59 -Summary!BL59 +Summary!BM59+Summary!BN59+Summary!BO59+Summary!BR59 -Summary!BS59 - SUM(Summary!AA59:AD59))","v":36},{"$f":"-Summary!Y59 - IF(IRMAA_Incl=\"y\", U65, 0)","v":-79},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!I$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z59","v":-5},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E65, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-4},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E65, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E65, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E65, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E65, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-1},{"$f":"Base!I$216","v":0.12},{"$f":"Summary!F60","v":139},{"$f":"Summary!I59","v":123},{"$f":"Summary!P59","v":8},{"$f":"Summary!BL59+Summary!BM59-Summary!BN59-Summary!BO59","v":1},{"$f":"Summary!I60","v":132},{"$f":"Summary!J59","v":0},{"$f":"Summary!AQ59","v":0},{"$f":"Summary!Q59","v":0},{"$f":"-Summary!BR59","v":0},{"$f":"Summary!J60","v":0},{"$f":"Summary!G59+Summary!H59 + Base!I$107/Sum_Rnd","v":727},{"$f":"-Summary!AQ59","v":0},{"$f":"-(Summary!AP59 + Summary!AW59 + Summary!BB59 + Summary!BF59)","v":0},{"$f":"Summary!N59+Summary!O59","v":45},{"$f":"(Summary!AT59+Summary!AU59-Summary!AV59 + Summary!AZ59-Summary!BA59-Summary!BE59-Summary!BI59) - Summary!BS59*0","v":-37},{"$f":"Summary!G60 + Summary!H60","v":734},{"$f":"Summary!K60","v":1005},null,{"$f":"Base!I$215","v":0.10554089709762533},927.53298153034302,null,0,0,0,1]
["c",{"$f":"Summary!B60","v":5},{"$f":"Summary!C60","v":66},{"$f":"Summary!D60","v":65},{"$f":"Summary!E60","v":2028},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E12=0, \"\", 'AA_Base_T-R'!AO12 / 'AA_Base_T-R'!E12), IF('AA_Base_R-T'!E12=0, \"\", 'AA_Base_R-T'!BM12 / 'AA_Base_R-T'!E12))","v":0.65017998560115187},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E12=0, \"\", 'AA_Base_T-R'!AQ12 / 'AA_Base_T-R'!E12), IF( 'AA_Base_R-T'!E12=0, \"\", 'AA_Base_R-T'!BO12 / 'AA_Base_R-T'!E12))","v":0.34982001439884808},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O12+'AA_Base_T-R'!Q12)=0, \"\", ('AA_Base_T-R'!AW12+'AA_Base_T-R'!BE12) / ('AA_Base_T-R'!O12+'AA_Base_T-R'!Q12)), IF( ('AA_Base_R-T'!O12+'AA_Base_R-T'!Q12)=0, \"\", ('AA_Base_R-T'!AO12+'AA_Base_R-T'!AW12) / ('AA_Base_R-T'!O12+'AA_Base_R-T'!Q12)))","v":0.58815489749430527},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O12+'AA_Base_T-R'!Q12)=0, \"\", ('AA_Base_T-R'!AY12+'AA_Base_T-R'!BG12) / ('AA_Base_T-R'!O12+'AA_Base_T-R'!Q12)), IF( ('AA_Base_R-T'!O12+'AA_Base_R-T'!Q12)=0, \"\", ('AA_Base_R-T'!AQ12+'AA_Base_R-T'!AY12) / ('AA_Base_R-T'!O12+'AA_Base_R-T'!Q12)))","v":0.41184510250569478},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S12=0, \"\", 'AA_Base_T-R'!BM12 / 'AA_Base_T-R'!S12), IF( 'AA_Base_R-T'!S12=0, \"\", 'AA_Base_R-T'!BE12 / 'AA_Base_R-T'!S12))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S12=0, \"\", 'AA_Base_T-R'!BO12 / 'AA_Base_T-R'!S12), IF( 'AA_Base_R-T'!S12=0, \"\", 'AA_Base_R-T'!BG12 / 'AA_Base_R-T'!S12))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G12:'AA_Base_T-R'!N12)=0, \"\", ('AA_Base_T-R'!BU12+'AA_Base_T-R'!CC12+'AA_Base_T-R'!CK12+'AA_Base_T-R'!CS12) / SUM('AA_Base_T-R'!G12:'AA_Base_T-R'!N12)), IF( SUM('AA_Base_R-T'!G12:'AA_Base_R-T'!N12)=0, \"\", ('AA_Base_R-T'!BU12+'AA_Base_R-T'!CC12+'AA_Base_R-T'!CK12+'AA_Base_R-T'!CS12) / SUM('AA_Base_R-T'!G12:'AA_Base_R-T'!N12)))","v":0.59263143557613729},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G12:N12)=0, \"\", ('AA_Base_T-R'!BW12+'AA_Base_T-R'!CE12+'AA_Base_T-R'!CM12+'AA_Base_T-R'!CU12) / SUM('AA_Base_T-R'!G12:'AA_Base_T-R'!N12)), IF( SUM('AA_Base_R-T'!G12:N12)=0, \"\", ('AA_Base_R-T'!BW12+'AA_Base_R-T'!CE12+'AA_Base_R-T'!CM12+'AA_Base_R-T'!CU12) / SUM('AA_Base_R-T'!G12:'AA_Base_R-T'!N12)))","v":0.40736856442386271},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V12=0, \"\", 'AA_Base_T-R'!AB12/'AA_Base_T-R'!V12), IF('AA_Base_R-T'!V12=0, \"\", 'AA_Base_R-T'!AB12/'AA_Base_R-T'!V12))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V12)=0, \"\", ('AA_Base_T-R'!V12-'AA_Base_T-R'!AB12)/'AA_Base_T-R'!V12), IF( ('AA_Base_R-T'!V12)=0, \"\", ('AA_Base_R-T'!V12-'AA_Base_R-T'!AB12)/'AA_Base_R-T'!V12))","v":0.4},{"$f":"Summary!F60","v":139},{"$f":"Summary!M60","v":7},{"$f":"SUM(Summary!R60:V60)","v":23},{"$f":"(Summary!AP60+Summary!AW60+Summary!BB60+Summary!BF60) + (Summary!AT60-Summary!AU60+Summary!AV60-Summary!AZ60+Summary!BA60+Summary!BE60+Summary!BI60 -Summary!BL60 +Summary!BM60+Summary!BN60+Summary!BO60+Summary!BR60 -Summary!BS60 - SUM(Summary!AA60:AD60))","v":38},{"$f":"-Summary!Y60 - IF(IRMAA_Incl=\"y\", U66, 0)","v":-81},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!J$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z60","v":-5},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E66, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-4},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E66, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E66, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E66, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E66, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-0.9},{"$f":"Base!J$216","v":0.12},{"$f":"Summary!F61","v":121},{"$f":"Summary!I60","v":132},{"$f":"Summary!P60","v":8},{"$f":"Summary!BL60+Summary!BM60-Summary!BN60-Summary!BO60","v":0},{"$f":"Summary!I61","v":140},{"$f":"Summary!J60","v":0},{"$f":"Summary!AQ60","v":0},{"$f":"Summary!Q60","v":0},{"$f":"-Summary!BR60","v":0},{"$f":"Summary!J61","v":0},{"$f":"Summary!G60+Summary!H60 + Base!J$107/Sum_Rnd","v":734},{"$f":"-Summary!AQ60","v":0},{"$f":"-(Summary!AP60 + Summary!AW60 + Summary!BB60 + Summary!BF60)","v":0},{"$f":"Summary!N60+Summary!O60","v":45},{"$f":"(Summary!AT60+Summary!AU60-Summary!AV60 + Summary!AZ60-Summary!BA60-Summary!BE60-Summary!BI60) - Summary!BS60*0","v":-38},{"$f":"Summary!G61 + Summary!H61","v":741},{"$f":"Summary!K61","v":1002},null,{"$f":"Base!J$215","v":0.10443864229765012},924.61096605744126,null,0,0,0,0]
["c",{"$f":"Summary!B61","v":6},{"$f":"Summary!C61","v":67},{"$f":"Summary!D61","v":66},{"$f":"Summary!E61","v":2029},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E13=0, \"\", 'AA_Base_T-R'!AO13 / 'AA_Base_T-R'!E13), IF('AA_Base_R-T'!E13=0, \"\", 'AA_Base_R-T'!BM13 / 'AA_Base_R-T'!E13))","v":0.68476821192052983},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E13=0, \"\", 'AA_Base_T-R'!AQ13 / 'AA_Base_T-R'!E13), IF( 'AA_Base_R-T'!E13=0, \"\", 'AA_Base_R-T'!BO13 / 'AA_Base_R-T'!E13))","v":0.31523178807947022},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O13+'AA_Base_T-R'!Q13)=0, \"\", ('AA_Base_T-R'!AW13+'AA_Base_T-R'!BE13) / ('AA_Base_T-R'!O13+'AA_Base_T-R'!Q13)), IF( ('AA_Base_R-T'!O13+'AA_Base_R-T'!Q13)=0, \"\", ('AA_Base_R-T'!AO13+'AA_Base_R-T'!AW13) / ('AA_Base_R-T'!O13+'AA_Base_R-T'!Q13)))","v":0.58818897637795275},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O13+'AA_Base_T-R'!Q13)=0, \"\", ('AA_Base_T-R'!AY13+'AA_Base_T-R'!BG13) / ('AA_Base_T-R'!O13+'AA_Base_T-R'!Q13)), IF( ('AA_Base_R-T'!O13+'AA_Base_R-T'!Q13)=0, \"\", ('AA_Base_R-T'!AQ13+'AA_Base_R-T'!AY13) / ('AA_Base_R-T'!O13+'AA_Base_R-T'!Q13)))","v":0.41181102362204725},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S13=0, \"\", 'AA_Base_T-R'!BM13 / 'AA_Base_T-R'!S13), IF( 'AA_Base_R-T'!S13=0, \"\", 'AA_Base_R-T'!BE13 / 'AA_Base_R-T'!S13))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S13=0, \"\", 'AA_Base_T-R'!BO13 / 'AA_Base_T-R'!S13), IF( 'AA_Base_R-T'!S13=0, \"\", 'AA_Base_R-T'!BG13 / 'AA_Base_R-T'!S13))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G13:'AA_Base_T-R'!N13)=0, \"\", ('AA_Base_T-R'!BU13+'AA_Base_T-R'!CC13+'AA_Base_T-R'!CK13+'AA_Base_T-R'!CS13) / SUM('AA_Base_T-R'!G13:'AA_Base_T-R'!N13)), IF( SUM('AA_Base_R-T'!G13:'AA_Base_R-T'!N13)=0, \"\", ('AA_Base_R-T'!BU13+'AA_Base_R-T'!CC13+'AA_Base_R-T'!CK13+'AA_Base_R-T'!CS13) / SUM('AA_Base_R-T'!G13:'AA_Base_R-T'!N13)))","v":0.58839972991222145},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G13:N13)=0, \"\", ('AA_Base_T-R'!BW13+'AA_Base_T-R'!CE13+'AA_Base_T-R'!CM13+'AA_Base_T-R'!CU13) / SUM('AA_Base_T-R'!G13:'AA_Base_T-R'!N13)), IF( SUM('AA_Base_R-T'!G13:N13)=0, \"\", ('AA_Base_R-T'!BW13+'AA_Base_R-T'!CE13+'AA_Base_R-T'!CM13+'AA_Base_R-T'!CU13) / SUM('AA_Base_R-T'!G13:'AA_Base_R-T'!N13)))","v":0.41160027008777855},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V13=0, \"\", 'AA_Base_T-R'!AB13/'AA_Base_T-R'!V13), IF('AA_Base_R-T'!V13=0, \"\", 'AA_Base_R-T'!AB13/'AA_Base_R-T'!V13))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V13)=0, \"\", ('AA_Base_T-R'!V13-'AA_Base_T-R'!AB13)/'AA_Base_T-R'!V13), IF( ('AA_Base_R-T'!V13)=0, \"\", ('AA_Base_R-T'!V13-'AA_Base_R-T'!AB13)/'AA_Base_R-T'!V13))","v":0.4},{"$f":"Summary!F61","v":121},{"$f":"Summary!M61","v":6},{"$f":"SUM(Summary!R61:V61)","v":45},{"$f":"(Summary!AP61+Summary!AW61+Summary!BB61+Summary!BF61) + (Summary!AT61-Summary!AU61+Summary!AV61-Summary!AZ61+Summary!BA61+Summary!BE61+Summary!BI61 -Summary!BL61 +Summary!BM61+Summary!BN61+Summary!BO61+Summary!BR61 -Summary!BS61 - SUM(Summary!AA61:AD61))","v":39},{"$f":"-Summary!Y61 - IF(IRMAA_Incl=\"y\", U67, 0)","v":-77},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!K$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z61","v":-7},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E67, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-6.4},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E67, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E67, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E67, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E67, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-1},{"$f":"Base!K$216","v":0.12},{"$f":"Summary!F62","v":128},{"$f":"Summary!I61","v":140},{"$f":"Summary!P61","v":9},{"$f":"Summary!BL61+Summary!BM61-Summary!BN61-Summary!BO61","v":0},{"$f":"Summary!I62","v":148},{"$f":"Summary!J61","v":0},{"$f":"Summary!AQ61","v":0},{"$f":"Summary!Q61","v":0},{"$f":"-Summary!BR61","v":0},{"$f":"Summary!J62","v":0},{"$f":"Summary!G61+Summary!H61 + Base!K$107/Sum_Rnd","v":741},{"$f":"-Summary!AQ61","v":0},{"$f":"-(Summary!AP61 + Summary!AW61 + Summary!BB61 + Summary!BF61)","v":0},{"$f":"Summary!N61+Summary!O61","v":45},{"$f":"(Summary!AT61+Summary!AU61-Summary!AV61 + Summary!AZ61-Summary!BA61-Summary!BE61-Summary!BI61) - Summary!BS61*0","v":-39},{"$f":"Summary!G62 + Summary!H62","v":746},{"$f":"Summary!K62","v":1022},null,{"$f":"Base!K$215","v":0.11072664359861592},939.39792387543253,null,-1,1,0,1]
["c",{"$f":"Summary!B62","v":7},{"$f":"Summary!C62","v":68},{"$f":"Summary!D62","v":67},{"$f":"Summary!E62","v":2030},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E14=0, \"\", 'AA_Base_T-R'!AO14 / 'AA_Base_T-R'!E14), IF('AA_Base_R-T'!E14=0, \"\", 'AA_Base_R-T'!BM14 / 'AA_Base_R-T'!E14))","v":0.70783085356303832},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E14=0, \"\", 'AA_Base_T-R'!AQ14 / 'AA_Base_T-R'!E14), IF( 'AA_Base_R-T'!E14=0, \"\", 'AA_Base_R-T'!BO14 / 'AA_Base_R-T'!E14))","v":0.29216914643696162},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O14+'AA_Base_T-R'!Q14)=0, \"\", ('AA_Base_T-R'!AW14+'AA_Base_T-R'!BE14) / ('AA_Base_T-R'!O14+'AA_Base_T-R'!Q14)), IF( ('AA_Base_R-T'!O14+'AA_Base_R-T'!Q14)=0, \"\", ('AA_Base_R-T'!AO14+'AA_Base_R-T'!AW14) / ('AA_Base_R-T'!O14+'AA_Base_R-T'!Q14)))","v":0.58822537112010798},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O14+'AA_Base_T-R'!Q14)=0, \"\", ('AA_Base_T-R'!AY14+'AA_Base_T-R'!BG14) / ('AA_Base_T-R'!O14+'AA_Base_T-R'!Q14)), IF( ('AA_Base_R-T'!O14+'AA_Base_R-T'!Q14)=0, \"\", ('AA_Base_R-T'!AQ14+'AA_Base_R-T'!AY14) / ('AA_Base_R-T'!O14+'AA_Base_R-T'!Q14)))","v":0.41177462887989202},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S14=0, \"\", 'AA_Base_T-R'!BM14 / 'AA_Base_T-R'!S14), IF( 'AA_Base_R-T'!S14=0, \"\", 'AA_Base_R-T'!BE14 / 'AA_Base_R-T'!S14))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S14=0, \"\", 'AA_Base_T-R'!BO14 / 'AA_Base_T-R'!S14), IF( 'AA_Base_R-T'!S14=0, \"\", 'AA_Base_R-T'!BG14 / 'AA_Base_R-T'!S14))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G14:'AA_Base_T-R'!N14)=0, \"\", ('AA_Base_T-R'!BU14+'AA_Base_T-R'!CC14+'AA_Base_T-R'!CK14+'AA_Base_T-R'!CS14) / SUM('AA_Base_T-R'!G14:'AA_Base_T-R'!N14)), IF( SUM('AA_Base_R-T'!G14:'AA_Base_R-T'!N14)=0, \"\", ('AA_Base_R-T'!BU14+'AA_Base_R-T'!CC14+'AA_Base_R-T'!CK14+'AA_Base_R-T'!CS14) / SUM('AA_Base_R-T'!G14:'AA_Base_R-T'!N14)))","v":0.58387204935622317},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G14:N14)=0, \"\", ('AA_Base_T-R'!BW14+'AA_Base_T-R'!CE14+'AA_Base_T-R'!CM14+'AA_Base_T-R'!CU14) / SUM('AA_Base_T-R'!G14:'AA_Base_T-R'!N14)), IF( SUM('AA_Base_R-T'!G14:N14)=0, \"\", ('AA_Base_R-T'!BW14+'AA_Base_R-T'!CE14+'AA_Base_R-T'!CM14+'AA_Base_R-T'!CU14) / SUM('AA_Base_R-T'!G14:'AA_Base_R-T'!N14)))","v":0.41612795064377683},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V14=0, \"\", 'AA_Base_T-R'!AB14/'AA_Base_T-R'!V14), IF('AA_Base_R-T'!V14=0, \"\", 'AA_Base_R-T'!AB14/'AA_Base_R-T'!V14))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V14)=0, \"\", ('AA_Base_T-R'!V14-'AA_Base_T-R'!AB14)/'AA_Base_T-R'!V14), IF( ('AA_Base_R-T'!V14)=0, \"\", ('AA_Base_R-T'!V14-'AA_Base_R-T'!AB14)/'AA_Base_R-T'!V14))","v":0.4},{"$f":"Summary!F62","v":128},{"$f":"Summary!M62","v":7},{"$f":"SUM(Summary!R62:V62)","v":48},{"$f":"(Summary!AP62+Summary!AW62+Summary!BB62+Summary!BF62) + (Summary!AT62-Summary!AU62+Summary!AV62-Summary!AZ62+Summary!BA62+Summary!BE62+Summary!BI62 -Summary!BL62 +Summary!BM62+Summary!BN62+Summary!BO62+Summary!BR62 -Summary!BS62 - SUM(Summary!AA62:AD62))","v":41},{"$f":"-Summary!Y62 - IF(IRMAA_Incl=\"y\", U68, 0)","v":-79},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!L$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z62","v":-7},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E68, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-6.4},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E68, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E68, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E68, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E68, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-1},{"$f":"Base!L$216","v":0.12},{"$f":"Summary!F63","v":136},{"$f":"Summary!I62","v":148},{"$f":"Summary!P62","v":9},{"$f":"Summary!BL62+Summary!BM62-Summary!BN62-Summary!BO62","v":0},{"$f":"Summary!I63","v":157},{"$f":"Summary!J62","v":0},{"$f":"Summary!AQ62","v":0},{"$f":"Summary!Q62","v":0},{"$f":"-Summary!BR62","v":0},{"$f":"Summary!J63","v":0},{"$f":"Summary!G62+Summary!H62 + Base!L$107/Sum_Rnd","v":746},{"$f":"-Summary!AQ62","v":0},{"$f":"-(Summary!AP62 + Summary!AW62 + Summary!BB62 + Summary!BF62)","v":0},{"$f":"Summary!N62+Summary!O62","v":45},{"$f":"(Summary!AT62+Summary!AU62-Summary!AV62 + Summary!AZ62-Summary!BA62-Summary!BE62-Summary!BI62) - Summary!BS62*0","v":-41},{"$f":"Summary!G63 + Summary!H63","v":749},{"$f":"Summary!K63","v":1042},null,{"$f":"Base!L$215","v":0.10902896081771721},960.33730834752987,null,2,0,0,1]
["c",{"$f":"Summary!B63","v":8},{"$f":"Summary!C63","v":69},{"$f":"Summary!D63","v":68},{"$f":"Summary!E63","v":2031},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E15=0, \"\", 'AA_Base_T-R'!AO15 / 'AA_Base_T-R'!E15), IF('AA_Base_R-T'!E15=0, \"\", 'AA_Base_R-T'!BM15 / 'AA_Base_R-T'!E15))","v":0.72927994121969142},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E15=0, \"\", 'AA_Base_T-R'!AQ15 / 'AA_Base_T-R'!E15), IF( 'AA_Base_R-T'!E15=0, \"\", 'AA_Base_R-T'!BO15 / 'AA_Base_R-T'!E15))","v":0.27072005878030858},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O15+'AA_Base_T-R'!Q15)=0, \"\", ('AA_Base_T-R'!AW15+'AA_Base_T-R'!BE15) / ('AA_Base_T-R'!O15+'AA_Base_T-R'!Q15)), IF( ('AA_Base_R-T'!O15+'AA_Base_R-T'!Q15)=0, \"\", ('AA_Base_R-T'!AO15+'AA_Base_R-T'!AW15) / ('AA_Base_R-T'!O15+'AA_Base_R-T'!Q15)))","v":0.5882633587786259},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O15+'AA_Base_T-R'!Q15)=0, \"\", ('AA_Base_T-R'!AY15+'AA_Base_T-R'!BG15) / ('AA_Base_T-R'!O15+'AA_Base_T-R'!Q15)), IF( ('AA_Base_R-T'!O15+'AA_Base_R-T'!Q15)=0, \"\", ('AA_Base_R-T'!AQ15+'AA_Base_R-T'!AY15) / ('AA_Base_R-T'!O15+'AA_Base_R-T'!Q15)))","v":0.41173664122137404},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S15=0, \"\", 'AA_Base_T-R'!BM15 / 'AA_Base_T-R'!S15), IF( 'AA_Base_R-T'!S15=0, \"\", 'AA_Base_R-T'!BE15 / 'AA_Base_R-T'!S15))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S15=0, \"\", 'AA_Base_T-R'!BO15 / 'AA_Base_T-R'!S15), IF( 'AA_Base_R-T'!S15=0, \"\", 'AA_Base_R-T'!BG15 / 'AA_Base_R-T'!S15))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G15:'AA_Base_T-R'!N15)=0, \"\", ('AA_Base_T-R'!BU15+'AA_Base_T-R'!CC15+'AA_Base_T-R'!CK15+'AA_Base_T-R'!CS15) / SUM('AA_Base_T-R'!G15:'AA_Base_T-R'!N15)), IF( SUM('AA_Base_R-T'!G15:'AA_Base_R-T'!N15)=0, \"\", ('AA_Base_R-T'!BU15+'AA_Base_R-T'!CC15+'AA_Base_R-T'!CK15+'AA_Base_R-T'!CS15) / SUM('AA_Base_R-T'!G15:'AA_Base_R-T'!N15)))","v":0.57898318654923941},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G15:N15)=0, \"\", ('AA_Base_T-R'!BW15+'AA_Base_T-R'!CE15+'AA_Base_T-R'!CM15+'AA_Base_T-R'!CU15) / SUM('AA_Base_T-R'!G15:'AA_Base_T-R'!N15)), IF( SUM('AA_Base_R-T'!G15:N15)=0, \"\", ('AA_Base_R-T'!BW15+'AA_Base_R-T'!CE15+'AA_Base_R-T'!CM15+'AA_Base_R-T'!CU15) / SUM('AA_Base_R-T'!G15:'AA_Base_R-T'!N15)))","v":0.42101681345076059},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V15=0, \"\", 'AA_Base_T-R'!AB15/'AA_Base_T-R'!V15), IF('AA_Base_R-T'!V15=0, \"\", 'AA_Base_R-T'!AB15/'AA_Base_R-T'!V15))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V15)=0, \"\", ('AA_Base_T-R'!V15-'AA_Base_T-R'!AB15)/'AA_Base_T-R'!V15), IF( ('AA_Base_R-T'!V15)=0, \"\", ('AA_Base_R-T'!V15-'AA_Base_R-T'!AB15)/'AA_Base_R-T'!V15))","v":0.4},{"$f":"Summary!F63","v":136},{"$f":"Summary!M63","v":7},{"$f":"SUM(Summary!R63:V63)","v":48},{"$f":"(Summary!AP63+Summary!AW63+Summary!BB63+Summary!BF63) + (Summary!AT63-Summary!AU63+Summary!AV63-Summary!AZ63+Summary!BA63+Summary!BE63+Summary!BI63 -Summary!BL63 +Summary!BM63+Summary!BN63+Summary!BO63+Summary!BR63 -Summary!BS63 - SUM(Summary!AA63:AD63))","v":42},{"$f":"-Summary!Y63 - IF(IRMAA_Incl=\"y\", U69, 0)","v":-80},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!M$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z63","v":-8},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E69, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-6.4},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E69, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E69, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E69, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E69, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-2},{"$f":"Base!M$216","v":0.12},{"$f":"Summary!F64","v":145},{"$f":"Summary!I63","v":157},{"$f":"Summary!P63","v":10},{"$f":"Summary!BL63+Summary!BM63-Summary!BN63-Summary!BO63","v":0},{"$f":"Summary!I64","v":167},{"$f":"Summary!J63","v":0},{"$f":"Summary!AQ63","v":0},{"$f":"Summary!Q63","v":0},{"$f":"-Summary!BR63","v":0},{"$f":"Summary!J64","v":0},{"$f":"Summary!G63+Summary!H63 + Base!M$107/Sum_Rnd","v":749},{"$f":"-Summary!AQ63","v":0},{"$f":"-(Summary!AP63 + Summary!AW63 + Summary!BB63 + Summary!BF63)","v":0},{"$f":"Summary!N63+Summary!O63","v":45},{"$f":"(Summary!AT63+Summary!AU63-Summary!AV63 + Summary!AZ63-Summary!BA63-Summary!BE63-Summary!BI63) - Summary!BS63*0","v":-42},{"$f":"Summary!G64 + Summary!H64","v":752},{"$f":"Summary!K64","v":1064},null,{"$f":"Base!M$215","v":0.11053540587219343},980.87737478411054,null,0,0,0,0]
["c",{"$f":"Summary!B64","v":9},{"$f":"Summary!C64","v":70},{"$f":"Summary!D64","v":69},{"$f":"Summary!E64","v":2032},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E16=0, \"\", 'AA_Base_T-R'!AO16 / 'AA_Base_T-R'!E16), IF('AA_Base_R-T'!E16=0, \"\", 'AA_Base_R-T'!BM16 / 'AA_Base_R-T'!E16))","v":0.74965541006202618},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E16=0, \"\", 'AA_Base_T-R'!AQ16 / 'AA_Base_T-R'!E16), IF( 'AA_Base_R-T'!E16=0, \"\", 'AA_Base_R-T'!BO16 / 'AA_Base_R-T'!E16))","v":0.25034458993797382},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O16+'AA_Base_T-R'!Q16)=0, \"\", ('AA_Base_T-R'!AW16+'AA_Base_T-R'!BE16) / ('AA_Base_T-R'!O16+'AA_Base_T-R'!Q16)), IF( ('AA_Base_R-T'!O16+'AA_Base_R-T'!Q16)=0, \"\", ('AA_Base_R-T'!AO16+'AA_Base_R-T'!AW16) / ('AA_Base_R-T'!O16+'AA_Base_R-T'!Q16)))","v":0.58830935251798566},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O16+'AA_Base_T-R'!Q16)=0, \"\", ('AA_Base_T-R'!AY16+'AA_Base_T-R'!BG16) / ('AA_Base_T-R'!O16+'AA_Base_T-R'!Q16)), IF( ('AA_Base_R-T'!O16+'AA_Base_R-T'!Q16)=0, \"\", ('AA_Base_R-T'!AQ16+'AA_Base_R-T'!AY16) / ('AA_Base_R-T'!O16+'AA_Base_R-T'!Q16)))","v":0.41169064748201439},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S16=0, \"\", 'AA_Base_T-R'!BM16 / 'AA_Base_T-R'!S16), IF( 'AA_Base_R-T'!S16=0, \"\", 'AA_Base_R-T'!BE16 / 'AA_Base_R-T'!S16))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S16=0, \"\", 'AA_Base_T-R'!BO16 / 'AA_Base_T-R'!S16), IF( 'AA_Base_R-T'!S16=0, \"\", 'AA_Base_R-T'!BG16 / 'AA_Base_R-T'!S16))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G16:'AA_Base_T-R'!N16)=0, \"\", ('AA_Base_T-R'!BU16+'AA_Base_T-R'!CC16+'AA_Base_T-R'!CK16+'AA_Base_T-R'!CS16) / SUM('AA_Base_T-R'!G16:'AA_Base_T-R'!N16)), IF( SUM('AA_Base_R-T'!G16:'AA_Base_R-T'!N16)=0, \"\", ('AA_Base_R-T'!BU16+'AA_Base_R-T'!CC16+'AA_Base_R-T'!CK16+'AA_Base_R-T'!CS16) / SUM('AA_Base_R-T'!G16:'AA_Base_R-T'!N16)))","v":0.57371325974198695},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G16:N16)=0, \"\", ('AA_Base_T-R'!BW16+'AA_Base_T-R'!CE16+'AA_Base_T-R'!CM16+'AA_Base_T-R'!CU16) / SUM('AA_Base_T-R'!G16:'AA_Base_T-R'!N16)), IF( SUM('AA_Base_R-T'!G16:N16)=0, \"\", ('AA_Base_R-T'!BW16+'AA_Base_R-T'!CE16+'AA_Base_R-T'!CM16+'AA_Base_R-T'!CU16) / SUM('AA_Base_R-T'!G16:'AA_Base_R-T'!N16)))","v":0.42628674025801305},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V16=0, \"\", 'AA_Base_T-R'!AB16/'AA_Base_T-R'!V16), IF('AA_Base_R-T'!V16=0, \"\", 'AA_Base_R-T'!AB16/'AA_Base_R-T'!V16))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V16)=0, \"\", ('AA_Base_T-R'!V16-'AA_Base_T-R'!AB16)/'AA_Base_T-R'!V16), IF( ('AA_Base_R-T'!V16)=0, \"\", ('AA_Base_R-T'!V16-'AA_Base_R-T'!AB16)/'AA_Base_R-T'!V16))","v":0.4},{"$f":"Summary!F64","v":145},{"$f":"Summary!M64","v":8},{"$f":"SUM(Summary!R64:V64)","v":96},{"$f":"(Summary!AP64+Summary!AW64+Summary!BB64+Summary!BF64) + (Summary!AT64-Summary!AU64+Summary!AV64-Summary!AZ64+Summary!BA64+Summary!BE64+Summary!BI64 -Summary!BL64 +Summary!BM64+Summary!BN64+Summary!BO64+Summary!BR64 -Summary!BS64 - SUM(Summary!AA64:AD64))","v":8},{"$f":"-Summary!Y64 - IF(IRMAA_Incl=\"y\", U70, 0)","v":-82},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!N$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z64","v":-4},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E70, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-3.1},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E70, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E70, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E70, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E70, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-0.5},{"$f":"Base!N$216","v":0.12},{"$f":"Summary!F65","v":172},{"$f":"Summary!I64","v":167},{"$f":"Summary!P64","v":10},{"$f":"Summary!BL64+Summary!BM64-Summary!BN64-Summary!BO64","v":-5},{"$f":"Summary!I65","v":172},{"$f":"Summary!J64","v":0},{"$f":"Summary!AQ64","v":0},{"$f":"Summary!Q64","v":0},{"$f":"-Summary!BR64","v":0},{"$f":"Summary!J65","v":0},{"$f":"Summary!G64+Summary!H64 + Base!N$107/Sum_Rnd","v":752},{"$f":"-Summary!AQ64","v":0},{"$f":"-(Summary!AP64 + Summary!AW64 + Summary!BB64 + Summary!BF64)","v":0},{"$f":"Summary!N64+Summary!O64","v":47},{"$f":"(Summary!AT64+Summary!AU64-Summary!AV64 + Summary!AZ64-Summary!BA64-Summary!BE64-Summary!BI64) - Summary!BS64*0","v":-3},{"$f":"Summary!G65 + Summary!H65","v":795},{"$f":"Summary!K65","v":1139},null,{"$f":"Base!N$215","v":9.9041533546325874E-2},1060.2619808306708,null,-1,0,0,1]
["c",{"$f":"Summary!B65","v":10},{"$f":"Summary!C65","v":71},{"$f":"Summary!D65","v":70},{"$f":"Summary!E65","v":2033},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E17=0, \"\", 'AA_Base_T-R'!AO17 / 'AA_Base_T-R'!E17), IF('AA_Base_R-T'!E17=0, \"\", 'AA_Base_R-T'!BM17 / 'AA_Base_R-T'!E17))","v":0.73886297376093291},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E17=0, \"\", 'AA_Base_T-R'!AQ17 / 'AA_Base_T-R'!E17), IF( 'AA_Base_R-T'!E17=0, \"\", 'AA_Base_R-T'!BO17 / 'AA_Base_R-T'!E17))","v":0.26113702623906704},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O17+'AA_Base_T-R'!Q17)=0, \"\", ('AA_Base_T-R'!AW17+'AA_Base_T-R'!BE17) / ('AA_Base_T-R'!O17+'AA_Base_T-R'!Q17)), IF( ('AA_Base_R-T'!O17+'AA_Base_R-T'!Q17)=0, \"\", ('AA_Base_R-T'!AO17+'AA_Base_R-T'!AW17) / ('AA_Base_R-T'!O17+'AA_Base_R-T'!Q17)))","v":0.58949359720605354},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O17+'AA_Base_T-R'!Q17)=0, \"\", ('AA_Base_T-R'!AY17+'AA_Base_T-R'!BG17) / ('AA_Base_T-R'!O17+'AA_Base_T-R'!Q17)), IF( ('AA_Base_R-T'!O17+'AA_Base_R-T'!Q17)=0, \"\", ('AA_Base_R-T'!AQ17+'AA_Base_R-T'!AY17) / ('AA_Base_R-T'!O17+'AA_Base_R-T'!Q17)))","v":0.41050640279394646},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S17=0, \"\", 'AA_Base_T-R'!BM17 / 'AA_Base_T-R'!S17), IF( 'AA_Base_R-T'!S17=0, \"\", 'AA_Base_R-T'!BE17 / 'AA_Base_R-T'!S17))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S17=0, \"\", 'AA_Base_T-R'!BO17 / 'AA_Base_T-R'!S17), IF( 'AA_Base_R-T'!S17=0, \"\", 'AA_Base_R-T'!BG17 / 'AA_Base_R-T'!S17))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G17:'AA_Base_T-R'!N17)=0, \"\", ('AA_Base_T-R'!BU17+'AA_Base_T-R'!CC17+'AA_Base_T-R'!CK17+'AA_Base_T-R'!CS17) / SUM('AA_Base_T-R'!G17:'AA_Base_T-R'!N17)), IF( SUM('AA_Base_R-T'!G17:'AA_Base_R-T'!N17)=0, \"\", ('AA_Base_R-T'!BU17+'AA_Base_R-T'!CC17+'AA_Base_R-T'!CK17+'AA_Base_R-T'!CS17) / SUM('AA_Base_R-T'!G17:'AA_Base_R-T'!N17)))","v":0.57231098251352375},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G17:N17)=0, \"\", ('AA_Base_T-R'!BW17+'AA_Base_T-R'!CE17+'AA_Base_T-R'!CM17+'AA_Base_T-R'!CU17) / SUM('AA_Base_T-R'!G17:'AA_Base_T-R'!N17)), IF( SUM('AA_Base_R-T'!G17:N17)=0, \"\", ('AA_Base_R-T'!BW17+'AA_Base_R-T'!CE17+'AA_Base_R-T'!CM17+'AA_Base_R-T'!CU17) / SUM('AA_Base_R-T'!G17:'AA_Base_R-T'!N17)))","v":0.42768901748647631},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V17=0, \"\", 'AA_Base_T-R'!AB17/'AA_Base_T-R'!V17), IF('AA_Base_R-T'!V17=0, \"\", 'AA_Base_R-T'!AB17/'AA_Base_R-T'!V17))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V17)=0, \"\", ('AA_Base_T-R'!V17-'AA_Base_T-R'!AB17)/'AA_Base_T-R'!V17), IF( ('AA_Base_R-T'!V17)=0, \"\", ('AA_Base_R-T'!V17-'AA_Base_R-T'!AB17)/'AA_Base_R-T'!V17))","v":0.4},{"$f":"Summary!F65","v":172},{"$f":"Summary!M65","v":9},{"$f":"SUM(Summary!R65:V65)","v":84},{"$f":"(Summary!AP65+Summary!AW65+Summary!BB65+Summary!BF65) + (Summary!AT65-Summary!AU65+Summary!AV65-Summary!AZ65+Summary!BA65+Summary!BE65+Summary!BI65 -Summary!BL65 +Summary!BM65+Summary!BN65+Summary!BO65+Summary!BR65 -Summary!BS65 - SUM(Summary!AA65:AD65))","v":15},{"$f":"-Summary!Y65 - IF(IRMAA_Incl=\"y\", U71, 0)","v":-84},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!O$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z65","v":-1},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E71, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-0.4},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E71, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E71, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E71, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E71, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-0.2},{"$f":"Base!O$216","v":0.1},{"$f":"Summary!F66","v":195},{"$f":"Summary!I65","v":172},{"$f":"Summary!P65","v":10},{"$f":"Summary!BL65+Summary!BM65-Summary!BN65-Summary!BO65","v":-6},{"$f":"Summary!I66","v":177},{"$f":"Summary!J65","v":0},{"$f":"Summary!AQ65","v":0},{"$f":"Summary!Q65","v":0},{"$f":"-Summary!BR65","v":0},{"$f":"Summary!J66","v":0},{"$f":"Summary!G65+Summary!H65 + Base!O$107/Sum_Rnd","v":795},{"$f":"-Summary!AQ65","v":0},{"$f":"-(Summary!AP65 + Summary!AW65 + Summary!BB65 + Summary!BF65)","v":0},{"$f":"Summary!N65+Summary!O65","v":49},{"$f":"(Summary!AT65+Summary!AU65-Summary!AV65 + Summary!AZ65-Summary!BA65-Summary!BE65-Summary!BI65) - Summary!BS65*0","v":-9},{"$f":"Summary!G66 + Summary!H66","v":835},{"$f":"Summary!K66","v":1207},null,{"$f":"Base!O$215","v":7.6923076923076927E-2},1142.7692307692309,null,0,-1,0,0]
["c",{"$f":"Summary!B66","v":11},{"$f":"Summary!C66","v":72},{"$f":"Summary!D66","v":71},{"$f":"Summary!E66","v":2034},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E18=0, \"\", 'AA_Base_T-R'!AO18 / 'AA_Base_T-R'!E18), IF('AA_Base_R-T'!E18=0, \"\", 'AA_Base_R-T'!BM18 / 'AA_Base_R-T'!E18))","v":0.73},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E18=0, \"\", 'AA_Base_T-R'!AQ18 / 'AA_Base_T-R'!E18), IF( 'AA_Base_R-T'!E18=0, \"\", 'AA_Base_R-T'!BO18 / 'AA_Base_R-T'!E18))","v":0.27},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O18+'AA_Base_T-R'!Q18)=0, \"\", ('AA_Base_T-R'!AW18+'AA_Base_T-R'!BE18) / ('AA_Base_T-R'!O18+'AA_Base_T-R'!Q18)), IF( ('AA_Base_R-T'!O18+'AA_Base_R-T'!Q18)=0, \"\", ('AA_Base_R-T'!AO18+'AA_Base_R-T'!AW18) / ('AA_Base_R-T'!O18+'AA_Base_R-T'!Q18)))","v":0.59079841449603621},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O18+'AA_Base_T-R'!Q18)=0, \"\", ('AA_Base_T-R'!AY18+'AA_Base_T-R'!BG18) / ('AA_Base_T-R'!O18+'AA_Base_T-R'!Q18)), IF( ('AA_Base_R-T'!O18+'AA_Base_R-T'!Q18)=0, \"\", ('AA_Base_R-T'!AQ18+'AA_Base_R-T'!AY18) / ('AA_Base_R-T'!O18+'AA_Base_R-T'!Q18)))","v":0.40920158550396374},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S18=0, \"\", 'AA_Base_T-R'!BM18 / 'AA_Base_T-R'!S18), IF( 'AA_Base_R-T'!S18=0, \"\", 'AA_Base_R-T'!BE18 / 'AA_Base_R-T'!S18))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S18=0, \"\", 'AA_Base_T-R'!BO18 / 'AA_Base_T-R'!S18), IF( 'AA_Base_R-T'!S18=0, \"\", 'AA_Base_R-T'!BG18 / 'AA_Base_R-T'!S18))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G18:'AA_Base_T-R'!N18)=0, \"\", ('AA_Base_T-R'!BU18+'AA_Base_T-R'!CC18+'AA_Base_T-R'!CK18+'AA_Base_T-R'!CS18) / SUM('AA_Base_T-R'!G18:'AA_Base_T-R'!N18)), IF( SUM('AA_Base_R-T'!G18:'AA_Base_R-T'!N18)=0, \"\", ('AA_Base_R-T'!BU18+'AA_Base_R-T'!CC18+'AA_Base_R-T'!CK18+'AA_Base_R-T'!CS18) / SUM('AA_Base_R-T'!G18:'AA_Base_R-T'!N18)))","v":0.57165788212745572},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G18:N18)=0, \"\", ('AA_Base_T-R'!BW18+'AA_Base_T-R'!CE18+'AA_Base_T-R'!CM18+'AA_Base_T-R'!CU18) / SUM('AA_Base_T-R'!G18:'AA_Base_T-R'!N18)), IF( SUM('AA_Base_R-T'!G18:N18)=0, \"\", ('AA_Base_R-T'!BW18+'AA_Base_R-T'!CE18+'AA_Base_R-T'!CM18+'AA_Base_R-T'!CU18) / SUM('AA_Base_R-T'!G18:'AA_Base_R-T'!N18)))","v":0.42834211787254434},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V18=0, \"\", 'AA_Base_T-R'!AB18/'AA_Base_T-R'!V18), IF('AA_Base_R-T'!V18=0, \"\", 'AA_Base_R-T'!AB18/'AA_Base_R-T'!V18))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V18)=0, \"\", ('AA_Base_T-R'!V18-'AA_Base_T-R'!AB18)/'AA_Base_T-R'!V18), IF( ('AA_Base_R-T'!V18)=0, \"\", ('AA_Base_R-T'!V18-'AA_Base_R-T'!AB18)/'AA_Base_R-T'!V18))","v":0.4},{"$f":"Summary!F66","v":195},{"$f":"Summary!M66","v":8},{"$f":"SUM(Summary!R66:V66)","v":86},{"$f":"(Summary!AP66+Summary!AW66+Summary!BB66+Summary!BF66) + (Summary!AT66-Summary!AU66+Summary!AV66-Summary!AZ66+Summary!BA66+Summary!BE66+Summary!BI66 -Summary!BL66 +Summary!BM66+Summary!BN66+Summary!BO66+Summary!BR66 -Summary!BS66 - SUM(Summary!AA66:AD66))","v":-66},{"$f":"-Summary!Y66 - IF(IRMAA_Incl=\"y\", U72, 0)","v":-85},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!P$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z66","v":-1},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E72, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-0.3},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E72, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E72, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E72, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E72, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-0.2},{"$f":"Base!P$216","v":0.1},{"$f":"Summary!F67","v":137},{"$f":"Summary!I66","v":177},{"$f":"Summary!P66","v":11},{"$f":"Summary!BL66+Summary!BM66-Summary!BN66-Summary!BO66","v":-6},{"$f":"Summary!I67","v":181},{"$f":"Summary!J66","v":0},{"$f":"Summary!AQ66","v":0},{"$f":"Summary!Q66","v":0},{"$f":"-Summary!BR66","v":0},{"$f":"Summary!J67","v":0},{"$f":"Summary!G66+Summary!H66 + Base!P$107/Sum_Rnd","v":835},{"$f":"-Summary!AQ66","v":0},{"$f":"-(Summary!AP66 + Summary!AW66 + Summary!BB66 + Summary!BF66)","v":0},{"$f":"Summary!N66+Summary!O66","v":51},{"$f":"(Summary!AT66+Summary!AU66-Summary!AV66 + Summary!AZ66-Summary!BA66-Summary!BE66-Summary!BI66) - Summary!BS66*0","v":-8},{"$f":"Summary!G67 + Summary!H67","v":878},{"$f":"Summary!K67","v":1196},null,{"$f":"Base!P$215","v":8.8235294117647065E-2},1118.5294117647059,null,0,1,0,0]
["c",{"$f":"Summary!B67","v":12},{"$f":"Summary!C67","v":73},{"$f":"Summary!D67","v":72},{"$f":"Summary!E67","v":2035},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E19=0, \"\", 'AA_Base_T-R'!AO19 / 'AA_Base_T-R'!E19), IF('AA_Base_R-T'!E19=0, \"\", 'AA_Base_R-T'!BM19 / 'AA_Base_R-T'!E19))","v":0.83996336996336995},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E19=0, \"\", 'AA_Base_T-R'!AQ19 / 'AA_Base_T-R'!E19), IF( 'AA_Base_R-T'!E19=0, \"\", 'AA_Base_R-T'!BO19 / 'AA_Base_R-T'!E19))","v":0.16003663003663005},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O19+'AA_Base_T-R'!Q19)=0, \"\", ('AA_Base_T-R'!AW19+'AA_Base_T-R'!BE19) / ('AA_Base_T-R'!O19+'AA_Base_T-R'!Q19)), IF( ('AA_Base_R-T'!O19+'AA_Base_R-T'!Q19)=0, \"\", ('AA_Base_R-T'!AO19+'AA_Base_R-T'!AW19) / ('AA_Base_R-T'!O19+'AA_Base_R-T'!Q19)))","v":0.59224185532854778},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O19+'AA_Base_T-R'!Q19)=0, \"\", ('AA_Base_T-R'!AY19+'AA_Base_T-R'!BG19) / ('AA_Base_T-R'!O19+'AA_Base_T-R'!Q19)), IF( ('AA_Base_R-T'!O19+'AA_Base_R-T'!Q19)=0, \"\", ('AA_Base_R-T'!AQ19+'AA_Base_R-T'!AY19) / ('AA_Base_R-T'!O19+'AA_Base_R-T'!Q19)))","v":0.40775814467145222},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S19=0, \"\", 'AA_Base_T-R'!BM19 / 'AA_Base_T-R'!S19), IF( 'AA_Base_R-T'!S19=0, \"\", 'AA_Base_R-T'!BE19 / 'AA_Base_R-T'!S19))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S19=0, \"\", 'AA_Base_T-R'!BO19 / 'AA_Base_T-R'!S19), IF( 'AA_Base_R-T'!S19=0, \"\", 'AA_Base_R-T'!BG19 / 'AA_Base_R-T'!S19))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G19:'AA_Base_T-R'!N19)=0, \"\", ('AA_Base_T-R'!BU19+'AA_Base_T-R'!CC19+'AA_Base_T-R'!CK19+'AA_Base_T-R'!CS19) / SUM('AA_Base_T-R'!G19:'AA_Base_T-R'!N19)), IF( SUM('AA_Base_R-T'!G19:'AA_Base_R-T'!N19)=0, \"\", ('AA_Base_R-T'!BU19+'AA_Base_R-T'!CC19+'AA_Base_R-T'!CK19+'AA_Base_R-T'!CS19) / SUM('AA_Base_R-T'!G19:'AA_Base_R-T'!N19)))","v":0.56658138791173651},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G19:N19)=0, \"\", ('AA_Base_T-R'!BW19+'AA_Base_T-R'!CE19+'AA_Base_T-R'!CM19+'AA_Base_T-R'!CU19) / SUM('AA_Base_T-R'!G19:'AA_Base_T-R'!N19)), IF( SUM('AA_Base_R-T'!G19:N19)=0, \"\", ('AA_Base_R-T'!BW19+'AA_Base_R-T'!CE19+'AA_Base_R-T'!CM19+'AA_Base_R-T'!CU19) / SUM('AA_Base_R-T'!G19:'AA_Base_R-T'!N19)))","v":0.43341861208826349},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V19=0, \"\", 'AA_Base_T-R'!AB19/'AA_Base_T-R'!V19), IF('AA_Base_R-T'!V19=0, \"\", 'AA_Base_R-T'!AB19/'AA_Base_R-T'!V19))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V19)=0, \"\", ('AA_Base_T-R'!V19-'AA_Base_T-R'!AB19)/'AA_Base_T-R'!V19), IF( ('AA_Base_R-T'!V19)=0, \"\", ('AA_Base_R-T'!V19-'AA_Base_R-T'!AB19)/'AA_Base_R-T'!V19))","v":0.4},{"$f":"Summary!F67","v":137},{"$f":"Summary!M67","v":9},{"$f":"SUM(Summary!R67:V67)","v":87},{"$f":"(Summary!AP67+Summary!AW67+Summary!BB67+Summary!BF67) + (Summary!AT67-Summary!AU67+Summary!AV67-Summary!AZ67+Summary!BA67+Summary!BE67+Summary!BI67 -Summary!BL67 +Summary!BM67+Summary!BN67+Summary!BO67+Summary!BR67 -Summary!BS67 - SUM(Summary!AA67:AD67))","v":70},{"$f":"-Summary!Y67 - IF(IRMAA_Incl=\"y\", U73, 0)","v":-87},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!Q$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z67","v":-4},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E73, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-3.1},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E73, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E73, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E73, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E73, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-0.5},{"$f":"Base!Q$216","v":0.12},{"$f":"Summary!F68","v":212},{"$f":"Summary!I67","v":181},{"$f":"Summary!P67","v":11},{"$f":"Summary!BL67+Summary!BM67-Summary!BN67-Summary!BO67","v":-7},{"$f":"Summary!I68","v":185},{"$f":"Summary!J67","v":0},{"$f":"Summary!AQ67","v":0},{"$f":"Summary!Q67","v":0},{"$f":"-Summary!BR67","v":0},{"$f":"Summary!J68","v":0},{"$f":"Summary!G67+Summary!H67 + Base!Q$107/Sum_Rnd","v":938},{"$f":"-Summary!AQ67","v":0},{"$f":"-(Summary!AP67 + Summary!AW67 + Summary!BB67 + Summary!BF67)","v":-16},{"$f":"Summary!N67+Summary!O67","v":54},{"$f":"(Summary!AT67+Summary!AU67-Summary!AV67 + Summary!AZ67-Summary!BA67-Summary!BE67-Summary!BI67) - Summary!BS67*0","v":-7},{"$f":"Summary!G68 + Summary!H68","v":969},{"$f":"Summary!K68","v":1366},null,{"$f":"Base!Q$215","v":9.7791798107255523E-2},1271.2397476340693,null,0,0,0,0]
["c",{"$f":"Summary!B68","v":13},{"$f":"Summary!C68","v":74},{"$f":"Summary!D68","v":73},{"$f":"Summary!E68","v":2036},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E20=0, \"\", 'AA_Base_T-R'!AO20 / 'AA_Base_T-R'!E20), IF('AA_Base_R-T'!E20=0, \"\", 'AA_Base_R-T'!BM20 / 'AA_Base_R-T'!E20))","v":0.76569739952718674},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E20=0, \"\", 'AA_Base_T-R'!AQ20 / 'AA_Base_T-R'!E20), IF( 'AA_Base_R-T'!E20=0, \"\", 'AA_Base_R-T'!BO20 / 'AA_Base_R-T'!E20))","v":0.23430260047281323},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O20+'AA_Base_T-R'!Q20)=0, \"\", ('AA_Base_T-R'!AW20+'AA_Base_T-R'!BE20) / ('AA_Base_T-R'!O20+'AA_Base_T-R'!Q20)), IF( ('AA_Base_R-T'!O20+'AA_Base_R-T'!Q20)=0, \"\", ('AA_Base_R-T'!AO20+'AA_Base_R-T'!AW20) / ('AA_Base_R-T'!O20+'AA_Base_R-T'!Q20)))","v":0.59384781435509981},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O20+'AA_Base_T-R'!Q20)=0, \"\", ('AA_Base_T-R'!AY20+'AA_Base_T-R'!BG20) / ('AA_Base_T-R'!O20+'AA_Base_T-R'!Q20)), IF( ('AA_Base_R-T'!O20+'AA_Base_R-T'!Q20)=0, \"\", ('AA_Base_R-T'!AQ20+'AA_Base_R-T'!AY20) / ('AA_Base_R-T'!O20+'AA_Base_R-T'!Q20)))","v":0.40615218564490019},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S20=0, \"\", 'AA_Base_T-R'!BM20 / 'AA_Base_T-R'!S20), IF( 'AA_Base_R-T'!S20=0, \"\", 'AA_Base_R-T'!BE20 / 'AA_Base_R-T'!S20))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S20=0, \"\", 'AA_Base_T-R'!BO20 / 'AA_Base_T-R'!S20), IF( 'AA_Base_R-T'!S20=0, \"\", 'AA_Base_R-T'!BG20 / 'AA_Base_R-T'!S20))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G20:'AA_Base_T-R'!N20)=0, \"\", ('AA_Base_T-R'!BU20+'AA_Base_T-R'!CC20+'AA_Base_T-R'!CK20+'AA_Base_T-R'!CS20) / SUM('AA_Base_T-R'!G20:'AA_Base_T-R'!N20)), IF( SUM('AA_Base_R-T'!G20:'AA_Base_R-T'!N20)=0, \"\", ('AA_Base_R-T'!BU20+'AA_Base_R-T'!CC20+'AA_Base_R-T'!CK20+'AA_Base_R-T'!CS20) / SUM('AA_Base_R-T'!G20:'AA_Base_R-T'!N20)))","v":0.56499587032830889},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G20:N20)=0, \"\", ('AA_Base_T-R'!BW20+'AA_Base_T-R'!CE20+'AA_Base_T-R'!CM20+'AA_Base_T-R'!CU20) / SUM('AA_Base_T-R'!G20:'AA_Base_T-R'!N20)), IF( SUM('AA_Base_R-T'!G20:N20)=0, \"\", ('AA_Base_R-T'!BW20+'AA_Base_R-T'!CE20+'AA_Base_R-T'!CM20+'AA_Base_R-T'!CU20) / SUM('AA_Base_R-T'!G20:'AA_Base_R-T'!N20)))","v":0.43500412967169111},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V20=0, \"\", 'AA_Base_T-R'!AB20/'AA_Base_T-R'!V20), IF('AA_Base_R-T'!V20=0, \"\", 'AA_Base_R-T'!AB20/'AA_Base_R-T'!V20))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V20)=0, \"\", ('AA_Base_T-R'!V20-'AA_Base_T-R'!AB20)/'AA_Base_T-R'!V20), IF( ('AA_Base_R-T'!V20)=0, \"\", ('AA_Base_R-T'!V20-'AA_Base_R-T'!AB20)/'AA_Base_R-T'!V20))","v":0.4},{"$f":"Summary!F68","v":212},{"$f":"Summary!M68","v":11},{"$f":"SUM(Summary!R68:V68)","v":89},{"$f":"(Summary!AP68+Summary!AW68+Summary!BB68+Summary!BF68) + (Summary!AT68-Summary!AU68+Summary!AV68-Summary!AZ68+Summary!BA68+Summary!BE68+Summary!BI68 -Summary!BL68 +Summary!BM68+Summary!BN68+Summary!BO68+Summary!BR68 -Summary!BS68 - SUM(Summary!AA68:AD68))","v":20},{"$f":"-Summary!Y68 - IF(IRMAA_Incl=\"y\", U74, 0)","v":-89},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!R$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z68","v":-6},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E74, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-5.5},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E74, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E74, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E74, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E74, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-0.8},{"$f":"Base!R$216","v":0.12},{"$f":"Summary!F69","v":237},{"$f":"Summary!I68","v":185},{"$f":"Summary!P68","v":11},{"$f":"Summary!BL68+Summary!BM68-Summary!BN68-Summary!BO68","v":-7},{"$f":"Summary!I69","v":189},{"$f":"Summary!J68","v":0},{"$f":"Summary!AQ68","v":0},{"$f":"Summary!Q68","v":0},{"$f":"-Summary!BR68","v":0},{"$f":"Summary!J69","v":0},{"$f":"Summary!G68+Summary!H68 + Base!R$107/Sum_Rnd","v":969},{"$f":"-Summary!AQ68","v":0},{"$f":"-(Summary!AP68 + Summary!AW68 + Summary!BB68 + Summary!BF68)","v":-41},{"$f":"Summary!N68+Summary!O68","v":58},{"$f":"(Summary!AT68+Summary!AU68-Summary!AV68 + Summary!AZ68-Summary!BA68-Summary!BE68-Summary!BI68) - Summary!BS68*0","v":-7},{"$f":"Summary!G69 + Summary!H69","v":979},{"$f":"Summary!K69","v":1405},null,{"$f":"Base!R$215","v":0.107421875},1299.833984375,null,0,0,0,0]
["c",{"$f":"Summary!B69","v":14},{"$f":"Summary!C69","v":75},{"$f":"Summary!D69","v":74},{"$f":"Summary!E69","v":2037},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E21=0, \"\", 'AA_Base_T-R'!AO21 / 'AA_Base_T-R'!E21), IF('AA_Base_R-T'!E21=0, \"\", 'AA_Base_R-T'!BM21 / 'AA_Base_R-T'!E21))","v":0.74915469146238378},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E21=0, \"\", 'AA_Base_T-R'!AQ21 / 'AA_Base_T-R'!E21), IF( 'AA_Base_R-T'!E21=0, \"\", 'AA_Base_R-T'!BO21 / 'AA_Base_R-T'!E21))","v":0.25084530853761622},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O21+'AA_Base_T-R'!Q21)=0, \"\", ('AA_Base_T-R'!AW21+'AA_Base_T-R'!BE21) / ('AA_Base_T-R'!O21+'AA_Base_T-R'!Q21)), IF( ('AA_Base_R-T'!O21+'AA_Base_R-T'!Q21)=0, \"\", ('AA_Base_R-T'!AO21+'AA_Base_R-T'!AW21) / ('AA_Base_R-T'!O21+'AA_Base_R-T'!Q21)))","v":0.59563722897937599},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O21+'AA_Base_T-R'!Q21)=0, \"\", ('AA_Base_T-R'!AY21+'AA_Base_T-R'!BG21) / ('AA_Base_T-R'!O21+'AA_Base_T-R'!Q21)), IF( ('AA_Base_R-T'!O21+'AA_Base_R-T'!Q21)=0, \"\", ('AA_Base_R-T'!AQ21+'AA_Base_R-T'!AY21) / ('AA_Base_R-T'!O21+'AA_Base_R-T'!Q21)))","v":0.40436277102062401},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S21=0, \"\", 'AA_Base_T-R'!BM21 / 'AA_Base_T-R'!S21), IF( 'AA_Base_R-T'!S21=0, \"\", 'AA_Base_R-T'!BE21 / 'AA_Base_R-T'!S21))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S21=0, \"\", 'AA_Base_T-R'!BO21 / 'AA_Base_T-R'!S21), IF( 'AA_Base_R-T'!S21=0, \"\", 'AA_Base_R-T'!BG21 / 'AA_Base_R-T'!S21))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G21:'AA_Base_T-R'!N21)=0, \"\", ('AA_Base_T-R'!BU21+'AA_Base_T-R'!CC21+'AA_Base_T-R'!CK21+'AA_Base_T-R'!CS21) / SUM('AA_Base_T-R'!G21:'AA_Base_T-R'!N21)), IF( SUM('AA_Base_R-T'!G21:'AA_Base_R-T'!N21)=0, \"\", ('AA_Base_R-T'!BU21+'AA_Base_R-T'!CC21+'AA_Base_R-T'!CK21+'AA_Base_R-T'!CS21) / SUM('AA_Base_R-T'!G21:'AA_Base_R-T'!N21)))","v":0.56480649443480035},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G21:N21)=0, \"\", ('AA_Base_T-R'!BW21+'AA_Base_T-R'!CE21+'AA_Base_T-R'!CM21+'AA_Base_T-R'!CU21) / SUM('AA_Base_T-R'!G21:'AA_Base_T-R'!N21)), IF( SUM('AA_Base_R-T'!G21:N21)=0, \"\", ('AA_Base_R-T'!BW21+'AA_Base_R-T'!CE21+'AA_Base_R-T'!CM21+'AA_Base_R-T'!CU21) / SUM('AA_Base_R-T'!G21:'AA_Base_R-T'!N21)))","v":0.43519350556519965},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V21=0, \"\", 'AA_Base_T-R'!AB21/'AA_Base_T-R'!V21), IF('AA_Base_R-T'!V21=0, \"\", 'AA_Base_R-T'!AB21/'AA_Base_R-T'!V21))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V21)=0, \"\", ('AA_Base_T-R'!V21-'AA_Base_T-R'!AB21)/'AA_Base_T-R'!V21), IF( ('AA_Base_R-T'!V21)=0, \"\", ('AA_Base_R-T'!V21-'AA_Base_R-T'!AB21)/'AA_Base_R-T'!V21))","v":0.4},{"$f":"Summary!F69","v":237},{"$f":"Summary!M69","v":13},{"$f":"SUM(Summary!R69:V69)","v":91},{"$f":"(Summary!AP69+Summary!AW69+Summary!BB69+Summary!BF69) + (Summary!AT69-Summary!AU69+Summary!AV69-Summary!AZ69+Summary!BA69+Summary!BE69+Summary!BI69 -Summary!BL69 +Summary!BM69+Summary!BN69+Summary!BO69+Summary!BR69 -Summary!BS69 - SUM(Summary!AA69:AD69))","v":37},{"$f":"-Summary!Y69 - IF(IRMAA_Incl=\"y\", U75, 0)","v":-91},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!S$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z69","v":-6},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E75, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-4.8},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E75, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E75, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E75, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E75, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-0.8},{"$f":"Base!S$216","v":0.12},{"$f":"Summary!F70","v":281},{"$f":"Summary!I69","v":189},{"$f":"Summary!P69","v":11},{"$f":"Summary!BL69+Summary!BM69-Summary!BN69-Summary!BO69","v":-8},{"$f":"Summary!I70","v":192},{"$f":"Summary!J69","v":0},{"$f":"Summary!AQ69","v":0},{"$f":"Summary!Q69","v":0},{"$f":"-Summary!BR69","v":0},{"$f":"Summary!J70","v":0},{"$f":"Summary!G69+Summary!H69 + Base!S$107/Sum_Rnd","v":979},{"$f":"-Summary!AQ69","v":0},{"$f":"-(Summary!AP69 + Summary!AW69 + Summary!BB69 + Summary!BF69)","v":-43},{"$f":"Summary!N69+Summary!O69","v":59},{"$f":"(Summary!AT69+Summary!AU69-Summary!AV69 + Summary!AZ69-Summary!BA69-Summary!BE69-Summary!BI69) - Summary!BS69*0","v":-6},{"$f":"Summary!G70 + Summary!H70","v":989},{"$f":"Summary!K70","v":1462},null,{"$f":"Base!S$215","v":0.10434782608695652},1358.8000000000002,null,0,0,0,0]
["c",{"$f":"Summary!B70","v":15},{"$f":"Summary!C70","v":76},{"$f":"Summary!D70","v":75},{"$f":"Summary!E70","v":2038},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E22=0, \"\", 'AA_Base_T-R'!AO22 / 'AA_Base_T-R'!E22), IF('AA_Base_R-T'!E22=0, \"\", 'AA_Base_R-T'!BM22 / 'AA_Base_R-T'!E22))","v":0.72568432278706008},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E22=0, \"\", 'AA_Base_T-R'!AQ22 / 'AA_Base_T-R'!E22), IF( 'AA_Base_R-T'!E22=0, \"\", 'AA_Base_R-T'!BO22 / 'AA_Base_R-T'!E22))","v":0.27431567721293992},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O22+'AA_Base_T-R'!Q22)=0, \"\", ('AA_Base_T-R'!AW22+'AA_Base_T-R'!BE22) / ('AA_Base_T-R'!O22+'AA_Base_T-R'!Q22)), IF( ('AA_Base_R-T'!O22+'AA_Base_R-T'!Q22)=0, \"\", ('AA_Base_R-T'!AO22+'AA_Base_R-T'!AW22) / ('AA_Base_R-T'!O22+'AA_Base_R-T'!Q22)))","v":0.59763513513513511},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O22+'AA_Base_T-R'!Q22)=0, \"\", ('AA_Base_T-R'!AY22+'AA_Base_T-R'!BG22) / ('AA_Base_T-R'!O22+'AA_Base_T-R'!Q22)), IF( ('AA_Base_R-T'!O22+'AA_Base_R-T'!Q22)=0, \"\", ('AA_Base_R-T'!AQ22+'AA_Base_R-T'!AY22) / ('AA_Base_R-T'!O22+'AA_Base_R-T'!Q22)))","v":0.40236486486486489},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S22=0, \"\", 'AA_Base_T-R'!BM22 / 'AA_Base_T-R'!S22), IF( 'AA_Base_R-T'!S22=0, \"\", 'AA_Base_R-T'!BE22 / 'AA_Base_R-T'!S22))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S22=0, \"\", 'AA_Base_T-R'!BO22 / 'AA_Base_T-R'!S22), IF( 'AA_Base_R-T'!S22=0, \"\", 'AA_Base_R-T'!BG22 / 'AA_Base_R-T'!S22))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G22:'AA_Base_T-R'!N22)=0, \"\", ('AA_Base_T-R'!BU22+'AA_Base_T-R'!CC22+'AA_Base_T-R'!CK22+'AA_Base_T-R'!CS22) / SUM('AA_Base_T-R'!G22:'AA_Base_T-R'!N22)), IF( SUM('AA_Base_R-T'!G22:'AA_Base_R-T'!N22)=0, \"\", ('AA_Base_R-T'!BU22+'AA_Base_R-T'!CC22+'AA_Base_R-T'!CK22+'AA_Base_R-T'!CS22) / SUM('AA_Base_R-T'!G22:'AA_Base_R-T'!N22)))","v":0.56471896482005657},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G22:N22)=0, \"\", ('AA_Base_T-R'!BW22+'AA_Base_T-R'!CE22+'AA_Base_T-R'!CM22+'AA_Base_T-R'!CU22) / SUM('AA_Base_T-R'!G22:'AA_Base_T-R'!N22)), IF( SUM('AA_Base_R-T'!G22:N22)=0, \"\", ('AA_Base_R-T'!BW22+'AA_Base_R-T'!CE22+'AA_Base_R-T'!CM22+'AA_Base_R-T'!CU22) / SUM('AA_Base_R-T'!G22:'AA_Base_R-T'!N22)))","v":0.43528103517994338},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V22=0, \"\", 'AA_Base_T-R'!AB22/'AA_Base_T-R'!V22), IF('AA_Base_R-T'!V22=0, \"\", 'AA_Base_R-T'!AB22/'AA_Base_R-T'!V22))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V22)=0, \"\", ('AA_Base_T-R'!V22-'AA_Base_T-R'!AB22)/'AA_Base_T-R'!V22), IF( ('AA_Base_R-T'!V22)=0, \"\", ('AA_Base_R-T'!V22-'AA_Base_R-T'!AB22)/'AA_Base_R-T'!V22))","v":0.4},{"$f":"Summary!F70","v":281},{"$f":"Summary!M70","v":12},{"$f":"SUM(Summary!R70:V70)","v":83},{"$f":"(Summary!AP70+Summary!AW70+Summary!BB70+Summary!BF70) + (Summary!AT70-Summary!AU70+Summary!AV70-Summary!AZ70+Summary!BA70+Summary!BE70+Summary!BI70 -Summary!BL70 +Summary!BM70+Summary!BN70+Summary!BO70+Summary!BR70 -Summary!BS70 - SUM(Summary!AA70:AD70))","v":-74},{"$f":"-Summary!Y70 - IF(IRMAA_Incl=\"y\", U76, 0)","v":-92},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!T$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z70","v":-4},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E76, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-3.5},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E76, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E76, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E76, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E76, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-0.8},{"$f":"Base!T$216","v":0.12},{"$f":"Summary!F71","v":205},{"$f":"Summary!I70","v":192},{"$f":"Summary!P70","v":12},{"$f":"Summary!BL70+Summary!BM70-Summary!BN70-Summary!BO70","v":0},{"$f":"Summary!I71","v":204},{"$f":"Summary!J70","v":0},{"$f":"Summary!AQ70","v":0},{"$f":"Summary!Q70","v":0},{"$f":"-Summary!BR70","v":0},{"$f":"Summary!J71","v":0},{"$f":"Summary!G70+Summary!H70 + Base!T$107/Sum_Rnd","v":989},{"$f":"-Summary!AQ70","v":0},{"$f":"-(Summary!AP70 + Summary!AW70 + Summary!BB70 + Summary!BF70)","v":-46},{"$f":"Summary!N70+Summary!O70","v":60},{"$f":"(Summary!AT70+Summary!AU70-Summary!AV70 + Summary!AZ70-Summary!BA70-Summary!BE70-Summary!BI70) - Summary!BS70*0","v":0},{"$f":"Summary!G71 + Summary!H71","v":1004},{"$f":"Summary!K71","v":1413},null,{"$f":"Base!T$215","v":9.9431818181818177E-2},1313.1704545454545,null,1,0,0,-1]
["c",{"$f":"Summary!B71","v":16},{"$f":"Summary!C71","v":77},{"$f":"Summary!D71","v":76},{"$f":"Summary!E71","v":2039},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E23=0, \"\", 'AA_Base_T-R'!AO23 / 'AA_Base_T-R'!E23), IF('AA_Base_R-T'!E23=0, \"\", 'AA_Base_R-T'!BM23 / 'AA_Base_R-T'!E23))","v":0.76320156173743292},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E23=0, \"\", 'AA_Base_T-R'!AQ23 / 'AA_Base_T-R'!E23), IF( 'AA_Base_R-T'!E23=0, \"\", 'AA_Base_R-T'!BO23 / 'AA_Base_R-T'!E23))","v":0.23679843826256711},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O23+'AA_Base_T-R'!Q23)=0, \"\", ('AA_Base_T-R'!AW23+'AA_Base_T-R'!BE23) / ('AA_Base_T-R'!O23+'AA_Base_T-R'!Q23)), IF( ('AA_Base_R-T'!O23+'AA_Base_R-T'!Q23)=0, \"\", ('AA_Base_R-T'!AO23+'AA_Base_R-T'!AW23) / ('AA_Base_R-T'!O23+'AA_Base_R-T'!Q23)))","v":0.5976505139500734},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O23+'AA_Base_T-R'!Q23)=0, \"\", ('AA_Base_T-R'!AY23+'AA_Base_T-R'!BG23) / ('AA_Base_T-R'!O23+'AA_Base_T-R'!Q23)), IF( ('AA_Base_R-T'!O23+'AA_Base_R-T'!Q23)=0, \"\", ('AA_Base_R-T'!AQ23+'AA_Base_R-T'!AY23) / ('AA_Base_R-T'!O23+'AA_Base_R-T'!Q23)))","v":0.4023494860499266},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S23=0, \"\", 'AA_Base_T-R'!BM23 / 'AA_Base_T-R'!S23), IF( 'AA_Base_R-T'!S23=0, \"\", 'AA_Base_R-T'!BE23 / 'AA_Base_R-T'!S23))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S23=0, \"\", 'AA_Base_T-R'!BO23 / 'AA_Base_T-R'!S23), IF( 'AA_Base_R-T'!S23=0, \"\", 'AA_Base_R-T'!BG23 / 'AA_Base_R-T'!S23))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G23:'AA_Base_T-R'!N23)=0, \"\", ('AA_Base_T-R'!BU23+'AA_Base_T-R'!CC23+'AA_Base_T-R'!CK23+'AA_Base_T-R'!CS23) / SUM('AA_Base_T-R'!G23:'AA_Base_T-R'!N23)), IF( SUM('AA_Base_R-T'!G23:'AA_Base_R-T'!N23)=0, \"\", ('AA_Base_R-T'!BU23+'AA_Base_R-T'!CC23+'AA_Base_R-T'!CK23+'AA_Base_R-T'!CS23) / SUM('AA_Base_R-T'!G23:'AA_Base_R-T'!N23)))","v":0.56841701801456501},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G23:N23)=0, \"\", ('AA_Base_T-R'!BW23+'AA_Base_T-R'!CE23+'AA_Base_T-R'!CM23+'AA_Base_T-R'!CU23) / SUM('AA_Base_T-R'!G23:'AA_Base_T-R'!N23)), IF( SUM('AA_Base_R-T'!G23:N23)=0, \"\", ('AA_Base_R-T'!BW23+'AA_Base_R-T'!CE23+'AA_Base_R-T'!CM23+'AA_Base_R-T'!CU23) / SUM('AA_Base_R-T'!G23:'AA_Base_R-T'!N23)))","v":0.43158298198543504},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V23=0, \"\", 'AA_Base_T-R'!AB23/'AA_Base_T-R'!V23), IF('AA_Base_R-T'!V23=0, \"\", 'AA_Base_R-T'!AB23/'AA_Base_R-T'!V23))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V23)=0, \"\", ('AA_Base_T-R'!V23-'AA_Base_T-R'!AB23)/'AA_Base_T-R'!V23), IF( ('AA_Base_R-T'!V23)=0, \"\", ('AA_Base_R-T'!V23-'AA_Base_R-T'!AB23)/'AA_Base_R-T'!V23))","v":0.4},{"$f":"Summary!F71","v":205},{"$f":"Summary!M71","v":12},{"$f":"SUM(Summary!R71:V71)","v":86},{"$f":"(Summary!AP71+Summary!AW71+Summary!BB71+Summary!BF71) + (Summary!AT71-Summary!AU71+Summary!AV71-Summary!AZ71+Summary!BA71+Summary!BE71+Summary!BI71 -Summary!BL71 +Summary!BM71+Summary!BN71+Summary!BO71+Summary!BR71 -Summary!BS71 - SUM(Summary!AA71:AD71))","v":92},{"$f":"-Summary!Y71 - IF(IRMAA_Incl=\"y\", U77, 0)","v":-94},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!U$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z71","v":-6},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E77, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-5},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E77, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E77, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E77, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E77, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-1},{"$f":"Base!U$216","v":0.12},{"$f":"Summary!F72","v":294},{"$f":"Summary!I71","v":204},{"$f":"Summary!P71","v":13},{"$f":"Summary!BL71+Summary!BM71-Summary!BN71-Summary!BO71","v":0},{"$f":"Summary!I72","v":217},{"$f":"Summary!J71","v":0},{"$f":"Summary!AQ71","v":0},{"$f":"Summary!Q71","v":0},{"$f":"-Summary!BR71","v":0},{"$f":"Summary!J72","v":0},{"$f":"Summary!G71+Summary!H71 + Base!U$107/Sum_Rnd","v":1044},{"$f":"-Summary!AQ71","v":0},{"$f":"-(Summary!AP71 + Summary!AW71 + Summary!BB71 + Summary!BF71)","v":-48},{"$f":"Summary!N71+Summary!O71","v":61},{"$f":"(Summary!AT71+Summary!AU71-Summary!AV71 + Summary!AZ71-Summary!BA71-Summary!BE71-Summary!BI71) - Summary!BS71*0","v":-4},{"$f":"Summary!G72 + Summary!H72","v":1053},{"$f":"Summary!K72","v":1564},null,{"$f":"Base!U$215","v":0.10395010395010396},1454.5405405405404,null,1,0,0,0]
["c",{"$f":"Summary!B72","v":17},{"$f":"Summary!C72","v":78},{"$f":"Summary!D72","v":77},{"$f":"Summary!E72","v":2040},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E24=0, \"\", 'AA_Base_T-R'!AO24 / 'AA_Base_T-R'!E24), IF('AA_Base_R-T'!E24=0, \"\", 'AA_Base_R-T'!BM24 / 'AA_Base_R-T'!E24))","v":0.71444141689373297},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E24=0, \"\", 'AA_Base_T-R'!AQ24 / 'AA_Base_T-R'!E24), IF( 'AA_Base_R-T'!E24=0, \"\", 'AA_Base_R-T'!BO24 / 'AA_Base_R-T'!E24))","v":0.28555858310626703},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O24+'AA_Base_T-R'!Q24)=0, \"\", ('AA_Base_T-R'!AW24+'AA_Base_T-R'!BE24) / ('AA_Base_T-R'!O24+'AA_Base_T-R'!Q24)), IF( ('AA_Base_R-T'!O24+'AA_Base_R-T'!Q24)=0, \"\", ('AA_Base_R-T'!AO24+'AA_Base_R-T'!AW24) / ('AA_Base_R-T'!O24+'AA_Base_R-T'!Q24)))","v":0.59767173812816965},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O24+'AA_Base_T-R'!Q24)=0, \"\", ('AA_Base_T-R'!AY24+'AA_Base_T-R'!BG24) / ('AA_Base_T-R'!O24+'AA_Base_T-R'!Q24)), IF( ('AA_Base_R-T'!O24+'AA_Base_R-T'!Q24)=0, \"\", ('AA_Base_R-T'!AQ24+'AA_Base_R-T'!AY24) / ('AA_Base_R-T'!O24+'AA_Base_R-T'!Q24)))","v":0.40232826187183035},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S24=0, \"\", 'AA_Base_T-R'!BM24 / 'AA_Base_T-R'!S24), IF( 'AA_Base_R-T'!S24=0, \"\", 'AA_Base_R-T'!BE24 / 'AA_Base_R-T'!S24))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S24=0, \"\", 'AA_Base_T-R'!BO24 / 'AA_Base_T-R'!S24), IF( 'AA_Base_R-T'!S24=0, \"\", 'AA_Base_R-T'!BG24 / 'AA_Base_R-T'!S24))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G24:'AA_Base_T-R'!N24)=0, \"\", ('AA_Base_T-R'!BU24+'AA_Base_T-R'!CC24+'AA_Base_T-R'!CK24+'AA_Base_T-R'!CS24) / SUM('AA_Base_T-R'!G24:'AA_Base_T-R'!N24)), IF( SUM('AA_Base_R-T'!G24:'AA_Base_R-T'!N24)=0, \"\", ('AA_Base_R-T'!BU24+'AA_Base_R-T'!CC24+'AA_Base_R-T'!CK24+'AA_Base_R-T'!CS24) / SUM('AA_Base_R-T'!G24:'AA_Base_R-T'!N24)))","v":0.5685408745247148},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G24:N24)=0, \"\", ('AA_Base_T-R'!BW24+'AA_Base_T-R'!CE24+'AA_Base_T-R'!CM24+'AA_Base_T-R'!CU24) / SUM('AA_Base_T-R'!G24:'AA_Base_T-R'!N24)), IF( SUM('AA_Base_R-T'!G24:N24)=0, \"\", ('AA_Base_R-T'!BW24+'AA_Base_R-T'!CE24+'AA_Base_R-T'!CM24+'AA_Base_R-T'!CU24) / SUM('AA_Base_R-T'!G24:'AA_Base_R-T'!N24)))","v":0.43145912547528514},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V24=0, \"\", 'AA_Base_T-R'!AB24/'AA_Base_T-R'!V24), IF('AA_Base_R-T'!V24=0, \"\", 'AA_Base_R-T'!AB24/'AA_Base_R-T'!V24))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V24)=0, \"\", ('AA_Base_T-R'!V24-'AA_Base_T-R'!AB24)/'AA_Base_T-R'!V24), IF( ('AA_Base_R-T'!V24)=0, \"\", ('AA_Base_R-T'!V24-'AA_Base_R-T'!AB24)/'AA_Base_R-T'!V24))","v":0.4},{"$f":"Summary!F72","v":294},{"$f":"Summary!M72","v":15},{"$f":"SUM(Summary!R72:V72)","v":86},{"$f":"(Summary!AP72+Summary!AW72+Summary!BB72+Summary!BF72) + (Summary!AT72-Summary!AU72+Summary!AV72-Summary!AZ72+Summary!BA72+Summary!BE72+Summary!BI72 -Summary!BL72 +Summary!BM72+Summary!BN72+Summary!BO72+Summary!BR72 -Summary!BS72 - SUM(Summary!AA72:AD72))","v":39},{"$f":"-Summary!Y72 - IF(IRMAA_Incl=\"y\", U78, 0)","v":-96},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!V$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z72","v":-8},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E78, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-6.8},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E78, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E78, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E78, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E78, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-1.2},{"$f":"Base!V$216","v":0.12},{"$f":"Summary!F73","v":330},{"$f":"Summary!I72","v":217},{"$f":"Summary!P72","v":13},{"$f":"Summary!BL72+Summary!BM72-Summary!BN72-Summary!BO72","v":0},{"$f":"Summary!I73","v":230},{"$f":"Summary!J72","v":0},{"$f":"Summary!AQ72","v":0},{"$f":"Summary!Q72","v":0},{"$f":"-Summary!BR72","v":0},{"$f":"Summary!J73","v":0},{"$f":"Summary!G72+Summary!H72 + Base!V$107/Sum_Rnd","v":1053},{"$f":"-Summary!AQ72","v":0},{"$f":"-(Summary!AP72 + Summary!AW72 + Summary!BB72 + Summary!BF72)","v":-54},{"$f":"Summary!N72+Summary!O72","v":64},{"$f":"(Summary!AT72+Summary!AU72-Summary!AV72 + Summary!AZ72-Summary!BA72-Summary!BE72-Summary!BI72) - Summary!BS72*0","v":-5},{"$f":"Summary!G73 + Summary!H73","v":1056},{"$f":"Summary!K73","v":1616},null,{"$f":"Base!V$215","v":0.10759493670886076},1502.379746835443,null,0,0,0,2]
["c",{"$f":"Summary!B73","v":18},{"$f":"Summary!C73","v":79},{"$f":"Summary!D73","v":78},{"$f":"Summary!E73","v":2041},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E25=0, \"\", 'AA_Base_T-R'!AO25 / 'AA_Base_T-R'!E25), IF('AA_Base_R-T'!E25=0, \"\", 'AA_Base_R-T'!BM25 / 'AA_Base_R-T'!E25))","v":0.70168130869433509},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E25=0, \"\", 'AA_Base_T-R'!AQ25 / 'AA_Base_T-R'!E25), IF( 'AA_Base_R-T'!E25=0, \"\", 'AA_Base_R-T'!BO25 / 'AA_Base_R-T'!E25))","v":0.29831869130566496},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O25+'AA_Base_T-R'!Q25)=0, \"\", ('AA_Base_T-R'!AW25+'AA_Base_T-R'!BE25) / ('AA_Base_T-R'!O25+'AA_Base_T-R'!Q25)), IF( ('AA_Base_R-T'!O25+'AA_Base_R-T'!Q25)=0, \"\", ('AA_Base_R-T'!AO25+'AA_Base_R-T'!AW25) / ('AA_Base_R-T'!O25+'AA_Base_R-T'!Q25)))","v":0.59767694311767261},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O25+'AA_Base_T-R'!Q25)=0, \"\", ('AA_Base_T-R'!AY25+'AA_Base_T-R'!BG25) / ('AA_Base_T-R'!O25+'AA_Base_T-R'!Q25)), IF( ('AA_Base_R-T'!O25+'AA_Base_R-T'!Q25)=0, \"\", ('AA_Base_R-T'!AQ25+'AA_Base_R-T'!AY25) / ('AA_Base_R-T'!O25+'AA_Base_R-T'!Q25)))","v":0.40232305688232739},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S25=0, \"\", 'AA_Base_T-R'!BM25 / 'AA_Base_T-R'!S25), IF( 'AA_Base_R-T'!S25=0, \"\", 'AA_Base_R-T'!BE25 / 'AA_Base_R-T'!S25))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S25=0, \"\", 'AA_Base_T-R'!BO25 / 'AA_Base_T-R'!S25), IF( 'AA_Base_R-T'!S25=0, \"\", 'AA_Base_R-T'!BG25 / 'AA_Base_R-T'!S25))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G25:'AA_Base_T-R'!N25)=0, \"\", ('AA_Base_T-R'!BU25+'AA_Base_T-R'!CC25+'AA_Base_T-R'!CK25+'AA_Base_T-R'!CS25) / SUM('AA_Base_T-R'!G25:'AA_Base_T-R'!N25)), IF( SUM('AA_Base_R-T'!G25:'AA_Base_R-T'!N25)=0, \"\", ('AA_Base_R-T'!BU25+'AA_Base_R-T'!CC25+'AA_Base_R-T'!CK25+'AA_Base_R-T'!CS25) / SUM('AA_Base_R-T'!G25:'AA_Base_R-T'!N25)))","v":0.56873047429707468},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G25:N25)=0, \"\", ('AA_Base_T-R'!BW25+'AA_Base_T-R'!CE25+'AA_Base_T-R'!CM25+'AA_Base_T-R'!CU25) / SUM('AA_Base_T-R'!G25:'AA_Base_T-R'!N25)), IF( SUM('AA_Base_R-T'!G25:N25)=0, \"\", ('AA_Base_R-T'!BW25+'AA_Base_R-T'!CE25+'AA_Base_R-T'!CM25+'AA_Base_R-T'!CU25) / SUM('AA_Base_R-T'!G25:'AA_Base_R-T'!N25)))","v":0.43126952570292532},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V25=0, \"\", 'AA_Base_T-R'!AB25/'AA_Base_T-R'!V25), IF('AA_Base_R-T'!V25=0, \"\", 'AA_Base_R-T'!AB25/'AA_Base_R-T'!V25))","v":0.6},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V25)=0, \"\", ('AA_Base_T-R'!V25-'AA_Base_T-R'!AB25)/'AA_Base_T-R'!V25), IF( ('AA_Base_R-T'!V25)=0, \"\", ('AA_Base_R-T'!V25-'AA_Base_R-T'!AB25)/'AA_Base_R-T'!V25))","v":0.4},{"$f":"Summary!F73","v":330},{"$f":"Summary!M73","v":18},{"$f":"SUM(Summary!R73:V73)","v":87},{"$f":"(Summary!AP73+Summary!AW73+Summary!BB73+Summary!BF73) + (Summary!AT73-Summary!AU73+Summary!AV73-Summary!AZ73+Summary!BA73+Summary!BE73+Summary!BI73 -Summary!BL73 +Summary!BM73+Summary!BN73+Summary!BO73+Summary!BR73 -Summary!BS73 - SUM(Summary!AA73:AD73))","v":57},{"$f":"-Summary!Y73 - IF(IRMAA_Incl=\"y\", U79, 0)","v":-98},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!W$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z73","v":-11},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E79, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-9.5},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E79, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E79, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E79, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E79, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-1.9},{"$f":"Base!W$216","v":0.12},{"$f":"Summary!F74","v":383},{"$f":"Summary!I73","v":230},{"$f":"Summary!P73","v":14},{"$f":"Summary!BL73+Summary!BM73-Summary!BN73-Summary!BO73","v":0},{"$f":"Summary!I74","v":245},{"$f":"Summary!J73","v":0},{"$f":"Summary!AQ73","v":0},{"$f":"Summary!Q73","v":0},{"$f":"-Summary!BR73","v":0},{"$f":"Summary!J74","v":0},{"$f":"Summary!G73+Summary!H73 + Base!W$107/Sum_Rnd","v":1056},{"$f":"-Summary!AQ73","v":0},{"$f":"-(Summary!AP73 + Summary!AW73 + Summary!BB73 + Summary!BF73)","v":-57},{"$f":"Summary!N73+Summary!O73","v":63},{"$f":"(Summary!AT73+Summary!AU73-Summary!AV73 + Summary!AZ73-Summary!BA73-Summary!BE73-Summary!BI73) - Summary!BS73*0","v":-5},{"$f":"Summary!G74 + Summary!H74","v":1059},{"$f":"Summary!K74","v":1687},null,{"$f":"Base!W$215","v":0.11059371362048893},1569.881257275902,null,0,-1,0,-2]
["c",{"$f":"Summary!B74","v":19},{"$f":"Summary!C74","v":80},{"$f":"Summary!D74","v":79},{"$f":"Summary!E74","v":2042},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E26=0, \"\", 'AA_Base_T-R'!AO26 / 'AA_Base_T-R'!E26), IF('AA_Base_R-T'!E26=0, \"\", 'AA_Base_R-T'!BM26 / 'AA_Base_R-T'!E26))","v":0.25},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E26=0, \"\", 'AA_Base_T-R'!AQ26 / 'AA_Base_T-R'!E26), IF( 'AA_Base_R-T'!E26=0, \"\", 'AA_Base_R-T'!BO26 / 'AA_Base_R-T'!E26))","v":0.75},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O26+'AA_Base_T-R'!Q26)=0, \"\", ('AA_Base_T-R'!AW26+'AA_Base_T-R'!BE26) / ('AA_Base_T-R'!O26+'AA_Base_T-R'!Q26)), IF( ('AA_Base_R-T'!O26+'AA_Base_R-T'!Q26)=0, \"\", ('AA_Base_R-T'!AO26+'AA_Base_R-T'!AW26) / ('AA_Base_R-T'!O26+'AA_Base_R-T'!Q26)))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O26+'AA_Base_T-R'!Q26)=0, \"\", ('AA_Base_T-R'!AY26+'AA_Base_T-R'!BG26) / ('AA_Base_T-R'!O26+'AA_Base_T-R'!Q26)), IF( ('AA_Base_R-T'!O26+'AA_Base_R-T'!Q26)=0, \"\", ('AA_Base_R-T'!AQ26+'AA_Base_R-T'!AY26) / ('AA_Base_R-T'!O26+'AA_Base_R-T'!Q26)))","v":0.7},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S26=0, \"\", 'AA_Base_T-R'!BM26 / 'AA_Base_T-R'!S26), IF( 'AA_Base_R-T'!S26=0, \"\", 'AA_Base_R-T'!BE26 / 'AA_Base_R-T'!S26))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S26=0, \"\", 'AA_Base_T-R'!BO26 / 'AA_Base_T-R'!S26), IF( 'AA_Base_R-T'!S26=0, \"\", 'AA_Base_R-T'!BG26 / 'AA_Base_R-T'!S26))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G26:'AA_Base_T-R'!N26)=0, \"\", ('AA_Base_T-R'!BU26+'AA_Base_T-R'!CC26+'AA_Base_T-R'!CK26+'AA_Base_T-R'!CS26) / SUM('AA_Base_T-R'!G26:'AA_Base_T-R'!N26)), IF( SUM('AA_Base_R-T'!G26:'AA_Base_R-T'!N26)=0, \"\", ('AA_Base_R-T'!BU26+'AA_Base_R-T'!CC26+'AA_Base_R-T'!CK26+'AA_Base_R-T'!CS26) / SUM('AA_Base_R-T'!G26:'AA_Base_R-T'!N26)))","v":0.3180873180873181},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G26:N26)=0, \"\", ('AA_Base_T-R'!BW26+'AA_Base_T-R'!CE26+'AA_Base_T-R'!CM26+'AA_Base_T-R'!CU26) / SUM('AA_Base_T-R'!G26:'AA_Base_T-R'!N26)), IF( SUM('AA_Base_R-T'!G26:N26)=0, \"\", ('AA_Base_R-T'!BW26+'AA_Base_R-T'!CE26+'AA_Base_R-T'!CM26+'AA_Base_R-T'!CU26) / SUM('AA_Base_R-T'!G26:'AA_Base_R-T'!N26)))","v":0.68191268191268195},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V26=0, \"\", 'AA_Base_T-R'!AB26/'AA_Base_T-R'!V26), IF('AA_Base_R-T'!V26=0, \"\", 'AA_Base_R-T'!AB26/'AA_Base_R-T'!V26))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V26)=0, \"\", ('AA_Base_T-R'!V26-'AA_Base_T-R'!AB26)/'AA_Base_T-R'!V26), IF( ('AA_Base_R-T'!V26)=0, \"\", ('AA_Base_R-T'!V26-'AA_Base_R-T'!AB26)/'AA_Base_R-T'!V26))","v":0.7},{"$f":"Summary!F74","v":383},{"$f":"Summary!M74","v":17},{"$f":"SUM(Summary!R74:V74)","v":90},{"$f":"(Summary!AP74+Summary!AW74+Summary!BB74+Summary!BF74) + (Summary!AT74-Summary!AU74+Summary!AV74-Summary!AZ74+Summary!BA74+Summary!BE74+Summary!BI74 -Summary!BL74 +Summary!BM74+Summary!BN74+Summary!BO74+Summary!BR74 -Summary!BS74 - SUM(Summary!AA74:AD74))","v":101},{"$f":"-Summary!Y74 - IF(IRMAA_Incl=\"y\", U80, 0)","v":-120},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!X$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z74","v":-12},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E80, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-9.9},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E80, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E80, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E80, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E80, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-2.2000000000000002},{"$f":"Base!X$216","v":0.12},{"$f":"Summary!F75","v":458},{"$f":"Summary!I74","v":245},{"$f":"Summary!P74","v":12},{"$f":"Summary!BL74+Summary!BM74-Summary!BN74-Summary!BO74","v":-40},{"$f":"Summary!I75","v":216},{"$f":"Summary!J74","v":0},{"$f":"Summary!AQ74","v":0},{"$f":"Summary!Q74","v":0},{"$f":"-Summary!BR74","v":0},{"$f":"Summary!J75","v":0},{"$f":"Summary!G74+Summary!H74 + Base!X$107/Sum_Rnd","v":1059},{"$f":"-Summary!AQ74","v":0},{"$f":"-(Summary!AP74 + Summary!AW74 + Summary!BB74 + Summary!BF74)","v":-60},{"$f":"Summary!N74+Summary!O74","v":56},{"$f":"(Summary!AT74+Summary!AU74-Summary!AV74 + Summary!AZ74-Summary!BA74-Summary!BE74-Summary!BI74) - Summary!BS74*0","v":-1},{"$f":"Summary!G75 + Summary!H75","v":1054},{"$f":"Summary!K75","v":1728},null,{"$f":"Base!X$215","v":0.11098654708520179},1611.0201793721972,null,1,1,0,0]
["c",{"$f":"Summary!B75","v":20},{"$f":"Summary!C75","v":81},{"$f":"Summary!D75","v":80},{"$f":"Summary!E75","v":2043},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E27=0, \"\", 'AA_Base_T-R'!AO27 / 'AA_Base_T-R'!E27), IF('AA_Base_R-T'!E27=0, \"\", 'AA_Base_R-T'!BM27 / 'AA_Base_R-T'!E27))","v":0.25},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E27=0, \"\", 'AA_Base_T-R'!AQ27 / 'AA_Base_T-R'!E27), IF( 'AA_Base_R-T'!E27=0, \"\", 'AA_Base_R-T'!BO27 / 'AA_Base_R-T'!E27))","v":0.75},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O27+'AA_Base_T-R'!Q27)=0, \"\", ('AA_Base_T-R'!AW27+'AA_Base_T-R'!BE27) / ('AA_Base_T-R'!O27+'AA_Base_T-R'!Q27)), IF( ('AA_Base_R-T'!O27+'AA_Base_R-T'!Q27)=0, \"\", ('AA_Base_R-T'!AO27+'AA_Base_R-T'!AW27) / ('AA_Base_R-T'!O27+'AA_Base_R-T'!Q27)))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O27+'AA_Base_T-R'!Q27)=0, \"\", ('AA_Base_T-R'!AY27+'AA_Base_T-R'!BG27) / ('AA_Base_T-R'!O27+'AA_Base_T-R'!Q27)), IF( ('AA_Base_R-T'!O27+'AA_Base_R-T'!Q27)=0, \"\", ('AA_Base_R-T'!AQ27+'AA_Base_R-T'!AY27) / ('AA_Base_R-T'!O27+'AA_Base_R-T'!Q27)))","v":0.7},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S27=0, \"\", 'AA_Base_T-R'!BM27 / 'AA_Base_T-R'!S27), IF( 'AA_Base_R-T'!S27=0, \"\", 'AA_Base_R-T'!BE27 / 'AA_Base_R-T'!S27))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S27=0, \"\", 'AA_Base_T-R'!BO27 / 'AA_Base_T-R'!S27), IF( 'AA_Base_R-T'!S27=0, \"\", 'AA_Base_R-T'!BG27 / 'AA_Base_R-T'!S27))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G27:'AA_Base_T-R'!N27)=0, \"\", ('AA_Base_T-R'!BU27+'AA_Base_T-R'!CC27+'AA_Base_T-R'!CK27+'AA_Base_T-R'!CS27) / SUM('AA_Base_T-R'!G27:'AA_Base_T-R'!N27)), IF( SUM('AA_Base_R-T'!G27:'AA_Base_R-T'!N27)=0, \"\", ('AA_Base_R-T'!BU27+'AA_Base_R-T'!CC27+'AA_Base_R-T'!CK27+'AA_Base_R-T'!CS27) / SUM('AA_Base_R-T'!G27:'AA_Base_R-T'!N27)))","v":0.32171664452457771},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G27:N27)=0, \"\", ('AA_Base_T-R'!BW27+'AA_Base_T-R'!CE27+'AA_Base_T-R'!CM27+'AA_Base_T-R'!CU27) / SUM('AA_Base_T-R'!G27:'AA_Base_T-R'!N27)), IF( SUM('AA_Base_R-T'!G27:N27)=0, \"\", ('AA_Base_R-T'!BW27+'AA_Base_R-T'!CE27+'AA_Base_R-T'!CM27+'AA_Base_R-T'!CU27) / SUM('AA_Base_R-T'!G27:'AA_Base_R-T'!N27)))","v":0.67828335547542229},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V27=0, \"\", 'AA_Base_T-R'!AB27/'AA_Base_T-R'!V27), IF('AA_Base_R-T'!V27=0, \"\", 'AA_Base_R-T'!AB27/'AA_Base_R-T'!V27))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V27)=0, \"\", ('AA_Base_T-R'!V27-'AA_Base_T-R'!AB27)/'AA_Base_T-R'!V27), IF( ('AA_Base_R-T'!V27)=0, \"\", ('AA_Base_R-T'!V27-'AA_Base_R-T'!AB27)/'AA_Base_R-T'!V27))","v":0.7},{"$f":"Summary!F75","v":458},{"$f":"Summary!M75","v":20},{"$f":"SUM(Summary!R75:V75)","v":91},{"$f":"(Summary!AP75+Summary!AW75+Summary!BB75+Summary!BF75) + (Summary!AT75-Summary!AU75+Summary!AV75-Summary!AZ75+Summary!BA75+Summary!BE75+Summary!BI75 -Summary!BL75 +Summary!BM75+Summary!BN75+Summary!BO75+Summary!BR75 -Summary!BS75 - SUM(Summary!AA75:AD75))","v":102},{"$f":"-Summary!Y75 - IF(IRMAA_Incl=\"y\", U81, 0)","v":-122},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!Y$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z75","v":-12},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E81, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-10.1},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E81, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E81, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E81, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E81, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-2.2999999999999998},{"$f":"Base!Y$216","v":0.12},{"$f":"Summary!F76","v":536},{"$f":"Summary!I75","v":216},{"$f":"Summary!P75","v":10},{"$f":"Summary!BL75+Summary!BM75-Summary!BN75-Summary!BO75","v":-40},{"$f":"Summary!I76","v":187},{"$f":"Summary!J75","v":0},{"$f":"Summary!AQ75","v":0},{"$f":"Summary!Q75","v":0},{"$f":"-Summary!BR75","v":0},{"$f":"Summary!J76","v":0},{"$f":"Summary!G75+Summary!H75 + Base!Y$107/Sum_Rnd","v":1054},{"$f":"-Summary!AQ75","v":0},{"$f":"-(Summary!AP75 + Summary!AW75 + Summary!BB75 + Summary!BF75)","v":-62},{"$f":"Summary!N75+Summary!O75","v":55},{"$f":"(Summary!AT75+Summary!AU75-Summary!AV75 + Summary!AZ75-Summary!BA75-Summary!BE75-Summary!BI75) - Summary!BS75*0","v":0},{"$f":"Summary!G76 + Summary!H76","v":1048},{"$f":"Summary!K76","v":1771},null,{"$f":"Base!Y$215","v":0.11050328227571116},1655.1925601750547,null,1,-1,0,-1]
["c",{"$f":"Summary!B76","v":21},{"$f":"Summary!C76","v":82},{"$f":"Summary!D76","v":81},{"$f":"Summary!E76","v":2044},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E28=0, \"\", 'AA_Base_T-R'!AO28 / 'AA_Base_T-R'!E28), IF('AA_Base_R-T'!E28=0, \"\", 'AA_Base_R-T'!BM28 / 'AA_Base_R-T'!E28))","v":0.2544971076693413},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E28=0, \"\", 'AA_Base_T-R'!AQ28 / 'AA_Base_T-R'!E28), IF( 'AA_Base_R-T'!E28=0, \"\", 'AA_Base_R-T'!BO28 / 'AA_Base_R-T'!E28))","v":0.7455028923306587},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O28+'AA_Base_T-R'!Q28)=0, \"\", ('AA_Base_T-R'!AW28+'AA_Base_T-R'!BE28) / ('AA_Base_T-R'!O28+'AA_Base_T-R'!Q28)), IF( ('AA_Base_R-T'!O28+'AA_Base_R-T'!Q28)=0, \"\", ('AA_Base_R-T'!AO28+'AA_Base_R-T'!AW28) / ('AA_Base_R-T'!O28+'AA_Base_R-T'!Q28)))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O28+'AA_Base_T-R'!Q28)=0, \"\", ('AA_Base_T-R'!AY28+'AA_Base_T-R'!BG28) / ('AA_Base_T-R'!O28+'AA_Base_T-R'!Q28)), IF( ('AA_Base_R-T'!O28+'AA_Base_R-T'!Q28)=0, \"\", ('AA_Base_R-T'!AQ28+'AA_Base_R-T'!AY28) / ('AA_Base_R-T'!O28+'AA_Base_R-T'!Q28)))","v":0.7},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S28=0, \"\", 'AA_Base_T-R'!BM28 / 'AA_Base_T-R'!S28), IF( 'AA_Base_R-T'!S28=0, \"\", 'AA_Base_R-T'!BE28 / 'AA_Base_R-T'!S28))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S28=0, \"\", 'AA_Base_T-R'!BO28 / 'AA_Base_T-R'!S28), IF( 'AA_Base_R-T'!S28=0, \"\", 'AA_Base_R-T'!BG28 / 'AA_Base_R-T'!S28))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G28:'AA_Base_T-R'!N28)=0, \"\", ('AA_Base_T-R'!BU28+'AA_Base_T-R'!CC28+'AA_Base_T-R'!CK28+'AA_Base_T-R'!CS28) / SUM('AA_Base_T-R'!G28:'AA_Base_T-R'!N28)), IF( SUM('AA_Base_R-T'!G28:'AA_Base_R-T'!N28)=0, \"\", ('AA_Base_R-T'!BU28+'AA_Base_R-T'!CC28+'AA_Base_R-T'!CK28+'AA_Base_R-T'!CS28) / SUM('AA_Base_R-T'!G28:'AA_Base_R-T'!N28)))","v":0.32327035022425804},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G28:N28)=0, \"\", ('AA_Base_T-R'!BW28+'AA_Base_T-R'!CE28+'AA_Base_T-R'!CM28+'AA_Base_T-R'!CU28) / SUM('AA_Base_T-R'!G28:'AA_Base_T-R'!N28)), IF( SUM('AA_Base_R-T'!G28:N28)=0, \"\", ('AA_Base_R-T'!BW28+'AA_Base_R-T'!CE28+'AA_Base_R-T'!CM28+'AA_Base_R-T'!CU28) / SUM('AA_Base_R-T'!G28:'AA_Base_R-T'!N28)))","v":0.67672964977574201},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V28=0, \"\", 'AA_Base_T-R'!AB28/'AA_Base_T-R'!V28), IF('AA_Base_R-T'!V28=0, \"\", 'AA_Base_R-T'!AB28/'AA_Base_R-T'!V28))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V28)=0, \"\", ('AA_Base_T-R'!V28-'AA_Base_T-R'!AB28)/'AA_Base_T-R'!V28), IF( ('AA_Base_R-T'!V28)=0, \"\", ('AA_Base_R-T'!V28-'AA_Base_R-T'!AB28)/'AA_Base_R-T'!V28))","v":0.7},{"$f":"Summary!F76","v":536},{"$f":"Summary!M76","v":24},{"$f":"SUM(Summary!R76:V76)","v":94},{"$f":"(Summary!AP76+Summary!AW76+Summary!BB76+Summary!BF76) + (Summary!AT76-Summary!AU76+Summary!AV76-Summary!AZ76+Summary!BA76+Summary!BE76+Summary!BI76 -Summary!BL76 +Summary!BM76+Summary!BN76+Summary!BO76+Summary!BR76 -Summary!BS76 - SUM(Summary!AA76:AD76))","v":105},{"$f":"-Summary!Y76 - IF(IRMAA_Incl=\"y\", U82, 0)","v":-125},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!Z$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z76","v":-13},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E82, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-10.7},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E82, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E82, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E82, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E82, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-2.5},{"$f":"Base!Z$216","v":0.12},{"$f":"Summary!F77","v":619},{"$f":"Summary!I76","v":187},{"$f":"Summary!P76","v":9},{"$f":"Summary!BL76+Summary!BM76-Summary!BN76-Summary!BO76","v":-40},{"$f":"Summary!I77","v":156},{"$f":"Summary!J76","v":0},{"$f":"Summary!AQ76","v":0},{"$f":"Summary!Q76","v":0},{"$f":"-Summary!BR76","v":0},{"$f":"Summary!J77","v":0},{"$f":"Summary!G76+Summary!H76 + Base!Z$107/Sum_Rnd","v":1048},{"$f":"-Summary!AQ76","v":0},{"$f":"-(Summary!AP76 + Summary!AW76 + Summary!BB76 + Summary!BF76)","v":-65},{"$f":"Summary!N76+Summary!O76","v":55},{"$f":"(Summary!AT76+Summary!AU76-Summary!AV76 + Summary!AZ76-Summary!BA76-Summary!BE76-Summary!BI76) - Summary!BS76*0","v":0},{"$f":"Summary!G77 + Summary!H77","v":1038},{"$f":"Summary!K77","v":1813},null,{"$f":"Base!Z$215","v":0.11180773249738767},1696.9435736677117,null,2,0,0,0]
["c",{"$f":"Summary!B77","v":22},{"$f":"Summary!C77","v":83},{"$f":"Summary!D77","v":82},{"$f":"Summary!E77","v":2045},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E29=0, \"\", 'AA_Base_T-R'!AO29 / 'AA_Base_T-R'!E29), IF('AA_Base_R-T'!E29=0, \"\", 'AA_Base_R-T'!BM29 / 'AA_Base_R-T'!E29))","v":0.26072985628935896},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E29=0, \"\", 'AA_Base_T-R'!AQ29 / 'AA_Base_T-R'!E29), IF( 'AA_Base_R-T'!E29=0, \"\", 'AA_Base_R-T'!BO29 / 'AA_Base_R-T'!E29))","v":0.73927014371064104},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O29+'AA_Base_T-R'!Q29)=0, \"\", ('AA_Base_T-R'!AW29+'AA_Base_T-R'!BE29) / ('AA_Base_T-R'!O29+'AA_Base_T-R'!Q29)), IF( ('AA_Base_R-T'!O29+'AA_Base_R-T'!Q29)=0, \"\", ('AA_Base_R-T'!AO29+'AA_Base_R-T'!AW29) / ('AA_Base_R-T'!O29+'AA_Base_R-T'!Q29)))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O29+'AA_Base_T-R'!Q29)=0, \"\", ('AA_Base_T-R'!AY29+'AA_Base_T-R'!BG29) / ('AA_Base_T-R'!O29+'AA_Base_T-R'!Q29)), IF( ('AA_Base_R-T'!O29+'AA_Base_R-T'!Q29)=0, \"\", ('AA_Base_R-T'!AQ29+'AA_Base_R-T'!AY29) / ('AA_Base_R-T'!O29+'AA_Base_R-T'!Q29)))","v":0.7},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S29=0, \"\", 'AA_Base_T-R'!BM29 / 'AA_Base_T-R'!S29), IF( 'AA_Base_R-T'!S29=0, \"\", 'AA_Base_R-T'!BE29 / 'AA_Base_R-T'!S29))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S29=0, \"\", 'AA_Base_T-R'!BO29 / 'AA_Base_T-R'!S29), IF( 'AA_Base_R-T'!S29=0, \"\", 'AA_Base_R-T'!BG29 / 'AA_Base_R-T'!S29))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G29:'AA_Base_T-R'!N29)=0, \"\", ('AA_Base_T-R'!BU29+'AA_Base_T-R'!CC29+'AA_Base_T-R'!CK29+'AA_Base_T-R'!CS29) / SUM('AA_Base_T-R'!G29:'AA_Base_T-R'!N29)), IF( SUM('AA_Base_R-T'!G29:'AA_Base_R-T'!N29)=0, \"\", ('AA_Base_R-T'!BU29+'AA_Base_R-T'!CC29+'AA_Base_R-T'!CK29+'AA_Base_R-T'!CS29) / SUM('AA_Base_R-T'!G29:'AA_Base_R-T'!N29)))","v":0.32342290282192043},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G29:N29)=0, \"\", ('AA_Base_T-R'!BW29+'AA_Base_T-R'!CE29+'AA_Base_T-R'!CM29+'AA_Base_T-R'!CU29) / SUM('AA_Base_T-R'!G29:'AA_Base_T-R'!N29)), IF( SUM('AA_Base_R-T'!G29:N29)=0, \"\", ('AA_Base_R-T'!BW29+'AA_Base_R-T'!CE29+'AA_Base_R-T'!CM29+'AA_Base_R-T'!CU29) / SUM('AA_Base_R-T'!G29:'AA_Base_R-T'!N29)))","v":0.67657709717807957},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V29=0, \"\", 'AA_Base_T-R'!AB29/'AA_Base_T-R'!V29), IF('AA_Base_R-T'!V29=0, \"\", 'AA_Base_R-T'!AB29/'AA_Base_R-T'!V29))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V29)=0, \"\", ('AA_Base_T-R'!V29-'AA_Base_T-R'!AB29)/'AA_Base_T-R'!V29), IF( ('AA_Base_R-T'!V29)=0, \"\", ('AA_Base_R-T'!V29-'AA_Base_R-T'!AB29)/'AA_Base_R-T'!V29))","v":0.7},{"$f":"Summary!F77","v":619},{"$f":"Summary!M77","v":27},{"$f":"SUM(Summary!R77:V77)","v":95},{"$f":"(Summary!AP77+Summary!AW77+Summary!BB77+Summary!BF77) + (Summary!AT77-Summary!AU77+Summary!AV77-Summary!AZ77+Summary!BA77+Summary!BE77+Summary!BI77 -Summary!BL77 +Summary!BM77+Summary!BN77+Summary!BO77+Summary!BR77 -Summary!BS77 - SUM(Summary!AA77:AD77))","v":108},{"$f":"-Summary!Y77 - IF(IRMAA_Incl=\"y\", U83, 0)","v":-127},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!AA$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z77","v":-14},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E83, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-11},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E83, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E83, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E83, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E83, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-2.7},{"$f":"Base!AA$216","v":0.12},{"$f":"Summary!F78","v":708},{"$f":"Summary!I77","v":156},{"$f":"Summary!P77","v":7},{"$f":"Summary!BL77+Summary!BM77-Summary!BN77-Summary!BO77","v":-40},{"$f":"Summary!I78","v":123},{"$f":"Summary!J77","v":0},{"$f":"Summary!AQ77","v":0},{"$f":"Summary!Q77","v":0},{"$f":"-Summary!BR77","v":0},{"$f":"Summary!J78","v":0},{"$f":"Summary!G77+Summary!H77 + Base!AA$107/Sum_Rnd","v":1038},{"$f":"-Summary!AQ77","v":0},{"$f":"-(Summary!AP77 + Summary!AW77 + Summary!BB77 + Summary!BF77)","v":-68},{"$f":"Summary!N77+Summary!O77","v":54},{"$f":"(Summary!AT77+Summary!AU77-Summary!AV77 + Summary!AZ77-Summary!BA77-Summary!BE77-Summary!BI77) - Summary!BS77*0","v":0},{"$f":"Summary!G78 + Summary!H78","v":1025},{"$f":"Summary!K78","v":1856},null,{"$f":"Base!AA$215","v":0.11011011011011011},1743.1371371371372,null,0,0,0,-1]
["c",{"$f":"Summary!B78","v":23},{"$f":"Summary!C78","v":84},{"$f":"Summary!D78","v":83},{"$f":"Summary!E78","v":2046},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E30=0, \"\", 'AA_Base_T-R'!AO30 / 'AA_Base_T-R'!E30), IF('AA_Base_R-T'!E30=0, \"\", 'AA_Base_R-T'!BM30 / 'AA_Base_R-T'!E30))","v":0.26585228075130629},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E30=0, \"\", 'AA_Base_T-R'!AQ30 / 'AA_Base_T-R'!E30), IF( 'AA_Base_R-T'!E30=0, \"\", 'AA_Base_R-T'!BO30 / 'AA_Base_R-T'!E30))","v":0.73414771924869371},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O30+'AA_Base_T-R'!Q30)=0, \"\", ('AA_Base_T-R'!AW30+'AA_Base_T-R'!BE30) / ('AA_Base_T-R'!O30+'AA_Base_T-R'!Q30)), IF( ('AA_Base_R-T'!O30+'AA_Base_R-T'!Q30)=0, \"\", ('AA_Base_R-T'!AO30+'AA_Base_R-T'!AW30) / ('AA_Base_R-T'!O30+'AA_Base_R-T'!Q30)))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O30+'AA_Base_T-R'!Q30)=0, \"\", ('AA_Base_T-R'!AY30+'AA_Base_T-R'!BG30) / ('AA_Base_T-R'!O30+'AA_Base_T-R'!Q30)), IF( ('AA_Base_R-T'!O30+'AA_Base_R-T'!Q30)=0, \"\", ('AA_Base_R-T'!AQ30+'AA_Base_R-T'!AY30) / ('AA_Base_R-T'!O30+'AA_Base_R-T'!Q30)))","v":0.7},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S30=0, \"\", 'AA_Base_T-R'!BM30 / 'AA_Base_T-R'!S30), IF( 'AA_Base_R-T'!S30=0, \"\", 'AA_Base_R-T'!BE30 / 'AA_Base_R-T'!S30))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S30=0, \"\", 'AA_Base_T-R'!BO30 / 'AA_Base_T-R'!S30), IF( 'AA_Base_R-T'!S30=0, \"\", 'AA_Base_R-T'!BG30 / 'AA_Base_R-T'!S30))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G30:'AA_Base_T-R'!N30)=0, \"\", ('AA_Base_T-R'!BU30+'AA_Base_T-R'!CC30+'AA_Base_T-R'!CK30+'AA_Base_T-R'!CS30) / SUM('AA_Base_T-R'!G30:'AA_Base_T-R'!N30)), IF( SUM('AA_Base_R-T'!G30:'AA_Base_R-T'!N30)=0, \"\", ('AA_Base_R-T'!BU30+'AA_Base_R-T'!CC30+'AA_Base_R-T'!CK30+'AA_Base_R-T'!CS30) / SUM('AA_Base_R-T'!G30:'AA_Base_R-T'!N30)))","v":0.32359945344524693},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G30:N30)=0, \"\", ('AA_Base_T-R'!BW30+'AA_Base_T-R'!CE30+'AA_Base_T-R'!CM30+'AA_Base_T-R'!CU30) / SUM('AA_Base_T-R'!G30:'AA_Base_T-R'!N30)), IF( SUM('AA_Base_R-T'!G30:N30)=0, \"\", ('AA_Base_R-T'!BW30+'AA_Base_R-T'!CE30+'AA_Base_R-T'!CM30+'AA_Base_R-T'!CU30) / SUM('AA_Base_R-T'!G30:'AA_Base_R-T'!N30)))","v":0.67640054655475312},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V30=0, \"\", 'AA_Base_T-R'!AB30/'AA_Base_T-R'!V30), IF('AA_Base_R-T'!V30=0, \"\", 'AA_Base_R-T'!AB30/'AA_Base_R-T'!V30))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V30)=0, \"\", ('AA_Base_T-R'!V30-'AA_Base_T-R'!AB30)/'AA_Base_T-R'!V30), IF( ('AA_Base_R-T'!V30)=0, \"\", ('AA_Base_R-T'!V30-'AA_Base_R-T'!AB30)/'AA_Base_R-T'!V30))","v":0.7},{"$f":"Summary!F78","v":708},{"$f":"Summary!M78","v":39},{"$f":"SUM(Summary!R78:V78)","v":97},{"$f":"(Summary!AP78+Summary!AW78+Summary!BB78+Summary!BF78) + (Summary!AT78-Summary!AU78+Summary!AV78-Summary!AZ78+Summary!BA78+Summary!BE78+Summary!BI78 -Summary!BL78 +Summary!BM78+Summary!BN78+Summary!BO78+Summary!BR78 -Summary!BS78 - SUM(Summary!AA78:AD78))","v":502},{"$f":"-Summary!Y78 - IF(IRMAA_Incl=\"y\", U84, 0)","v":-130},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!AB$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z78","v":-17},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E84, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-10.4},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E84, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E84, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E84, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E84, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-6.7},{"$f":"Base!AB$216","v":0.12},{"$f":"Summary!F79","v":1198},{"$f":"Summary!I78","v":123},{"$f":"Summary!P78","v":5},{"$f":"Summary!BL78+Summary!BM78-Summary!BN78-Summary!BO78","v":-40},{"$f":"Summary!I79","v":88},{"$f":"Summary!J78","v":0},{"$f":"Summary!AQ78","v":0},{"$f":"Summary!Q78","v":0},{"$f":"-Summary!BR78","v":0},{"$f":"Summary!J79","v":0},{"$f":"Summary!G78+Summary!H78 + Base!AB$107/Sum_Rnd","v":1025},{"$f":"-Summary!AQ78","v":0},{"$f":"-(Summary!AP78 + Summary!AW78 + Summary!BB78 + Summary!BF78)","v":-62},{"$f":"Summary!N78+Summary!O78","v":54},{"$f":"(Summary!AT78+Summary!AU78-Summary!AV78 + Summary!AZ78-Summary!BA78-Summary!BE78-Summary!BI78) - Summary!BS78*0","v":0},{"$f":"Summary!G79 + Summary!H79","v":1018},{"$f":"Summary!K79","v":2304},null,{"$f":"Base!AB$215","v":0.1090146750524109},2193.023060796646,null,1,0,0,-1]
["c",{"$f":"Summary!B79","v":24},{"$f":"Summary!C79","v":85},{"$f":"Summary!D79","v":84},{"$f":"Summary!E79","v":2047},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E31=0, \"\", 'AA_Base_T-R'!AO31 / 'AA_Base_T-R'!E31), IF('AA_Base_R-T'!E31=0, \"\", 'AA_Base_R-T'!BM31 / 'AA_Base_R-T'!E31))","v":0.27999916506637723},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E31=0, \"\", 'AA_Base_T-R'!AQ31 / 'AA_Base_T-R'!E31), IF( 'AA_Base_R-T'!E31=0, \"\", 'AA_Base_R-T'!BO31 / 'AA_Base_R-T'!E31))","v":0.72000083493362277},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O31+'AA_Base_T-R'!Q31)=0, \"\", ('AA_Base_T-R'!AW31+'AA_Base_T-R'!BE31) / ('AA_Base_T-R'!O31+'AA_Base_T-R'!Q31)), IF( ('AA_Base_R-T'!O31+'AA_Base_R-T'!Q31)=0, \"\", ('AA_Base_R-T'!AO31+'AA_Base_R-T'!AW31) / ('AA_Base_R-T'!O31+'AA_Base_R-T'!Q31)))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O31+'AA_Base_T-R'!Q31)=0, \"\", ('AA_Base_T-R'!AY31+'AA_Base_T-R'!BG31) / ('AA_Base_T-R'!O31+'AA_Base_T-R'!Q31)), IF( ('AA_Base_R-T'!O31+'AA_Base_R-T'!Q31)=0, \"\", ('AA_Base_R-T'!AQ31+'AA_Base_R-T'!AY31) / ('AA_Base_R-T'!O31+'AA_Base_R-T'!Q31)))","v":0.7},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S31=0, \"\", 'AA_Base_T-R'!BM31 / 'AA_Base_T-R'!S31), IF( 'AA_Base_R-T'!S31=0, \"\", 'AA_Base_R-T'!BE31 / 'AA_Base_R-T'!S31))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S31=0, \"\", 'AA_Base_T-R'!BO31 / 'AA_Base_T-R'!S31), IF( 'AA_Base_R-T'!S31=0, \"\", 'AA_Base_R-T'!BG31 / 'AA_Base_R-T'!S31))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G31:'AA_Base_T-R'!N31)=0, \"\", ('AA_Base_T-R'!BU31+'AA_Base_T-R'!CC31+'AA_Base_T-R'!CK31+'AA_Base_T-R'!CS31) / SUM('AA_Base_T-R'!G31:'AA_Base_T-R'!N31)), IF( SUM('AA_Base_R-T'!G31:'AA_Base_R-T'!N31)=0, \"\", ('AA_Base_R-T'!BU31+'AA_Base_R-T'!CC31+'AA_Base_R-T'!CK31+'AA_Base_R-T'!CS31) / SUM('AA_Base_R-T'!G31:'AA_Base_R-T'!N31)))","v":0.3235453115785335},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G31:N31)=0, \"\", ('AA_Base_T-R'!BW31+'AA_Base_T-R'!CE31+'AA_Base_T-R'!CM31+'AA_Base_T-R'!CU31) / SUM('AA_Base_T-R'!G31:'AA_Base_T-R'!N31)), IF( SUM('AA_Base_R-T'!G31:N31)=0, \"\", ('AA_Base_R-T'!BW31+'AA_Base_R-T'!CE31+'AA_Base_R-T'!CM31+'AA_Base_R-T'!CU31) / SUM('AA_Base_R-T'!G31:'AA_Base_R-T'!N31)))","v":0.6764546884214665},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V31=0, \"\", 'AA_Base_T-R'!AB31/'AA_Base_T-R'!V31), IF('AA_Base_R-T'!V31=0, \"\", 'AA_Base_R-T'!AB31/'AA_Base_R-T'!V31))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V31)=0, \"\", ('AA_Base_T-R'!V31-'AA_Base_T-R'!AB31)/'AA_Base_T-R'!V31), IF( ('AA_Base_R-T'!V31)=0, \"\", ('AA_Base_R-T'!V31-'AA_Base_R-T'!AB31)/'AA_Base_R-T'!V31))","v":0.7},{"$f":"Summary!F79","v":1198},{"$f":"Summary!M79","v":51},{"$f":"SUM(Summary!R79:V79)","v":98},{"$f":"(Summary!AP79+Summary!AW79+Summary!BB79+Summary!BF79) + (Summary!AT79-Summary!AU79+Summary!AV79-Summary!AZ79+Summary!BA79+Summary!BE79+Summary!BI79 -Summary!BL79 +Summary!BM79+Summary!BN79+Summary!BO79+Summary!BR79 -Summary!BS79 - SUM(Summary!AA79:AD79))","v":104},{"$f":"-Summary!Y79 - IF(IRMAA_Incl=\"y\", U85, 0)","v":-132},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!AC$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z79","v":-18},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E85, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-10.9},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E85, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E85, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E85, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E85, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-7.1},{"$f":"Base!AC$216","v":0.12},{"$f":"Summary!F80","v":1300},{"$f":"Summary!I79","v":88},{"$f":"Summary!P79","v":4},{"$f":"Summary!BL79+Summary!BM79-Summary!BN79-Summary!BO79","v":-40},{"$f":"Summary!I80","v":52},{"$f":"Summary!J79","v":0},{"$f":"Summary!AQ79","v":0},{"$f":"Summary!Q79","v":0},{"$f":"-Summary!BR79","v":0},{"$f":"Summary!J80","v":0},{"$f":"Summary!G79+Summary!H79 + Base!AC$107/Sum_Rnd","v":1018},{"$f":"-Summary!AQ79","v":0},{"$f":"-(Summary!AP79 + Summary!AW79 + Summary!BB79 + Summary!BF79)","v":-64},{"$f":"Summary!N79+Summary!O79","v":54},{"$f":"(Summary!AT79+Summary!AU79-Summary!AV79 + Summary!AZ79-Summary!BA79-Summary!BE79-Summary!BI79) - Summary!BS79*0","v":0},{"$f":"Summary!G80 + Summary!H80","v":1007},{"$f":"Summary!K80","v":2359},null,{"$f":"Base!AC$215","v":0.1088911088911089},2249.3466533466535,null,1,0,0,1]
["c",{"$f":"Summary!B80","v":25},{"$f":"Summary!C80","v":86},{"$f":"Summary!D80","v":85},{"$f":"Summary!E80","v":2048},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E32=0, \"\", 'AA_Base_T-R'!AO32 / 'AA_Base_T-R'!E32), IF('AA_Base_R-T'!E32=0, \"\", 'AA_Base_R-T'!BM32 / 'AA_Base_R-T'!E32))","v":0.28181328821900953},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E32=0, \"\", 'AA_Base_T-R'!AQ32 / 'AA_Base_T-R'!E32), IF( 'AA_Base_R-T'!E32=0, \"\", 'AA_Base_R-T'!BO32 / 'AA_Base_R-T'!E32))","v":0.71818671178099047},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O32+'AA_Base_T-R'!Q32)=0, \"\", ('AA_Base_T-R'!AW32+'AA_Base_T-R'!BE32) / ('AA_Base_T-R'!O32+'AA_Base_T-R'!Q32)), IF( ('AA_Base_R-T'!O32+'AA_Base_R-T'!Q32)=0, \"\", ('AA_Base_R-T'!AO32+'AA_Base_R-T'!AW32) / ('AA_Base_R-T'!O32+'AA_Base_R-T'!Q32)))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O32+'AA_Base_T-R'!Q32)=0, \"\", ('AA_Base_T-R'!AY32+'AA_Base_T-R'!BG32) / ('AA_Base_T-R'!O32+'AA_Base_T-R'!Q32)), IF( ('AA_Base_R-T'!O32+'AA_Base_R-T'!Q32)=0, \"\", ('AA_Base_R-T'!AQ32+'AA_Base_R-T'!AY32) / ('AA_Base_R-T'!O32+'AA_Base_R-T'!Q32)))","v":0.7},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S32=0, \"\", 'AA_Base_T-R'!BM32 / 'AA_Base_T-R'!S32), IF( 'AA_Base_R-T'!S32=0, \"\", 'AA_Base_R-T'!BE32 / 'AA_Base_R-T'!S32))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S32=0, \"\", 'AA_Base_T-R'!BO32 / 'AA_Base_T-R'!S32), IF( 'AA_Base_R-T'!S32=0, \"\", 'AA_Base_R-T'!BG32 / 'AA_Base_R-T'!S32))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G32:'AA_Base_T-R'!N32)=0, \"\", ('AA_Base_T-R'!BU32+'AA_Base_T-R'!CC32+'AA_Base_T-R'!CK32+'AA_Base_T-R'!CS32) / SUM('AA_Base_T-R'!G32:'AA_Base_T-R'!N32)), IF( SUM('AA_Base_R-T'!G32:'AA_Base_R-T'!N32)=0, \"\", ('AA_Base_R-T'!BU32+'AA_Base_R-T'!CC32+'AA_Base_R-T'!CK32+'AA_Base_R-T'!CS32) / SUM('AA_Base_R-T'!G32:'AA_Base_R-T'!N32)))","v":0.32348560079443894},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G32:N32)=0, \"\", ('AA_Base_T-R'!BW32+'AA_Base_T-R'!CE32+'AA_Base_T-R'!CM32+'AA_Base_T-R'!CU32) / SUM('AA_Base_T-R'!G32:'AA_Base_T-R'!N32)), IF( SUM('AA_Base_R-T'!G32:N32)=0, \"\", ('AA_Base_R-T'!BW32+'AA_Base_R-T'!CE32+'AA_Base_R-T'!CM32+'AA_Base_R-T'!CU32) / SUM('AA_Base_R-T'!G32:'AA_Base_R-T'!N32)))","v":0.67651439920556111},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V32=0, \"\", 'AA_Base_T-R'!AB32/'AA_Base_T-R'!V32), IF('AA_Base_R-T'!V32=0, \"\", 'AA_Base_R-T'!AB32/'AA_Base_R-T'!V32))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V32)=0, \"\", ('AA_Base_T-R'!V32-'AA_Base_T-R'!AB32)/'AA_Base_T-R'!V32), IF( ('AA_Base_R-T'!V32)=0, \"\", ('AA_Base_R-T'!V32-'AA_Base_R-T'!AB32)/'AA_Base_R-T'!V32))","v":0.7},{"$f":"Summary!F80","v":1300},{"$f":"Summary!M80","v":56},{"$f":"SUM(Summary!R80:V80)","v":73},{"$f":"(Summary!AP80+Summary!AW80+Summary!BB80+Summary!BF80) + (Summary!AT80-Summary!AU80+Summary!AV80-Summary!AZ80+Summary!BA80+Summary!BE80+Summary!BI80 -Summary!BL80 +Summary!BM80+Summary!BN80+Summary!BO80+Summary!BR80 -Summary!BS80 - SUM(Summary!AA80:AD80))","v":204},{"$f":"-Summary!Y80 - IF(IRMAA_Incl=\"y\", U86, 0)","v":-135},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!AD$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z80","v":-22},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E86, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-14.8},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E86, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-0.5},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E86, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E86, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E86, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-6.8},{"$f":"Base!AD$216","v":0.22},{"$f":"Summary!F81","v":1477},{"$f":"Summary!I80","v":52},{"$f":"Summary!P80","v":1},{"$f":"Summary!BL80+Summary!BM80-Summary!BN80-Summary!BO80","v":-37},{"$f":"Summary!I81","v":16},{"$f":"Summary!J80","v":0},{"$f":"Summary!AQ80","v":0},{"$f":"Summary!Q80","v":0},{"$f":"-Summary!BR80","v":0},{"$f":"Summary!J81","v":0},{"$f":"Summary!G80+Summary!H80 + Base!AD$107/Sum_Rnd","v":1007},{"$f":"-Summary!AQ80","v":0},{"$f":"-(Summary!AP80 + Summary!AW80 + Summary!BB80 + Summary!BF80)","v":-67},{"$f":"Summary!N80+Summary!O80","v":53},{"$f":"(Summary!AT80+Summary!AU80-Summary!AV80 + Summary!AZ80-Summary!BA80-Summary!BE80-Summary!BI80) - Summary!BS80*0","v":0},{"$f":"Summary!G81 + Summary!H81","v":993},{"$f":"Summary!K81","v":2486},null,{"$f":"Base!AD$215","v":0.14325842696629212},2343.7443820224721,null,-1,0,0,0]
["c",{"$f":"Summary!B81","v":26},{"$f":"Summary!C81","v":87},{"$f":"Summary!D81","v":86},{"$f":"Summary!E81","v":2049},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E33=0, \"\", 'AA_Base_T-R'!AO33 / 'AA_Base_T-R'!E33), IF('AA_Base_R-T'!E33=0, \"\", 'AA_Base_R-T'!BM33 / 'AA_Base_R-T'!E33))","v":0.28425988624052007},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E33=0, \"\", 'AA_Base_T-R'!AQ33 / 'AA_Base_T-R'!E33), IF( 'AA_Base_R-T'!E33=0, \"\", 'AA_Base_R-T'!BO33 / 'AA_Base_R-T'!E33))","v":0.71574011375947999},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O33+'AA_Base_T-R'!Q33)=0, \"\", ('AA_Base_T-R'!AW33+'AA_Base_T-R'!BE33) / ('AA_Base_T-R'!O33+'AA_Base_T-R'!Q33)), IF( ('AA_Base_R-T'!O33+'AA_Base_R-T'!Q33)=0, \"\", ('AA_Base_R-T'!AO33+'AA_Base_R-T'!AW33) / ('AA_Base_R-T'!O33+'AA_Base_R-T'!Q33)))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O33+'AA_Base_T-R'!Q33)=0, \"\", ('AA_Base_T-R'!AY33+'AA_Base_T-R'!BG33) / ('AA_Base_T-R'!O33+'AA_Base_T-R'!Q33)), IF( ('AA_Base_R-T'!O33+'AA_Base_R-T'!Q33)=0, \"\", ('AA_Base_R-T'!AQ33+'AA_Base_R-T'!AY33) / ('AA_Base_R-T'!O33+'AA_Base_R-T'!Q33)))","v":0.7},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S33=0, \"\", 'AA_Base_T-R'!BM33 / 'AA_Base_T-R'!S33), IF( 'AA_Base_R-T'!S33=0, \"\", 'AA_Base_R-T'!BE33 / 'AA_Base_R-T'!S33))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S33=0, \"\", 'AA_Base_T-R'!BO33 / 'AA_Base_T-R'!S33), IF( 'AA_Base_R-T'!S33=0, \"\", 'AA_Base_R-T'!BG33 / 'AA_Base_R-T'!S33))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G33:'AA_Base_T-R'!N33)=0, \"\", ('AA_Base_T-R'!BU33+'AA_Base_T-R'!CC33+'AA_Base_T-R'!CK33+'AA_Base_T-R'!CS33) / SUM('AA_Base_T-R'!G33:'AA_Base_T-R'!N33)), IF( SUM('AA_Base_R-T'!G33:'AA_Base_R-T'!N33)=0, \"\", ('AA_Base_R-T'!BU33+'AA_Base_R-T'!CC33+'AA_Base_R-T'!CK33+'AA_Base_R-T'!CS33) / SUM('AA_Base_R-T'!G33:'AA_Base_R-T'!N33)))","v":0.32341121965958303},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G33:N33)=0, \"\", ('AA_Base_T-R'!BW33+'AA_Base_T-R'!CE33+'AA_Base_T-R'!CM33+'AA_Base_T-R'!CU33) / SUM('AA_Base_T-R'!G33:'AA_Base_T-R'!N33)), IF( SUM('AA_Base_R-T'!G33:N33)=0, \"\", ('AA_Base_R-T'!BW33+'AA_Base_R-T'!CE33+'AA_Base_R-T'!CM33+'AA_Base_R-T'!CU33) / SUM('AA_Base_R-T'!G33:'AA_Base_R-T'!N33)))","v":0.67658878034041692},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V33=0, \"\", 'AA_Base_T-R'!AB33/'AA_Base_T-R'!V33), IF('AA_Base_R-T'!V33=0, \"\", 'AA_Base_R-T'!AB33/'AA_Base_R-T'!V33))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V33)=0, \"\", ('AA_Base_T-R'!V33-'AA_Base_T-R'!AB33)/'AA_Base_T-R'!V33), IF( ('AA_Base_R-T'!V33)=0, \"\", ('AA_Base_R-T'!V33-'AA_Base_R-T'!AB33)/'AA_Base_R-T'!V33))","v":0.7},{"$f":"Summary!F81","v":1477},{"$f":"Summary!M81","v":61},{"$f":"SUM(Summary!R81:V81)","v":75},{"$f":"(Summary!AP81+Summary!AW81+Summary!BB81+Summary!BF81) + (Summary!AT81-Summary!AU81+Summary!AV81-Summary!AZ81+Summary!BA81+Summary!BE81+Summary!BI81 -Summary!BL81 +Summary!BM81+Summary!BN81+Summary!BO81+Summary!BR81 -Summary!BS81 - SUM(Summary!AA81:AD81))","v":70},{"$f":"-Summary!Y81 - IF(IRMAA_Incl=\"y\", U87, 0)","v":-138},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!AE$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z81","v":-23},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E87, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-15.4},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E87, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-0.6},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E87, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E87, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E87, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-7.2},{"$f":"Base!AE$216","v":0.22},{"$f":"Summary!F82","v":1522},{"$f":"Summary!I81","v":16},{"$f":"Summary!P81","v":1},{"$f":"Summary!BL81+Summary!BM81-Summary!BN81-Summary!BO81","v":0},{"$f":"Summary!I82","v":17},{"$f":"Summary!J81","v":0},{"$f":"Summary!AQ81","v":0},{"$f":"Summary!Q81","v":0},{"$f":"-Summary!BR81","v":0},{"$f":"Summary!J82","v":0},{"$f":"Summary!G81+Summary!H81 + Base!AE$107/Sum_Rnd","v":993},{"$f":"-Summary!AQ81","v":0},{"$f":"-(Summary!AP81 + Summary!AW81 + Summary!BB81 + Summary!BF81)","v":-70},{"$f":"Summary!N81+Summary!O81","v":53},{"$f":"(Summary!AT81+Summary!AU81-Summary!AV81 + Summary!AZ81-Summary!BA81-Summary!BE81-Summary!BI81) - Summary!BS81*0","v":0},{"$f":"Summary!G82 + Summary!H82","v":976},{"$f":"Summary!K82","v":2515},null,{"$f":"Base!AE$215","v":0.14427412082957619},2374.1884580703336,null,0,0,0,0]
["c",{"$f":"Summary!B82","v":27},{"$f":"Summary!C82","v":88},{"$f":"Summary!D82","v":87},{"$f":"Summary!E82","v":2050},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E34=0, \"\", 'AA_Base_T-R'!AO34 / 'AA_Base_T-R'!E34), IF('AA_Base_R-T'!E34=0, \"\", 'AA_Base_R-T'!BM34 / 'AA_Base_R-T'!E34))","v":0.28505290136032069},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E34=0, \"\", 'AA_Base_T-R'!AQ34 / 'AA_Base_T-R'!E34), IF( 'AA_Base_R-T'!E34=0, \"\", 'AA_Base_R-T'!BO34 / 'AA_Base_R-T'!E34))","v":0.71494709863967931},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O34+'AA_Base_T-R'!Q34)=0, \"\", ('AA_Base_T-R'!AW34+'AA_Base_T-R'!BE34) / ('AA_Base_T-R'!O34+'AA_Base_T-R'!Q34)), IF( ('AA_Base_R-T'!O34+'AA_Base_R-T'!Q34)=0, \"\", ('AA_Base_R-T'!AO34+'AA_Base_R-T'!AW34) / ('AA_Base_R-T'!O34+'AA_Base_R-T'!Q34)))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O34+'AA_Base_T-R'!Q34)=0, \"\", ('AA_Base_T-R'!AY34+'AA_Base_T-R'!BG34) / ('AA_Base_T-R'!O34+'AA_Base_T-R'!Q34)), IF( ('AA_Base_R-T'!O34+'AA_Base_R-T'!Q34)=0, \"\", ('AA_Base_R-T'!AQ34+'AA_Base_R-T'!AY34) / ('AA_Base_R-T'!O34+'AA_Base_R-T'!Q34)))","v":0.7},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S34=0, \"\", 'AA_Base_T-R'!BM34 / 'AA_Base_T-R'!S34), IF( 'AA_Base_R-T'!S34=0, \"\", 'AA_Base_R-T'!BE34 / 'AA_Base_R-T'!S34))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S34=0, \"\", 'AA_Base_T-R'!BO34 / 'AA_Base_T-R'!S34), IF( 'AA_Base_R-T'!S34=0, \"\", 'AA_Base_R-T'!BG34 / 'AA_Base_R-T'!S34))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G34:'AA_Base_T-R'!N34)=0, \"\", ('AA_Base_T-R'!BU34+'AA_Base_T-R'!CC34+'AA_Base_T-R'!CK34+'AA_Base_T-R'!CS34) / SUM('AA_Base_T-R'!G34:'AA_Base_T-R'!N34)), IF( SUM('AA_Base_R-T'!G34:'AA_Base_R-T'!N34)=0, \"\", ('AA_Base_R-T'!BU34+'AA_Base_R-T'!CC34+'AA_Base_R-T'!CK34+'AA_Base_R-T'!CS34) / SUM('AA_Base_R-T'!G34:'AA_Base_R-T'!N34)))","v":0.32332102942684304},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G34:N34)=0, \"\", ('AA_Base_T-R'!BW34+'AA_Base_T-R'!CE34+'AA_Base_T-R'!CM34+'AA_Base_T-R'!CU34) / SUM('AA_Base_T-R'!G34:'AA_Base_T-R'!N34)), IF( SUM('AA_Base_R-T'!G34:N34)=0, \"\", ('AA_Base_R-T'!BW34+'AA_Base_R-T'!CE34+'AA_Base_R-T'!CM34+'AA_Base_R-T'!CU34) / SUM('AA_Base_R-T'!G34:'AA_Base_R-T'!N34)))","v":0.67667897057315696},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V34=0, \"\", 'AA_Base_T-R'!AB34/'AA_Base_T-R'!V34), IF('AA_Base_R-T'!V34=0, \"\", 'AA_Base_R-T'!AB34/'AA_Base_R-T'!V34))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V34)=0, \"\", ('AA_Base_T-R'!V34-'AA_Base_T-R'!AB34)/'AA_Base_T-R'!V34), IF( ('AA_Base_R-T'!V34)=0, \"\", ('AA_Base_R-T'!V34-'AA_Base_R-T'!AB34)/'AA_Base_R-T'!V34))","v":0.7},{"$f":"Summary!F82","v":1522},{"$f":"Summary!M82","v":63},{"$f":"SUM(Summary!R82:V82)","v":76},{"$f":"(Summary!AP82+Summary!AW82+Summary!BB82+Summary!BF82) + (Summary!AT82-Summary!AU82+Summary!AV82-Summary!AZ82+Summary!BA82+Summary!BE82+Summary!BI82 -Summary!BL82 +Summary!BM82+Summary!BN82+Summary!BO82+Summary!BR82 -Summary!BS82 - SUM(Summary!AA82:AD82))","v":72},{"$f":"-Summary!Y82 - IF(IRMAA_Incl=\"y\", U88, 0)","v":-140},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!AF$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z82","v":-24},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E88, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-16.100000000000001},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E88, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-0.6},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E88, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E88, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E88, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-7.4},{"$f":"Base!AF$216","v":0.22},{"$f":"Summary!F83","v":1569},{"$f":"Summary!I82","v":17},{"$f":"Summary!P82","v":1},{"$f":"Summary!BL82+Summary!BM82-Summary!BN82-Summary!BO82","v":0},{"$f":"Summary!I83","v":18},{"$f":"Summary!J82","v":0},{"$f":"Summary!AQ82","v":0},{"$f":"Summary!Q82","v":0},{"$f":"-Summary!BR82","v":0},{"$f":"Summary!J83","v":0},{"$f":"Summary!G82+Summary!H82 + Base!AF$107/Sum_Rnd","v":976},{"$f":"-Summary!AQ82","v":0},{"$f":"-(Summary!AP82 + Summary!AW82 + Summary!BB82 + Summary!BF82)","v":-72},{"$f":"Summary!N82+Summary!O82","v":52},{"$f":"(Summary!AT82+Summary!AU82-Summary!AV82 + Summary!AZ82-Summary!BA82-Summary!BE82-Summary!BI82) - Summary!BS82*0","v":0},{"$f":"Summary!G83 + Summary!H83","v":954},{"$f":"Summary!K83","v":2541},null,{"$f":"Base!AF$215","v":0.14559721011333915},2402.1002615518746,null,0,0,0,2]
["c",{"$f":"Summary!B83","v":28},{"$f":"Summary!C83","v":89},{"$f":"Summary!D83","v":88},{"$f":"Summary!E83","v":2051},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E35=0, \"\", 'AA_Base_T-R'!AO35 / 'AA_Base_T-R'!E35), IF('AA_Base_R-T'!E35=0, \"\", 'AA_Base_R-T'!BM35 / 'AA_Base_R-T'!E35))","v":0.28588272785213514},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E35=0, \"\", 'AA_Base_T-R'!AQ35 / 'AA_Base_T-R'!E35), IF( 'AA_Base_R-T'!E35=0, \"\", 'AA_Base_R-T'!BO35 / 'AA_Base_R-T'!E35))","v":0.71411727214786491},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O35+'AA_Base_T-R'!Q35)=0, \"\", ('AA_Base_T-R'!AW35+'AA_Base_T-R'!BE35) / ('AA_Base_T-R'!O35+'AA_Base_T-R'!Q35)), IF( ('AA_Base_R-T'!O35+'AA_Base_R-T'!Q35)=0, \"\", ('AA_Base_R-T'!AO35+'AA_Base_R-T'!AW35) / ('AA_Base_R-T'!O35+'AA_Base_R-T'!Q35)))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O35+'AA_Base_T-R'!Q35)=0, \"\", ('AA_Base_T-R'!AY35+'AA_Base_T-R'!BG35) / ('AA_Base_T-R'!O35+'AA_Base_T-R'!Q35)), IF( ('AA_Base_R-T'!O35+'AA_Base_R-T'!Q35)=0, \"\", ('AA_Base_R-T'!AQ35+'AA_Base_R-T'!AY35) / ('AA_Base_R-T'!O35+'AA_Base_R-T'!Q35)))","v":0.7},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S35=0, \"\", 'AA_Base_T-R'!BM35 / 'AA_Base_T-R'!S35), IF( 'AA_Base_R-T'!S35=0, \"\", 'AA_Base_R-T'!BE35 / 'AA_Base_R-T'!S35))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S35=0, \"\", 'AA_Base_T-R'!BO35 / 'AA_Base_T-R'!S35), IF( 'AA_Base_R-T'!S35=0, \"\", 'AA_Base_R-T'!BG35 / 'AA_Base_R-T'!S35))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G35:'AA_Base_T-R'!N35)=0, \"\", ('AA_Base_T-R'!BU35+'AA_Base_T-R'!CC35+'AA_Base_T-R'!CK35+'AA_Base_T-R'!CS35) / SUM('AA_Base_T-R'!G35:'AA_Base_T-R'!N35)), IF( SUM('AA_Base_R-T'!G35:'AA_Base_R-T'!N35)=0, \"\", ('AA_Base_R-T'!BU35+'AA_Base_R-T'!CC35+'AA_Base_R-T'!CK35+'AA_Base_R-T'!CS35) / SUM('AA_Base_R-T'!G35:'AA_Base_R-T'!N35)))","v":0.32322046336093929},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G35:N35)=0, \"\", ('AA_Base_T-R'!BW35+'AA_Base_T-R'!CE35+'AA_Base_T-R'!CM35+'AA_Base_T-R'!CU35) / SUM('AA_Base_T-R'!G35:'AA_Base_T-R'!N35)), IF( SUM('AA_Base_R-T'!G35:N35)=0, \"\", ('AA_Base_R-T'!BW35+'AA_Base_R-T'!CE35+'AA_Base_R-T'!CM35+'AA_Base_R-T'!CU35) / SUM('AA_Base_R-T'!G35:'AA_Base_R-T'!N35)))","v":0.67677953663906065},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V35=0, \"\", 'AA_Base_T-R'!AB35/'AA_Base_T-R'!V35), IF('AA_Base_R-T'!V35=0, \"\", 'AA_Base_R-T'!AB35/'AA_Base_R-T'!V35))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V35)=0, \"\", ('AA_Base_T-R'!V35-'AA_Base_T-R'!AB35)/'AA_Base_T-R'!V35), IF( ('AA_Base_R-T'!V35)=0, \"\", ('AA_Base_R-T'!V35-'AA_Base_R-T'!AB35)/'AA_Base_R-T'!V35))","v":0.7},{"$f":"Summary!F83","v":1569},{"$f":"Summary!M83","v":65},{"$f":"SUM(Summary!R83:V83)","v":78},{"$f":"(Summary!AP83+Summary!AW83+Summary!BB83+Summary!BF83) + (Summary!AT83-Summary!AU83+Summary!AV83-Summary!AZ83+Summary!BA83+Summary!BE83+Summary!BI83 -Summary!BL83 +Summary!BM83+Summary!BN83+Summary!BO83+Summary!BR83 -Summary!BS83 - SUM(Summary!AA83:AD83))","v":75},{"$f":"-Summary!Y83 - IF(IRMAA_Incl=\"y\", U89, 0)","v":-143},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!AG$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z83","v":-25},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E89, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-16.8},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E89, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-0.6},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E89, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E89, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E89, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-7.6},{"$f":"Base!AG$216","v":0.22},{"$f":"Summary!F84","v":1619},{"$f":"Summary!I83","v":18},{"$f":"Summary!P83","v":1},{"$f":"Summary!BL83+Summary!BM83-Summary!BN83-Summary!BO83","v":0},{"$f":"Summary!I84","v":19},{"$f":"Summary!J83","v":0},{"$f":"Summary!AQ83","v":0},{"$f":"Summary!Q83","v":0},{"$f":"-Summary!BR83","v":0},{"$f":"Summary!J84","v":0},{"$f":"Summary!G83+Summary!H83 + Base!AG$107/Sum_Rnd","v":954},{"$f":"-Summary!AQ83","v":0},{"$f":"-(Summary!AP83 + Summary!AW83 + Summary!BB83 + Summary!BF83)","v":-75},{"$f":"Summary!N83+Summary!O83","v":50},{"$f":"(Summary!AT83+Summary!AU83-Summary!AV83 + Summary!AZ83-Summary!BA83-Summary!BE83-Summary!BI83) - Summary!BS83*0","v":0},{"$f":"Summary!G84 + Summary!H84","v":928},{"$f":"Summary!K84","v":2566},null,{"$f":"Base!AG$215","v":0.14658803706823925},2429.9663016006739,null,0,0,0,1]
["c",{"$f":"Summary!B84","v":29},{"$f":"Summary!C84","v":90},{"$f":"Summary!D84","v":89},{"$f":"Summary!E84","v":2052},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E36=0, \"\", 'AA_Base_T-R'!AO36 / 'AA_Base_T-R'!E36), IF('AA_Base_R-T'!E36=0, \"\", 'AA_Base_R-T'!BM36 / 'AA_Base_R-T'!E36))","v":0.28676343421865347},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E36=0, \"\", 'AA_Base_T-R'!AQ36 / 'AA_Base_T-R'!E36), IF( 'AA_Base_R-T'!E36=0, \"\", 'AA_Base_R-T'!BO36 / 'AA_Base_R-T'!E36))","v":0.71323656578134653},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O36+'AA_Base_T-R'!Q36)=0, \"\", ('AA_Base_T-R'!AW36+'AA_Base_T-R'!BE36) / ('AA_Base_T-R'!O36+'AA_Base_T-R'!Q36)), IF( ('AA_Base_R-T'!O36+'AA_Base_R-T'!Q36)=0, \"\", ('AA_Base_R-T'!AO36+'AA_Base_R-T'!AW36) / ('AA_Base_R-T'!O36+'AA_Base_R-T'!Q36)))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O36+'AA_Base_T-R'!Q36)=0, \"\", ('AA_Base_T-R'!AY36+'AA_Base_T-R'!BG36) / ('AA_Base_T-R'!O36+'AA_Base_T-R'!Q36)), IF( ('AA_Base_R-T'!O36+'AA_Base_R-T'!Q36)=0, \"\", ('AA_Base_R-T'!AQ36+'AA_Base_R-T'!AY36) / ('AA_Base_R-T'!O36+'AA_Base_R-T'!Q36)))","v":0.7},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S36=0, \"\", 'AA_Base_T-R'!BM36 / 'AA_Base_T-R'!S36), IF( 'AA_Base_R-T'!S36=0, \"\", 'AA_Base_R-T'!BE36 / 'AA_Base_R-T'!S36))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S36=0, \"\", 'AA_Base_T-R'!BO36 / 'AA_Base_T-R'!S36), IF( 'AA_Base_R-T'!S36=0, \"\", 'AA_Base_R-T'!BG36 / 'AA_Base_R-T'!S36))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G36:'AA_Base_T-R'!N36)=0, \"\", ('AA_Base_T-R'!BU36+'AA_Base_T-R'!CC36+'AA_Base_T-R'!CK36+'AA_Base_T-R'!CS36) / SUM('AA_Base_T-R'!G36:'AA_Base_T-R'!N36)), IF( SUM('AA_Base_R-T'!G36:'AA_Base_R-T'!N36)=0, \"\", ('AA_Base_R-T'!BU36+'AA_Base_R-T'!CC36+'AA_Base_R-T'!CK36+'AA_Base_R-T'!CS36) / SUM('AA_Base_R-T'!G36:'AA_Base_R-T'!N36)))","v":0.32308520952278358},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G36:N36)=0, \"\", ('AA_Base_T-R'!BW36+'AA_Base_T-R'!CE36+'AA_Base_T-R'!CM36+'AA_Base_T-R'!CU36) / SUM('AA_Base_T-R'!G36:'AA_Base_T-R'!N36)), IF( SUM('AA_Base_R-T'!G36:N36)=0, \"\", ('AA_Base_R-T'!BW36+'AA_Base_R-T'!CE36+'AA_Base_R-T'!CM36+'AA_Base_R-T'!CU36) / SUM('AA_Base_R-T'!G36:'AA_Base_R-T'!N36)))","v":0.67691479047721637},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V36=0, \"\", 'AA_Base_T-R'!AB36/'AA_Base_T-R'!V36), IF('AA_Base_R-T'!V36=0, \"\", 'AA_Base_R-T'!AB36/'AA_Base_R-T'!V36))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V36)=0, \"\", ('AA_Base_T-R'!V36-'AA_Base_T-R'!AB36)/'AA_Base_T-R'!V36), IF( ('AA_Base_R-T'!V36)=0, \"\", ('AA_Base_R-T'!V36-'AA_Base_R-T'!AB36)/'AA_Base_R-T'!V36))","v":0.7},{"$f":"Summary!F84","v":1619},{"$f":"Summary!M84","v":67},{"$f":"SUM(Summary!R84:V84)","v":79},{"$f":"(Summary!AP84+Summary!AW84+Summary!BB84+Summary!BF84) + (Summary!AT84-Summary!AU84+Summary!AV84-Summary!AZ84+Summary!BA84+Summary!BE84+Summary!BI84 -Summary!BL84 +Summary!BM84+Summary!BN84+Summary!BO84+Summary!BR84 -Summary!BS84 - SUM(Summary!AA84:AD84))","v":77},{"$f":"-Summary!Y84 - IF(IRMAA_Incl=\"y\", U90, 0)","v":-146},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!AH$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z84","v":-25},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E90, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-17},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E90, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-0.6},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E90, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E90, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E90, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-7.8},{"$f":"Base!AH$216","v":0.22},{"$f":"Summary!F85","v":1670},{"$f":"Summary!I84","v":19},{"$f":"Summary!P84","v":1},{"$f":"Summary!BL84+Summary!BM84-Summary!BN84-Summary!BO84","v":0},{"$f":"Summary!I85","v":20},{"$f":"Summary!J84","v":0},{"$f":"Summary!AQ84","v":0},{"$f":"Summary!Q84","v":0},{"$f":"-Summary!BR84","v":0},{"$f":"Summary!J85","v":0},{"$f":"Summary!G84+Summary!H84 + Base!AH$107/Sum_Rnd","v":928},{"$f":"-Summary!AQ84","v":0},{"$f":"-(Summary!AP84 + Summary!AW84 + Summary!BB84 + Summary!BF84)","v":-77},{"$f":"Summary!N84+Summary!O84","v":48},{"$f":"(Summary!AT84+Summary!AU84-Summary!AV84 + Summary!AZ84-Summary!BA84-Summary!BE84-Summary!BI84) - Summary!BS84*0","v":0},{"$f":"Summary!G85 + Summary!H85","v":900},{"$f":"Summary!K85","v":2590},null,{"$f":"Base!AH$215","v":0.14581607290803644},2458.7655343827673,null,1,0,0,-1]
["c",{"$f":"Summary!B85","v":30},{"$f":"Summary!C85","v":91},{"$f":"Summary!D85","v":90},{"$f":"Summary!E85","v":2053},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E37=0, \"\", 'AA_Base_T-R'!AO37 / 'AA_Base_T-R'!E37), IF('AA_Base_R-T'!E37=0, \"\", 'AA_Base_R-T'!BM37 / 'AA_Base_R-T'!E37))","v":0.28761599712626473},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E37=0, \"\", 'AA_Base_T-R'!AQ37 / 'AA_Base_T-R'!E37), IF( 'AA_Base_R-T'!E37=0, \"\", 'AA_Base_R-T'!BO37 / 'AA_Base_R-T'!E37))","v":0.71238400287373527},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O37+'AA_Base_T-R'!Q37)=0, \"\", ('AA_Base_T-R'!AW37+'AA_Base_T-R'!BE37) / ('AA_Base_T-R'!O37+'AA_Base_T-R'!Q37)), IF( ('AA_Base_R-T'!O37+'AA_Base_R-T'!Q37)=0, \"\", ('AA_Base_R-T'!AO37+'AA_Base_R-T'!AW37) / ('AA_Base_R-T'!O37+'AA_Base_R-T'!Q37)))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O37+'AA_Base_T-R'!Q37)=0, \"\", ('AA_Base_T-R'!AY37+'AA_Base_T-R'!BG37) / ('AA_Base_T-R'!O37+'AA_Base_T-R'!Q37)), IF( ('AA_Base_R-T'!O37+'AA_Base_R-T'!Q37)=0, \"\", ('AA_Base_R-T'!AQ37+'AA_Base_R-T'!AY37) / ('AA_Base_R-T'!O37+'AA_Base_R-T'!Q37)))","v":0.7},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S37=0, \"\", 'AA_Base_T-R'!BM37 / 'AA_Base_T-R'!S37), IF( 'AA_Base_R-T'!S37=0, \"\", 'AA_Base_R-T'!BE37 / 'AA_Base_R-T'!S37))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S37=0, \"\", 'AA_Base_T-R'!BO37 / 'AA_Base_T-R'!S37), IF( 'AA_Base_R-T'!S37=0, \"\", 'AA_Base_R-T'!BG37 / 'AA_Base_R-T'!S37))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G37:'AA_Base_T-R'!N37)=0, \"\", ('AA_Base_T-R'!BU37+'AA_Base_T-R'!CC37+'AA_Base_T-R'!CK37+'AA_Base_T-R'!CS37) / SUM('AA_Base_T-R'!G37:'AA_Base_T-R'!N37)), IF( SUM('AA_Base_R-T'!G37:'AA_Base_R-T'!N37)=0, \"\", ('AA_Base_R-T'!BU37+'AA_Base_R-T'!CC37+'AA_Base_R-T'!CK37+'AA_Base_R-T'!CS37) / SUM('AA_Base_R-T'!G37:'AA_Base_R-T'!N37)))","v":0.32297822706065321},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G37:N37)=0, \"\", ('AA_Base_T-R'!BW37+'AA_Base_T-R'!CE37+'AA_Base_T-R'!CM37+'AA_Base_T-R'!CU37) / SUM('AA_Base_T-R'!G37:'AA_Base_T-R'!N37)), IF( SUM('AA_Base_R-T'!G37:N37)=0, \"\", ('AA_Base_R-T'!BW37+'AA_Base_R-T'!CE37+'AA_Base_R-T'!CM37+'AA_Base_R-T'!CU37) / SUM('AA_Base_R-T'!G37:'AA_Base_R-T'!N37)))","v":0.67702177293934684},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V37=0, \"\", 'AA_Base_T-R'!AB37/'AA_Base_T-R'!V37), IF('AA_Base_R-T'!V37=0, \"\", 'AA_Base_R-T'!AB37/'AA_Base_R-T'!V37))","v":0.3},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V37)=0, \"\", ('AA_Base_T-R'!V37-'AA_Base_T-R'!AB37)/'AA_Base_T-R'!V37), IF( ('AA_Base_R-T'!V37)=0, \"\", ('AA_Base_R-T'!V37-'AA_Base_R-T'!AB37)/'AA_Base_R-T'!V37))","v":0.7},{"$f":"Summary!F85","v":1670},{"$f":"Summary!M85","v":69},{"$f":"SUM(Summary!R85:V85)","v":81},{"$f":"(Summary!AP85+Summary!AW85+Summary!BB85+Summary!BF85) + (Summary!AT85-Summary!AU85+Summary!AV85-Summary!AZ85+Summary!BA85+Summary!BE85+Summary!BI85 -Summary!BL85 +Summary!BM85+Summary!BN85+Summary!BO85+Summary!BR85 -Summary!BS85 - SUM(Summary!AA85:AD85))","v":76},{"$f":"-Summary!Y85 - IF(IRMAA_Incl=\"y\", U91, 0)","v":-149},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!AI$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z85","v":-25},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E91, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-17},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E91, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-0.7},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E91, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E91, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E91, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":-7.7},{"$f":"Base!AI$216","v":0.22},{"$f":"Summary!F86","v":0},{"$f":"Summary!I85","v":20},{"$f":"Summary!P85","v":1},{"$f":"Summary!BL85+Summary!BM85-Summary!BN85-Summary!BO85","v":0},{"$f":"Summary!I86","v":0},{"$f":"Summary!J85","v":0},{"$f":"Summary!AQ85","v":0},{"$f":"Summary!Q85","v":0},{"$f":"-Summary!BR85","v":0},{"$f":"Summary!J86","v":0},{"$f":"Summary!G85+Summary!H85 + Base!AI$107/Sum_Rnd","v":900},{"$f":"-Summary!AQ85","v":0},{"$f":"-(Summary!AP85 + Summary!AW85 + Summary!BB85 + Summary!BF85)","v":-76},{"$f":"Summary!N85+Summary!O85","v":47},{"$f":"(Summary!AT85+Summary!AU85-Summary!AV85 + Summary!AZ85-Summary!BA85-Summary!BE85-Summary!BI85) - Summary!BS85*0","v":0},{"$f":"Summary!G86 + Summary!H86","v":0},{"$f":"Summary!K86","v":0},null,{"$f":"Base!AI$215","v":0.14603960396039603},0,null,1722,21,0,871]
["c",{"$f":"Summary!B86","v":31},{"$f":"Summary!C86","v":92},{"$f":"Summary!D86","v":91},{"$f":"Summary!E86","v":2054},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E38=0, \"\", 'AA_Base_T-R'!AO38 / 'AA_Base_T-R'!E38), IF('AA_Base_R-T'!E38=0, \"\", 'AA_Base_R-T'!BM38 / 'AA_Base_R-T'!E38))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E38=0, \"\", 'AA_Base_T-R'!AQ38 / 'AA_Base_T-R'!E38), IF( 'AA_Base_R-T'!E38=0, \"\", 'AA_Base_R-T'!BO38 / 'AA_Base_R-T'!E38))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O38+'AA_Base_T-R'!Q38)=0, \"\", ('AA_Base_T-R'!AW38+'AA_Base_T-R'!BE38) / ('AA_Base_T-R'!O38+'AA_Base_T-R'!Q38)), IF( ('AA_Base_R-T'!O38+'AA_Base_R-T'!Q38)=0, \"\", ('AA_Base_R-T'!AO38+'AA_Base_R-T'!AW38) / ('AA_Base_R-T'!O38+'AA_Base_R-T'!Q38)))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O38+'AA_Base_T-R'!Q38)=0, \"\", ('AA_Base_T-R'!AY38+'AA_Base_T-R'!BG38) / ('AA_Base_T-R'!O38+'AA_Base_T-R'!Q38)), IF( ('AA_Base_R-T'!O38+'AA_Base_R-T'!Q38)=0, \"\", ('AA_Base_R-T'!AQ38+'AA_Base_R-T'!AY38) / ('AA_Base_R-T'!O38+'AA_Base_R-T'!Q38)))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S38=0, \"\", 'AA_Base_T-R'!BM38 / 'AA_Base_T-R'!S38), IF( 'AA_Base_R-T'!S38=0, \"\", 'AA_Base_R-T'!BE38 / 'AA_Base_R-T'!S38))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S38=0, \"\", 'AA_Base_T-R'!BO38 / 'AA_Base_T-R'!S38), IF( 'AA_Base_R-T'!S38=0, \"\", 'AA_Base_R-T'!BG38 / 'AA_Base_R-T'!S38))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G38:'AA_Base_T-R'!N38)=0, \"\", ('AA_Base_T-R'!BU38+'AA_Base_T-R'!CC38+'AA_Base_T-R'!CK38+'AA_Base_T-R'!CS38) / SUM('AA_Base_T-R'!G38:'AA_Base_T-R'!N38)), IF( SUM('AA_Base_R-T'!G38:'AA_Base_R-T'!N38)=0, \"\", ('AA_Base_R-T'!BU38+'AA_Base_R-T'!CC38+'AA_Base_R-T'!CK38+'AA_Base_R-T'!CS38) / SUM('AA_Base_R-T'!G38:'AA_Base_R-T'!N38)))","v":""},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G38:N38)=0, \"\", ('AA_Base_T-R'!BW38+'AA_Base_T-R'!CE38+'AA_Base_T-R'!CM38+'AA_Base_T-R'!CU38) / SUM('AA_Base_T-R'!G38:'AA_Base_T-R'!N38)), IF( SUM('AA_Base_R-T'!G38:N38)=0, \"\", ('AA_Base_R-T'!BW38+'AA_Base_R-T'!CE38+'AA_Base_R-T'!CM38+'AA_Base_R-T'!CU38) / SUM('AA_Base_R-T'!G38:'AA_Base_R-T'!N38)))","v":""},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V38=0, \"\", 'AA_Base_T-R'!AB38/'AA_Base_T-R'!V38), IF('AA_Base_R-T'!V38=0, \"\", 'AA_Base_R-T'!AB38/'AA_Base_R-T'!V38))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V38)=0, \"\", ('AA_Base_T-R'!V38-'AA_Base_T-R'!AB38)/'AA_Base_T-R'!V38), IF( ('AA_Base_R-T'!V38)=0, \"\", ('AA_Base_R-T'!V38-'AA_Base_R-T'!AB38)/'AA_Base_R-T'!V38))","v":""},{"$f":"Summary!F86","v":0},{"$f":"Summary!M86","v":0},{"$f":"SUM(Summary!R86:V86)","v":0},{"$f":"(Summary!AP86+Summary!AW86+Summary!BB86+Summary!BF86) + (Summary!AT86-Summary!AU86+Summary!AV86-Summary!AZ86+Summary!BA86+Summary!BE86+Summary!BI86 -Summary!BL86 +Summary!BM86+Summary!BN86+Summary!BO86+Summary!BR86 -Summary!BS86 - SUM(Summary!AA86:AD86))","v":0},{"$f":"-Summary!Y86 - IF(IRMAA_Incl=\"y\", U92, 0)","v":0},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!AJ$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z86","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E92, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E92, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E92, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E92, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E92, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"Base!AJ$216","v":0},{"$f":"Summary!F87","v":0},{"$f":"Summary!I86","v":0},{"$f":"Summary!P86","v":0},{"$f":"Summary!BL86+Summary!BM86-Summary!BN86-Summary!BO86","v":0},{"$f":"Summary!I87","v":0},{"$f":"Summary!J86","v":0},{"$f":"Summary!AQ86","v":0},{"$f":"Summary!Q86","v":0},{"$f":"-Summary!BR86","v":0},{"$f":"Summary!J87","v":0},{"$f":"Summary!G86+Summary!H86 + Base!AJ$107/Sum_Rnd","v":0},{"$f":"-Summary!AQ86","v":0},{"$f":"-(Summary!AP86 + Summary!AW86 + Summary!BB86 + Summary!BF86)","v":0},{"$f":"Summary!N86+Summary!O86","v":0},{"$f":"(Summary!AT86+Summary!AU86-Summary!AV86 + Summary!AZ86-Summary!BA86-Summary!BE86-Summary!BI86) - Summary!BS86*0","v":0},{"$f":"Summary!G87 + Summary!H87","v":0},{"$f":"Summary!K87","v":0},null,{"$f":"Base!AJ$215","v":0},0,null,0,0,0,0]
["c",{"$f":"Summary!B87","v":32},{"$f":"Summary!C87","v":93},{"$f":"Summary!D87","v":92},{"$f":"Summary!E87","v":2055},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E39=0, \"\", 'AA_Base_T-R'!AO39 / 'AA_Base_T-R'!E39), IF('AA_Base_R-T'!E39=0, \"\", 'AA_Base_R-T'!BM39 / 'AA_Base_R-T'!E39))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E39=0, \"\", 'AA_Base_T-R'!AQ39 / 'AA_Base_T-R'!E39), IF( 'AA_Base_R-T'!E39=0, \"\", 'AA_Base_R-T'!BO39 / 'AA_Base_R-T'!E39))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O39+'AA_Base_T-R'!Q39)=0, \"\", ('AA_Base_T-R'!AW39+'AA_Base_T-R'!BE39) / ('AA_Base_T-R'!O39+'AA_Base_T-R'!Q39)), IF( ('AA_Base_R-T'!O39+'AA_Base_R-T'!Q39)=0, \"\", ('AA_Base_R-T'!AO39+'AA_Base_R-T'!AW39) / ('AA_Base_R-T'!O39+'AA_Base_R-T'!Q39)))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O39+'AA_Base_T-R'!Q39)=0, \"\", ('AA_Base_T-R'!AY39+'AA_Base_T-R'!BG39) / ('AA_Base_T-R'!O39+'AA_Base_T-R'!Q39)), IF( ('AA_Base_R-T'!O39+'AA_Base_R-T'!Q39)=0, \"\", ('AA_Base_R-T'!AQ39+'AA_Base_R-T'!AY39) / ('AA_Base_R-T'!O39+'AA_Base_R-T'!Q39)))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S39=0, \"\", 'AA_Base_T-R'!BM39 / 'AA_Base_T-R'!S39), IF( 'AA_Base_R-T'!S39=0, \"\", 'AA_Base_R-T'!BE39 / 'AA_Base_R-T'!S39))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S39=0, \"\", 'AA_Base_T-R'!BO39 / 'AA_Base_T-R'!S39), IF( 'AA_Base_R-T'!S39=0, \"\", 'AA_Base_R-T'!BG39 / 'AA_Base_R-T'!S39))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G39:'AA_Base_T-R'!N39)=0, \"\", ('AA_Base_T-R'!BU39+'AA_Base_T-R'!CC39+'AA_Base_T-R'!CK39+'AA_Base_T-R'!CS39) / SUM('AA_Base_T-R'!G39:'AA_Base_T-R'!N39)), IF( SUM('AA_Base_R-T'!G39:'AA_Base_R-T'!N39)=0, \"\", ('AA_Base_R-T'!BU39+'AA_Base_R-T'!CC39+'AA_Base_R-T'!CK39+'AA_Base_R-T'!CS39) / SUM('AA_Base_R-T'!G39:'AA_Base_R-T'!N39)))","v":""},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G39:N39)=0, \"\", ('AA_Base_T-R'!BW39+'AA_Base_T-R'!CE39+'AA_Base_T-R'!CM39+'AA_Base_T-R'!CU39) / SUM('AA_Base_T-R'!G39:'AA_Base_T-R'!N39)), IF( SUM('AA_Base_R-T'!G39:N39)=0, \"\", ('AA_Base_R-T'!BW39+'AA_Base_R-T'!CE39+'AA_Base_R-T'!CM39+'AA_Base_R-T'!CU39) / SUM('AA_Base_R-T'!G39:'AA_Base_R-T'!N39)))","v":""},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V39=0, \"\", 'AA_Base_T-R'!AB39/'AA_Base_T-R'!V39), IF('AA_Base_R-T'!V39=0, \"\", 'AA_Base_R-T'!AB39/'AA_Base_R-T'!V39))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V39)=0, \"\", ('AA_Base_T-R'!V39-'AA_Base_T-R'!AB39)/'AA_Base_T-R'!V39), IF( ('AA_Base_R-T'!V39)=0, \"\", ('AA_Base_R-T'!V39-'AA_Base_R-T'!AB39)/'AA_Base_R-T'!V39))","v":""},{"$f":"Summary!F87","v":0},{"$f":"Summary!M87","v":0},{"$f":"SUM(Summary!R87:V87)","v":0},{"$f":"(Summary!AP87+Summary!AW87+Summary!BB87+Summary!BF87) + (Summary!AT87-Summary!AU87+Summary!AV87-Summary!AZ87+Summary!BA87+Summary!BE87+Summary!BI87 -Summary!BL87 +Summary!BM87+Summary!BN87+Summary!BO87+Summary!BR87 -Summary!BS87 - SUM(Summary!AA87:AD87))","v":0},{"$f":"-Summary!Y87 - IF(IRMAA_Incl=\"y\", U93, 0)","v":0},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!AK$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z87","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E93, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E93, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E93, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E93, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E93, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"Base!AK$216","v":0},{"$f":"Summary!F88","v":0},{"$f":"Summary!I87","v":0},{"$f":"Summary!P87","v":0},{"$f":"Summary!BL87+Summary!BM87-Summary!BN87-Summary!BO87","v":0},{"$f":"Summary!I88","v":0},{"$f":"Summary!J87","v":0},{"$f":"Summary!AQ87","v":0},{"$f":"Summary!Q87","v":0},{"$f":"-Summary!BR87","v":0},{"$f":"Summary!J88","v":0},{"$f":"Summary!G87+Summary!H87 + Base!AK$107/Sum_Rnd","v":0},{"$f":"-Summary!AQ87","v":0},{"$f":"-(Summary!AP87 + Summary!AW87 + Summary!BB87 + Summary!BF87)","v":0},{"$f":"Summary!N87+Summary!O87","v":0},{"$f":"(Summary!AT87+Summary!AU87-Summary!AV87 + Summary!AZ87-Summary!BA87-Summary!BE87-Summary!BI87) - Summary!BS87*0","v":0},{"$f":"Summary!G88 + Summary!H88","v":0},{"$f":"Summary!K88","v":0},null,{"$f":"Base!AK$215","v":0},0,null,0,0,0,0]
["c",{"$f":"Summary!B88","v":33},{"$f":"Summary!C88","v":94},{"$f":"Summary!D88","v":93},{"$f":"Summary!E88","v":2056},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E40=0, \"\", 'AA_Base_T-R'!AO40 / 'AA_Base_T-R'!E40), IF('AA_Base_R-T'!E40=0, \"\", 'AA_Base_R-T'!BM40 / 'AA_Base_R-T'!E40))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E40=0, \"\", 'AA_Base_T-R'!AQ40 / 'AA_Base_T-R'!E40), IF( 'AA_Base_R-T'!E40=0, \"\", 'AA_Base_R-T'!BO40 / 'AA_Base_R-T'!E40))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O40+'AA_Base_T-R'!Q40)=0, \"\", ('AA_Base_T-R'!AW40+'AA_Base_T-R'!BE40) / ('AA_Base_T-R'!O40+'AA_Base_T-R'!Q40)), IF( ('AA_Base_R-T'!O40+'AA_Base_R-T'!Q40)=0, \"\", ('AA_Base_R-T'!AO40+'AA_Base_R-T'!AW40) / ('AA_Base_R-T'!O40+'AA_Base_R-T'!Q40)))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O40+'AA_Base_T-R'!Q40)=0, \"\", ('AA_Base_T-R'!AY40+'AA_Base_T-R'!BG40) / ('AA_Base_T-R'!O40+'AA_Base_T-R'!Q40)), IF( ('AA_Base_R-T'!O40+'AA_Base_R-T'!Q40)=0, \"\", ('AA_Base_R-T'!AQ40+'AA_Base_R-T'!AY40) / ('AA_Base_R-T'!O40+'AA_Base_R-T'!Q40)))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S40=0, \"\", 'AA_Base_T-R'!BM40 / 'AA_Base_T-R'!S40), IF( 'AA_Base_R-T'!S40=0, \"\", 'AA_Base_R-T'!BE40 / 'AA_Base_R-T'!S40))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S40=0, \"\", 'AA_Base_T-R'!BO40 / 'AA_Base_T-R'!S40), IF( 'AA_Base_R-T'!S40=0, \"\", 'AA_Base_R-T'!BG40 / 'AA_Base_R-T'!S40))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G40:'AA_Base_T-R'!N40)=0, \"\", ('AA_Base_T-R'!BU40+'AA_Base_T-R'!CC40+'AA_Base_T-R'!CK40+'AA_Base_T-R'!CS40) / SUM('AA_Base_T-R'!G40:'AA_Base_T-R'!N40)), IF( SUM('AA_Base_R-T'!G40:'AA_Base_R-T'!N40)=0, \"\", ('AA_Base_R-T'!BU40+'AA_Base_R-T'!CC40+'AA_Base_R-T'!CK40+'AA_Base_R-T'!CS40) / SUM('AA_Base_R-T'!G40:'AA_Base_R-T'!N40)))","v":""},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G40:N40)=0, \"\", ('AA_Base_T-R'!BW40+'AA_Base_T-R'!CE40+'AA_Base_T-R'!CM40+'AA_Base_T-R'!CU40) / SUM('AA_Base_T-R'!G40:'AA_Base_T-R'!N40)), IF( SUM('AA_Base_R-T'!G40:N40)=0, \"\", ('AA_Base_R-T'!BW40+'AA_Base_R-T'!CE40+'AA_Base_R-T'!CM40+'AA_Base_R-T'!CU40) / SUM('AA_Base_R-T'!G40:'AA_Base_R-T'!N40)))","v":""},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V40=0, \"\", 'AA_Base_T-R'!AB40/'AA_Base_T-R'!V40), IF('AA_Base_R-T'!V40=0, \"\", 'AA_Base_R-T'!AB40/'AA_Base_R-T'!V40))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V40)=0, \"\", ('AA_Base_T-R'!V40-'AA_Base_T-R'!AB40)/'AA_Base_T-R'!V40), IF( ('AA_Base_R-T'!V40)=0, \"\", ('AA_Base_R-T'!V40-'AA_Base_R-T'!AB40)/'AA_Base_R-T'!V40))","v":""},{"$f":"Summary!F88","v":0},{"$f":"Summary!M88","v":0},{"$f":"SUM(Summary!R88:V88)","v":0},{"$f":"(Summary!AP88+Summary!AW88+Summary!BB88+Summary!BF88) + (Summary!AT88-Summary!AU88+Summary!AV88-Summary!AZ88+Summary!BA88+Summary!BE88+Summary!BI88 -Summary!BL88 +Summary!BM88+Summary!BN88+Summary!BO88+Summary!BR88 -Summary!BS88 - SUM(Summary!AA88:AD88))","v":0},{"$f":"-Summary!Y88 - IF(IRMAA_Incl=\"y\", U94, 0)","v":0},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!AL$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z88","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E94, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E94, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E94, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E94, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E94, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"Base!AL$216","v":0},{"$f":"Summary!F89","v":0},{"$f":"Summary!I88","v":0},{"$f":"Summary!P88","v":0},{"$f":"Summary!BL88+Summary!BM88-Summary!BN88-Summary!BO88","v":0},{"$f":"Summary!I89","v":0},{"$f":"Summary!J88","v":0},{"$f":"Summary!AQ88","v":0},{"$f":"Summary!Q88","v":0},{"$f":"-Summary!BR88","v":0},{"$f":"Summary!J89","v":0},{"$f":"Summary!G88+Summary!H88 + Base!AL$107/Sum_Rnd","v":0},{"$f":"-Summary!AQ88","v":0},{"$f":"-(Summary!AP88 + Summary!AW88 + Summary!BB88 + Summary!BF88)","v":0},{"$f":"Summary!N88+Summary!O88","v":0},{"$f":"(Summary!AT88+Summary!AU88-Summary!AV88 + Summary!AZ88-Summary!BA88-Summary!BE88-Summary!BI88) - Summary!BS88*0","v":0},{"$f":"Summary!G89 + Summary!H89","v":0},{"$f":"Summary!K89","v":0},null,{"$f":"Base!AL$215","v":0},0,null,0,0,0,0]
["c",{"$f":"Summary!B89","v":34},{"$f":"Summary!C89","v":95},{"$f":"Summary!D89","v":94},{"$f":"Summary!E89","v":2057},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E41=0, \"\", 'AA_Base_T-R'!AO41 / 'AA_Base_T-R'!E41), IF('AA_Base_R-T'!E41=0, \"\", 'AA_Base_R-T'!BM41 / 'AA_Base_R-T'!E41))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E41=0, \"\", 'AA_Base_T-R'!AQ41 / 'AA_Base_T-R'!E41), IF( 'AA_Base_R-T'!E41=0, \"\", 'AA_Base_R-T'!BO41 / 'AA_Base_R-T'!E41))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O41+'AA_Base_T-R'!Q41)=0, \"\", ('AA_Base_T-R'!AW41+'AA_Base_T-R'!BE41) / ('AA_Base_T-R'!O41+'AA_Base_T-R'!Q41)), IF( ('AA_Base_R-T'!O41+'AA_Base_R-T'!Q41)=0, \"\", ('AA_Base_R-T'!AO41+'AA_Base_R-T'!AW41) / ('AA_Base_R-T'!O41+'AA_Base_R-T'!Q41)))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O41+'AA_Base_T-R'!Q41)=0, \"\", ('AA_Base_T-R'!AY41+'AA_Base_T-R'!BG41) / ('AA_Base_T-R'!O41+'AA_Base_T-R'!Q41)), IF( ('AA_Base_R-T'!O41+'AA_Base_R-T'!Q41)=0, \"\", ('AA_Base_R-T'!AQ41+'AA_Base_R-T'!AY41) / ('AA_Base_R-T'!O41+'AA_Base_R-T'!Q41)))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S41=0, \"\", 'AA_Base_T-R'!BM41 / 'AA_Base_T-R'!S41), IF( 'AA_Base_R-T'!S41=0, \"\", 'AA_Base_R-T'!BE41 / 'AA_Base_R-T'!S41))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S41=0, \"\", 'AA_Base_T-R'!BO41 / 'AA_Base_T-R'!S41), IF( 'AA_Base_R-T'!S41=0, \"\", 'AA_Base_R-T'!BG41 / 'AA_Base_R-T'!S41))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G41:'AA_Base_T-R'!N41)=0, \"\", ('AA_Base_T-R'!BU41+'AA_Base_T-R'!CC41+'AA_Base_T-R'!CK41+'AA_Base_T-R'!CS41) / SUM('AA_Base_T-R'!G41:'AA_Base_T-R'!N41)), IF( SUM('AA_Base_R-T'!G41:'AA_Base_R-T'!N41)=0, \"\", ('AA_Base_R-T'!BU41+'AA_Base_R-T'!CC41+'AA_Base_R-T'!CK41+'AA_Base_R-T'!CS41) / SUM('AA_Base_R-T'!G41:'AA_Base_R-T'!N41)))","v":""},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G41:N41)=0, \"\", ('AA_Base_T-R'!BW41+'AA_Base_T-R'!CE41+'AA_Base_T-R'!CM41+'AA_Base_T-R'!CU41) / SUM('AA_Base_T-R'!G41:'AA_Base_T-R'!N41)), IF( SUM('AA_Base_R-T'!G41:N41)=0, \"\", ('AA_Base_R-T'!BW41+'AA_Base_R-T'!CE41+'AA_Base_R-T'!CM41+'AA_Base_R-T'!CU41) / SUM('AA_Base_R-T'!G41:'AA_Base_R-T'!N41)))","v":""},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V41=0, \"\", 'AA_Base_T-R'!AB41/'AA_Base_T-R'!V41), IF('AA_Base_R-T'!V41=0, \"\", 'AA_Base_R-T'!AB41/'AA_Base_R-T'!V41))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V41)=0, \"\", ('AA_Base_T-R'!V41-'AA_Base_T-R'!AB41)/'AA_Base_T-R'!V41), IF( ('AA_Base_R-T'!V41)=0, \"\", ('AA_Base_R-T'!V41-'AA_Base_R-T'!AB41)/'AA_Base_R-T'!V41))","v":""},{"$f":"Summary!F89","v":0},{"$f":"Summary!M89","v":0},{"$f":"SUM(Summary!R89:V89)","v":0},{"$f":"(Summary!AP89+Summary!AW89+Summary!BB89+Summary!BF89) + (Summary!AT89-Summary!AU89+Summary!AV89-Summary!AZ89+Summary!BA89+Summary!BE89+Summary!BI89 -Summary!BL89 +Summary!BM89+Summary!BN89+Summary!BO89+Summary!BR89 -Summary!BS89 - SUM(Summary!AA89:AD89))","v":0},{"$f":"-Summary!Y89 - IF(IRMAA_Incl=\"y\", U95, 0)","v":0},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!AM$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z89","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E95, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E95, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E95, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E95, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E95, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"Base!AM$216","v":0},{"$f":"Summary!F90","v":0},{"$f":"Summary!I89","v":0},{"$f":"Summary!P89","v":0},{"$f":"Summary!BL89+Summary!BM89-Summary!BN89-Summary!BO89","v":0},{"$f":"Summary!I90","v":0},{"$f":"Summary!J89","v":0},{"$f":"Summary!AQ89","v":0},{"$f":"Summary!Q89","v":0},{"$f":"-Summary!BR89","v":0},{"$f":"Summary!J90","v":0},{"$f":"Summary!G89+Summary!H89 + Base!AM$107/Sum_Rnd","v":0},{"$f":"-Summary!AQ89","v":0},{"$f":"-(Summary!AP89 + Summary!AW89 + Summary!BB89 + Summary!BF89)","v":0},{"$f":"Summary!N89+Summary!O89","v":0},{"$f":"(Summary!AT89+Summary!AU89-Summary!AV89 + Summary!AZ89-Summary!BA89-Summary!BE89-Summary!BI89) - Summary!BS89*0","v":0},{"$f":"Summary!G90 + Summary!H90","v":0},{"$f":"Summary!K90","v":0},null,{"$f":"Base!AM$215","v":0},0,null,0,0,0,0]
["c",{"$f":"Summary!B90","v":35},{"$f":"Summary!C90","v":96},{"$f":"Summary!D90","v":95},{"$f":"Summary!E90","v":2058},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E42=0, \"\", 'AA_Base_T-R'!AO42 / 'AA_Base_T-R'!E42), IF('AA_Base_R-T'!E42=0, \"\", 'AA_Base_R-T'!BM42 / 'AA_Base_R-T'!E42))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E42=0, \"\", 'AA_Base_T-R'!AQ42 / 'AA_Base_T-R'!E42), IF( 'AA_Base_R-T'!E42=0, \"\", 'AA_Base_R-T'!BO42 / 'AA_Base_R-T'!E42))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O42+'AA_Base_T-R'!Q42)=0, \"\", ('AA_Base_T-R'!AW42+'AA_Base_T-R'!BE42) / ('AA_Base_T-R'!O42+'AA_Base_T-R'!Q42)), IF( ('AA_Base_R-T'!O42+'AA_Base_R-T'!Q42)=0, \"\", ('AA_Base_R-T'!AO42+'AA_Base_R-T'!AW42) / ('AA_Base_R-T'!O42+'AA_Base_R-T'!Q42)))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O42+'AA_Base_T-R'!Q42)=0, \"\", ('AA_Base_T-R'!AY42+'AA_Base_T-R'!BG42) / ('AA_Base_T-R'!O42+'AA_Base_T-R'!Q42)), IF( ('AA_Base_R-T'!O42+'AA_Base_R-T'!Q42)=0, \"\", ('AA_Base_R-T'!AQ42+'AA_Base_R-T'!AY42) / ('AA_Base_R-T'!O42+'AA_Base_R-T'!Q42)))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S42=0, \"\", 'AA_Base_T-R'!BM42 / 'AA_Base_T-R'!S42), IF( 'AA_Base_R-T'!S42=0, \"\", 'AA_Base_R-T'!BE42 / 'AA_Base_R-T'!S42))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S42=0, \"\", 'AA_Base_T-R'!BO42 / 'AA_Base_T-R'!S42), IF( 'AA_Base_R-T'!S42=0, \"\", 'AA_Base_R-T'!BG42 / 'AA_Base_R-T'!S42))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G42:'AA_Base_T-R'!N42)=0, \"\", ('AA_Base_T-R'!BU42+'AA_Base_T-R'!CC42+'AA_Base_T-R'!CK42+'AA_Base_T-R'!CS42) / SUM('AA_Base_T-R'!G42:'AA_Base_T-R'!N42)), IF( SUM('AA_Base_R-T'!G42:'AA_Base_R-T'!N42)=0, \"\", ('AA_Base_R-T'!BU42+'AA_Base_R-T'!CC42+'AA_Base_R-T'!CK42+'AA_Base_R-T'!CS42) / SUM('AA_Base_R-T'!G42:'AA_Base_R-T'!N42)))","v":""},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G42:N42)=0, \"\", ('AA_Base_T-R'!BW42+'AA_Base_T-R'!CE42+'AA_Base_T-R'!CM42+'AA_Base_T-R'!CU42) / SUM('AA_Base_T-R'!G42:'AA_Base_T-R'!N42)), IF( SUM('AA_Base_R-T'!G42:N42)=0, \"\", ('AA_Base_R-T'!BW42+'AA_Base_R-T'!CE42+'AA_Base_R-T'!CM42+'AA_Base_R-T'!CU42) / SUM('AA_Base_R-T'!G42:'AA_Base_R-T'!N42)))","v":""},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V42=0, \"\", 'AA_Base_T-R'!AB42/'AA_Base_T-R'!V42), IF('AA_Base_R-T'!V42=0, \"\", 'AA_Base_R-T'!AB42/'AA_Base_R-T'!V42))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V42)=0, \"\", ('AA_Base_T-R'!V42-'AA_Base_T-R'!AB42)/'AA_Base_T-R'!V42), IF( ('AA_Base_R-T'!V42)=0, \"\", ('AA_Base_R-T'!V42-'AA_Base_R-T'!AB42)/'AA_Base_R-T'!V42))","v":""},{"$f":"Summary!F90","v":0},{"$f":"Summary!M90","v":0},{"$f":"SUM(Summary!R90:V90)","v":0},{"$f":"(Summary!AP90+Summary!AW90+Summary!BB90+Summary!BF90) + (Summary!AT90-Summary!AU90+Summary!AV90-Summary!AZ90+Summary!BA90+Summary!BE90+Summary!BI90 -Summary!BL90 +Summary!BM90+Summary!BN90+Summary!BO90+Summary!BR90 -Summary!BS90 - SUM(Summary!AA90:AD90))","v":0},{"$f":"-Summary!Y90 - IF(IRMAA_Incl=\"y\", U96, 0)","v":0},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!AN$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z90","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E96, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E96, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E96, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E96, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E96, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"Base!AN$216","v":0},{"$f":"Summary!F91","v":0},{"$f":"Summary!I90","v":0},{"$f":"Summary!P90","v":0},{"$f":"Summary!BL90+Summary!BM90-Summary!BN90-Summary!BO90","v":0},{"$f":"Summary!I91","v":0},{"$f":"Summary!J90","v":0},{"$f":"Summary!AQ90","v":0},{"$f":"Summary!Q90","v":0},{"$f":"-Summary!BR90","v":0},{"$f":"Summary!J91","v":0},{"$f":"Summary!G90+Summary!H90 + Base!AN$107/Sum_Rnd","v":0},{"$f":"-Summary!AQ90","v":0},{"$f":"-(Summary!AP90 + Summary!AW90 + Summary!BB90 + Summary!BF90)","v":0},{"$f":"Summary!N90+Summary!O90","v":0},{"$f":"(Summary!AT90+Summary!AU90-Summary!AV90 + Summary!AZ90-Summary!BA90-Summary!BE90-Summary!BI90) - Summary!BS90*0","v":0},{"$f":"Summary!G91 + Summary!H91","v":0},{"$f":"Summary!K91","v":0},null,{"$f":"Base!AN$215","v":0},0,null,0,0,0,0]
["c",{"$f":"Summary!B91","v":36},{"$f":"Summary!C91","v":97},{"$f":"Summary!D91","v":96},{"$f":"Summary!E91","v":2059},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E43=0, \"\", 'AA_Base_T-R'!AO43 / 'AA_Base_T-R'!E43), IF('AA_Base_R-T'!E43=0, \"\", 'AA_Base_R-T'!BM43 / 'AA_Base_R-T'!E43))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E43=0, \"\", 'AA_Base_T-R'!AQ43 / 'AA_Base_T-R'!E43), IF( 'AA_Base_R-T'!E43=0, \"\", 'AA_Base_R-T'!BO43 / 'AA_Base_R-T'!E43))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O43+'AA_Base_T-R'!Q43)=0, \"\", ('AA_Base_T-R'!AW43+'AA_Base_T-R'!BE43) / ('AA_Base_T-R'!O43+'AA_Base_T-R'!Q43)), IF( ('AA_Base_R-T'!O43+'AA_Base_R-T'!Q43)=0, \"\", ('AA_Base_R-T'!AO43+'AA_Base_R-T'!AW43) / ('AA_Base_R-T'!O43+'AA_Base_R-T'!Q43)))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O43+'AA_Base_T-R'!Q43)=0, \"\", ('AA_Base_T-R'!AY43+'AA_Base_T-R'!BG43) / ('AA_Base_T-R'!O43+'AA_Base_T-R'!Q43)), IF( ('AA_Base_R-T'!O43+'AA_Base_R-T'!Q43)=0, \"\", ('AA_Base_R-T'!AQ43+'AA_Base_R-T'!AY43) / ('AA_Base_R-T'!O43+'AA_Base_R-T'!Q43)))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S43=0, \"\", 'AA_Base_T-R'!BM43 / 'AA_Base_T-R'!S43), IF( 'AA_Base_R-T'!S43=0, \"\", 'AA_Base_R-T'!BE43 / 'AA_Base_R-T'!S43))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S43=0, \"\", 'AA_Base_T-R'!BO43 / 'AA_Base_T-R'!S43), IF( 'AA_Base_R-T'!S43=0, \"\", 'AA_Base_R-T'!BG43 / 'AA_Base_R-T'!S43))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G43:'AA_Base_T-R'!N43)=0, \"\", ('AA_Base_T-R'!BU43+'AA_Base_T-R'!CC43+'AA_Base_T-R'!CK43+'AA_Base_T-R'!CS43) / SUM('AA_Base_T-R'!G43:'AA_Base_T-R'!N43)), IF( SUM('AA_Base_R-T'!G43:'AA_Base_R-T'!N43)=0, \"\", ('AA_Base_R-T'!BU43+'AA_Base_R-T'!CC43+'AA_Base_R-T'!CK43+'AA_Base_R-T'!CS43) / SUM('AA_Base_R-T'!G43:'AA_Base_R-T'!N43)))","v":""},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G43:N43)=0, \"\", ('AA_Base_T-R'!BW43+'AA_Base_T-R'!CE43+'AA_Base_T-R'!CM43+'AA_Base_T-R'!CU43) / SUM('AA_Base_T-R'!G43:'AA_Base_T-R'!N43)), IF( SUM('AA_Base_R-T'!G43:N43)=0, \"\", ('AA_Base_R-T'!BW43+'AA_Base_R-T'!CE43+'AA_Base_R-T'!CM43+'AA_Base_R-T'!CU43) / SUM('AA_Base_R-T'!G43:'AA_Base_R-T'!N43)))","v":""},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V43=0, \"\", 'AA_Base_T-R'!AB43/'AA_Base_T-R'!V43), IF('AA_Base_R-T'!V43=0, \"\", 'AA_Base_R-T'!AB43/'AA_Base_R-T'!V43))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V43)=0, \"\", ('AA_Base_T-R'!V43-'AA_Base_T-R'!AB43)/'AA_Base_T-R'!V43), IF( ('AA_Base_R-T'!V43)=0, \"\", ('AA_Base_R-T'!V43-'AA_Base_R-T'!AB43)/'AA_Base_R-T'!V43))","v":""},{"$f":"Summary!F91","v":0},{"$f":"Summary!M91","v":0},{"$f":"SUM(Summary!R91:V91)","v":0},{"$f":"(Summary!AP91+Summary!AW91+Summary!BB91+Summary!BF91) + (Summary!AT91-Summary!AU91+Summary!AV91-Summary!AZ91+Summary!BA91+Summary!BE91+Summary!BI91 -Summary!BL91 +Summary!BM91+Summary!BN91+Summary!BO91+Summary!BR91 -Summary!BS91 - SUM(Summary!AA91:AD91))","v":0},{"$f":"-Summary!Y91 - IF(IRMAA_Incl=\"y\", U97, 0)","v":0},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!AO$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z91","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E97, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E97, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E97, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E97, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E97, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"Base!AO$216","v":0},{"$f":"Summary!F92","v":0},{"$f":"Summary!I91","v":0},{"$f":"Summary!P91","v":0},{"$f":"Summary!BL91+Summary!BM91-Summary!BN91-Summary!BO91","v":0},{"$f":"Summary!I92","v":0},{"$f":"Summary!J91","v":0},{"$f":"Summary!AQ91","v":0},{"$f":"Summary!Q91","v":0},{"$f":"-Summary!BR91","v":0},{"$f":"Summary!J92","v":0},{"$f":"Summary!G91+Summary!H91 + Base!AO$107/Sum_Rnd","v":0},{"$f":"-Summary!AQ91","v":0},{"$f":"-(Summary!AP91 + Summary!AW91 + Summary!BB91 + Summary!BF91)","v":0},{"$f":"Summary!N91+Summary!O91","v":0},{"$f":"(Summary!AT91+Summary!AU91-Summary!AV91 + Summary!AZ91-Summary!BA91-Summary!BE91-Summary!BI91) - Summary!BS91*0","v":0},{"$f":"Summary!G92 + Summary!H92","v":0},{"$f":"Summary!K92","v":0},null,{"$f":"Base!AO$215","v":0},0,null,0,0,0,0]
["c",{"$f":"Summary!B92","v":37},{"$f":"Summary!C92","v":98},{"$f":"Summary!D92","v":97},{"$f":"Summary!E92","v":2060},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E44=0, \"\", 'AA_Base_T-R'!AO44 / 'AA_Base_T-R'!E44), IF('AA_Base_R-T'!E44=0, \"\", 'AA_Base_R-T'!BM44 / 'AA_Base_R-T'!E44))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E44=0, \"\", 'AA_Base_T-R'!AQ44 / 'AA_Base_T-R'!E44), IF( 'AA_Base_R-T'!E44=0, \"\", 'AA_Base_R-T'!BO44 / 'AA_Base_R-T'!E44))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O44+'AA_Base_T-R'!Q44)=0, \"\", ('AA_Base_T-R'!AW44+'AA_Base_T-R'!BE44) / ('AA_Base_T-R'!O44+'AA_Base_T-R'!Q44)), IF( ('AA_Base_R-T'!O44+'AA_Base_R-T'!Q44)=0, \"\", ('AA_Base_R-T'!AO44+'AA_Base_R-T'!AW44) / ('AA_Base_R-T'!O44+'AA_Base_R-T'!Q44)))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O44+'AA_Base_T-R'!Q44)=0, \"\", ('AA_Base_T-R'!AY44+'AA_Base_T-R'!BG44) / ('AA_Base_T-R'!O44+'AA_Base_T-R'!Q44)), IF( ('AA_Base_R-T'!O44+'AA_Base_R-T'!Q44)=0, \"\", ('AA_Base_R-T'!AQ44+'AA_Base_R-T'!AY44) / ('AA_Base_R-T'!O44+'AA_Base_R-T'!Q44)))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S44=0, \"\", 'AA_Base_T-R'!BM44 / 'AA_Base_T-R'!S44), IF( 'AA_Base_R-T'!S44=0, \"\", 'AA_Base_R-T'!BE44 / 'AA_Base_R-T'!S44))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S44=0, \"\", 'AA_Base_T-R'!BO44 / 'AA_Base_T-R'!S44), IF( 'AA_Base_R-T'!S44=0, \"\", 'AA_Base_R-T'!BG44 / 'AA_Base_R-T'!S44))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G44:'AA_Base_T-R'!N44)=0, \"\", ('AA_Base_T-R'!BU44+'AA_Base_T-R'!CC44+'AA_Base_T-R'!CK44+'AA_Base_T-R'!CS44) / SUM('AA_Base_T-R'!G44:'AA_Base_T-R'!N44)), IF( SUM('AA_Base_R-T'!G44:'AA_Base_R-T'!N44)=0, \"\", ('AA_Base_R-T'!BU44+'AA_Base_R-T'!CC44+'AA_Base_R-T'!CK44+'AA_Base_R-T'!CS44) / SUM('AA_Base_R-T'!G44:'AA_Base_R-T'!N44)))","v":""},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G44:N44)=0, \"\", ('AA_Base_T-R'!BW44+'AA_Base_T-R'!CE44+'AA_Base_T-R'!CM44+'AA_Base_T-R'!CU44) / SUM('AA_Base_T-R'!G44:'AA_Base_T-R'!N44)), IF( SUM('AA_Base_R-T'!G44:N44)=0, \"\", ('AA_Base_R-T'!BW44+'AA_Base_R-T'!CE44+'AA_Base_R-T'!CM44+'AA_Base_R-T'!CU44) / SUM('AA_Base_R-T'!G44:'AA_Base_R-T'!N44)))","v":""},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V44=0, \"\", 'AA_Base_T-R'!AB44/'AA_Base_T-R'!V44), IF('AA_Base_R-T'!V44=0, \"\", 'AA_Base_R-T'!AB44/'AA_Base_R-T'!V44))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V44)=0, \"\", ('AA_Base_T-R'!V44-'AA_Base_T-R'!AB44)/'AA_Base_T-R'!V44), IF( ('AA_Base_R-T'!V44)=0, \"\", ('AA_Base_R-T'!V44-'AA_Base_R-T'!AB44)/'AA_Base_R-T'!V44))","v":""},{"$f":"Summary!F92","v":0},{"$f":"Summary!M92","v":0},{"$f":"SUM(Summary!R92:V92)","v":0},{"$f":"(Summary!AP92+Summary!AW92+Summary!BB92+Summary!BF92) + (Summary!AT92-Summary!AU92+Summary!AV92-Summary!AZ92+Summary!BA92+Summary!BE92+Summary!BI92 -Summary!BL92 +Summary!BM92+Summary!BN92+Summary!BO92+Summary!BR92 -Summary!BS92 - SUM(Summary!AA92:AD92))","v":0},{"$f":"-Summary!Y92 - IF(IRMAA_Incl=\"y\", U98, 0)","v":0},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!AP$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z92","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E98, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E98, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E98, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E98, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E98, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"Base!AP$216","v":0},{"$f":"Summary!F93","v":0},{"$f":"Summary!I92","v":0},{"$f":"Summary!P92","v":0},{"$f":"Summary!BL92+Summary!BM92-Summary!BN92-Summary!BO92","v":0},{"$f":"Summary!I93","v":0},{"$f":"Summary!J92","v":0},{"$f":"Summary!AQ92","v":0},{"$f":"Summary!Q92","v":0},{"$f":"-Summary!BR92","v":0},{"$f":"Summary!J93","v":0},{"$f":"Summary!G92+Summary!H92 + Base!AP$107/Sum_Rnd","v":0},{"$f":"-Summary!AQ92","v":0},{"$f":"-(Summary!AP92 + Summary!AW92 + Summary!BB92 + Summary!BF92)","v":0},{"$f":"Summary!N92+Summary!O92","v":0},{"$f":"(Summary!AT92+Summary!AU92-Summary!AV92 + Summary!AZ92-Summary!BA92-Summary!BE92-Summary!BI92) - Summary!BS92*0","v":0},{"$f":"Summary!G93 + Summary!H93","v":0},{"$f":"Summary!K93","v":0},null,{"$f":"Base!AP$215","v":0},0,null,0,0,0,0]
["c",{"$f":"Summary!B93","v":38},{"$f":"Summary!C93","v":99},{"$f":"Summary!D93","v":98},{"$f":"Summary!E93","v":2061},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E45=0, \"\", 'AA_Base_T-R'!AO45 / 'AA_Base_T-R'!E45), IF('AA_Base_R-T'!E45=0, \"\", 'AA_Base_R-T'!BM45 / 'AA_Base_R-T'!E45))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E45=0, \"\", 'AA_Base_T-R'!AQ45 / 'AA_Base_T-R'!E45), IF( 'AA_Base_R-T'!E45=0, \"\", 'AA_Base_R-T'!BO45 / 'AA_Base_R-T'!E45))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O45+'AA_Base_T-R'!Q45)=0, \"\", ('AA_Base_T-R'!AW45+'AA_Base_T-R'!BE45) / ('AA_Base_T-R'!O45+'AA_Base_T-R'!Q45)), IF( ('AA_Base_R-T'!O45+'AA_Base_R-T'!Q45)=0, \"\", ('AA_Base_R-T'!AO45+'AA_Base_R-T'!AW45) / ('AA_Base_R-T'!O45+'AA_Base_R-T'!Q45)))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O45+'AA_Base_T-R'!Q45)=0, \"\", ('AA_Base_T-R'!AY45+'AA_Base_T-R'!BG45) / ('AA_Base_T-R'!O45+'AA_Base_T-R'!Q45)), IF( ('AA_Base_R-T'!O45+'AA_Base_R-T'!Q45)=0, \"\", ('AA_Base_R-T'!AQ45+'AA_Base_R-T'!AY45) / ('AA_Base_R-T'!O45+'AA_Base_R-T'!Q45)))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S45=0, \"\", 'AA_Base_T-R'!BM45 / 'AA_Base_T-R'!S45), IF( 'AA_Base_R-T'!S45=0, \"\", 'AA_Base_R-T'!BE45 / 'AA_Base_R-T'!S45))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S45=0, \"\", 'AA_Base_T-R'!BO45 / 'AA_Base_T-R'!S45), IF( 'AA_Base_R-T'!S45=0, \"\", 'AA_Base_R-T'!BG45 / 'AA_Base_R-T'!S45))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G45:'AA_Base_T-R'!N45)=0, \"\", ('AA_Base_T-R'!BU45+'AA_Base_T-R'!CC45+'AA_Base_T-R'!CK45+'AA_Base_T-R'!CS45) / SUM('AA_Base_T-R'!G45:'AA_Base_T-R'!N45)), IF( SUM('AA_Base_R-T'!G45:'AA_Base_R-T'!N45)=0, \"\", ('AA_Base_R-T'!BU45+'AA_Base_R-T'!CC45+'AA_Base_R-T'!CK45+'AA_Base_R-T'!CS45) / SUM('AA_Base_R-T'!G45:'AA_Base_R-T'!N45)))","v":""},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G45:N45)=0, \"\", ('AA_Base_T-R'!BW45+'AA_Base_T-R'!CE45+'AA_Base_T-R'!CM45+'AA_Base_T-R'!CU45) / SUM('AA_Base_T-R'!G45:'AA_Base_T-R'!N45)), IF( SUM('AA_Base_R-T'!G45:N45)=0, \"\", ('AA_Base_R-T'!BW45+'AA_Base_R-T'!CE45+'AA_Base_R-T'!CM45+'AA_Base_R-T'!CU45) / SUM('AA_Base_R-T'!G45:'AA_Base_R-T'!N45)))","v":""},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V45=0, \"\", 'AA_Base_T-R'!AB45/'AA_Base_T-R'!V45), IF('AA_Base_R-T'!V45=0, \"\", 'AA_Base_R-T'!AB45/'AA_Base_R-T'!V45))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V45)=0, \"\", ('AA_Base_T-R'!V45-'AA_Base_T-R'!AB45)/'AA_Base_T-R'!V45), IF( ('AA_Base_R-T'!V45)=0, \"\", ('AA_Base_R-T'!V45-'AA_Base_R-T'!AB45)/'AA_Base_R-T'!V45))","v":""},{"$f":"Summary!F93","v":0},{"$f":"Summary!M93","v":0},{"$f":"SUM(Summary!R93:V93)","v":0},{"$f":"(Summary!AP93+Summary!AW93+Summary!BB93+Summary!BF93) + (Summary!AT93-Summary!AU93+Summary!AV93-Summary!AZ93+Summary!BA93+Summary!BE93+Summary!BI93 -Summary!BL93 +Summary!BM93+Summary!BN93+Summary!BO93+Summary!BR93 -Summary!BS93 - SUM(Summary!AA93:AD93))","v":0},{"$f":"-Summary!Y93 - IF(IRMAA_Incl=\"y\", U99, 0)","v":0},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!AQ$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z93","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E99, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E99, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E99, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E99, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E99, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"Base!AQ$216","v":0},{"$f":"Summary!F94","v":0},{"$f":"Summary!I93","v":0},{"$f":"Summary!P93","v":0},{"$f":"Summary!BL93+Summary!BM93-Summary!BN93-Summary!BO93","v":0},{"$f":"Summary!I94","v":0},{"$f":"Summary!J93","v":0},{"$f":"Summary!AQ93","v":0},{"$f":"Summary!Q93","v":0},{"$f":"-Summary!BR93","v":0},{"$f":"Summary!J94","v":0},{"$f":"Summary!G93+Summary!H93 + Base!AQ$107/Sum_Rnd","v":0},{"$f":"-Summary!AQ93","v":0},{"$f":"-(Summary!AP93 + Summary!AW93 + Summary!BB93 + Summary!BF93)","v":0},{"$f":"Summary!N93+Summary!O93","v":0},{"$f":"(Summary!AT93+Summary!AU93-Summary!AV93 + Summary!AZ93-Summary!BA93-Summary!BE93-Summary!BI93) - Summary!BS93*0","v":0},{"$f":"Summary!G94 + Summary!H94","v":0},{"$f":"Summary!K94","v":0},null,{"$f":"Base!AQ$215","v":0},0,null,0,0,0,0]
["c",{"$f":"Summary!B94","v":39},{"$f":"Summary!C94","v":100},{"$f":"Summary!D94","v":99},{"$f":"Summary!E94","v":2062},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E46=0, \"\", 'AA_Base_T-R'!AO46 / 'AA_Base_T-R'!E46), IF('AA_Base_R-T'!E46=0, \"\", 'AA_Base_R-T'!BM46 / 'AA_Base_R-T'!E46))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E46=0, \"\", 'AA_Base_T-R'!AQ46 / 'AA_Base_T-R'!E46), IF( 'AA_Base_R-T'!E46=0, \"\", 'AA_Base_R-T'!BO46 / 'AA_Base_R-T'!E46))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O46+'AA_Base_T-R'!Q46)=0, \"\", ('AA_Base_T-R'!AW46+'AA_Base_T-R'!BE46) / ('AA_Base_T-R'!O46+'AA_Base_T-R'!Q46)), IF( ('AA_Base_R-T'!O46+'AA_Base_R-T'!Q46)=0, \"\", ('AA_Base_R-T'!AO46+'AA_Base_R-T'!AW46) / ('AA_Base_R-T'!O46+'AA_Base_R-T'!Q46)))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O46+'AA_Base_T-R'!Q46)=0, \"\", ('AA_Base_T-R'!AY46+'AA_Base_T-R'!BG46) / ('AA_Base_T-R'!O46+'AA_Base_T-R'!Q46)), IF( ('AA_Base_R-T'!O46+'AA_Base_R-T'!Q46)=0, \"\", ('AA_Base_R-T'!AQ46+'AA_Base_R-T'!AY46) / ('AA_Base_R-T'!O46+'AA_Base_R-T'!Q46)))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S46=0, \"\", 'AA_Base_T-R'!BM46 / 'AA_Base_T-R'!S46), IF( 'AA_Base_R-T'!S46=0, \"\", 'AA_Base_R-T'!BE46 / 'AA_Base_R-T'!S46))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S46=0, \"\", 'AA_Base_T-R'!BO46 / 'AA_Base_T-R'!S46), IF( 'AA_Base_R-T'!S46=0, \"\", 'AA_Base_R-T'!BG46 / 'AA_Base_R-T'!S46))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G46:'AA_Base_T-R'!N46)=0, \"\", ('AA_Base_T-R'!BU46+'AA_Base_T-R'!CC46+'AA_Base_T-R'!CK46+'AA_Base_T-R'!CS46) / SUM('AA_Base_T-R'!G46:'AA_Base_T-R'!N46)), IF( SUM('AA_Base_R-T'!G46:'AA_Base_R-T'!N46)=0, \"\", ('AA_Base_R-T'!BU46+'AA_Base_R-T'!CC46+'AA_Base_R-T'!CK46+'AA_Base_R-T'!CS46) / SUM('AA_Base_R-T'!G46:'AA_Base_R-T'!N46)))","v":""},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G46:N46)=0, \"\", ('AA_Base_T-R'!BW46+'AA_Base_T-R'!CE46+'AA_Base_T-R'!CM46+'AA_Base_T-R'!CU46) / SUM('AA_Base_T-R'!G46:'AA_Base_T-R'!N46)), IF( SUM('AA_Base_R-T'!G46:N46)=0, \"\", ('AA_Base_R-T'!BW46+'AA_Base_R-T'!CE46+'AA_Base_R-T'!CM46+'AA_Base_R-T'!CU46) / SUM('AA_Base_R-T'!G46:'AA_Base_R-T'!N46)))","v":""},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V46=0, \"\", 'AA_Base_T-R'!AB46/'AA_Base_T-R'!V46), IF('AA_Base_R-T'!V46=0, \"\", 'AA_Base_R-T'!AB46/'AA_Base_R-T'!V46))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V46)=0, \"\", ('AA_Base_T-R'!V46-'AA_Base_T-R'!AB46)/'AA_Base_T-R'!V46), IF( ('AA_Base_R-T'!V46)=0, \"\", ('AA_Base_R-T'!V46-'AA_Base_R-T'!AB46)/'AA_Base_R-T'!V46))","v":""},{"$f":"Summary!F94","v":0},{"$f":"Summary!M94","v":0},{"$f":"SUM(Summary!R94:V94)","v":0},{"$f":"(Summary!AP94+Summary!AW94+Summary!BB94+Summary!BF94) + (Summary!AT94-Summary!AU94+Summary!AV94-Summary!AZ94+Summary!BA94+Summary!BE94+Summary!BI94 -Summary!BL94 +Summary!BM94+Summary!BN94+Summary!BO94+Summary!BR94 -Summary!BS94 - SUM(Summary!AA94:AD94))","v":0},{"$f":"-Summary!Y94 - IF(IRMAA_Incl=\"y\", U100, 0)","v":0},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!AR$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z94","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E100, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E100, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E100, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E100, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E100, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"Base!AR$216","v":0},{"$f":"Summary!F95","v":0},{"$f":"Summary!I94","v":0},{"$f":"Summary!P94","v":0},{"$f":"Summary!BL94+Summary!BM94-Summary!BN94-Summary!BO94","v":0},{"$f":"Summary!I95","v":0},{"$f":"Summary!J94","v":0},{"$f":"Summary!AQ94","v":0},{"$f":"Summary!Q94","v":0},{"$f":"-Summary!BR94","v":0},{"$f":"Summary!J95","v":0},{"$f":"Summary!G94+Summary!H94 + Base!AR$107/Sum_Rnd","v":0},{"$f":"-Summary!AQ94","v":0},{"$f":"-(Summary!AP94 + Summary!AW94 + Summary!BB94 + Summary!BF94)","v":0},{"$f":"Summary!N94+Summary!O94","v":0},{"$f":"(Summary!AT94+Summary!AU94-Summary!AV94 + Summary!AZ94-Summary!BA94-Summary!BE94-Summary!BI94) - Summary!BS94*0","v":0},{"$f":"Summary!G95 + Summary!H95","v":0},{"$f":"Summary!K95","v":0},null,{"$f":"Base!AR$215","v":0},0,null,0,0,0,0]
["c",{"$f":"Summary!B95","v":40},{"$f":"Summary!C95","v":101},{"$f":"Summary!D95","v":100},{"$f":"Summary!E95","v":2063},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!E47=0, \"\", 'AA_Base_T-R'!AO47 / 'AA_Base_T-R'!E47), IF('AA_Base_R-T'!E47=0, \"\", 'AA_Base_R-T'!BM47 / 'AA_Base_R-T'!E47))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!E47=0, \"\", 'AA_Base_T-R'!AQ47 / 'AA_Base_T-R'!E47), IF( 'AA_Base_R-T'!E47=0, \"\", 'AA_Base_R-T'!BO47 / 'AA_Base_R-T'!E47))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O47+'AA_Base_T-R'!Q47)=0, \"\", ('AA_Base_T-R'!AW47+'AA_Base_T-R'!BE47) / ('AA_Base_T-R'!O47+'AA_Base_T-R'!Q47)), IF( ('AA_Base_R-T'!O47+'AA_Base_R-T'!Q47)=0, \"\", ('AA_Base_R-T'!AO47+'AA_Base_R-T'!AW47) / ('AA_Base_R-T'!O47+'AA_Base_R-T'!Q47)))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!O47+'AA_Base_T-R'!Q47)=0, \"\", ('AA_Base_T-R'!AY47+'AA_Base_T-R'!BG47) / ('AA_Base_T-R'!O47+'AA_Base_T-R'!Q47)), IF( ('AA_Base_R-T'!O47+'AA_Base_R-T'!Q47)=0, \"\", ('AA_Base_R-T'!AQ47+'AA_Base_R-T'!AY47) / ('AA_Base_R-T'!O47+'AA_Base_R-T'!Q47)))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S47=0, \"\", 'AA_Base_T-R'!BM47 / 'AA_Base_T-R'!S47), IF( 'AA_Base_R-T'!S47=0, \"\", 'AA_Base_R-T'!BE47 / 'AA_Base_R-T'!S47))","v":""},{"$f":"IF(AA_Setting<2, IF( 'AA_Base_T-R'!S47=0, \"\", 'AA_Base_T-R'!BO47 / 'AA_Base_T-R'!S47), IF( 'AA_Base_R-T'!S47=0, \"\", 'AA_Base_R-T'!BG47 / 'AA_Base_R-T'!S47))","v":""},{"$f":"IF(AA_Setting<2, IF( SUM('AA_Base_T-R'!G47:'AA_Base_T-R'!N47)=0, \"\", ('AA_Base_T-R'!BU47+'AA_Base_T-R'!CC47+'AA_Base_T-R'!CK47+'AA_Base_T-R'!CS47) / SUM('AA_Base_T-R'!G47:'AA_Base_T-R'!N47)), IF( SUM('AA_Base_R-T'!G47:'AA_Base_R-T'!N47)=0, \"\", ('AA_Base_R-T'!BU47+'AA_Base_R-T'!CC47+'AA_Base_R-T'!CK47+'AA_Base_R-T'!CS47) / SUM('AA_Base_R-T'!G47:'AA_Base_R-T'!N47)))","v":""},{"$f":"IF(AA_Setting<2, IF(SUM('AA_Base_T-R'!G47:N47)=0, \"\", ('AA_Base_T-R'!BW47+'AA_Base_T-R'!CE47+'AA_Base_T-R'!CM47+'AA_Base_T-R'!CU47) / SUM('AA_Base_T-R'!G47:'AA_Base_T-R'!N47)), IF( SUM('AA_Base_R-T'!G47:N47)=0, \"\", ('AA_Base_R-T'!BW47+'AA_Base_R-T'!CE47+'AA_Base_R-T'!CM47+'AA_Base_R-T'!CU47) / SUM('AA_Base_R-T'!G47:'AA_Base_R-T'!N47)))","v":""},{"$f":"IF(AA_Setting<2, IF('AA_Base_T-R'!V47=0, \"\", 'AA_Base_T-R'!AB47/'AA_Base_T-R'!V47), IF('AA_Base_R-T'!V47=0, \"\", 'AA_Base_R-T'!AB47/'AA_Base_R-T'!V47))","v":""},{"$f":"IF(AA_Setting<2, IF( ('AA_Base_T-R'!V47)=0, \"\", ('AA_Base_T-R'!V47-'AA_Base_T-R'!AB47)/'AA_Base_T-R'!V47), IF( ('AA_Base_R-T'!V47)=0, \"\", ('AA_Base_R-T'!V47-'AA_Base_R-T'!AB47)/'AA_Base_R-T'!V47))","v":""},{"$f":"Summary!F95","v":0},{"$f":"Summary!M95","v":0},{"$f":"SUM(Summary!R95:V95)","v":0},{"$f":"(Summary!AP95+Summary!AW95+Summary!BB95+Summary!BF95) + (Summary!AT95-Summary!AU95+Summary!AV95-Summary!AZ95+Summary!BA95+Summary!BE95+Summary!BI95 -Summary!BL95 +Summary!BM95+Summary!BN95+Summary!BO95+Summary!BR95 -Summary!BS95 - SUM(Summary!AA95:AD95))","v":0},{"$f":"-Summary!Y95 - IF(IRMAA_Incl=\"y\", U101, 0)","v":0},{"$f":"IF(IRMAA_Incl=\"n\", 0, -Base!AS$286/Sum_Rnd)","v":0},{"$f":"-Summary!Z95","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(W$1, Base!$AW$7:$AW$244, 0), MATCH($E101, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(X$1, Base!$AW$7:$AW$244, 0), MATCH($E101, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Y$1, Base!$AW$7:$AW$244, 0), MATCH($E101, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(Z$1, Base!$AW$7:$AW$244, 0), MATCH($E101, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"-INDEX(Base!$F$7:$AU$244, MATCH(AA$1, Base!$AW$7:$AW$244, 0), MATCH($E101, Base!$F$7:$AU$7, 0))/Sum_Rnd","v":0},{"$f":"Base!AS$216","v":0},{"$f":"Summary!F96","v":1722},{"$f":"Summary!I95","v":0},{"$f":"Summary!P95","v":0},{"$f":"Summary!BL95+Summary!BM95-Summary!BN95-Summary!BO95","v":0},{"$f":"Summary!I96","v":21},{"$f":"Summary!J95","v":0},{"$f":"Summary!AQ95","v":0},{"$f":"Summary!Q95","v":0},{"$f":"-Summary!BR95","v":0},{"$f":"Summary!J96","v":0},{"$f":"Summary!G95+Summary!H95 + Base!AS$107/Sum_Rnd","v":0},{"$f":"-Summary!AQ95","v":0},{"$f":"-(Summary!AP95 + Summary!AW95 + Summary!BB95 + Summary!BF95)","v":0},{"$f":"Summary!N95+Summary!O95","v":0},{"$f":"(Summary!AT95+Summary!AU95-Summary!AV95 + Summary!AZ95-Summary!BA95-Summary!BE95-Summary!BI95) - Summary!BS95*0","v":0},{"$f":"Summary!G96 + Summary!H96","v":871},{"$f":"Summary!K96","v":2614},null,{"$f":"Base!AS$215","v":0},2508.9682741738065,null,-1722,-21,0,-871]
["c",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q62:Q101)","v":734},2164,{"$f":"SUM(S62:S101)","v":2089},{"$f":"SUM(T62:T101)","v":-3130},{"$f":"SUM(U62:U101)","v":0},{"$f":"SUM(V62:V101)","v":-330},-242.70000000000002,-3.6000000000000005,0,0,-85.399999999999991,null,null,null,{"$f":"Summary!P96","v":233},{"$f":"Summary!BL96+Summary!BM96-Summary!BN96-Summary!BO96","v":-312},null,null,{"$f":"Summary!AQ96","v":0},{"$f":"Summary!Q96","v":0},{"$f":"-Summary!BR96","v":0},null,null,{"$f":"SUM(AN62:AN101)","v":0},{"$f":"SUM(AO62:AO101)","v":-1123},{"$f":"SUM(AP62:AP101)","v":1553},-354,null,null,null,null,null,null,{"$f":"SUM(AX62:AX101)","v":5},0,0,5]
["c","  DETAILS CASE",null,null,null,"MINUS","  BASE CASE"]
["c"]
["c",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W4","v":"Example Data: $70k expenses before tax. SS at 70 & 66. 23% possible SS reduction in 2038.  $200k inherited. Sell house at 84. Wife widowed at 85. Roth conversions will leave $1.2M to heirs."}]
["c",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MINUS"]
["c",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB55","v":"Example Data: $70k expenses before tax. SS at 70 & 66. 23% possible SS reduction in 2038.  $200k inherited. Sell house at 84. Wife widowed at 85. Roth conversions will leave $1.2M to heirs."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period"]
["c",null,null,null,null,null,null,null,null,{"$f":"J6","v":"AA - % stock / % bond per accounts - begining of year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB6","v":"Summary"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Average"]
["c",null,null,null,null,null,null,null,null,{"$f":"J7","v":"Maintain Individual Account AA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC7","v":"Maintain Individual Account AA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(AU7), AU7, 0) - IF(ISNUMBER(AU58), AU58, 0)","v":0}]
["c",null,null,null,null,"%","%","%","%","%","%","%","%","%","%","Year",null,"Pension","RMD",null,null,null,"Ordinary",0.15,0.2,null,"State","Federal",null,"Year",null,"ContrIb",null,"Year","From",null,null,null,"Year","Convert",null,null,null,null,null,null,"Average","After"]
["c",null,"    Ages",null,null,"Stock","Bond","Stock","Bond","Stock","Bond","Stock","Bond","Stock","Bond","Begin","Earning","& SS","+",null,null,null,"Income","LTCG","LTCG","NIIT","Income","Marginal","Yr-End","Begin","Earning","WithDraw","Yr-End","Begin","T-IRA","Earning","WithDr","Yr-End","Begin","To",null,"Earning","Withdraw","Yr-End","Yr-End",null,"Tax","Tax"]
["c",null,"You","Sp","Year","Tax","able","RO","TH","ROTH","Conv","T-","IRA","Port","folio","Taxable","Taxable","Income","Others","Living","IRMAA","Taxes","FIT","FIT","FIT","FIT","Tax","Rate","Taxable","Roth","Roth","Roth","Roth","R-Conv","R-Conv","R-Conv","R-Conv","R-Conv","T-IRA","Roth","RMD","T-IRA","T-IRA","T-IRA","TOTAL",null,"Rates","Total"]
["c",{"$f":"(B11+B62)/2","v":1},{"$f":"Summary!C104","v":62},{"$f":"Summary!D104","v":61},2024,{"$f":"IF(ISNUMBER(F11), F11, 0) - IF(ISNUMBER(F62), F62, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W11), W11, 0) - IF(ISNUMBER(W62), W62, 0)","v":0},{"$f":"IF(ISNUMBER(X11), X11, 0) - IF(ISNUMBER(X62), X62, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(ISNUMBER(AU11), AU11, 0) - IF(ISNUMBER(AU62), AU62, 0)","v":0},{"$f":"AC113 + AG113 + AL113 + AR113*(1 - IF(AU11 > 0, AU11, AU$7))","v":0}]
["c",2,{"$f":"Summary!C105","v":63},{"$f":"Summary!D105","v":62},2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W12), W12, 0) - IF(ISNUMBER(W63), W63, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",3,{"$f":"Summary!C106","v":64},{"$f":"Summary!D106","v":63},2026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W13), W13, 0) - IF(ISNUMBER(W64), W64, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",4,{"$f":"Summary!C107","v":65},{"$f":"Summary!D107","v":64},2027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W14), W14, 0) - IF(ISNUMBER(W65), W65, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",5,{"$f":"Summary!C108","v":66},{"$f":"Summary!D108","v":65},2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W15), W15, 0) - IF(ISNUMBER(W66), W66, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",6,{"$f":"Summary!C109","v":67},{"$f":"Summary!D109","v":66},2029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W16), W16, 0) - IF(ISNUMBER(W67), W67, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",7,{"$f":"Summary!C110","v":68},{"$f":"Summary!D110","v":67},2030,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W17), W17, 0) - IF(ISNUMBER(W68), W68, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",8,{"$f":"Summary!C111","v":69},{"$f":"Summary!D111","v":68},2031,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(P18), P18, 0) - IF(ISNUMBER(P69), P69, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",9,{"$f":"Summary!C112","v":70},{"$f":"Summary!D112","v":69},2032,{"$f":"IF(ISNUMBER(F19), F19, 0) - IF(ISNUMBER(F70), F70, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W19), W19, 0) - IF(ISNUMBER(W70), W70, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",10,{"$f":"Summary!C113","v":71},{"$f":"Summary!D113","v":70},2033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W20), W20, 0) - IF(ISNUMBER(W71), W71, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",11,{"$f":"Summary!C114","v":72},{"$f":"Summary!D114","v":71},2034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W21), W21, 0) - IF(ISNUMBER(W72), W72, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",12,{"$f":"Summary!C115","v":73},{"$f":"Summary!D115","v":72},2035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W22), W22, 0) - IF(ISNUMBER(W73), W73, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",13,{"$f":"Summary!C116","v":74},{"$f":"Summary!D116","v":73},2036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W23), W23, 0) - IF(ISNUMBER(W74), W74, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",14,{"$f":"Summary!C117","v":75},{"$f":"Summary!D117","v":74},2037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W24), W24, 0) - IF(ISNUMBER(W75), W75, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",15,{"$f":"Summary!C118","v":76},{"$f":"Summary!D118","v":75},2038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W25), W25, 0) - IF(ISNUMBER(W76), W76, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",16,{"$f":"Summary!C119","v":77},{"$f":"Summary!D119","v":76},2039,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(P26), P26, 0) - IF(ISNUMBER(P77), P77, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",17,{"$f":"Summary!C120","v":78},{"$f":"Summary!D120","v":77},2040,{"$f":"IF(ISNUMBER(F27), F27, 0) - IF(ISNUMBER(F78), F78, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W27), W27, 0) - IF(ISNUMBER(W78), W78, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",18,{"$f":"Summary!C121","v":79},{"$f":"Summary!D121","v":78},2041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W28), W28, 0) - IF(ISNUMBER(W79), W79, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",19,{"$f":"Summary!C122","v":80},{"$f":"Summary!D122","v":79},2042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W29), W29, 0) - IF(ISNUMBER(W80), W80, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",20,{"$f":"Summary!C123","v":81},{"$f":"Summary!D123","v":80},2043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W30), W30, 0) - IF(ISNUMBER(W81), W81, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",{"$f":"(B31+B82)/2","v":21},{"$f":"Summary!C124","v":82},{"$f":"Summary!D124","v":81},2044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W31), W31, 0) - IF(ISNUMBER(W82), W82, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",22,{"$f":"Summary!C125","v":83},{"$f":"Summary!D125","v":82},2045,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W32), W32, 0) - IF(ISNUMBER(W83), W83, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",23,{"$f":"Summary!C126","v":84},{"$f":"Summary!D126","v":83},2046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W33), W33, 0) - IF(ISNUMBER(W84), W84, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",24,{"$f":"Summary!C127","v":85},{"$f":"Summary!D127","v":84},2047,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(P34), P34, 0) - IF(ISNUMBER(P85), P85, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",25,{"$f":"Summary!C128","v":86},{"$f":"Summary!D128","v":85},2048,{"$f":"IF(ISNUMBER(F35), F35, 0) - IF(ISNUMBER(F86), F86, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W35), W35, 0) - IF(ISNUMBER(W86), W86, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",26,{"$f":"Summary!C129","v":87},{"$f":"Summary!D129","v":86},2049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W36), W36, 0) - IF(ISNUMBER(W87), W87, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",27,{"$f":"Summary!C130","v":88},{"$f":"Summary!D130","v":87},2050,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W37), W37, 0) - IF(ISNUMBER(W88), W88, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",28,{"$f":"Summary!C131","v":89},{"$f":"Summary!D131","v":88},2051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W38), W38, 0) - IF(ISNUMBER(W89), W89, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",29,{"$f":"Summary!C132","v":90},{"$f":"Summary!D132","v":89},2052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W39), W39, 0) - IF(ISNUMBER(W90), W90, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",30,{"$f":"Summary!C133","v":91},{"$f":"Summary!D133","v":90},2053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W40), W40, 0) - IF(ISNUMBER(W91), W91, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",31,{"$f":"Summary!C134","v":92},{"$f":"Summary!D134","v":91},2054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W41), W41, 0) - IF(ISNUMBER(W92), W92, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",32,{"$f":"Summary!C135","v":93},{"$f":"Summary!D135","v":92},2055,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(P42), P42, 0) - IF(ISNUMBER(P93), P93, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",33,{"$f":"Summary!C136","v":94},{"$f":"Summary!D136","v":93},2056,{"$f":"IF(ISNUMBER(F43), F43, 0) - IF(ISNUMBER(F94), F94, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W43), W43, 0) - IF(ISNUMBER(W94), W94, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",34,{"$f":"Summary!C137","v":95},{"$f":"Summary!D137","v":94},2057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W44), W44, 0) - IF(ISNUMBER(W95), W95, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",35,{"$f":"Summary!C138","v":96},{"$f":"Summary!D138","v":95},2058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W45), W45, 0) - IF(ISNUMBER(W96), W96, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",36,{"$f":"Summary!C139","v":97},{"$f":"Summary!D139","v":96},2059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W46), W46, 0) - IF(ISNUMBER(W97), W97, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",37,{"$f":"Summary!C140","v":98},{"$f":"Summary!D140","v":97},2060,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W47), W47, 0) - IF(ISNUMBER(W98), W98, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",38,{"$f":"Summary!C141","v":99},{"$f":"Summary!D141","v":98},2061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W48), W48, 0) - IF(ISNUMBER(W99), W99, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",39,{"$f":"Summary!C142","v":100},{"$f":"Summary!D142","v":99},2062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W49), W49, 0) - IF(ISNUMBER(W100), W100, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",40,{"$f":"Summary!C143","v":101},{"$f":"Summary!D143","v":100},2063,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(P50), P50, 0) - IF(ISNUMBER(P101), P101, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["c",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q113:Q152)","v":0},0,{"$f":"SUM(S113:S152)","v":0},{"$f":"SUM(T113:T152)","v":0},{"$f":"SUM(U113:U152)","v":0},{"$f":"SUM(V113:V152)","v":0},0,0,0,0,0,null,null,null,{"$f":"SUM(AE113:AE152)","v":0},0,null,null,{"$f":"SUM(AI113:AI152)","v":0},0,0,null,null,{"$f":"SUM(AN113:AN152)","v":0},{"$f":"SUM(AO113:AO152)","v":0},{"$f":"SUM(AP113:AP152)","v":0},0,null,{"$f":"IF(AS101=0, 0, AS152/AS101)","v":0}]
["Base case allocations  hidden above"]
[]
[null,"  WATERFALL CHART - ROTH IRA CONVERSION BENEFITS"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"ROTH IRA Conversion Benefits = \"&AD175&\" - \"&AD162&\" = \"&AM175&IF(Sum_Rnd=1000,\" thousand of dollars, or \",\", or \")&ROUND(AN175*100,1)&\" %\"","v":"ROTH IRA Conversion Benefits = 2614 - 2614 = 0 thousand of dollars, or 0 %"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Label","Account","INC","INC",null,"DEC","DEC",null,null,"$-Conv","%-Conv"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","=====>","Taxable","T-IRA","ROTH","Taxable","T-IRA","Rconv","Total","Benefit","Benefit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO ROTH IRA CONVERSION Ending Balances",{"$f":"IF(ISNUMBER(AE162), AE162, 0) + IF(ISNUMBER(AH162), AH162, 0) + IF(ISNUMBER(AF162), AF162, 0) + IF(ISNUMBER(AK162), AK162, 0) + IF(ISNUMBER(AG162), AG162, 0)","v":2614},0,{"$f":"IF(ISNUMBER($AC101), IF($AC101 > 0, $AC101, 0), 0)","v":1722},{"$f":"IF(ISNUMBER($AR101), IF($AR101 > 0, $AR101, 0), 0)","v":871},{"$f":"IF(ISNUMBER(AG101), AG101, 0)","v":21},{"$f":"IF(ISNUMBER($AC101), IF($AC101 <= 0, $AC101, 0), 0)","v":0},{"$f":"IF(ISNUMBER($AR101), IF($AR101 <= 0, -$AR101, 0), 0)","v":0},{"$f":"IF(ISNUMBER(AL101), AL101, 0)","v":0},{"$f":"IF(ISNUMBER(AH162), AH162, 0) + IF(ISNUMBER(AF162), AF162, 0) - IF(ISNUMBER(AI162), AI162, 0) + IF(ISNUMBER(AK162), AK162, 0) + IF(ISNUMBER(AG162), AG162, 0) - IF(ISNUMBER(AJ162), AJ162, 0)","v":2614}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF163 > 1, \"INCREASE\", IF(AI163 > 1, \"DECREASE\", \"No Change\"))&\" in Taxable due to change in Pension/SS/Other Income\"","v":"No Change in Taxable due to change in Pension/SS/Other Income"},2614,{"$f":"IF(ISNUMBER(AE162), AE162, 0) + IF(ISNUMBER(AH162), AH162, 0) + IF(ISNUMBER(AF162), AF162, 0) - IF(ISNUMBER(AI163), AI163, 0) + IF(ISNUMBER(AK162), AK162, 0) + IF(ISNUMBER(AG162), AG162, 0) - IF(ISNUMBER(AJ163), AJ163, 0)","v":2614},{"$f":"IF(ISNUMBER($R153), IF($R153 > 0, $R153, 0), 0)","v":0},null,null,{"$f":"IF(ISNUMBER($R153), IF($R153 <= 0, -$R153, 0), 0)","v":0},null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF164 > 1, \"INCREASE\", IF(AI164 > 1, \"DECREASE\", \"No Change\"))&\" in Taxable due to change in RMD because of Roth IRA Conversion\"","v":"No Change in Taxable due to change in RMD because of Roth IRA Conversion"},2614,2614,{"$f":"IF(ISNUMBER($S153), IF($S153 > 0, $S153, 0), 0)","v":0},null,null,{"$f":"IF(ISNUMBER($S153), IF($S153 <= 0, -$S153, 0), 0)","v":0},null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF165 > 1, \"INCREASE\", IF(AI165 > 1, \"DECREASE\", \"No Change\"))&\" in Taxable due to change in Living Expenses\"","v":"No Change in Taxable due to change in Living Expenses"},2614,2614,{"$f":"IF(ISNUMBER($T153), IF($T153 > 0, $T153, 0), 0)","v":0},null,null,{"$f":"IF(ISNUMBER($T153), IF($T153<= 0, -$T153, 0), 0)","v":0},null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF166 > 1, \"INCREASE\", IF(AI166 > 1, \"DECREASE\", \"No Change\"))&\" in Taxable due to change in Taxes from ROTH IRA Conversion\"","v":"No Change in Taxable due to change in Taxes from ROTH IRA Conversion"},2614,2614,{"$f":"IF(ISNUMBER($V153), IF($V153 > 0, $V153, 0), 0)","v":0},null,null,{"$f":"IF(ISNUMBER($V153), IF($V153 <= 0, -$V153, 0), 0)","v":0},null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF167 > 1, \"INCREASE\", IF(AI167 > 1, \"DECREASE\", \"No Change\"))&\" in Taxable due to change in IRMAA\"","v":"No Change in Taxable due to change in IRMAA"},2614,2614,{"$f":"IF(ISNUMBER($U153), IF($U153 > 0, $U153, 0), 0)","v":0},null,null,{"$f":"IF(ISNUMBER($U153), IF($U153 <= 0, -$U153, 0), 0)","v":0},null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF168 > 1, \"INCREASE\", IF(AI168 > 1, \"DECREASE\", \"No Change\"))&\" in Taxable earnings from all changes\"","v":"No Change in Taxable earnings from all changes"},2614,2614,{"$f":"IF(ISNUMBER($Q153), IF($Q153 > 0, $Q153, 0), 0)","v":0},null,null,{"$f":"IF(ISNUMBER($Q153), IF($Q153 <= 0, -$Q153, 0), 0)","v":0},null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG169 > 1, \"INCREASE\", IF(AJ169 > 1, \"DECREASE\", \"No Change\"))&\" in T-IRA from Net Withdrawal\"","v":"No Change in T-IRA from Net Withdrawal"},2614,2614,null,{"$f":"IF(ISNUMBER($AN153), IF($AN153 > 0, $AN153, 0), 0) + IF(ISNUMBER($AQ153), IF($AQ153 > 0, $AQ153, 0), 0)","v":0},null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG170 > 1, \"INCREASE\", IF(AJ170 > 1, \"DECREASE\", \"No Change\"))&\" in T-IRA from ROTH IRA Conversion Withdrawal\"","v":"No Change in T-IRA from ROTH IRA Conversion Withdrawal"},2614,2614,null,null,null,null,{"$f":"IF(ISNUMBER($AN153), IF($AN153 <= 0, -$AN153, 0), 0) + IF(ISNUMBER($AQ153), IF($AQ153 <= 0, -$AQ153, 0), 0)","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG171 > 1, \"INCREASE\", IF(AJ171 > 1, \"DECREASE\", \"No Change\"))&\" in T-IRA from Reduced RMD due to Roth IRA Conversion\"","v":"No Change in T-IRA from Reduced RMD due to Roth IRA Conversion"},2614,2614,null,{"$f":"IF(ISNUMBER($AO153), IF($AO153 > 0, $AO153, 0), 0)","v":0},null,null,{"$f":"IF(ISNUMBER($AO153), IF($AO153 <= 0, -$AO153, 0), 0)","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG172 > 1, \"INCREASE\", IF(AJ172 > 1, \"DECREASE\", \"No Change\"))&\" in T-IRA Net Earnings due to ROTH IRA Conversion\"","v":"No Change in T-IRA Net Earnings due to ROTH IRA Conversion"},2614,2614,null,{"$f":"IF(ISNUMBER($AP153), IF($AP153 > 0, $AP153, 0), 0)","v":0},{"$f":"IF(ISNUMBER(AE152), AE152, 0) + IF(ISNUMBER(AF152), AF152, 0)","v":0},null,{"$f":"IF(ISNUMBER($AP153), IF($AP153 <= 0, -$AP153, 0), 0)","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK173 > 1, \"INCREASE\", IF(AK173 < 1, \"DECREASE\", \"No Change\"))&\" in ROTH IRA Conversion including Withdrawal\"","v":"DECREASE in ROTH IRA Conversion including Withdrawal"},2614,2614,null,null,null,null,null,{"$f":"IF(ISNUMBER(AI153), AI153, 0) + IF(ISNUMBER(AK153), AK153, 0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK174 > 1, \"INCREASE\", IF(AK174 < 1, \"DECREASE\", \"No Change\"))&\" in Net Earnings from ROTH IRA account and ROTH IRA Conversion account\"","v":"DECREASE in Net Earnings from ROTH IRA account and ROTH IRA Conversion account"},2614,2614,null,null,{"$f":"IF(ISNUMBER(AE153), AE153, 0) + IF(ISNUMBER(AF153), AF153, 0)","v":0},null,null,{"$f":"IF(ISNUMBER(AJ153), AJ153, 0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WITH ROTH IRA CONVERSION Ending Balances",2614,0,{"$f":"IF(SUM(AF162:AF174) - SUM(AI162:AI174) > 0, ROUND(SUM(AF162:AF174) - SUM(AI162:AI174), 0), 0)","v":1722},{"$f":"IF(SUM(AG162:AG172) - SUM(AJ162:AJ172) > 0, ROUND(SUM(AG162:AG172) - SUM(AJ162:AJ172), 0), 0)","v":871},{"$f":"ROUND(SUM(AH162:AH174), 0)","v":21},{"$f":"IF(SUM(AF162:AF174) - SUM(AI162:AI174) <= 0, (-1)*ROUND(SUM(AF162:AF174) - SUM(AI162:AI174), 0), 0)","v":0},{"$f":"IF(SUM(AG162:AG172) - SUM(AJ162:AJ172) <= 0, (-1)*ROUND(SUM(AG162:AG172) - SUM(AJ162:AJ172), 0), 0)","v":0},{"$f":"ROUND(SUM(AK162:AK174), 0)","v":0},{"$f":"ROUND(SUM(AL162:AL174), 0)","v":2614},{"$f":"AD175-AD162","v":0},{"$f":"AM175/AD162","v":0}]

{"sheet":"Results","index":4,"n_rows":428,"n_cols":45,"rows_kept":428,"cut":false,"hidden":false,"merged":[[364,1,364,2],[375,1,375,2]]}
[null,"Results and Analysis",null,null,"Balances",{"$f":"+Base!F$4","v":62},{"$f":"+Base!G$4","v":63},{"$f":"+Base!H4","v":64},{"$f":"+Base!I4","v":65},{"$f":"+Base!J4","v":66},{"$f":"+Base!K4","v":67},{"$f":"+Base!L4","v":68},{"$f":"+Base!M4","v":69},{"$f":"+Base!N4","v":70},{"$f":"+Base!O4","v":71},{"$f":"+Base!P4","v":72},{"$f":"+Base!Q4","v":73},{"$f":"+Base!R4","v":74},{"$f":"+Base!S4","v":75},{"$f":"+Base!T4","v":76},{"$f":"+Base!U4","v":77},{"$f":"+Base!V4","v":78},{"$f":"+Base!W4","v":79},{"$f":"+Base!X4","v":80},{"$f":"+Base!Y4","v":81},{"$f":"+Base!Z4","v":82},{"$f":"+Base!AA4","v":83},{"$f":"+Base!AB4","v":84},{"$f":"+Base!AC4","v":85},{"$f":"+Base!AD4","v":86},{"$f":"+Base!AE4","v":87},{"$f":"+Base!AF4","v":88},{"$f":"+Base!AG4","v":89},{"$f":"+Base!AH4","v":90},{"$f":"+Base!AI4","v":91},{"$f":"+Base!AJ4","v":92},{"$f":"+Base!AK4","v":93},{"$f":"+Base!AL4","v":94},{"$f":"+Base!AM4","v":95},{"$f":"+Base!AN4","v":96},{"$f":"+Base!AO4","v":97},{"$f":"+Base!AP4","v":98},{"$f":"+Base!AQ4","v":99},{"$f":"+Base!AR4","v":100},{"$f":"+Base!AS4","v":101}]
[null,null,null,null,{"$f":"Final_Year  & \" @ \" &  Your_Age_End & \" or\"","v":"2053 @ 91 or"},{"$f":"+Base!F$5","v":61},{"$f":"+Base!G$5","v":62},{"$f":"+Base!H5","v":63},{"$f":"+Base!I5","v":64},{"$f":"+Base!J5","v":65},{"$f":"+Base!K5","v":66},{"$f":"+Base!L5","v":67},{"$f":"+Base!M5","v":68},{"$f":"+Base!N5","v":69},{"$f":"+Base!O5","v":70},{"$f":"+Base!P5","v":71},{"$f":"+Base!Q5","v":72},{"$f":"+Base!R5","v":73},{"$f":"+Base!S5","v":74},{"$f":"+Base!T5","v":75},{"$f":"+Base!U5","v":76},{"$f":"+Base!V5","v":77},{"$f":"+Base!W5","v":78},{"$f":"+Base!X5","v":79},{"$f":"+Base!Y5","v":80},{"$f":"+Base!Z5","v":81},{"$f":"+Base!AA5","v":82},{"$f":"+Base!AB5","v":83},{"$f":"+Base!AC5","v":84},{"$f":"+Base!AD5","v":85},{"$f":"+Base!AE5","v":86},{"$f":"+Base!AF5","v":87},{"$f":"+Base!AG5","v":88},{"$f":"+Base!AH5","v":89},{"$f":"+Base!AI5","v":90},{"$f":"+Base!AJ5","v":91},{"$f":"+Base!AK5","v":92},{"$f":"+Base!AL5","v":93},{"$f":"+Base!AM5","v":94},{"$f":"+Base!AN5","v":95},{"$f":"+Base!AO5","v":96},{"$f":"+Base!AP5","v":97},{"$f":"+Base!AQ5","v":98},{"$f":"+Base!AR5","v":99},{"$f":"+Base!AS5","v":100}]
[null,"Instructions - Contents",null,null,"Totals",{"$f":"+Base!F$7","v":2024},{"$f":"+Base!G$7","v":2025},{"$f":"+Base!H$7","v":2026},{"$f":"+Base!I$7","v":2027},{"$f":"+Base!J$7","v":2028},{"$f":"+Base!K$7","v":2029},{"$f":"+Base!L$7","v":2030},{"$f":"+Base!M$7","v":2031},{"$f":"+Base!N$7","v":2032},{"$f":"+Base!O$7","v":2033},{"$f":"+Base!P$7","v":2034},{"$f":"+Base!Q$7","v":2035},{"$f":"+Base!R$7","v":2036},{"$f":"+Base!S$7","v":2037},{"$f":"+Base!T$7","v":2038},{"$f":"+Base!U$7","v":2039},{"$f":"+Base!V$7","v":2040},{"$f":"+Base!W$7","v":2041},{"$f":"+Base!X$7","v":2042},{"$f":"+Base!Y$7","v":2043},{"$f":"+Base!Z$7","v":2044},{"$f":"+Base!AA$7","v":2045},{"$f":"+Base!AB$7","v":2046},{"$f":"+Base!AC$7","v":2047},{"$f":"+Base!AD$7","v":2048},{"$f":"+Base!AE$7","v":2049},{"$f":"+Base!AF$7","v":2050},{"$f":"+Base!AG$7","v":2051},{"$f":"+Base!AH$7","v":2052},{"$f":"+Base!AI$7","v":2053},{"$f":"+Base!AJ$7","v":2054},{"$f":"+Base!AK$7","v":2055},{"$f":"+Base!AL$7","v":2056},{"$f":"+Base!AM$7","v":2057},{"$f":"+Base!AN$7","v":2058},{"$f":"+Base!AO$7","v":2059},{"$f":"+Base!AP$7","v":2060},{"$f":"+Base!AQ$7","v":2061},{"$f":"+Base!AR$7","v":2062},{"$f":"+Base!AS$7","v":2063}]
[]
[null,{"$f":"+Setup!$B$6","v":"Example Data: $70k expenses before tax. SS at 70 & 66. 23% possible SS reduction in 2038.  $200k inherited. Sell house at 84. Wife widowed at 85. Roth conversions will leave $1.2M to heirs."}]
[null,"Sections",null,null,null,null,null,null,"border & lines",null,"cell comments to Word "]
[]
[null,"Portfolio Activity and Yearly Balances",null,null,null,{"$f":"\"Options: Using Roth conversions:\" & IF(Include_Roth=\"y\",\" Y\",\" N\") & \", alternative SS Benefits:\" & IF(SS_Comparison=\"y\",\" Y\",\" N\")","v":"Options: Using Roth conversions: N, alternative SS Benefits: N"}]
[]
[null,"Account balances at start of year",null,null,null,{"$f":"+Details!F$19","v":1000000},{"$f":"+Details!G$19","v":998900},{"$f":"+Details!H$19","v":1009900},{"$f":"+Details!I$19","v":1007800},{"$f":"+Details!J$19","v":1004800},{"$f":"+Details!K$19","v":1001000},{"$f":"+Details!L$19","v":1021500},{"$f":"+Details!M$19","v":1042700},{"$f":"+Details!N$19","v":1063800},{"$f":"+Details!O$19","v":1138200},{"$f":"+Details!P$19","v":1205900},{"$f":"+Details!Q$19","v":1195700},{"$f":"+Details!R$19","v":1365400},{"$f":"+Details!S$19","v":1405000},{"$f":"+Details!T$19","v":1462900},{"$f":"+Details!U$19","v":1412800},{"$f":"+Details!V$19","v":1562500},{"$f":"+Details!W$19","v":1616700},{"$f":"+Details!X$19","v":1685500},{"$f":"+Details!Y$19","v":1727900},{"$f":"+Details!Z$19","v":1770600},{"$f":"+Details!AA$19","v":1813300},{"$f":"+Details!AB$19","v":1855600},{"$f":"+Details!AC$19","v":2303400},{"$f":"+Details!AD$19","v":2359300},{"$f":"+Details!AE$19","v":2485900},{"$f":"+Details!AF$19","v":2514100},{"$f":"+Details!AG$19","v":2540900},{"$f":"+Details!AH$19","v":2566300},{"$f":"+Details!AI$19","v":2590500},{"$f":"+Details!AJ$19","v":0},{"$f":"+Details!AK$19","v":0},{"$f":"+Details!AL$19","v":0},{"$f":"+Details!AM$19","v":0},{"$f":"+Details!AN$19","v":0},{"$f":"+Details!AO$19","v":0},{"$f":"+Details!AP$19","v":0},{"$f":"+Details!AQ$19","v":0},{"$f":"+Details!AR$19","v":0},{"$f":"+Details!AS$19","v":0}]
[null,"Earnings from growth, dividends, interest and cap gains",null,null,{"$f":"SUM(F11:AS11)","v":2512800},{"$f":"+Details!F$28+Details!F$31+Details!F$34+Details!F$37+Details!F$38+Details!F$136","v":58700},{"$f":"+Details!G$28+Details!G$31+Details!G$34+Details!G$37+Details!G$38+Details!G$136","v":59100},{"$f":"+Details!H$28+Details!H$31+Details!H$34+Details!H$37+Details!H$38+Details!H$136","v":59400},{"$f":"+Details!I$28+Details!I$31+Details!I$34+Details!I$37+Details!I$38+Details!I$136","v":59400},{"$f":"+Details!J$28+Details!J$31+Details!J$34+Details!J$37+Details!J$38+Details!J$136","v":59300},{"$f":"+Details!K$28+Details!K$31+Details!K$34+Details!K$37+Details!K$38+Details!K$136","v":59700},{"$f":"+Details!L$28+Details!L$31+Details!L$34+Details!L$37+Details!L$38+Details!L$136","v":60700},{"$f":"+Details!M$28+Details!M$31+Details!M$34+Details!M$37+Details!M$38+Details!M$136","v":61900},{"$f":"+Details!N$28+Details!N$31+Details!N$34+Details!N$37+Details!N$38+Details!N$136","v":64300},{"$f":"+Details!O$28+Details!O$31+Details!O$34+Details!O$37+Details!O$38+Details!O$136","v":68100},{"$f":"+Details!P$28+Details!P$31+Details!P$34+Details!P$37+Details!P$38+Details!P$136","v":70100},{"$f":"+Details!Q$28+Details!Q$31+Details!Q$34+Details!Q$37+Details!Q$38+Details!Q$136","v":73000},{"$f":"+Details!R$28+Details!R$31+Details!R$34+Details!R$37+Details!R$38+Details!R$136","v":80500},{"$f":"+Details!S$28+Details!S$31+Details!S$34+Details!S$37+Details!S$38+Details!S$136","v":83100},{"$f":"+Details!T$28+Details!T$31+Details!T$34+Details!T$37+Details!T$38+Details!T$136","v":83500},{"$f":"+Details!U$28+Details!U$31+Details!U$34+Details!U$37+Details!U$38+Details!U$136","v":85200},{"$f":"+Details!V$28+Details!V$31+Details!V$34+Details!V$37+Details!V$38+Details!V$136","v":92000},{"$f":"+Details!W$28+Details!W$31+Details!W$34+Details!W$37+Details!W$38+Details!W$136","v":95300},{"$f":"+Details!X$28+Details!X$31+Details!X$34+Details!X$37+Details!X$38+Details!X$136","v":84900},{"$f":"+Details!Y$28+Details!Y$31+Details!Y$34+Details!Y$37+Details!Y$38+Details!Y$136","v":86200},{"$f":"+Details!Z$28+Details!Z$31+Details!Z$34+Details!Z$37+Details!Z$38+Details!Z$136","v":87700},{"$f":"+Details!AA$28+Details!AA$31+Details!AA$34+Details!AA$37+Details!AA$38+Details!AA$136","v":88500},{"$f":"+Details!AB$28+Details!AB$31+Details!AB$34+Details!AB$37+Details!AB$38+Details!AB$136","v":98100},{"$f":"+Details!AC$28+Details!AC$31+Details!AC$34+Details!AC$37+Details!AC$38+Details!AC$136","v":107800},{"$f":"+Details!AD$28+Details!AD$31+Details!AD$34+Details!AD$37+Details!AD$38+Details!AD$136","v":109900},{"$f":"+Details!AE$28+Details!AE$31+Details!AE$34+Details!AE$37+Details!AE$38+Details!AE$136","v":113800},{"$f":"+Details!AF$28+Details!AF$31+Details!AF$34+Details!AF$37+Details!AF$38+Details!AF$136","v":114600},{"$f":"+Details!AG$28+Details!AG$31+Details!AG$34+Details!AG$37+Details!AG$38+Details!AG$136","v":115400},{"$f":"+Details!AH$28+Details!AH$31+Details!AH$34+Details!AH$37+Details!AH$38+Details!AH$136","v":116000},{"$f":"+Details!AI$28+Details!AI$31+Details!AI$34+Details!AI$37+Details!AI$38+Details!AI$136","v":116600},{"$f":"+Details!AJ$28+Details!AJ$31+Details!AJ$34+Details!AJ$37+Details!AJ$38+Details!AJ$136","v":0},{"$f":"+Details!AK$28+Details!AK$31+Details!AK$34+Details!AK$37+Details!AK$38+Details!AK$136","v":0},{"$f":"+Details!AL$28+Details!AL$31+Details!AL$34+Details!AL$37+Details!AL$38+Details!AL$136","v":0},{"$f":"+Details!AM$28+Details!AM$31+Details!AM$34+Details!AM$37+Details!AM$38+Details!AM$136","v":0},{"$f":"+Details!AN$28+Details!AN$31+Details!AN$34+Details!AN$37+Details!AN$38+Details!AN$136","v":0},{"$f":"+Details!AO$28+Details!AO$31+Details!AO$34+Details!AO$37+Details!AO$38+Details!AO$136","v":0},{"$f":"+Details!AP$28+Details!AP$31+Details!AP$34+Details!AP$37+Details!AP$38+Details!AP$136","v":0},{"$f":"+Details!AQ$28+Details!AQ$31+Details!AQ$34+Details!AQ$37+Details!AQ$38+Details!AQ$136","v":0},{"$f":"+Details!AR$28+Details!AR$31+Details!AR$34+Details!AR$37+Details!AR$38+Details!AR$136","v":0},{"$f":"+Details!AS$28+Details!AS$31+Details!AS$34+Details!AS$37+Details!AS$38+Details!AS$136","v":0}]
[null,"Income from pensions, annuities, wages, etc.",null,null,693600,{"$f":"Details!F$65+Details!F$70","v":20000},{"$f":"Details!G$65+Details!G$70","v":35600},{"$f":"Details!H$65+Details!H$70","v":21200},{"$f":"Details!I$65+Details!I$70","v":21900},{"$f":"Details!J$65+Details!J$70","v":22600},{"$f":"Details!K$65+Details!K$70","v":23400},{"$f":"Details!L$65+Details!L$70","v":24200},{"$f":"Details!M$65+Details!M$70","v":25000},{"$f":"Details!N$65+Details!N$70","v":25800},{"$f":"Details!O$65+Details!O$70","v":12500},{"$f":"Details!P$65+Details!P$70","v":12800},{"$f":"Details!Q$65+Details!Q$70","v":13100},{"$f":"Details!R$65+Details!R$70","v":13400},{"$f":"Details!S$65+Details!S$70","v":13700},{"$f":"Details!T$65+Details!T$70","v":23100},{"$f":"Details!U$65+Details!U$70","v":23500},{"$f":"Details!V$65+Details!V$70","v":23900},{"$f":"Details!W$65+Details!W$70","v":24300},{"$f":"Details!X$65+Details!X$70","v":24700},{"$f":"Details!Y$65+Details!Y$70","v":25100},{"$f":"Details!Z$65+Details!Z$70","v":25500},{"$f":"Details!AA$65+Details!AA$70","v":25900},{"$f":"Details!AB$65+Details!AB$70","v":26300},{"$f":"Details!AC$65+Details!AC$70","v":26800},{"$f":"Details!AD$65+Details!AD$70","v":25300},{"$f":"Details!AE$65+Details!AE$70","v":25800},{"$f":"Details!AF$65+Details!AF$70","v":26300},{"$f":"Details!AG$65+Details!AG$70","v":26800},{"$f":"Details!AH$65+Details!AH$70","v":27300},{"$f":"Details!AI$65+Details!AI$70","v":27800},{"$f":"Details!AJ$65+Details!AJ$70","v":0},{"$f":"Details!AK$65+Details!AK$70","v":0},{"$f":"Details!AL$65+Details!AL$70","v":0},{"$f":"Details!AM$65+Details!AM$70","v":0},{"$f":"Details!AN$65+Details!AN$70","v":0},{"$f":"Details!AO$65+Details!AO$70","v":0},{"$f":"Details!AP$65+Details!AP$70","v":0},{"$f":"Details!AQ$65+Details!AQ$70","v":0},{"$f":"Details!AR$65+Details!AR$70","v":0},{"$f":"Details!AS$65+Details!AS$70","v":0}]
[null,"Income from Social Security",null,null,1468500,{"$f":"+Details!F$61","v":0},{"$f":"+Details!G$61","v":0},{"$f":"+Details!H$61","v":0},{"$f":"+Details!I$61","v":0},{"$f":"+Details!J$61","v":0},{"$f":"+Details!K$61","v":22100},{"$f":"+Details!L$61","v":22500},{"$f":"+Details!M$61","v":23000},{"$f":"+Details!N$61","v":69900},{"$f":"+Details!O$61","v":71300},{"$f":"+Details!P$61","v":72700},{"$f":"+Details!Q$61","v":74200},{"$f":"+Details!R$61","v":75700},{"$f":"+Details!S$61","v":77200},{"$f":"+Details!T$61","v":59900},{"$f":"+Details!U$61","v":61100},{"$f":"+Details!V$61","v":62300},{"$f":"+Details!W$61","v":63500},{"$f":"+Details!X$61","v":64700},{"$f":"+Details!Y$61","v":66000},{"$f":"+Details!Z$61","v":67300},{"$f":"+Details!AA$61","v":68700},{"$f":"+Details!AB$61","v":70100},{"$f":"+Details!AC$61","v":71500},{"$f":"+Details!AD$61","v":48300},{"$f":"+Details!AE$61","v":49300},{"$f":"+Details!AF$61","v":50300},{"$f":"+Details!AG$61","v":51300},{"$f":"+Details!AH$61","v":52300},{"$f":"+Details!AI$61","v":53300},{"$f":"+Details!AJ$61","v":0},{"$f":"+Details!AK$61","v":0},{"$f":"+Details!AL$61","v":0},{"$f":"+Details!AM$61","v":0},{"$f":"+Details!AN$61","v":0},{"$f":"+Details!AO$61","v":0},{"$f":"+Details!AP$61","v":0},{"$f":"+Details!AQ$61","v":0},{"$f":"+Details!AR$61","v":0},{"$f":"+Details!AS$61","v":0}]
[null,"Inheritances and asset sales",null,null,700000,{"$f":"+Details!F$78+Details!F$79+Details!F$80+Details!F$81+Details!F$105+Details!F$106","v":0},{"$f":"+Details!G$78+Details!G$79+Details!G$80+Details!G$81+Details!G$105+Details!G$106","v":0},{"$f":"+Details!H$78+Details!H$79+Details!H$80+Details!H$81+Details!H$105+Details!H$106","v":0},{"$f":"+Details!I$78+Details!I$79+Details!I$80+Details!I$81+Details!I$105+Details!I$106","v":0},{"$f":"+Details!J$78+Details!J$79+Details!J$80+Details!J$81+Details!J$105+Details!J$106","v":0},{"$f":"+Details!K$78+Details!K$79+Details!K$80+Details!K$81+Details!K$105+Details!K$106","v":0},{"$f":"+Details!L$78+Details!L$79+Details!L$80+Details!L$81+Details!L$105+Details!L$106","v":0},{"$f":"+Details!M$78+Details!M$79+Details!M$80+Details!M$81+Details!M$105+Details!M$106","v":0},{"$f":"+Details!N$78+Details!N$79+Details!N$80+Details!N$81+Details!N$105+Details!N$106","v":0},{"$f":"+Details!O$78+Details!O$79+Details!O$80+Details!O$81+Details!O$105+Details!O$106","v":0},{"$f":"+Details!P$78+Details!P$79+Details!P$80+Details!P$81+Details!P$105+Details!P$106","v":0},{"$f":"+Details!Q$78+Details!Q$79+Details!Q$80+Details!Q$81+Details!Q$105+Details!Q$106","v":100000},{"$f":"+Details!R$78+Details!R$79+Details!R$80+Details!R$81+Details!R$105+Details!R$106","v":0},{"$f":"+Details!S$78+Details!S$79+Details!S$80+Details!S$81+Details!S$105+Details!S$106","v":0},{"$f":"+Details!T$78+Details!T$79+Details!T$80+Details!T$81+Details!T$105+Details!T$106","v":0},{"$f":"+Details!U$78+Details!U$79+Details!U$80+Details!U$81+Details!U$105+Details!U$106","v":100000},{"$f":"+Details!V$78+Details!V$79+Details!V$80+Details!V$81+Details!V$105+Details!V$106","v":0},{"$f":"+Details!W$78+Details!W$79+Details!W$80+Details!W$81+Details!W$105+Details!W$106","v":0},{"$f":"+Details!X$78+Details!X$79+Details!X$80+Details!X$81+Details!X$105+Details!X$106","v":0},{"$f":"+Details!Y$78+Details!Y$79+Details!Y$80+Details!Y$81+Details!Y$105+Details!Y$106","v":0},{"$f":"+Details!Z$78+Details!Z$79+Details!Z$80+Details!Z$81+Details!Z$105+Details!Z$106","v":0},{"$f":"+Details!AA$78+Details!AA$79+Details!AA$80+Details!AA$81+Details!AA$105+Details!AA$106","v":0},{"$f":"+Details!AB$78+Details!AB$79+Details!AB$80+Details!AB$81+Details!AB$105+Details!AB$106","v":400000},{"$f":"+Details!AC$78+Details!AC$79+Details!AC$80+Details!AC$81+Details!AC$105+Details!AC$106","v":0},{"$f":"+Details!AD$78+Details!AD$79+Details!AD$80+Details!AD$81+Details!AD$105+Details!AD$106","v":100000},{"$f":"+Details!AE$78+Details!AE$79+Details!AE$80+Details!AE$81+Details!AE$105+Details!AE$106","v":0},{"$f":"+Details!AF$78+Details!AF$79+Details!AF$80+Details!AF$81+Details!AF$105+Details!AF$106","v":0},{"$f":"+Details!AG$78+Details!AG$79+Details!AG$80+Details!AG$81+Details!AG$105+Details!AG$106","v":0},{"$f":"+Details!AH$78+Details!AH$79+Details!AH$80+Details!AH$81+Details!AH$105+Details!AH$106","v":0},{"$f":"+Details!AI$78+Details!AI$79+Details!AI$80+Details!AI$81+Details!AI$105+Details!AI$106","v":0},{"$f":"+Details!AJ$78+Details!AJ$79+Details!AJ$80+Details!AJ$81+Details!AJ$105+Details!AJ$106","v":0},{"$f":"+Details!AK$78+Details!AK$79+Details!AK$80+Details!AK$81+Details!AK$105+Details!AK$106","v":0},{"$f":"+Details!AL$78+Details!AL$79+Details!AL$80+Details!AL$81+Details!AL$105+Details!AL$106","v":0},{"$f":"+Details!AM$78+Details!AM$79+Details!AM$80+Details!AM$81+Details!AM$105+Details!AM$106","v":0},{"$f":"+Details!AN$78+Details!AN$79+Details!AN$80+Details!AN$81+Details!AN$105+Details!AN$106","v":0},{"$f":"+Details!AO$78+Details!AO$79+Details!AO$80+Details!AO$81+Details!AO$105+Details!AO$106","v":0},{"$f":"+Details!AP$78+Details!AP$79+Details!AP$80+Details!AP$81+Details!AP$105+Details!AP$106","v":0},{"$f":"+Details!AQ$78+Details!AQ$79+Details!AQ$80+Details!AQ$81+Details!AQ$105+Details!AQ$106","v":0},{"$f":"+Details!AR$78+Details!AR$79+Details!AR$80+Details!AR$81+Details!AR$105+Details!AR$106","v":0},{"$f":"+Details!AS$78+Details!AS$79+Details!AS$80+Details!AS$81+Details!AS$105+Details!AS$106","v":0}]
[null,"Special expenditures and donations",null,null,-300000,{"$f":"Details!F$82+Details!F$83+Details!F$84+Details!F$96+Details!F$127+Details!F$137","v":0},{"$f":"Details!G$82+Details!G$83+Details!G$84+Details!G$96+Details!G$127+Details!G$137","v":0},{"$f":"Details!H$82+Details!H$83+Details!H$84+Details!H$96+Details!H$127+Details!H$137","v":0},{"$f":"Details!I$82+Details!I$83+Details!I$84+Details!I$96+Details!I$127+Details!I$137","v":0},{"$f":"Details!J$82+Details!J$83+Details!J$84+Details!J$96+Details!J$127+Details!J$137","v":0},{"$f":"Details!K$82+Details!K$83+Details!K$84+Details!K$96+Details!K$127+Details!K$137","v":0},{"$f":"Details!L$82+Details!L$83+Details!L$84+Details!L$96+Details!L$127+Details!L$137","v":0},{"$f":"Details!M$82+Details!M$83+Details!M$84+Details!M$96+Details!M$127+Details!M$137","v":0},{"$f":"Details!N$82+Details!N$83+Details!N$84+Details!N$96+Details!N$127+Details!N$137","v":0},{"$f":"Details!O$82+Details!O$83+Details!O$84+Details!O$96+Details!O$127+Details!O$137","v":0},{"$f":"Details!P$82+Details!P$83+Details!P$84+Details!P$96+Details!P$127+Details!P$137","v":-80000},{"$f":"Details!Q$82+Details!Q$83+Details!Q$84+Details!Q$96+Details!Q$127+Details!Q$137","v":0},{"$f":"Details!R$82+Details!R$83+Details!R$84+Details!R$96+Details!R$127+Details!R$137","v":-35000},{"$f":"Details!S$82+Details!S$83+Details!S$84+Details!S$96+Details!S$127+Details!S$137","v":-20000},{"$f":"Details!T$82+Details!T$83+Details!T$84+Details!T$96+Details!T$127+Details!T$137","v":-120000},{"$f":"Details!U$82+Details!U$83+Details!U$84+Details!U$96+Details!U$127+Details!U$137","v":-20000},{"$f":"Details!V$82+Details!V$83+Details!V$84+Details!V$96+Details!V$127+Details!V$137","v":-20000},{"$f":"Details!W$82+Details!W$83+Details!W$84+Details!W$96+Details!W$127+Details!W$137","v":-5000},{"$f":"Details!X$82+Details!X$83+Details!X$84+Details!X$96+Details!X$127+Details!X$137","v":0},{"$f":"Details!Y$82+Details!Y$83+Details!Y$84+Details!Y$96+Details!Y$127+Details!Y$137","v":0},{"$f":"Details!Z$82+Details!Z$83+Details!Z$84+Details!Z$96+Details!Z$127+Details!Z$137","v":0},{"$f":"Details!AA$82+Details!AA$83+Details!AA$84+Details!AA$96+Details!AA$127+Details!AA$137","v":0},{"$f":"Details!AB$82+Details!AB$83+Details!AB$84+Details!AB$96+Details!AB$127+Details!AB$137","v":0},{"$f":"Details!AC$82+Details!AC$83+Details!AC$84+Details!AC$96+Details!AC$127+Details!AC$137","v":0},{"$f":"Details!AD$82+Details!AD$83+Details!AD$84+Details!AD$96+Details!AD$127+Details!AD$137","v":0},{"$f":"Details!AE$82+Details!AE$83+Details!AE$84+Details!AE$96+Details!AE$127+Details!AE$137","v":0},{"$f":"Details!AF$82+Details!AF$83+Details!AF$84+Details!AF$96+Details!AF$127+Details!AF$137","v":0},{"$f":"Details!AG$82+Details!AG$83+Details!AG$84+Details!AG$96+Details!AG$127+Details!AG$137","v":0},{"$f":"Details!AH$82+Details!AH$83+Details!AH$84+Details!AH$96+Details!AH$127+Details!AH$137","v":0},{"$f":"Details!AI$82+Details!AI$83+Details!AI$84+Details!AI$96+Details!AI$127+Details!AI$137","v":0},{"$f":"Details!AJ$82+Details!AJ$83+Details!AJ$84+Details!AJ$96+Details!AJ$127+Details!AJ$137","v":0},{"$f":"Details!AK$82+Details!AK$83+Details!AK$84+Details!AK$96+Details!AK$127+Details!AK$137","v":0},{"$f":"Details!AL$82+Details!AL$83+Details!AL$84+Details!AL$96+Details!AL$127+Details!AL$137","v":0},{"$f":"Details!AM$82+Details!AM$83+Details!AM$84+Details!AM$96+Details!AM$127+Details!AM$137","v":0},{"$f":"Details!AN$82+Details!AN$83+Details!AN$84+Details!AN$96+Details!AN$127+Details!AN$137","v":0},{"$f":"Details!AO$82+Details!AO$83+Details!AO$84+Details!AO$96+Details!AO$127+Details!AO$137","v":0},{"$f":"Details!AP$82+Details!AP$83+Details!AP$84+Details!AP$96+Details!AP$127+Details!AP$137","v":0},{"$f":"Details!AQ$82+Details!AQ$83+Details!AQ$84+Details!AQ$96+Details!AQ$127+Details!AQ$137","v":0},{"$f":"Details!AR$82+Details!AR$83+Details!AR$84+Details!AR$96+Details!AR$127+Details!AR$137","v":0},{"$f":"Details!AS$82+Details!AS$83+Details!AS$84+Details!AS$96+Details!AS$127+Details!AS$137","v":0}]
[null,"Living expenses",null,null,{"$f":"SUM(F16:AS16)","v":-3129300},{"$f":"-Details!F$144","v":-75000},{"$f":"-Details!G$144","v":-76400},{"$f":"-Details!H$144","v":-77800},{"$f":"-Details!I$144","v":-79300},{"$f":"-Details!J$144","v":-80800},{"$f":"-Details!K$144","v":-77300},{"$f":"-Details!L$144","v":-78800},{"$f":"-Details!M$144","v":-80400},{"$f":"-Details!N$144","v":-82000},{"$f":"-Details!O$144","v":-83600},{"$f":"-Details!P$144","v":-85300},{"$f":"-Details!Q$144","v":-87000},{"$f":"-Details!R$144","v":-88700},{"$f":"-Details!S$144","v":-90500},{"$f":"-Details!T$144","v":-92300},{"$f":"-Details!U$144","v":-94100},{"$f":"-Details!V$144","v":-96000},{"$f":"-Details!W$144","v":-97900},{"$f":"-Details!X$144","v":-119800},{"$f":"-Details!Y$144","v":-122200},{"$f":"-Details!Z$144","v":-124600},{"$f":"-Details!AA$144","v":-127100},{"$f":"-Details!AB$144","v":-129600},{"$f":"-Details!AC$144","v":-132200},{"$f":"-Details!AD$144","v":-134800},{"$f":"-Details!AE$144","v":-137500},{"$f":"-Details!AF$144","v":-140300},{"$f":"-Details!AG$144","v":-143100},{"$f":"-Details!AH$144","v":-146000},{"$f":"-Details!AI$144","v":-148900},{"$f":"-Details!AJ$144","v":0},{"$f":"-Details!AK$144","v":0},{"$f":"-Details!AL$144","v":0},{"$f":"-Details!AM$144","v":0},{"$f":"-Details!AN$144","v":0},{"$f":"-Details!AO$144","v":0},{"$f":"-Details!AP$144","v":0},{"$f":"-Details!AQ$144","v":0},{"$f":"-Details!AR$144","v":0},{"$f":"-Details!AS$144","v":0}]
[null,"Federal and state taxes",null,null,-331700,{"$f":"-Details!F$145","v":-4800},{"$f":"-Details!G$145","v":-7300},{"$f":"-Details!H$145","v":-4900},{"$f":"-Details!I$145","v":-5000},{"$f":"-Details!J$145","v":-4900},{"$f":"-Details!K$145","v":-7400},{"$f":"-Details!L$145","v":-7400},{"$f":"-Details!M$145","v":-8400},{"$f":"-Details!N$145","v":-3600},{"$f":"-Details!O$145","v":-600},{"$f":"-Details!P$145","v":-500},{"$f":"-Details!Q$145","v":-3600},{"$f":"-Details!R$145","v":-6300},{"$f":"-Details!S$145","v":-5600},{"$f":"-Details!T$145","v":-4300},{"$f":"-Details!U$145","v":-6000},{"$f":"-Details!V$145","v":-8000},{"$f":"-Details!W$145","v":-11400},{"$f":"-Details!X$145","v":-12100},{"$f":"-Details!Y$145","v":-12400},{"$f":"-Details!Z$145","v":-13200},{"$f":"-Details!AA$145","v":-13700},{"$f":"-Details!AB$145","v":-17100},{"$f":"-Details!AC$145","v":-18000},{"$f":"-Details!AD$145","v":-22100},{"$f":"-Details!AE$145","v":-23200},{"$f":"-Details!AF$145","v":-24100},{"$f":"-Details!AG$145","v":-25000},{"$f":"-Details!AH$145","v":-25400},{"$f":"-Details!AI$145","v":-25400},{"$f":"-Details!AJ$145","v":0},{"$f":"-Details!AK$145","v":0},{"$f":"-Details!AL$145","v":0},{"$f":"-Details!AM$145","v":0},{"$f":"-Details!AN$145","v":0},{"$f":"-Details!AO$145","v":0},{"$f":"-Details!AP$145","v":0},{"$f":"-Details!AQ$145","v":0},{"$f":"-Details!AR$145","v":0},{"$f":"-Details!AS$145","v":0}]
[null,"Net yearly changes",null,{"$f":"IF(E19<>Details!$E$19,\"Error: \" & (E19-Details!$E$19),\".\")","v":"."},1613900,{"$f":"SUM(F11:F17)","v":-1100},11000,-2100,-3000,-3800,20500,21200,21100,74400,67700,-10200,169700,39600,57900,-50100,149700,54200,68800,42400,42700,42700,42300,447800,55900,126600,28200,26800,25400,24200,23400,0,0,0,0,0,0,0,0,0,0]
[null,"Account balances at end of year",null,"final >",{"$f":"INDEX(F19:AS19,Total_Years)","v":2613900},{"$f":"+F10+F18","v":998900},1009900,1007800,1004800,1001000,1021500,1042700,1063800,1138200,1205900,1195700,1365400,1405000,1462900,1412800,1562500,1616700,1685500,1727900,1770600,1813300,1855600,2303400,2359300,2485900,2514100,2540900,2566300,2590500,2613900,0,0,0,0,0,0,0,0,0,0]
[null,"Annual withdrawal rate",null,null,{"$f":"SUM(F20:AS20)/Total_Years","v":2.4587589452610515E-2},{"$f":"IF(F19>0,IF(-(((Details!F$28*(1-Taxable_Tax_Rate))+F12+F13+F16+F17)/+F10)>0,-((Details!F$28*(1-Taxable_Tax_Rate))+F12+F13+F16+F17)/+F10,0),0)","v":5.7450000000000001E-2},{"$f":"IF(G19>0,IF(-(((Details!G$28*(1-Taxable_Tax_Rate))+G12+G13+G16+G17)/+G10)>0,-((Details!G$28*(1-Taxable_Tax_Rate))+G12+G13+G16+G17)/+G10,0),0)","v":4.5925518069876867E-2},{"$f":"IF(H19>0,IF(-(((Details!H$28*(1-Taxable_Tax_Rate))+H12+H13+H16+H17)/+H10)>0,-((Details!H$28*(1-Taxable_Tax_Rate))+H12+H13+H16+H17)/+H10,0),0)","v":5.8842459649470241E-2},{"$f":"IF(I19>0,IF(-(((Details!I$28*(1-Taxable_Tax_Rate))+I12+I13+I16+I17)/+I10)>0,-((Details!I$28*(1-Taxable_Tax_Rate))+I12+I13+I16+I17)/+I10,0),0)","v":6.008136535026791E-2},{"$f":"IF(J19>0,IF(-(((Details!J$28*(1-Taxable_Tax_Rate))+J12+J13+J16+J17)/+J10)>0,-((Details!J$28*(1-Taxable_Tax_Rate))+J12+J13+J16+J17)/+J10,0),0)","v":6.1181329617834394E-2},{"$f":"IF(K19>0,IF(-(((Details!K$28*(1-Taxable_Tax_Rate))+K12+K13+K16+K17)/+K10)>0,-((Details!K$28*(1-Taxable_Tax_Rate))+K12+K13+K16+K17)/+K10,0),0)","v":3.761238761238761E-2},{"$f":"IF(L19>0,IF(-(((Details!L$28*(1-Taxable_Tax_Rate))+L12+L13+L16+L17)/+L10)>0,-((Details!L$28*(1-Taxable_Tax_Rate))+L12+L13+L16+L17)/+L10,0),0)","v":3.705335291238375E-2},{"$f":"IF(M19>0,IF(-(((Details!M$28*(1-Taxable_Tax_Rate))+M12+M13+M16+M17)/+M10)>0,-((Details!M$28*(1-Taxable_Tax_Rate))+M12+M13+M16+M17)/+M10,0),0)","v":3.74268725424379E-2},{"$f":"IF(N19>0,IF(-(((Details!N$28*(1-Taxable_Tax_Rate))+N12+N13+N16+N17)/+N10)>0,-((Details!N$28*(1-Taxable_Tax_Rate))+N12+N13+N16+N17)/+N10,0),0)","v":0},{"$f":"IF(O19>0,IF(-(((Details!O$28*(1-Taxable_Tax_Rate))+O12+O13+O16+O17)/+O10)>0,-((Details!O$28*(1-Taxable_Tax_Rate))+O12+O13+O16+O17)/+O10,0),0)","v":0},{"$f":"IF(P19>0,IF(-(((Details!P$28*(1-Taxable_Tax_Rate))+P12+P13+P16+P17)/+P10)>0,-((Details!P$28*(1-Taxable_Tax_Rate))+P12+P13+P16+P17)/+P10,0),0)","v":0},{"$f":"IF(Q19>0,IF(-(((Details!Q$28*(1-Taxable_Tax_Rate))+Q12+Q13+Q16+Q17)/+Q10)>0,-((Details!Q$28*(1-Taxable_Tax_Rate))+Q12+Q13+Q16+Q17)/+Q10,0),0)","v":9.617797106297566E-4},{"$f":"IF(R19>0,IF(-(((Details!R$28*(1-Taxable_Tax_Rate))+R12+R13+R16+R17)/+R10)>0,-((Details!R$28*(1-Taxable_Tax_Rate))+R12+R13+R16+R17)/+R10,0),0)","v":2.2887066061227481E-3},{"$f":"IF(S19>0,IF(-(((Details!S$28*(1-Taxable_Tax_Rate))+S12+S13+S16+S17)/+S10)>0,-((Details!S$28*(1-Taxable_Tax_Rate))+S12+S13+S16+S17)/+S10,0),0)","v":1.4234875444839859E-3},{"$f":"IF(T19>0,IF(-(((Details!T$28*(1-Taxable_Tax_Rate))+T12+T13+T16+T17)/+T10)>0,-((Details!T$28*(1-Taxable_Tax_Rate))+T12+T13+T16+T17)/+T10,0),0)","v":7.2458814683163579E-3},{"$f":"IF(U19>0,IF(-(((Details!U$28*(1-Taxable_Tax_Rate))+U12+U13+U16+U17)/+U10)>0,-((Details!U$28*(1-Taxable_Tax_Rate))+U12+U13+U16+U17)/+U10,0),0)","v":8.7945922989807468E-3},{"$f":"IF(V19>0,IF(-(((Details!V$28*(1-Taxable_Tax_Rate))+V12+V13+V16+V17)/+V10)>0,-((Details!V$28*(1-Taxable_Tax_Rate))+V12+V13+V16+V17)/+V10,0),0)","v":8.9280000000000002E-3},{"$f":"IF(W19>0,IF(-(((Details!W$28*(1-Taxable_Tax_Rate))+W12+W13+W16+W17)/+W10)>0,-((Details!W$28*(1-Taxable_Tax_Rate))+W12+W13+W16+W17)/+W10,0),0)","v":1.0561637904373106E-2},{"$f":"IF(X19>0,IF(-(((Details!X$28*(1-Taxable_Tax_Rate))+X12+X13+X16+X17)/+X10)>0,-((Details!X$28*(1-Taxable_Tax_Rate))+X12+X13+X16+X17)/+X10,0),0)","v":2.2678730347078017E-2},{"$f":"IF(Y19>0,IF(-(((Details!Y$28*(1-Taxable_Tax_Rate))+Y12+Y13+Y16+Y17)/+Y10)>0,-((Details!Y$28*(1-Taxable_Tax_Rate))+Y12+Y13+Y16+Y17)/+Y10,0),0)","v":2.2252445164650733E-2},{"$f":"IF(Z19>0,IF(-(((Details!Z$28*(1-Taxable_Tax_Rate))+Z12+Z13+Z16+Z17)/+Z10)>0,-((Details!Z$28*(1-Taxable_Tax_Rate))+Z12+Z13+Z16+Z17)/+Z10,0),0)","v":2.2097029255619564E-2},{"$f":"IF(AA19>0,IF(-(((Details!AA$28*(1-Taxable_Tax_Rate))+AA12+AA13+AA16+AA17)/+AA10)>0,-((Details!AA$28*(1-Taxable_Tax_Rate))+AA12+AA13+AA16+AA17)/+AA10,0),0)","v":2.1769701648927369E-2},{"$f":"IF(AB19>0,IF(-(((Details!AB$28*(1-Taxable_Tax_Rate))+AB12+AB13+AB16+AB17)/+AB10)>0,-((Details!AB$28*(1-Taxable_Tax_Rate))+AB12+AB13+AB16+AB17)/+AB10,0),0)","v":2.1906660918301357E-2},{"$f":"IF(AC19>0,IF(-(((Details!AC$28*(1-Taxable_Tax_Rate))+AC12+AC13+AC16+AC17)/+AC10)>0,-((Details!AC$28*(1-Taxable_Tax_Rate))+AC12+AC13+AC16+AC17)/+AC10,0),0)","v":1.7050881305895632E-2},{"$f":"IF(AD19>0,IF(-(((Details!AD$28*(1-Taxable_Tax_Rate))+AD12+AD13+AD16+AD17)/+AD10)>0,-((Details!AD$28*(1-Taxable_Tax_Rate))+AD12+AD13+AD16+AD17)/+AD10,0),0)","v":2.935192641885305E-2},{"$f":"IF(AE19>0,IF(-(((Details!AE$28*(1-Taxable_Tax_Rate))+AE12+AE13+AE16+AE17)/+AE10)>0,-((Details!AE$28*(1-Taxable_Tax_Rate))+AE12+AE13+AE16+AE17)/+AE10,0),0)","v":2.8329779958968584E-2},{"$f":"IF(AF19>0,IF(-(((Details!AF$28*(1-Taxable_Tax_Rate))+AF12+AF13+AF16+AF17)/+AF10)>0,-((Details!AF$28*(1-Taxable_Tax_Rate))+AF12+AF13+AF16+AF17)/+AF10,0),0)","v":2.8698142476432917E-2},{"$f":"IF(AG19>0,IF(-(((Details!AG$28*(1-Taxable_Tax_Rate))+AG12+AG13+AG16+AG17)/+AG10)>0,-((Details!AG$28*(1-Taxable_Tax_Rate))+AG12+AG13+AG16+AG17)/+AG10,0),0)","v":2.9074343736471327E-2},{"$f":"IF(AH19>0,IF(-(((Details!AH$28*(1-Taxable_Tax_Rate))+AH12+AH13+AH16+AH17)/+AH10)>0,-((Details!AH$28*(1-Taxable_Tax_Rate))+AH12+AH13+AH16+AH17)/+AH10,0),0)","v":2.9283404122666876E-2},{"$f":"IF(AI19>0,IF(-(((Details!AI$28*(1-Taxable_Tax_Rate))+AI12+AI13+AI16+AI17)/+AI10)>0,-((Details!AI$28*(1-Taxable_Tax_Rate))+AI12+AI13+AI16+AI17)/+AI10,0),0)","v":2.9357266936884771E-2},{"$f":"IF(AJ19>0,IF(-(((Details!AJ$28*(1-Taxable_Tax_Rate))+AJ12+AJ13+AJ16+AJ17)/+AJ10)>0,-((Details!AJ$28*(1-Taxable_Tax_Rate))+AJ12+AJ13+AJ16+AJ17)/+AJ10,0),0)","v":0},{"$f":"IF(AK19>0,IF(-(((Details!AK$28*(1-Taxable_Tax_Rate))+AK12+AK13+AK16+AK17)/+AK10)>0,-((Details!AK$28*(1-Taxable_Tax_Rate))+AK12+AK13+AK16+AK17)/+AK10,0),0)","v":0},{"$f":"IF(AL19>0,IF(-(((Details!AL$28*(1-Taxable_Tax_Rate))+AL12+AL13+AL16+AL17)/+AL10)>0,-((Details!AL$28*(1-Taxable_Tax_Rate))+AL12+AL13+AL16+AL17)/+AL10,0),0)","v":0},{"$f":"IF(AM19>0,IF(-(((Details!AM$28*(1-Taxable_Tax_Rate))+AM12+AM13+AM16+AM17)/+AM10)>0,-((Details!AM$28*(1-Taxable_Tax_Rate))+AM12+AM13+AM16+AM17)/+AM10,0),0)","v":0},{"$f":"IF(AN19>0,IF(-(((Details!AN$28*(1-Taxable_Tax_Rate))+AN12+AN13+AN16+AN17)/+AN10)>0,-((Details!AN$28*(1-Taxable_Tax_Rate))+AN12+AN13+AN16+AN17)/+AN10,0),0)","v":0},{"$f":"IF(AO19>0,IF(-(((Details!AO$28*(1-Taxable_Tax_Rate))+AO12+AO13+AO16+AO17)/+AO10)>0,-((Details!AO$28*(1-Taxable_Tax_Rate))+AO12+AO13+AO16+AO17)/+AO10,0),0)","v":0},{"$f":"IF(AP19>0,IF(-(((Details!AP$28*(1-Taxable_Tax_Rate))+AP12+AP13+AP16+AP17)/+AP10)>0,-((Details!AP$28*(1-Taxable_Tax_Rate))+AP12+AP13+AP16+AP17)/+AP10,0),0)","v":0},{"$f":"IF(AQ19>0,IF(-(((Details!AQ$28*(1-Taxable_Tax_Rate))+AQ12+AQ13+AQ16+AQ17)/+AQ10)>0,-((Details!AQ$28*(1-Taxable_Tax_Rate))+AQ12+AQ13+AQ16+AQ17)/+AQ10,0),0)","v":0},{"$f":"IF(AR19>0,IF(-(((Details!AR$28*(1-Taxable_Tax_Rate))+AR12+AR13+AR16+AR17)/+AR10)>0,-((Details!AR$28*(1-Taxable_Tax_Rate))+AR12+AR13+AR16+AR17)/+AR10,0),0)","v":0},{"$f":"IF(AS19>0,IF(-(((Details!AS$28*(1-Taxable_Tax_Rate))+AS12+AS13+AS16+AS17)/+AS10)>0,-((Details!AS$28*(1-Taxable_Tax_Rate))+AS12+AS13+AS16+AS17)/+AS10,0),0)","v":0}]
[null,"Expenses as percent of account balances",null,null,{"$f":"SUM(F21:AS21)/Total_Years","v":8.1664236364205334E-2},{"$f":"IF(+F10>0,-(+F15+F16+F17)/F10,0)","v":7.9799999999999996E-2},{"$f":"IF(+G10>0,-(+G15+G16+G17)/G10,0)","v":8.3792171388527376E-2},{"$f":"IF(+H10>0,-(+H15+H16+H17)/H10,0)","v":8.188929596989801E-2},8.3647549116888265E-2,8.52906050955414E-2,8.461538461538462E-2,8.4385707293196277E-2,8.5163517790351972E-2,8.0466253055085549E-2,7.3976454050254783E-2,0.13749067086823119,7.5771514593961697E-2,9.5210194814706314E-2,8.2633451957295379E-2,0.1480620684940871,8.5008493771234428E-2,7.936E-2,7.0699573204676194E-2,7.8255710471670126E-2,7.7898026506163551E-2,7.7826725403817909E-2,7.7648486185407817E-2,7.9057986635050662E-2,6.5207953460102455E-2,6.6502776247191961E-2,6.4644595518725617E-2,6.5391193667714093E-2,6.6157660671415638E-2,6.6788762030939489E-2,6.728430804863926E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Income taxes",null,"DCF"]
[null,"Federal Adjusted Gross Income",null,null,{"$f":"SUM(F23:AS23)","v":3156900},{"$f":"+Details!F184","v":61600},{"$f":"+Details!G184","v":78300},{"$f":"+Details!H184","v":65000},{"$f":"+Details!I184","v":66900},{"$f":"+Details!J184","v":68700},{"$f":"+Details!K184","v":89700},{"$f":"+Details!L184","v":92200},{"$f":"+Details!M184","v":95000},{"$f":"+Details!N184","v":69100},{"$f":"+Details!O184","v":43800},{"$f":"+Details!P184","v":42800},{"$f":"+Details!Q184","v":71900},{"$f":"+Details!R184","v":92100},{"$f":"+Details!S184","v":87700},{"$f":"+Details!T184","v":77800},{"$f":"+Details!U184","v":91600},{"$f":"+Details!V184","v":107600},{"$f":"+Details!W184","v":131100},{"$f":"+Details!X184","v":135300},{"$f":"+Details!Y184","v":138400},{"$f":"+Details!Z184","v":143700},{"$f":"+Details!AA184","v":148900},{"$f":"+Details!AB184","v":145400},{"$f":"+Details!AC184","v":151100},{"$f":"+Details!AD184","v":133500},{"$f":"+Details!AE184","v":138100},{"$f":"+Details!AF184","v":142400},{"$f":"+Details!AG184","v":147000},{"$f":"+Details!AH184","v":149600},{"$f":"+Details!AI184","v":150600},{"$f":"+Details!AJ184","v":0},{"$f":"+Details!AK184","v":0},{"$f":"+Details!AL184","v":0},{"$f":"+Details!AM184","v":0},{"$f":"+Details!AN184","v":0},{"$f":"+Details!AO184","v":0},{"$f":"+Details!AP184","v":0},{"$f":"+Details!AQ184","v":0},{"$f":"+Details!AR184","v":0},{"$f":"+Details!AS184","v":0}]
[null,"Federal Modified Adjusted Gross Income",null,null,{"$f":"SUM(F24:AS24)","v":3491200},{"$f":"+Details!F284","v":64400},{"$f":"+Details!G284","v":81000},{"$f":"+Details!H284","v":67500},{"$f":"+Details!I284","v":69100},{"$f":"+Details!J284","v":70600},{"$f":"+Details!K284","v":91600},{"$f":"+Details!L284","v":94200},{"$f":"+Details!M284","v":97100},{"$f":"+Details!N284","v":71400},{"$f":"+Details!O284","v":46500},{"$f":"+Details!P284","v":45200},{"$f":"+Details!Q284","v":74500},{"$f":"+Details!R284","v":95400},{"$f":"+Details!S284","v":91500},{"$f":"+Details!T284","v":81400},{"$f":"+Details!U284","v":95300},{"$f":"+Details!V284","v":112200},{"$f":"+Details!W284","v":136400},{"$f":"+Details!X284","v":143900},{"$f":"+Details!Y284","v":148500},{"$f":"+Details!Z284","v":155500},{"$f":"+Details!AA284","v":162500},{"$f":"+Details!AB284","v":163800},{"$f":"+Details!AC284","v":176800},{"$f":"+Details!AD284","v":161900},{"$f":"+Details!AE284","v":169200},{"$f":"+Details!AF284","v":174400},{"$f":"+Details!AG284","v":180000},{"$f":"+Details!AH284","v":183700},{"$f":"+Details!AI284","v":185700},{"$f":"+Details!AJ284","v":0},{"$f":"+Details!AK284","v":0},{"$f":"+Details!AL284","v":0},{"$f":"+Details!AM284","v":0},{"$f":"+Details!AN284","v":0},{"$f":"+Details!AO284","v":0},{"$f":"+Details!AP284","v":0},{"$f":"+Details!AQ284","v":0},{"$f":"+Details!AR284","v":0},{"$f":"+Details!AS284","v":0}]
[null,"Net Investment Income Tax",null,null,{"$f":"+Details!E303","v":0},{"$f":"+Details!F303","v":0},{"$f":"+Details!G303","v":0},{"$f":"+Details!H303","v":0},{"$f":"+Details!I303","v":0},{"$f":"+Details!J303","v":0},{"$f":"+Details!K303","v":0},{"$f":"+Details!L303","v":0},{"$f":"+Details!M303","v":0},{"$f":"+Details!N303","v":0},{"$f":"+Details!O303","v":0},{"$f":"+Details!P303","v":0},{"$f":"+Details!Q303","v":0},{"$f":"+Details!R303","v":0},{"$f":"+Details!S303","v":0},{"$f":"+Details!T303","v":0},{"$f":"+Details!U303","v":0},{"$f":"+Details!V303","v":0},{"$f":"+Details!W303","v":0},{"$f":"+Details!X303","v":0},{"$f":"+Details!Y303","v":0},{"$f":"+Details!Z303","v":0},{"$f":"+Details!AA303","v":0},{"$f":"+Details!AB303","v":0},{"$f":"+Details!AC303","v":0},{"$f":"+Details!AD303","v":0},{"$f":"+Details!AE303","v":0},{"$f":"+Details!AF303","v":0},{"$f":"+Details!AG303","v":0},{"$f":"+Details!AH303","v":0},{"$f":"+Details!AI303","v":0},{"$f":"+Details!AJ303","v":0},{"$f":"+Details!AK303","v":0},{"$f":"+Details!AL303","v":0},{"$f":"+Details!AM303","v":0},{"$f":"+Details!AN303","v":0},{"$f":"+Details!AO303","v":0},{"$f":"+Details!AP303","v":0},{"$f":"+Details!AQ303","v":0},{"$f":"+Details!AR303","v":0},{"$f":"+Details!AS303","v":0}]
[null,"Federal income taxes incl LTCG and NIIT",null,{"$f":"ROUND(NPV(Discount_Rate,Results!F26:AS26)/Round_To,0)*Round_To","v":140300},{"$f":"SUM(F26:AS26)","v":246300},{"$f":"+Details!F214","v":3800},{"$f":"+Details!G214","v":5700},{"$f":"+Details!H214","v":3900},{"$f":"+Details!I214","v":4000},{"$f":"+Details!J214","v":4000},{"$f":"+Details!K214","v":6400},{"$f":"+Details!L214","v":6400},{"$f":"+Details!M214","v":6400},{"$f":"+Details!N214","v":3100},{"$f":"+Details!O214","v":400},{"$f":"+Details!P214","v":300},{"$f":"+Details!Q214","v":3100},{"$f":"+Details!R214","v":5500},{"$f":"+Details!S214","v":4800},{"$f":"+Details!T214","v":3500},{"$f":"+Details!U214","v":5000},{"$f":"+Details!V214","v":6800},{"$f":"+Details!W214","v":9500},{"$f":"+Details!X214","v":9900},{"$f":"+Details!Y214","v":10100},{"$f":"+Details!Z214","v":10700},{"$f":"+Details!AA214","v":11000},{"$f":"+Details!AB214","v":10400},{"$f":"+Details!AC214","v":10900},{"$f":"+Details!AD214","v":15300},{"$f":"+Details!AE214","v":16000},{"$f":"+Details!AF214","v":16700},{"$f":"+Details!AG214","v":17400},{"$f":"+Details!AH214","v":17600},{"$f":"+Details!AI214","v":17700},{"$f":"+Details!AJ214","v":0},{"$f":"+Details!AK214","v":0},{"$f":"+Details!AL214","v":0},{"$f":"+Details!AM214","v":0},{"$f":"+Details!AN214","v":0},{"$f":"+Details!AO214","v":0},{"$f":"+Details!AP214","v":0},{"$f":"+Details!AQ214","v":0},{"$f":"+Details!AR214","v":0},{"$f":"+Details!AS214","v":0}]
[null,"Federal effective and marginal tax rates",null,null,null,{"$f":"IF(F3>Final_Year,\"-     \",TEXT(+Details!F215,\"0.0%\") & \"-\" & TEXT(Details!F216,\"0.0%\"))","v":"10.4%-12.0%"},{"$f":"IF(G3>Final_Year,\"-     \",TEXT(+Details!G215,\"0.0%\") & \"-\" & TEXT(Details!G216,\"0.0%\"))","v":"11.0%-12.0%"},{"$f":"IF(H3>Final_Year,\"-     \",TEXT(+Details!H215,\"0.0%\") & \"-\" & TEXT(Details!H216,\"0.0%\"))","v":"10.4%-12.0%"},{"$f":"IF(I3>Final_Year,\"-     \",TEXT(+Details!I215,\"0.0%\") & \"-\" & TEXT(Details!I216,\"0.0%\"))","v":"10.6%-12.0%"},{"$f":"IF(J3>Final_Year,\"-     \",TEXT(+Details!J215,\"0.0%\") & \"-\" & TEXT(Details!J216,\"0.0%\"))","v":"10.4%-12.0%"},{"$f":"IF(K3>Final_Year,\"-     \",TEXT(+Details!K215,\"0.0%\") & \"-\" & TEXT(Details!K216,\"0.0%\"))","v":"11.1%-12.0%"},{"$f":"IF(L3>Final_Year,\"-     \",TEXT(+Details!L215,\"0.0%\") & \"-\" & TEXT(Details!L216,\"0.0%\"))","v":"10.9%-12.0%"},{"$f":"IF(M3>Final_Year,\"-     \",TEXT(+Details!M215,\"0.0%\") & \"-\" & TEXT(Details!M216,\"0.0%\"))","v":"11.1%-12.0%"},{"$f":"IF(N3>Final_Year,\"-     \",TEXT(+Details!N215,\"0.0%\") & \"-\" & TEXT(Details!N216,\"0.0%\"))","v":"9.9%-12.0%"},{"$f":"IF(O3>Final_Year,\"-     \",TEXT(+Details!O215,\"0.0%\") & \"-\" & TEXT(Details!O216,\"0.0%\"))","v":"7.7%-10.0%"},{"$f":"IF(P3>Final_Year,\"-     \",TEXT(+Details!P215,\"0.0%\") & \"-\" & TEXT(Details!P216,\"0.0%\"))","v":"8.8%-10.0%"},{"$f":"IF(Q3>Final_Year,\"-     \",TEXT(+Details!Q215,\"0.0%\") & \"-\" & TEXT(Details!Q216,\"0.0%\"))","v":"9.8%-12.0%"},{"$f":"IF(R3>Final_Year,\"-     \",TEXT(+Details!R215,\"0.0%\") & \"-\" & TEXT(Details!R216,\"0.0%\"))","v":"10.7%-12.0%"},{"$f":"IF(S3>Final_Year,\"-     \",TEXT(+Details!S215,\"0.0%\") & \"-\" & TEXT(Details!S216,\"0.0%\"))","v":"10.4%-12.0%"},{"$f":"IF(T3>Final_Year,\"-     \",TEXT(+Details!T215,\"0.0%\") & \"-\" & TEXT(Details!T216,\"0.0%\"))","v":"9.9%-12.0%"},{"$f":"IF(U3>Final_Year,\"-     \",TEXT(+Details!U215,\"0.0%\") & \"-\" & TEXT(Details!U216,\"0.0%\"))","v":"10.4%-12.0%"},{"$f":"IF(V3>Final_Year,\"-     \",TEXT(+Details!V215,\"0.0%\") & \"-\" & TEXT(Details!V216,\"0.0%\"))","v":"10.8%-12.0%"},{"$f":"IF(W3>Final_Year,\"-     \",TEXT(+Details!W215,\"0.0%\") & \"-\" & TEXT(Details!W216,\"0.0%\"))","v":"11.1%-12.0%"},{"$f":"IF(X3>Final_Year,\"-     \",TEXT(+Details!X215,\"0.0%\") & \"-\" & TEXT(Details!X216,\"0.0%\"))","v":"11.1%-12.0%"},{"$f":"IF(Y3>Final_Year,\"-     \",TEXT(+Details!Y215,\"0.0%\") & \"-\" & TEXT(Details!Y216,\"0.0%\"))","v":"11.1%-12.0%"},{"$f":"IF(Z3>Final_Year,\"-     \",TEXT(+Details!Z215,\"0.0%\") & \"-\" & TEXT(Details!Z216,\"0.0%\"))","v":"11.2%-12.0%"},{"$f":"IF(AA3>Final_Year,\"-     \",TEXT(+Details!AA215,\"0.0%\") & \"-\" & TEXT(Details!AA216,\"0.0%\"))","v":"11.0%-12.0%"},{"$f":"IF(AB3>Final_Year,\"-     \",TEXT(+Details!AB215,\"0.0%\") & \"-\" & TEXT(Details!AB216,\"0.0%\"))","v":"10.9%-12.0%"},{"$f":"IF(AC3>Final_Year,\"-     \",TEXT(+Details!AC215,\"0.0%\") & \"-\" & TEXT(Details!AC216,\"0.0%\"))","v":"10.9%-12.0%"},{"$f":"IF(AD3>Final_Year,\"-     \",TEXT(+Details!AD215,\"0.0%\") & \"-\" & TEXT(Details!AD216,\"0.0%\"))","v":"14.3%-22.0%"},{"$f":"IF(AE3>Final_Year,\"-     \",TEXT(+Details!AE215,\"0.0%\") & \"-\" & TEXT(Details!AE216,\"0.0%\"))","v":"14.4%-22.0%"},{"$f":"IF(AF3>Final_Year,\"-     \",TEXT(+Details!AF215,\"0.0%\") & \"-\" & TEXT(Details!AF216,\"0.0%\"))","v":"14.6%-22.0%"},{"$f":"IF(AG3>Final_Year,\"-     \",TEXT(+Details!AG215,\"0.0%\") & \"-\" & TEXT(Details!AG216,\"0.0%\"))","v":"14.7%-22.0%"},{"$f":"IF(AH3>Final_Year,\"-     \",TEXT(+Details!AH215,\"0.0%\") & \"-\" & TEXT(Details!AH216,\"0.0%\"))","v":"14.6%-22.0%"},{"$f":"IF(AI3>Final_Year,\"-     \",TEXT(+Details!AI215,\"0.0%\") & \"-\" & TEXT(Details!AI216,\"0.0%\"))","v":"14.6%-22.0%"},{"$f":"IF(AJ3>Final_Year,\"-     \",TEXT(+Details!AJ215,\"0.0%\") & \"-\" & TEXT(Details!AJ216,\"0.0%\"))","v":"-     "},{"$f":"IF(AK3>Final_Year,\"-     \",TEXT(+Details!AK215,\"0.0%\") & \"-\" & TEXT(Details!AK216,\"0.0%\"))","v":"-     "},{"$f":"IF(AL3>Final_Year,\"-     \",TEXT(+Details!AL215,\"0.0%\") & \"-\" & TEXT(Details!AL216,\"0.0%\"))","v":"-     "},{"$f":"IF(AM3>Final_Year,\"-     \",TEXT(+Details!AM215,\"0.0%\") & \"-\" & TEXT(Details!AM216,\"0.0%\"))","v":"-     "},{"$f":"IF(AN3>Final_Year,\"-     \",TEXT(+Details!AN215,\"0.0%\") & \"-\" & TEXT(Details!AN216,\"0.0%\"))","v":"-     "},{"$f":"IF(AO3>Final_Year,\"-     \",TEXT(+Details!AO215,\"0.0%\") & \"-\" & TEXT(Details!AO216,\"0.0%\"))","v":"-     "},{"$f":"IF(AP3>Final_Year,\"-     \",TEXT(+Details!AP215,\"0.0%\") & \"-\" & TEXT(Details!AP216,\"0.0%\"))","v":"-     "},{"$f":"IF(AQ3>Final_Year,\"-     \",TEXT(+Details!AQ215,\"0.0%\") & \"-\" & TEXT(Details!AQ216,\"0.0%\"))","v":"-     "},{"$f":"IF(AR3>Final_Year,\"-     \",TEXT(+Details!AR215,\"0.0%\") & \"-\" & TEXT(Details!AR216,\"0.0%\"))","v":"-     "},{"$f":"IF(AS3>Final_Year,\"-     \",TEXT(+Details!AS215,\"0.0%\") & \"-\" & TEXT(Details!AS216,\"0.0%\"))","v":"-     "}]
[null,"State income taxes",null,null,{"$f":"SUM(F28:AS28)","v":85400},{"$f":"+Details!F241","v":1000},{"$f":"+Details!G241","v":1600},{"$f":"+Details!H241","v":1000},{"$f":"+Details!I241","v":1000},{"$f":"+Details!J241","v":900},{"$f":"+Details!K241","v":1000},{"$f":"+Details!L241","v":1000},{"$f":"+Details!M241","v":2000},{"$f":"+Details!N241","v":500},{"$f":"+Details!O241","v":200},{"$f":"+Details!P241","v":200},{"$f":"+Details!Q241","v":500},{"$f":"+Details!R241","v":800},{"$f":"+Details!S241","v":800},{"$f":"+Details!T241","v":800},{"$f":"+Details!U241","v":1000},{"$f":"+Details!V241","v":1200},{"$f":"+Details!W241","v":1900},{"$f":"+Details!X241","v":2200},{"$f":"+Details!Y241","v":2300},{"$f":"+Details!Z241","v":2500},{"$f":"+Details!AA241","v":2700},{"$f":"+Details!AB241","v":6700},{"$f":"+Details!AC241","v":7100},{"$f":"+Details!AD241","v":6800},{"$f":"+Details!AE241","v":7200},{"$f":"+Details!AF241","v":7400},{"$f":"+Details!AG241","v":7600},{"$f":"+Details!AH241","v":7800},{"$f":"+Details!AI241","v":7700},{"$f":"+Details!AJ241","v":0},{"$f":"+Details!AK241","v":0},{"$f":"+Details!AL241","v":0},{"$f":"+Details!AM241","v":0},{"$f":"+Details!AN241","v":0},{"$f":"+Details!AO241","v":0},{"$f":"+Details!AP241","v":0},{"$f":"+Details!AQ241","v":0},{"$f":"+Details!AR241","v":0},{"$f":"+Details!AS241","v":0}]
[null,"Net income after taxes",null,{"$f":"ROUND(NPV(Discount_Rate,Results!F29:AS29)/Round_To,0)*Round_To","v":2678500},{"$f":"SUM(F29:AS29)","v":4343200},{"$f":"+Details!F243","v":73900},{"$f":"+Details!G243","v":87400},{"$f":"+Details!H243","v":75700},{"$f":"+Details!I243","v":76300},{"$f":"+Details!J243","v":77000},{"$f":"+Details!K243","v":97800},{"$f":"+Details!L243","v":100000},{"$f":"+Details!M243","v":101500},{"$f":"+Details!N243","v":156400},{"$f":"+Details!O243","v":151300},{"$f":"+Details!P243","v":155100},{"$f":"+Details!Q243","v":156700},{"$f":"+Details!R243","v":163300},{"$f":"+Details!S243","v":168400},{"$f":"+Details!T243","v":162200},{"$f":"+Details!U243","v":163800},{"$f":"+Details!V243","v":170200},{"$f":"+Details!W243","v":171700},{"$f":"+Details!X243","v":162200},{"$f":"+Details!Y243","v":164900},{"$f":"+Details!Z243","v":167300},{"$f":"+Details!AA243","v":169400},{"$f":"+Details!AB243","v":177400},{"$f":"+Details!AC243","v":188100},{"$f":"+Details!AD243","v":161400},{"$f":"+Details!AE243","v":165700},{"$f":"+Details!AF243","v":167100},{"$f":"+Details!AG243","v":168500},{"$f":"+Details!AH243","v":170200},{"$f":"+Details!AI243","v":172300},{"$f":"+Details!AJ243","v":0},{"$f":"+Details!AK243","v":0},{"$f":"+Details!AL243","v":0},{"$f":"+Details!AM243","v":0},{"$f":"+Details!AN243","v":0},{"$f":"+Details!AO243","v":0},{"$f":"+Details!AP243","v":0},{"$f":"+Details!AQ243","v":0},{"$f":"+Details!AR243","v":0},{"$f":"+Details!AS243","v":0}]
[]
[null,"Required Minimum Distributions",null,null,{"$f":"+Details!E176","v":1000600},{"$f":"+Details!F176","v":0},{"$f":"+Details!G176","v":0},{"$f":"+Details!H176","v":0},{"$f":"+Details!I176","v":0},{"$f":"+Details!J176","v":0},{"$f":"+Details!K176","v":0},{"$f":"+Details!L176","v":0},{"$f":"+Details!M176","v":0},{"$f":"+Details!N176","v":0},{"$f":"+Details!O176","v":0},{"$f":"+Details!P176","v":0},{"$f":"+Details!Q176","v":15700},{"$f":"+Details!R176","v":34900},{"$f":"+Details!S176","v":36800},{"$f":"+Details!T176","v":38700},{"$f":"+Details!U176","v":40800},{"$f":"+Details!V176","v":43100},{"$f":"+Details!W176","v":45700},{"$f":"+Details!X176","v":48300},{"$f":"+Details!Y176","v":50600},{"$f":"+Details!Z176","v":53100},{"$f":"+Details!AA176","v":55500},{"$f":"+Details!AB176","v":58100},{"$f":"+Details!AC176","v":60800},{"$f":"+Details!AD176","v":63400},{"$f":"+Details!AE176","v":66000},{"$f":"+Details!AF176","v":68500},{"$f":"+Details!AG176","v":71100},{"$f":"+Details!AH176","v":73600},{"$f":"+Details!AI176","v":75900},{"$f":"+Details!AJ176","v":0},{"$f":"+Details!AK176","v":0},{"$f":"+Details!AL176","v":0},{"$f":"+Details!AM176","v":0},{"$f":"+Details!AN176","v":0},{"$f":"+Details!AO176","v":0},{"$f":"+Details!AP176","v":0},{"$f":"+Details!AQ176","v":0},{"$f":"+Details!AR176","v":0},{"$f":"+Details!AS176","v":0}]
[null,"Medicare IRMAA yearly estimate",null,null,{"$f":"+Details!E286","v":0},{"$f":"+Details!F286","v":0},{"$f":"+Details!G286","v":0},{"$f":"+Details!H286","v":0},{"$f":"+Details!I286","v":0},{"$f":"+Details!J286","v":0},{"$f":"+Details!K286","v":0},{"$f":"+Details!L286","v":0},{"$f":"+Details!M286","v":0},{"$f":"+Details!N286","v":0},{"$f":"+Details!O286","v":0},{"$f":"+Details!P286","v":0},{"$f":"+Details!Q286","v":0},{"$f":"+Details!R286","v":0},{"$f":"+Details!S286","v":0},{"$f":"+Details!T286","v":0},{"$f":"+Details!U286","v":0},{"$f":"+Details!V286","v":0},{"$f":"+Details!W286","v":0},{"$f":"+Details!X286","v":0},{"$f":"+Details!Y286","v":0},{"$f":"+Details!Z286","v":0},{"$f":"+Details!AA286","v":0},{"$f":"+Details!AB286","v":0},{"$f":"+Details!AC286","v":0},{"$f":"+Details!AD286","v":0},{"$f":"+Details!AE286","v":0},{"$f":"+Details!AF286","v":0},{"$f":"+Details!AG286","v":0},{"$f":"+Details!AH286","v":0},{"$f":"+Details!AI286","v":0},{"$f":"+Details!AJ286","v":0},{"$f":"+Details!AK286","v":0},{"$f":"+Details!AL286","v":0},{"$f":"+Details!AM286","v":0},{"$f":"+Details!AN286","v":0},{"$f":"+Details!AO286","v":0},{"$f":"+Details!AP286","v":0},{"$f":"+Details!AQ286","v":0},{"$f":"+Details!AR286","v":0},{"$f":"+Details!AS286","v":0}]
[null,"Roth Conversions",null,null,{"$f":"+Details!E180","v":0},{"$f":"+Details!F180","v":0},{"$f":"+Details!G180","v":0},{"$f":"+Details!H180","v":0},{"$f":"+Details!I180","v":0},{"$f":"+Details!J180","v":0},{"$f":"+Details!K180","v":0},{"$f":"+Details!L180","v":0},{"$f":"+Details!M180","v":0},{"$f":"+Details!N180","v":0},{"$f":"+Details!O180","v":0},{"$f":"+Details!P180","v":0},{"$f":"+Details!Q180","v":0},{"$f":"+Details!R180","v":0},{"$f":"+Details!S180","v":0},{"$f":"+Details!T180","v":0},{"$f":"+Details!U180","v":0},{"$f":"+Details!V180","v":0},{"$f":"+Details!W180","v":0},{"$f":"+Details!X180","v":0},{"$f":"+Details!Y180","v":0},{"$f":"+Details!Z180","v":0},{"$f":"+Details!AA180","v":0},{"$f":"+Details!AB180","v":0},{"$f":"+Details!AC180","v":0},{"$f":"+Details!AD180","v":0},{"$f":"+Details!AE180","v":0},{"$f":"+Details!AF180","v":0},{"$f":"+Details!AG180","v":0},{"$f":"+Details!AH180","v":0},{"$f":"+Details!AI180","v":0},{"$f":"+Details!AJ180","v":0},{"$f":"+Details!AK180","v":0},{"$f":"+Details!AL180","v":0},{"$f":"+Details!AM180","v":0},{"$f":"+Details!AN180","v":0},{"$f":"+Details!AO180","v":0},{"$f":"+Details!AP180","v":0},{"$f":"+Details!AQ180","v":0},{"$f":"+Details!AR180","v":0},{"$f":"+Details!AS180","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Portfolio Activity by Account",null,null,null,"activity details"]
[]
[null,null,null,null,null,null,"Inherited",null,"Roth"]
[null,null,null,"Total","Taxable","IRAs","IRAs","Roths","Conversion"]
[null,"Starting balance",null,{"$f":"SUM(E56:I56)","v":1000000},{"$f":"+Details!$F$8","v":200000},{"$f":"+Details!$F$11","v":700000},{"$f":"+Details!$F$14","v":0},{"$f":"+Details!$F$17","v":100000},{"$f":"+Details!$F$18","v":0}]
[null,null,"x"]
[null,"Taxable account - special events","x",null,{"$f":"Details!$E$85","v":400000}]
[null,"IRA contributions","x",null,null,{"$f":"+Details!E$87+Details!E$98","v":58500}]
[null,"IRA withdrawals","x",null,{"$f":"-Details!$E$91-Details!$E$99","v":402600}]
[null,"IRA RMD","x",null,{"$f":"-Details!$E$94-Details!$E$102","v":1000600}]
[null,"IRA withdrawals automatic","x",null,{"$f":"-Details!$E$95-Details!$E$103","v":0}]
[null,"Inherited IRA","x",null,null,null,{"$f":"+Details!$E$107","v":100000}]
[null,"Inherited IRA RMD","x",null,{"$f":"-Details!$E$112","v":118700}]
[null,"Inherited IRA withdrawals","x",null,{"$f":"-Details!$E$115","v":15300}]
[null,"Inherited IRA automatic","x",null,{"$f":"-Details!$E$118","v":0}]
[null,"Roth contributions","x",null,null,null,null,{"$f":"+Details!E$120","v":4600}]
[null,"Roth withdrawals","x",null,{"$f":"-Details!$E$125","v":315300}]
[null,"Roth automatic","x",null,{"$f":"-Details!$E$126","v":0}]
[null,"Roth SPIA purchase","x"]
[null,"Roth conversions","x",null,null,null,null,null,{"$f":"Details!$E$133","v":0}]
[null,"Roth withdrawals","x",null,{"$f":"-Details!$E$134","v":0}]
[null,"Roth withdrawals automatic","x",null,{"$f":"-Details!$E$135","v":0}]
[".","Additions (details above)",null,{"$f":"SUM(E74:I74)","v":2415600},{"$f":"SUM(E58:E73)","v":2252500},{"$f":"SUM(F58:F73)","v":58500},{"$f":"SUM(G58:G73)","v":100000},{"$f":"SUM(H58:H73)","v":4600},{"$f":"SUM(I58:I73)","v":0}]
[null,"Taxable account earnings","x",null,{"$f":"+Details!$E$28+Details!$E$136","v":731100}]
[null,"SS benefits","x",null,{"$f":"+Details!$E$61","v":1468500}]
[null,"Other Income - pensions, wages, etc.","x",null,{"$f":"+Details!$E$70","v":549600}]
[null,"SPIA income","x",null,{"$f":"+Details!$E$62","v":144000}]
[null,"IRA 1","x",null,null,{"$f":"+Details!$E$29","v":783200}]
[null,"SPIA income","x",null,null,{"$f":"+Details!$E$63","v":0}]
[null,"IRA 2","x",null,null,{"$f":"+Details!$E$30","v":732700}]
[null,"Inherited IRA 1","x",null,null,null,{"$f":"+Details!$E$32","v":13700}]
[null,"Inherited IRA 2","x",null,null,null,{"$f":"+Details!$E$33","v":20300}]
[null,"Roth 1","x",null,null,null,null,{"$f":"+Details!$E$35","v":196900}]
[null,"Roth 2","x",null,null,null,null,{"$f":"+Details!$E$36","v":34900}]
[null,"SPIA income","x",null,null,null,null,{"$f":"+Details!$E$64","v":0}]
[null,"Roth conversions","x",null,null,null,null,null,{"$f":"+Details!E38","v":0}]
[null,"Earnings (details above)",null,{"$f":"SUM(E88:I88)","v":4674900},{"$f":"SUM(E75:E87)","v":2893200},{"$f":"SUM(F75:F87)","v":1515900},{"$f":"SUM(G75:G87)","v":34000},{"$f":"SUM(H75:H87)","v":231800},{"$f":"SUM(I75:I87)","v":0}]
[null,"Total expenses","x",null,{"$f":"-Details!$E$146","v":-3461000}]
[null,"IRA Contributions","x",null,{"$f":"+Details!E$74+Details!E$75","v":-58500}]
[null,"IRA withdrawals","x",null,null,{"$f":"+Details!$E$91+Details!$E$99","v":-402600}]
[null,"IRA SPIA purchase","x",null,null,{"$f":"+Details!$E$96","v":0}]
[null,"IRA RMD","x",null,null,{"$f":"+Details!$E$94+Details!$E$102","v":-1000600}]
[null,"IRA withdrawals automatic","x",null,null,{"$f":"+Details!$E$95+Details!$E$103","v":0}]
[null,"Inherited IRA RMD","x",null,null,null,{"$f":"+Details!$E$112","v":-118700}]
[null,"Inherited IRA withdrawals","x",null,null,null,{"$f":"Details!$E$115","v":-15300}]
[null,"Inherited IRA automatic","x",null,null,null,{"$f":"+Details!$E$118","v":0}]
[null,"Roth contributions","x",null,{"$f":"-Details!E$120","v":-4600}]
[null,"Roth withdrawals","x",null,null,null,null,{"$f":"+Details!$E$125","v":-315300}]
[null,"Roth automatic","x",null,null,null,null,{"$f":"+Details!$E$126","v":0}]
[null,"Roth SPIA purchase","x",null,null,null,null,{"$f":"+Details!$E$127","v":0}]
[null,"Roth conversions","x",null,null,{"$f":"-Details!E133","v":0}]
[null,"Roth withdrawals","x",null,null,null,null,null,{"$f":"+Details!E134","v":0}]
[null,"Roth withdrawals automatic","x",null,null,null,null,null,{"$f":"+Details!E135","v":0}]
[null,"Qualified Charitable Distribution ","x",null,{"$f":"Details!E137","v":-100000}]
[null,"Expenses and withdrawals (details above)",null,{"$f":"SUM(E106:I106)","v":-5476600},{"$f":"SUM(E89:E105)","v":-3624100},{"$f":"SUM(F89:F105)","v":-1403200},{"$f":"SUM(G89:G105)","v":-134000},{"$f":"SUM(H89:H105)","v":-315300},{"$f":"SUM(I89:I105)","v":0}]
[null,"Ending balance",null,{"$f":"+D56+D74+D88+D106","v":2613900},1721600,871200,0,21100,0]
[null,null,{"$f":"IF($D107<>Details!$E$19,\"Error\",\".\")","v":"."},{"$f":"IF(D107<>Details!$E$19,D107-Details!$E$19,\".\")","v":"."},{"$f":"IF(E107<>Details!$E$8,E107-Details!$E$8,\".\")","v":"."}]
[]
[]
[null,"Social Security Benefits Analysis",null,null,null,"benefit comparison"]
[null,{"$f":"IF(SS_Comparison=\"n\",\"using default benefits\",\"using alternative benefits\")","v":"using default benefits"}]
[null,null,null,null,null,"Starting","Benefits"]
[null,{"$f":"\"Summary - \" & IF(SS_Comparison=\"n\",\"default benefits\",\"alternative benefits\")","v":"Summary - default benefits"},null,"DCF","Total","Age","At Age 70"]
[null,"You",null,{"$f":"ROUND(NPV(Discount_Rate,Results!F120:AS120)/Round_To,0)*Round_To","v":587100},{"$f":"+E120","v":1031800},{"$f":"IF(SS_Comparison=\"n\",Your_SS_Start,Your_SS_Start_Alt)","v":70},{"$f":"IF(Your_Age>70,0,INDEX($F$120:$AS$120,MATCH(70,$F$1:$AS$1,1)))","v":46400}]
[null,"Spouse",null,{"$f":"ROUND(NPV(Discount_Rate,Results!F121:AS121)/Round_To,0)*Round_To","v":284400},{"$f":"+E121","v":436700},{"$f":"IF(SS_Comparison=\"n\",Spouse_SS_Start,Spouse_SS_Start_Alt)","v":66},{"$f":"IF(OR(Spouse_Age=\"\",Spouse_Age>70),0,INDEX($F$121:$AS$121,MATCH(70,$F$2:$AS$2,1)))","v":24000}]
[null,"Total",null,{"$f":"+D115+D116","v":871500},{"$f":"+E115+E116","v":1468500}]
[]
[null,{"$f":"\"Yearly - \" & IF(SS_Comparison=\"n\",\"default benefits\",\"alternative benefits\")","v":"Yearly - default benefits"},null,null,"Total"]
[null,"You",null,null,{"$f":"SUM(F120:AS120)","v":1031800},{"$f":"+Details!F$49","v":0},{"$f":"+Details!G49","v":0},{"$f":"+Details!H49","v":0},{"$f":"+Details!I49","v":0},{"$f":"+Details!J49","v":0},{"$f":"+Details!K49","v":0},{"$f":"+Details!L49","v":0},{"$f":"+Details!M49","v":0},{"$f":"+Details!N49","v":46400},{"$f":"+Details!O49","v":47300},{"$f":"+Details!P49","v":48200},{"$f":"+Details!Q49","v":49200},{"$f":"+Details!R49","v":50200},{"$f":"+Details!S49","v":51200},{"$f":"+Details!T49","v":39700},{"$f":"+Details!U49","v":40500},{"$f":"+Details!V49","v":41300},{"$f":"+Details!W49","v":42100},{"$f":"+Details!X49","v":42900},{"$f":"+Details!Y49","v":43800},{"$f":"+Details!Z49","v":44700},{"$f":"+Details!AA49","v":45600},{"$f":"+Details!AB49","v":46500},{"$f":"+Details!AC49","v":47400},{"$f":"+Details!AD49","v":48300},{"$f":"+Details!AE49","v":49300},{"$f":"+Details!AF49","v":50300},{"$f":"+Details!AG49","v":51300},{"$f":"+Details!AH49","v":52300},{"$f":"+Details!AI49","v":53300},{"$f":"+Details!AJ49","v":0},{"$f":"+Details!AK49","v":0},{"$f":"+Details!AL49","v":0},{"$f":"+Details!AM49","v":0},{"$f":"+Details!AN49","v":0},{"$f":"+Details!AO49","v":0},{"$f":"+Details!AP49","v":0},{"$f":"+Details!AQ49","v":0},{"$f":"+Details!AR49","v":0},{"$f":"+Details!AS49","v":0}]
[null,"Spouse",null,null,{"$f":"SUM(F121:AS121)","v":436700},{"$f":"+Details!F60","v":0},{"$f":"+Details!G60","v":0},{"$f":"+Details!H60","v":0},{"$f":"+Details!I60","v":0},{"$f":"+Details!J60","v":0},{"$f":"+Details!K60","v":22100},{"$f":"+Details!L60","v":22500},{"$f":"+Details!M60","v":23000},{"$f":"+Details!N60","v":23500},{"$f":"+Details!O60","v":24000},{"$f":"+Details!P60","v":24500},{"$f":"+Details!Q60","v":25000},{"$f":"+Details!R60","v":25500},{"$f":"+Details!S60","v":26000},{"$f":"+Details!T60","v":20200},{"$f":"+Details!U60","v":20600},{"$f":"+Details!V60","v":21000},{"$f":"+Details!W60","v":21400},{"$f":"+Details!X60","v":21800},{"$f":"+Details!Y60","v":22200},{"$f":"+Details!Z60","v":22600},{"$f":"+Details!AA60","v":23100},{"$f":"+Details!AB60","v":23600},{"$f":"+Details!AC60","v":24100},{"$f":"+Details!AD60","v":0},{"$f":"+Details!AE60","v":0},{"$f":"+Details!AF60","v":0},{"$f":"+Details!AG60","v":0},{"$f":"+Details!AH60","v":0},{"$f":"+Details!AI60","v":0},{"$f":"+Details!AJ60","v":0},{"$f":"+Details!AK60","v":0},{"$f":"+Details!AL60","v":0},{"$f":"+Details!AM60","v":0},{"$f":"+Details!AN60","v":0},{"$f":"+Details!AO60","v":0},{"$f":"+Details!AP60","v":0},{"$f":"+Details!AQ60","v":0},{"$f":"+Details!AR60","v":0},{"$f":"+Details!AS60","v":0}]
[null,"Total",null,null,{"$f":"SUM(F122:AS122)","v":1468500},{"$f":"+F120+F121","v":0},{"$f":"+G120+G121","v":0},{"$f":"+H120+H121","v":0},0,0,22100,22500,23000,69900,71300,72700,74200,75700,77200,59900,61100,62300,63500,64700,66000,67300,68700,70100,71500,48300,49300,50300,51300,52300,53300,0,0,0,0,0,0,0,0,0,0]
[null,"Benefits as percent of living & tax expenses",null,"average",{"$f":"E122/Details!E146","v":0.42429933545218146},{"$f":"IF(Details!F146>0,+F122/Details!F146,0)","v":0},{"$f":"IF(Details!G146>0,+G122/Details!G146,0)","v":0},{"$f":"IF(Details!H146>0,+H122/Details!H146,0)","v":0},{"$f":"IF(Details!I146>0,+I122/Details!I146,0)","v":0},{"$f":"IF(Details!J146>0,+J122/Details!J146,0)","v":0},{"$f":"IF(Details!K146>0,+K122/Details!K146,0)","v":0.26092089728453366},{"$f":"IF(Details!L146>0,+L122/Details!L146,0)","v":0.26102088167053367},{"$f":"IF(Details!M146>0,+M122/Details!M146,0)","v":0.25900900900900903},{"$f":"IF(Details!N146>0,+N122/Details!N146,0)","v":0.81658878504672894},{"$f":"IF(Details!O146>0,+O122/Details!O146,0)","v":0.84679334916864613},{"$f":"IF(Details!P146>0,+P122/Details!P146,0)","v":0.84731934731934733},{"$f":"IF(Details!Q146>0,+Q122/Details!Q146,0)","v":0.81898454746136862},{"$f":"IF(Details!R146>0,+R122/Details!R146,0)","v":0.79684210526315791},{"$f":"IF(Details!S146>0,+S122/Details!S146,0)","v":0.80332986472424561},{"$f":"IF(Details!T146>0,+T122/Details!T146,0)","v":0.62008281573498969},{"$f":"IF(Details!U146>0,+U122/Details!U146,0)","v":0.61038961038961037},{"$f":"IF(Details!V146>0,+V122/Details!V146,0)","v":0.59903846153846152},{"$f":"IF(Details!W146>0,+W122/Details!W146,0)","v":0.58096980786825247},{"$f":"IF(Details!X146>0,+X122/Details!X146,0)","v":0.49052312357846856},{"$f":"IF(Details!Y146>0,+Y122/Details!Y146,0)","v":0.49034175334323921},{"$f":"IF(Details!Z146>0,+Z122/Details!Z146,0)","v":0.48838896952104499},{"$f":"IF(Details!AA146>0,+AA122/Details!AA146,0)","v":0.48792613636363635},{"$f":"IF(Details!AB146>0,+AB122/Details!AB146,0)","v":0.47784594410361281},{"$f":"IF(Details!AC146>0,+AC122/Details!AC146,0)","v":0.47603195739014648},{"$f":"IF(Details!AD146>0,+AD122/Details!AD146,0)","v":0.30783938814531547},{"$f":"IF(Details!AE146>0,+AE122/Details!AE146,0)","v":0.30678282514001243},{"$f":"IF(Details!AF146>0,+AF122/Details!AF146,0)","v":0.30596107055961069},{"$f":"IF(Details!AG146>0,+AG122/Details!AG146,0)","v":0.30517549077929806},{"$f":"IF(Details!AH146>0,+AH122/Details!AH146,0)","v":0.30513418903150524},{"$f":"IF(Details!AI146>0,+AI122/Details!AI146,0)","v":0.30579460699942629},{"$f":"IF(Details!AJ146>0,+AJ122/Details!AJ146,0)","v":0},{"$f":"IF(Details!AK146>0,+AK122/Details!AK146,0)","v":0},{"$f":"IF(Details!AL146>0,+AL122/Details!AL146,0)","v":0},{"$f":"IF(Details!AM146>0,+AM122/Details!AM146,0)","v":0},{"$f":"IF(Details!AN146>0,+AN122/Details!AN146,0)","v":0},{"$f":"IF(Details!AO146>0,+AO122/Details!AO146,0)","v":0},{"$f":"IF(Details!AP146>0,+AP122/Details!AP146,0)","v":0},{"$f":"IF(Details!AQ146>0,+AQ122/Details!AQ146,0)","v":0},{"$f":"IF(Details!AR146>0,+AR122/Details!AR146,0)","v":0},{"$f":"IF(Details!AS146>0,+AS122/Details!AS146,0)","v":0}]
[null,"Yearly cumulative benefits",null,null,null,{"$f":"+F122","v":0},{"$f":"IF(G122>0,+F124+G122,0)","v":0},0,0,0,22100,44600,67600,137500,208800,281500,355700,431400,508600,568500,629600,691900,755400,820100,886100,953400,1022100,1092200,1163700,1212000,1261300,1311600,1362900,1415200,1468500,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS122>0,+AR124+AS122,0)","v":0}]
[]
[".","Taxable benefits by year",null,{"$f":"ROUND(NPV(Discount_Rate,Results!F126:AS126)/Round_To,0)*Round_To","v":591400},{"$f":"SUM(F126:AS126)","v":1036400},{"$f":"+Details!F165","v":0},{"$f":"+Details!G165","v":0},{"$f":"+Details!H165","v":0},{"$f":"+Details!I165","v":0},{"$f":"+Details!J165","v":0},{"$f":"+Details!K165","v":18800},{"$f":"+Details!L165","v":19100},{"$f":"+Details!M165","v":19600},{"$f":"+Details!N165","v":31900},{"$f":"+Details!O165","v":20800},{"$f":"+Details!P165","v":20500},{"$f":"+Details!Q165","v":34300},{"$f":"+Details!R165","v":44300},{"$f":"+Details!S165","v":42800},{"$f":"+Details!T165","v":34200},{"$f":"+Details!U165","v":40900},{"$f":"+Details!V165","v":48900},{"$f":"+Details!W165","v":54000},{"$f":"+Details!X165","v":55000},{"$f":"+Details!Y165","v":56100},{"$f":"+Details!Z165","v":57200},{"$f":"+Details!AA165","v":58400},{"$f":"+Details!AB165","v":59600},{"$f":"+Details!AC165","v":60800},{"$f":"+Details!AD165","v":41100},{"$f":"+Details!AE165","v":41900},{"$f":"+Details!AF165","v":42800},{"$f":"+Details!AG165","v":43600},{"$f":"+Details!AH165","v":44500},{"$f":"+Details!AI165","v":45300},{"$f":"+Details!AJ165","v":0},{"$f":"+Details!AK165","v":0},{"$f":"+Details!AL165","v":0},{"$f":"+Details!AM165","v":0},{"$f":"+Details!AN165","v":0},{"$f":"+Details!AO165","v":0},{"$f":"+Details!AP165","v":0},{"$f":"+Details!AQ165","v":0},{"$f":"+Details!AR165","v":0},{"$f":"+Details!AS165","v":0}]
[null,{"$f":"IF(OR(SS_re_pc=0,SS_re_yr=0),\".\",\"Reduction of SS \" & (SS_re_pc*100) & \"% in \" & SS_re_yr & \" entered on Setup\")","v":"Reduction of SS 24% in 2038 entered on Setup"}]
["s","Comparison to default benefits",null,null,null,"Starting","Benefits",null,"Breakeven Calculations  ",null,null,null,"Model"]
["s","Summary - default",null,"DCF","Total","Age","At Age 70","Benefits","Portfolio",null,null,null,"Settings"]
["s","You",null,{"$f":"ROUND(NPV(Discount_Rate,Results!F140:AS140)/Round_To,0)*Round_To","v":587100},{"$f":"+E140","v":1031800},{"$f":"Your_SS_Start","v":70},{"$f":"IF(Your_Age>70,0,INDEX($F$140:$AS$140,MATCH(70,$F$1:$AS1,1)))","v":46400},{"$f":"IF(SS_Comparison=\"n\",\"-\",IF(+E157<1,\"Same\",E157))","v":"-"},{"$f":"IF(SS_Comparison=\"n\",\"-\",IF(+E158<1,\"Same\",E158))","v":"-"},null,null,null,{"$f":"IF(Include_Roth=\"y\",\"Roth conversions included\",\"--\")","v":"--"}]
["s","Spouse",null,{"$f":"ROUND(NPV(Discount_Rate,Results!F141:AS141)/Round_To,0)*Round_To","v":284400},{"$f":"+E141","v":436700},{"$f":"Spouse_SS_Start","v":66},{"$f":"IF(OR(Spouse_Age=\"\",Spouse_Age>70),0,INDEX($F$141:$AS141,MATCH(70,$F$2:$AS2,1)))","v":24000},null,null,null,null,null,{"$f":"IF(OR(tIRA_Withdr_Base1<>0,tIRA_Withdr_Base2<>0,tIRA_Withdr_Base3<>0),\"Base case is using IRA withdrawal adjustment\",\"--\")","v":"--"}]
["s","Total",null,{"$f":"+D130+D131","v":871500},{"$f":"+E130+E131","v":1468500},null,null,null,null,null,null,null,{"$f":"IF(SS_Comparison=\"y\",\"Using alternative SS benefits\",\"--\")","v":"--"}]
["s",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Tax_Rates_Alt=\"y\",\"Federal tax rate change being used\",\"--\")","v":"--"}]
["s",{"$f":"IF(SS_Comparison=\"n\",\"Default benefits\",\"Alternative benefits\") & \" - more/(less) than default\"","v":"Default benefits - more/(less) than default"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Exclude_Taxes=\"n\",\"--\",\"Income taxes set to zero\")","v":"--"}]
["s","You",null,{"$f":"D115-D130","v":0},0,0,0]
["s","Spouse",null,0,0,0,0]
["s","Total",null,{"$f":"+D135+D136","v":0},{"$f":"+E135+E136","v":0}]
["s"]
["s","Yearly default benefits"]
["s","You",null,null,{"$f":"SUM(F140:AS140)","v":1031800},{"$f":"+Base!F49","v":0},{"$f":"+Base!G49","v":0},{"$f":"+Base!H49","v":0},{"$f":"+Base!I49","v":0},{"$f":"+Base!J49","v":0},{"$f":"+Base!K49","v":0},{"$f":"+Base!L49","v":0},{"$f":"+Base!M49","v":0},{"$f":"+Base!N49","v":46400},{"$f":"+Base!O49","v":47300},{"$f":"+Base!P49","v":48200},{"$f":"+Base!Q49","v":49200},{"$f":"+Base!R49","v":50200},{"$f":"+Base!S49","v":51200},{"$f":"+Base!T49","v":39700},{"$f":"+Base!U49","v":40500},{"$f":"+Base!V49","v":41300},{"$f":"+Base!W49","v":42100},{"$f":"+Base!X49","v":42900},{"$f":"+Base!Y49","v":43800},{"$f":"+Base!Z49","v":44700},{"$f":"+Base!AA49","v":45600},{"$f":"+Base!AB49","v":46500},{"$f":"+Base!AC49","v":47400},{"$f":"+Base!AD49","v":48300},{"$f":"+Base!AE49","v":49300},{"$f":"+Base!AF49","v":50300},{"$f":"+Base!AG49","v":51300},{"$f":"+Base!AH49","v":52300},{"$f":"+Base!AI49","v":53300},{"$f":"+Base!AJ49","v":0},{"$f":"+Base!AK49","v":0},{"$f":"+Base!AL49","v":0},{"$f":"+Base!AM49","v":0},{"$f":"+Base!AN49","v":0},{"$f":"+Base!AO49","v":0},{"$f":"+Base!AP49","v":0},{"$f":"+Base!AQ49","v":0},{"$f":"+Base!AR49","v":0},{"$f":"+Base!AS49","v":0}]
["s","Spouse",null,null,{"$f":"SUM(F141:AS141)","v":436700},{"$f":"+Base!F60","v":0},{"$f":"+Base!G60","v":0},{"$f":"+Base!H60","v":0},{"$f":"+Base!I60","v":0},{"$f":"+Base!J60","v":0},{"$f":"+Base!K60","v":22100},{"$f":"+Base!L60","v":22500},{"$f":"+Base!M60","v":23000},{"$f":"+Base!N60","v":23500},{"$f":"+Base!O60","v":24000},{"$f":"+Base!P60","v":24500},{"$f":"+Base!Q60","v":25000},{"$f":"+Base!R60","v":25500},{"$f":"+Base!S60","v":26000},{"$f":"+Base!T60","v":20200},{"$f":"+Base!U60","v":20600},{"$f":"+Base!V60","v":21000},{"$f":"+Base!W60","v":21400},{"$f":"+Base!X60","v":21800},{"$f":"+Base!Y60","v":22200},{"$f":"+Base!Z60","v":22600},{"$f":"+Base!AA60","v":23100},{"$f":"+Base!AB60","v":23600},{"$f":"+Base!AC60","v":24100},{"$f":"+Base!AD60","v":0},{"$f":"+Base!AE60","v":0},{"$f":"+Base!AF60","v":0},{"$f":"+Base!AG60","v":0},{"$f":"+Base!AH60","v":0},{"$f":"+Base!AI60","v":0},{"$f":"+Base!AJ60","v":0},{"$f":"+Base!AK60","v":0},{"$f":"+Base!AL60","v":0},{"$f":"+Base!AM60","v":0},{"$f":"+Base!AN60","v":0},{"$f":"+Base!AO60","v":0},{"$f":"+Base!AP60","v":0},{"$f":"+Base!AQ60","v":0},{"$f":"+Base!AR60","v":0},{"$f":"+Base!AS60","v":0}]
["s","Total",null,null,{"$f":"SUM(F142:AS142)","v":1468500},{"$f":"+Base!F61","v":0},{"$f":"+Base!G61","v":0},{"$f":"+Base!H61","v":0},{"$f":"+Base!I61","v":0},{"$f":"+Base!J61","v":0},{"$f":"+Base!K61","v":22100},{"$f":"+Base!L61","v":22500},{"$f":"+Base!M61","v":23000},{"$f":"+Base!N61","v":69900},{"$f":"+Base!O61","v":71300},{"$f":"+Base!P61","v":72700},{"$f":"+Base!Q61","v":74200},{"$f":"+Base!R61","v":75700},{"$f":"+Base!S61","v":77200},{"$f":"+Base!T61","v":59900},{"$f":"+Base!U61","v":61100},{"$f":"+Base!V61","v":62300},{"$f":"+Base!W61","v":63500},{"$f":"+Base!X61","v":64700},{"$f":"+Base!Y61","v":66000},{"$f":"+Base!Z61","v":67300},{"$f":"+Base!AA61","v":68700},{"$f":"+Base!AB61","v":70100},{"$f":"+Base!AC61","v":71500},{"$f":"+Base!AD61","v":48300},{"$f":"+Base!AE61","v":49300},{"$f":"+Base!AF61","v":50300},{"$f":"+Base!AG61","v":51300},{"$f":"+Base!AH61","v":52300},{"$f":"+Base!AI61","v":53300},{"$f":"+Base!AJ61","v":0},{"$f":"+Base!AK61","v":0},{"$f":"+Base!AL61","v":0},{"$f":"+Base!AM61","v":0},{"$f":"+Base!AN61","v":0},{"$f":"+Base!AO61","v":0},{"$f":"+Base!AP61","v":0},{"$f":"+Base!AQ61","v":0},{"$f":"+Base!AR61","v":0},{"$f":"+Base!AS61","v":0}]
["s","Percent of annual living & tax expenses",null,"average",{"$f":"E142/Base!E146","v":0.42429933545218146},{"$f":"IF(Base!F146>0,+F142/Base!F146,0)","v":0},{"$f":"IF(Base!G146>0,+G142/Base!G146,0)","v":0},{"$f":"IF(Base!H146>0,+H142/Base!H146,0)","v":0},{"$f":"IF(Base!I146>0,+I142/Base!I146,0)","v":0},{"$f":"IF(Base!J146>0,+J142/Base!J146,0)","v":0},{"$f":"IF(Base!K146>0,+K142/Base!K146,0)","v":0.26092089728453366},{"$f":"IF(Base!L146>0,+L142/Base!L146,0)","v":0.26102088167053367},{"$f":"IF(Base!M146>0,+M142/Base!M146,0)","v":0.25900900900900903},{"$f":"IF(Base!N146>0,+N142/Base!N146,0)","v":0.81658878504672894},{"$f":"IF(Base!O146>0,+O142/Base!O146,0)","v":0.84679334916864613},{"$f":"IF(Base!P146>0,+P142/Base!P146,0)","v":0.84731934731934733},{"$f":"IF(Base!Q146>0,+Q142/Base!Q146,0)","v":0.81898454746136862},{"$f":"IF(Base!R146>0,+R142/Base!R146,0)","v":0.79684210526315791},{"$f":"IF(Base!S146>0,+S142/Base!S146,0)","v":0.80332986472424561},{"$f":"IF(Base!T146>0,+T142/Base!T146,0)","v":0.62008281573498969},{"$f":"IF(Base!U146>0,+U142/Base!U146,0)","v":0.61038961038961037},{"$f":"IF(Base!V146>0,+V142/Base!V146,0)","v":0.59903846153846152},{"$f":"IF(Base!W146>0,+W142/Base!W146,0)","v":0.58096980786825247},{"$f":"IF(Base!X146>0,+X142/Base!X146,0)","v":0.49052312357846856},{"$f":"IF(Base!Y146>0,+Y142/Base!Y146,0)","v":0.49034175334323921},{"$f":"IF(Base!Z146>0,+Z142/Base!Z146,0)","v":0.48838896952104499},{"$f":"IF(Base!AA146>0,+AA142/Base!AA146,0)","v":0.48792613636363635},{"$f":"IF(Base!AB146>0,+AB142/Base!AB146,0)","v":0.47784594410361281},{"$f":"IF(Base!AC146>0,+AC142/Base!AC146,0)","v":0.47603195739014648},{"$f":"IF(Base!AD146>0,+AD142/Base!AD146,0)","v":0.30783938814531547},{"$f":"IF(Base!AE146>0,+AE142/Base!AE146,0)","v":0.30678282514001243},{"$f":"IF(Base!AF146>0,+AF142/Base!AF146,0)","v":0.30596107055961069},{"$f":"IF(Base!AG146>0,+AG142/Base!AG146,0)","v":0.30517549077929806},{"$f":"IF(Base!AH146>0,+AH142/Base!AH146,0)","v":0.30513418903150524},{"$f":"IF(Base!AI146>0,+AI142/Base!AI146,0)","v":0.30579460699942629},{"$f":"IF(Base!AJ146>0,+AJ142/Base!AJ146,0)","v":0},{"$f":"IF(Base!AK146>0,+AK142/Base!AK146,0)","v":0},{"$f":"IF(Base!AL146>0,+AL142/Base!AL146,0)","v":0},{"$f":"IF(Base!AM146>0,+AM142/Base!AM146,0)","v":0},{"$f":"IF(Base!AN146>0,+AN142/Base!AN146,0)","v":0},{"$f":"IF(Base!AO146>0,+AO142/Base!AO146,0)","v":0},{"$f":"IF(Base!AP146>0,+AP142/Base!AP146,0)","v":0},{"$f":"IF(Base!AQ146>0,+AQ142/Base!AQ146,0)","v":0},{"$f":"IF(Base!AR146>0,+AR142/Base!AR146,0)","v":0},{"$f":"IF(Base!AS146>0,+AS142/Base!AS146,0)","v":0}]
["s","Cumulative",null,null,null,{"$f":"+F142","v":0},{"$f":"IF(G142>0,+F144+G142,0)","v":0},{"$f":"IF(H142>0,+G144+H142,0)","v":0},0,0,22100,44600,67600,137500,208800,281500,355700,431400,508600,568500,629600,691900,755400,820100,886100,953400,1022100,1092200,1163700,1212000,1261300,1311600,1362900,1415200,1468500,0,0,0,0,0,0,0,0,0,0]
["s"]
["s",{"$f":"IF(SS_Comparison=\"n\",\"Yearly default benefits\",\"Yearly alternative benefits\") & \" - more/(less) than default\"","v":"Yearly default benefits - more/(less) than default"}]
["s","You",null,null,{"$f":"SUM(F147:AS147)","v":0},{"$f":"+F120-F140","v":0},{"$f":"+G120-G140","v":0},{"$f":"+H120-H140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["s","Spouse",null,null,{"$f":"SUM(F148:AS148)","v":0},{"$f":"+F121-F141","v":0},{"$f":"+G121-G141","v":0},{"$f":"+H121-H141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["s","Total",null,null,{"$f":"SUM(F149:AS149)","v":0},{"$f":"+F147+F148","v":0},{"$f":"+G147+G148","v":0},{"$f":"+H147+H148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["s",null,null,null,{"$f":"IF(E142>0,+E149/E142,0)","v":0}]
["s",{"$f":"IF(SS_Comparison=\"n\",\"Cumulative default benefits\",\"Cumulative alternative benefits\") & \" - more/(less) than default\"","v":"Cumulative default benefits - more/(less) than default"},null,null,null,{"$f":"+F124-F144","v":0},{"$f":"+G124-G144","v":0},{"$f":"+H124-H144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AM124-AM144","v":0},0,0,0,0,0,0]
["s"]
["s","Taxable default benefits by year",null,{"$f":"ROUND(NPV(Discount_Rate,Results!F153:AS153)/Round_To,0)*Round_To","v":591400},{"$f":"SUM(F153:AS153)","v":1036400},{"$f":"+Base!F165","v":0},{"$f":"+Base!G165","v":0},{"$f":"+Base!H165","v":0},{"$f":"+Base!I165","v":0},{"$f":"+Base!J165","v":0},{"$f":"+Base!K165","v":18800},{"$f":"+Base!L165","v":19100},{"$f":"+Base!M165","v":19600},{"$f":"+Base!N165","v":31900},{"$f":"+Base!O165","v":20800},{"$f":"+Base!P165","v":20500},{"$f":"+Base!Q165","v":34300},{"$f":"+Base!R165","v":44300},{"$f":"+Base!S165","v":42800},{"$f":"+Base!T165","v":34200},{"$f":"+Base!U165","v":40900},{"$f":"+Base!V165","v":48900},{"$f":"+Base!W165","v":54000},{"$f":"+Base!X165","v":55000},{"$f":"+Base!Y165","v":56100},{"$f":"+Base!Z165","v":57200},{"$f":"+Base!AA165","v":58400},{"$f":"+Base!AB165","v":59600},{"$f":"+Base!AC165","v":60800},{"$f":"+Base!AD165","v":41100},{"$f":"+Base!AE165","v":41900},{"$f":"+Base!AF165","v":42800},{"$f":"+Base!AG165","v":43600},{"$f":"+Base!AH165","v":44500},{"$f":"+Base!AI165","v":45300},{"$f":"+Base!AJ165","v":0},{"$f":"+Base!AK165","v":0},{"$f":"+Base!AL165","v":0},{"$f":"+Base!AM165","v":0},{"$f":"+Base!AN165","v":0},{"$f":"+Base!AO165","v":0},{"$f":"+Base!AP165","v":0},{"$f":"+Base!AQ165","v":0},{"$f":"+Base!AR165","v":0},{"$f":"+Base!AS165","v":0}]
["s",{"$f":"IF(SS_Comparison=\"n\",\"Taxable default benefits\",\"Taxable alternative benefits\") & \" - more/(less) than default\"","v":"Taxable default benefits - more/(less) than default"},null,{"$f":"D126-D153","v":0},{"$f":"E126-E153","v":0},{"$f":"F126-F153","v":0},{"$f":"+G126-G153","v":0},{"$f":"+H126-H153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["s"]
["s","Alternative Starting Ages Breakeven Calculation"]
["s","Your age when  cumulative benefits are equal",null,null,{"$f":"SUM(F157:AS157)","v":0},null,{"$f":"IF(OR(F151=0,G151=0),\"-\",IF(SIGN(G151)<>SIGN(F151),G1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["s","Age for year end portfolio balances",null,null,{"$f":"SUM(F158:AS158)","v":0},null,{"$f":"IF(OR(F384=0,G384=0),\"-\",IF(SIGN(G384)<>SIGN(F384),G1,\"-\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"SS comparison hidden above"]
[]
[null,"Roth Conversion Analysis",null,null,null,"Roth conversion"]
["r",{"$f":"IF(Include_Roth=\"y\",\" conversions included in portfolio\",\" conversions not included\")","v":" conversions not included"},null,null,null,null,null,null,null,null,"Settings"]
["r",null,null,null,null,null,null,null,null,null,{"$f":"IF(Include_Roth=\"y\",\"Roth conversions included\",\"--\")","v":"--"}]
["r","Conversion Summary",null,"Totals",null,null,null,null,null,null,{"$f":"IF(OR(tIRA_Withdr_Base1<>0,tIRA_Withdr_Base2<>0,tIRA_Withdr_Base3<>0),\"Base case is using IRA withdrawal adjustment\",\"--\")","v":"--"}]
["r","Amount converted",null,{"$f":"Roth_Total","v":0},null,null,null,null,null,null,{"$f":"IF(SS_Comparison=\"y\",\"Using alternative SS benefits\",\"--\")","v":"--"}]
["r","Earnings",null,{"$f":"+Details!E38","v":0},null,null,null,null,null,null,{"$f":"IF(Tax_Rates_Alt=\"y\",\"Federal tax rate change being used\",\"--\")","v":"--"}]
["r","Withdrawals",null,{"$f":"Details!E134","v":0},null,null,null,null,null,null,{"$f":"IF(Exclude_Taxes=\"n\",\"--\",\"Income taxes set to zero\")","v":"--"}]
["r","Roth conversion ending balance",null,{"$f":"+Details!E18","v":0}]
["r",null,null,null,null,null,null,null,null,null,null,null,null,"Copy and store current results here"]
["r"]
["r",null,null,null,null,null,null,null,null,null,null,null,null,"Example: Roth conv plus 5% tax rate increase in 2020"]
["r",null,null,"Roth","No Roth","Conv better",null,null,null,null,null,null,null,null,"Excluding","Conv better"]
["r","Portfolio summary",null,"Conversion","Conversion","or (worse)","Percent","Conclusion",null,null,null,null,null,"Results","Roth Convr","or (worse)","Percent","Conclusion"]
["r",{"$f":"\"Portfolio balance at age \" & Your_Age_End  & \" - \" &  Final_Year","v":"Portfolio balance at age 91 - 2053"},null,{"$f":"+E19","v":2613900},{"$f":"+Results!E213","v":2613900},{"$f":"+D174-E174","v":0},{"$f":"IF(E174=0,0,(F174/E174))","v":0},{"$f":"IF(D174=E174,\"-\",IF(D174>E174,\"convert\",\"don't convert\"))","v":"-"},null,null,null,null,null,2513800,2513800,0,0," "]
["r","Years portfolio is larger than other",null,{"$f":"COUNTIF($F$384:$AS$384,\">0\")","v":0},{"$f":"COUNTIF($F$384:$AS$384,\"<0\")","v":0},{"$f":"+D175-E175","v":0},{"$f":"IF(E175=0,0,(+D175-E175)/E175)","v":0},null,null,null,null,null,null,0,0,0,0]
["r"]
["r","Key portfolio elements"]
["r","Earnings from growth, dividends, interest",null,{"$f":"+E11","v":2512800},{"$f":"+Results!E205","v":2512800},{"$f":"+D178-E178","v":0},{"$f":"IF(E178=0,0,(F178/E178))","v":0},{"$f":"IF(D178=E178,\"-\",IF(D178>E178,\"convert\",\"don't convert\"))","v":"-"},null,null,null,null,null,2442500,2442500,0,0," "]
["r","Federal and state taxes",null,{"$f":"-E17","v":331700},{"$f":"-Results!E211","v":331700},{"$f":"+E179-D179","v":0},{"$f":"IF(E179=0,0,(F179/E179))","v":0},{"$f":"IF(D179=E179,\"-\",IF(D179<E179,\"convert\",\"don't convert\"))","v":"-"},".",null,null,null,null,380300,380300,0,0," "]
["r"]
["r","Impact on RMD of Roth conversions"]
["r","IRA 1 Required Minimum Distribution",null,{"$f":"E$391","v":480700},{"$f":"E$394","v":480700},{"$f":"+E182-D182","v":0},{"$f":"IF(E182=0,0,(F182/E182))","v":0},{"$f":"IF(D182=E182,\"-\",IF(D182<E182,\"convert\",\"don't convert\"))","v":"-"},".",null,null,null,null,492800,492800,0,0," "]
["r","Federal income tax on RMD",null,{"$f":"-Details!E548","v":59236.244644040751},{"$f":"-Base!E548","v":59236.244644040751},{"$f":"+E183-D183","v":0},{"$f":"IF(E183=0,0,(F183/E183))","v":0},{"$f":"IF(D183=E183,\"-\",IF(D183<E183,\"convert\",\"don't convert\"))","v":"-"},".",null,null,null,null,46724.901354236987,46724.901354236987,0,0," "]
["r"]
["r","Roth conversion elements",null,"DCF","Totals"]
["r","Conversions",null,{"$f":"ROUND(NPV(Discount_Rate,Results!F186:AS186)/Round_To,0)*Round_To","v":0},{"$f":"SUM(F186:AS186)","v":0},{"$f":"Details!F133","v":0},{"$f":"Details!G133","v":0},{"$f":"Details!H133","v":0},{"$f":"Details!I133","v":0},{"$f":"Details!J133","v":0},{"$f":"Details!K133","v":0},{"$f":"Details!L133","v":0},{"$f":"Details!M133","v":0},{"$f":"Details!N133","v":0},{"$f":"Details!O133","v":0},{"$f":"Details!P133","v":0},{"$f":"Details!Q133","v":0},{"$f":"Details!R133","v":0},{"$f":"Details!S133","v":0},{"$f":"Details!T133","v":0},{"$f":"Details!U133","v":0},{"$f":"Details!V133","v":0},{"$f":"Details!W133","v":0},{"$f":"Details!X133","v":0},{"$f":"Details!Y133","v":0},{"$f":"Details!Z133","v":0},{"$f":"Details!AA133","v":0},{"$f":"Details!AB133","v":0},{"$f":"Details!AC133","v":0},{"$f":"Details!AD133","v":0},{"$f":"Details!AE133","v":0},{"$f":"Details!AF133","v":0},{"$f":"Details!AG133","v":0},{"$f":"Details!AH133","v":0},{"$f":"Details!AI133","v":0},{"$f":"Details!AJ133","v":0},{"$f":"Details!AK133","v":0},{"$f":"Details!AL133","v":0},{"$f":"Details!AM133","v":0},{"$f":"Details!AN133","v":0},{"$f":"Details!AO133","v":0},{"$f":"Details!AP133","v":0},{"$f":"Details!AQ133","v":0},{"$f":"Details!AR133","v":0},{"$f":"Details!AS133","v":0}]
["r","Earnings",null,{"$f":"ROUND(NPV(Discount_Rate,Results!F187:AS187)/Round_To,0)*Round_To","v":0},{"$f":"SUM(F187:AS187)","v":0},{"$f":"+Details!F38","v":0},{"$f":"+Details!G38","v":0},{"$f":"+Details!H38","v":0},{"$f":"+Details!I38","v":0},{"$f":"+Details!J38","v":0},{"$f":"+Details!K38","v":0},{"$f":"+Details!L38","v":0},{"$f":"+Details!M38","v":0},{"$f":"+Details!N38","v":0},{"$f":"+Details!O38","v":0},{"$f":"+Details!P38","v":0},{"$f":"+Details!Q38","v":0},{"$f":"+Details!R38","v":0},{"$f":"+Details!S38","v":0},{"$f":"+Details!T38","v":0},{"$f":"+Details!U38","v":0},{"$f":"+Details!V38","v":0},{"$f":"+Details!W38","v":0},{"$f":"+Details!X38","v":0},{"$f":"+Details!Y38","v":0},{"$f":"+Details!Z38","v":0},{"$f":"+Details!AA38","v":0},{"$f":"+Details!AB38","v":0},{"$f":"+Details!AC38","v":0},{"$f":"+Details!AD38","v":0},{"$f":"+Details!AE38","v":0},{"$f":"+Details!AF38","v":0},{"$f":"+Details!AG38","v":0},{"$f":"+Details!AH38","v":0},{"$f":"+Details!AI38","v":0},{"$f":"+Details!AJ38","v":0},{"$f":"+Details!AK38","v":0},{"$f":"+Details!AL38","v":0},{"$f":"+Details!AM38","v":0},{"$f":"+Details!AN38","v":0},{"$f":"+Details!AO38","v":0},{"$f":"+Details!AP38","v":0},{"$f":"+Details!AQ38","v":0},{"$f":"+Details!AR38","v":0},{"$f":"+Details!AS38","v":0}]
["r","Withdrawals",null,{"$f":"ROUND(NPV(Discount_Rate,Results!F188:AS188)/Round_To,0)*Round_To","v":0},{"$f":"SUM(F188:AS188)","v":0},{"$f":"+Details!F134","v":0},{"$f":"+Details!G134","v":0},{"$f":"+Details!H134","v":0},{"$f":"+Details!I134","v":0},{"$f":"+Details!J134","v":0},{"$f":"+Details!K134","v":0},{"$f":"+Details!L134","v":0},{"$f":"+Details!M134","v":0},{"$f":"+Details!N134","v":0},{"$f":"+Details!O134","v":0},{"$f":"+Details!P134","v":0},{"$f":"+Details!Q134","v":0},{"$f":"+Details!R134","v":0},{"$f":"+Details!S134","v":0},{"$f":"+Details!T134","v":0},{"$f":"+Details!U134","v":0},{"$f":"+Details!V134","v":0},{"$f":"+Details!W134","v":0},{"$f":"+Details!X134","v":0},{"$f":"+Details!Y134","v":0},{"$f":"+Details!Z134","v":0},{"$f":"+Details!AA134","v":0},{"$f":"+Details!AB134","v":0},{"$f":"+Details!AC134","v":0},{"$f":"+Details!AD134","v":0},{"$f":"+Details!AE134","v":0},{"$f":"+Details!AF134","v":0},{"$f":"+Details!AG134","v":0},{"$f":"+Details!AH134","v":0},{"$f":"+Details!AI134","v":0},{"$f":"+Details!AJ134","v":0},{"$f":"+Details!AK134","v":0},{"$f":"+Details!AL134","v":0},{"$f":"+Details!AM134","v":0},{"$f":"+Details!AN134","v":0},{"$f":"+Details!AO134","v":0},{"$f":"+Details!AP134","v":0},{"$f":"+Details!AQ134","v":0},{"$f":"+Details!AR134","v":0},{"$f":"+Details!AS134","v":0}]
["r","End of year balances",null,{"$f":"SUM(D186:D188)","v":0},{"$f":"+Details!E272","v":0},{"$f":"+Details!F272","v":0},{"$f":"+Details!G272","v":0},{"$f":"+Details!H272","v":0},{"$f":"+Details!I272","v":0},{"$f":"+Details!J272","v":0},{"$f":"+Details!K272","v":0},{"$f":"+Details!L272","v":0},{"$f":"+Details!M272","v":0},{"$f":"+Details!N272","v":0},{"$f":"+Details!O272","v":0},{"$f":"+Details!P272","v":0},{"$f":"+Details!Q272","v":0},{"$f":"+Details!R272","v":0},{"$f":"+Details!S272","v":0},{"$f":"+Details!T272","v":0},{"$f":"+Details!U272","v":0},{"$f":"+Details!V272","v":0},{"$f":"+Details!W272","v":0},{"$f":"+Details!X272","v":0},{"$f":"+Details!Y272","v":0},{"$f":"+Details!Z272","v":0},{"$f":"+Details!AA272","v":0},{"$f":"+Details!AB272","v":0},{"$f":"+Details!AC272","v":0},{"$f":"+Details!AD272","v":0},{"$f":"+Details!AE272","v":0},{"$f":"+Details!AF272","v":0},{"$f":"+Details!AG272","v":0},{"$f":"+Details!AH272","v":0},{"$f":"+Details!AI272","v":0},{"$f":"+Details!AJ272","v":0},{"$f":"+Details!AK272","v":0},{"$f":"+Details!AL272","v":0},{"$f":"+Details!AM272","v":0},{"$f":"+Details!AN272","v":0},{"$f":"+Details!AO272","v":0},{"$f":"+Details!AP272","v":0},{"$f":"+Details!AQ272","v":0},{"$f":"+Details!AR272","v":0},{"$f":"+Details!AS272","v":0}]
["r"]
["r",{"$f":"IF(SS_Comparison=\"y\",\"Alternative SS benefits in use\",\"--\")","v":"--"}]
["r",null,null,{"$f":"\"Ending Balances in \" & Final_Year","v":"Ending Balances in 2053"},null,"Convr Higher","Account",{"$f":"\"      Earnings in \" & Final_Year+1","v":"      Earnings in 2054"},null,{"$f":"\"             RMD in \" & Final_Year+1","v":"             RMD in 2054"},null," Federal and State Taxes",null,"Taxes rate","  notes"]
["r","Inherited Portfolio Impact",null,"With Convr","Without","or (Lower)","Return Rates","With Convr","Without","With Convr","Without","With Convr","Without",0.2]
["r","Taxable",null,{"$f":"+Details!E8","v":1721600},{"$f":"+Base!E8","v":1721600},{"$f":"+D194-E194","v":0},{"$f":"Taxable_Return2","v":4.1000000000000002E-2},{"$f":"ROUND(D194*Taxable_Return2/Round_To,0)*Round_To","v":70600},{"$f":"ROUND(E194*Taxable_Return2/Round_To,0)*Round_To","v":70600},0,0,{"$f":"ROUND(H194*(1-Taxable_LTCG_Adj)*Tax_Est/Round_To,0)*Round_To","v":12300},{"$f":"ROUND(I194*(1-Taxable_LTCG_Adj)*Tax_Est/Round_To,0)*Round_To","v":12300},"RMD factor"]
["r","IRA",null,{"$f":"+Details!E11+Details!E14","v":871200},{"$f":"+Base!E11+Base!E14","v":871200},{"$f":"+D195-E195","v":0},{"$f":"tIRA_Return2","v":5.6000000000000001E-2},{"$f":"ROUND(D195*tIRA_Return2/Round_To,0)*Round_To","v":48800},{"$f":"ROUND(E195*tIRA_Return2/Round_To,0)*Round_To","v":48800},{"$f":"ROUND(D195/RMD_Est/Round_To,0)*Round_To","v":58900},{"$f":"ROUND(E195/RMD_Est/Round_To,0)*Round_To","v":58900},{"$f":"ROUND(J195*Tax_Est/Round_To,0)*Round_To","v":11800},{"$f":"ROUND(K195*Tax_Est/Round_To,0)*Round_To","v":11800},14.8]
["r","Roth IRA",null,{"$f":"+Details!E17","v":21100},{"$f":"+Base!E17","v":21100},{"$f":"+D196-E196","v":0},{"$f":"Roth_Return2","v":5.2999999999999999E-2},{"$f":"ROUND(D196*Roth_Return2/Round_To,0)*Round_To","v":1100},{"$f":"ROUND(E196*Roth_Return2/Round_To,0)*Round_To","v":1100},0,0,0,0]
["r","Roth conversion IRA",null,{"$f":"+Details!E18","v":0},{"$f":"+Base!E18","v":0},{"$f":"+D197-E197","v":0},{"$f":"RothConv_Return2","v":5.2999999999999999E-2},{"$f":"ROUND(D197*RothConv_Return2/Round_To,0)*Round_To","v":0},{"$f":"ROUND(E197*RothConv_Return2/Round_To,0)*Round_To","v":0},0,0,0,{"$f":"ROUND(I197*Tax_Est/Round_To,0)*Round_To","v":0}]
["r","Total",null,{"$f":"SUM(D194:D197)","v":2613900},{"$f":"SUM(E194:E197)","v":2613900},{"$f":"SUM(F194:F197)","v":0},null,{"$f":"SUM(H194:H197)","v":120500},120500,58900,58900,24100,24100]
["r",null,null,null,null,null,null,null,null,null,"Annual estimate tax savings",{"$f":"+M198-L198","v":0}]
["r"]
[null,"Roth conversion analysis hidden above"]
[null,"Base Portfolio Activity and Balances"]
[]
[null,"Account balances at start of year",null,null,null,{"$f":"+Base!F$19","v":1000000},{"$f":"+Base!G19","v":998900},{"$f":"+Base!H19","v":1009900},{"$f":"+Base!I19","v":1007800},{"$f":"+Base!J19","v":1004800},{"$f":"+Base!K19","v":1001000},{"$f":"+Base!L19","v":1021500},{"$f":"+Base!M19","v":1042700},{"$f":"+Base!N19","v":1063800},{"$f":"+Base!O19","v":1138200},{"$f":"+Base!P19","v":1205900},{"$f":"+Base!Q19","v":1195700},{"$f":"+Base!R19","v":1365400},{"$f":"+Base!S19","v":1405000},{"$f":"+Base!T19","v":1462900},{"$f":"+Base!U19","v":1412800},{"$f":"+Base!V19","v":1562500},{"$f":"+Base!W19","v":1616700},{"$f":"+Base!X19","v":1685500},{"$f":"+Base!Y19","v":1727900},{"$f":"+Base!Z19","v":1770600},{"$f":"+Base!AA19","v":1813300},{"$f":"+Base!AB19","v":1855600},{"$f":"+Base!AC19","v":2303400},{"$f":"+Base!AD19","v":2359300},{"$f":"+Base!AE19","v":2485900},{"$f":"+Base!AF19","v":2514100},{"$f":"+Base!AG19","v":2540900},{"$f":"+Base!AH19","v":2566300},{"$f":"+Base!AI19","v":2590500},{"$f":"+Base!AJ19","v":0},{"$f":"+Base!AK19","v":0},{"$f":"+Base!AL19","v":0},{"$f":"+Base!AM19","v":0},{"$f":"+Base!AN19","v":0},{"$f":"+Base!AO19","v":0},{"$f":"+Base!AP19","v":0},{"$f":"+Base!AQ19","v":0},{"$f":"+Base!AR19","v":0},{"$f":"+Base!AS19","v":0}]
[null,"Earnings from growth, dividends, interest and cap gains",null,null,{"$f":"SUM(F205:AS205)","v":2512800},{"$f":"+Base!F$28+Base!F$31+Base!F$34+Base!F$37+Base!F$38+Base!F$136","v":58700},{"$f":"+Base!G$28+Base!G$31+Base!G$34+Base!G$37+Base!G$38+Base!G$136","v":59100},{"$f":"+Base!H$28+Base!H$31+Base!H$34+Base!H$37+Base!H$38+Base!H$136","v":59400},{"$f":"+Base!I$28+Base!I$31+Base!I$34+Base!I$37+Base!I$38+Base!I$136","v":59400},{"$f":"+Base!J$28+Base!J$31+Base!J$34+Base!J$37+Base!J$38+Base!J$136","v":59300},{"$f":"+Base!K$28+Base!K$31+Base!K$34+Base!K$37+Base!K$38+Base!K$136","v":59700},{"$f":"+Base!L$28+Base!L$31+Base!L$34+Base!L$37+Base!L$38+Base!L$136","v":60700},{"$f":"+Base!M$28+Base!M$31+Base!M$34+Base!M$37+Base!M$38+Base!M$136","v":61900},{"$f":"+Base!N$28+Base!N$31+Base!N$34+Base!N$37+Base!N$38+Base!N$136","v":64300},{"$f":"+Base!O$28+Base!O$31+Base!O$34+Base!O$37+Base!O$38+Base!O$136","v":68100},{"$f":"+Base!P$28+Base!P$31+Base!P$34+Base!P$37+Base!P$38+Base!P$136","v":70100},{"$f":"+Base!Q$28+Base!Q$31+Base!Q$34+Base!Q$37+Base!Q$38+Base!Q$136","v":73000},{"$f":"+Base!R$28+Base!R$31+Base!R$34+Base!R$37+Base!R$38+Base!R$136","v":80500},{"$f":"+Base!S$28+Base!S$31+Base!S$34+Base!S$37+Base!S$38+Base!S$136","v":83100},{"$f":"+Base!T$28+Base!T$31+Base!T$34+Base!T$37+Base!T$38+Base!T$136","v":83500},{"$f":"+Base!U$28+Base!U$31+Base!U$34+Base!U$37+Base!U$38+Base!U$136","v":85200},{"$f":"+Base!V$28+Base!V$31+Base!V$34+Base!V$37+Base!V$38+Base!V$136","v":92000},{"$f":"+Base!W$28+Base!W$31+Base!W$34+Base!W$37+Base!W$38+Base!W$136","v":95300},{"$f":"+Base!X$28+Base!X$31+Base!X$34+Base!X$37+Base!X$38+Base!X$136","v":84900},{"$f":"+Base!Y$28+Base!Y$31+Base!Y$34+Base!Y$37+Base!Y$38+Base!Y$136","v":86200},{"$f":"+Base!Z$28+Base!Z$31+Base!Z$34+Base!Z$37+Base!Z$38+Base!Z$136","v":87700},{"$f":"+Base!AA$28+Base!AA$31+Base!AA$34+Base!AA$37+Base!AA$38+Base!AA$136","v":88500},{"$f":"+Base!AB$28+Base!AB$31+Base!AB$34+Base!AB$37+Base!AB$38+Base!AB$136","v":98100},{"$f":"+Base!AC$28+Base!AC$31+Base!AC$34+Base!AC$37+Base!AC$38+Base!AC$136","v":107800},{"$f":"+Base!AD$28+Base!AD$31+Base!AD$34+Base!AD$37+Base!AD$38+Base!AD$136","v":109900},{"$f":"+Base!AE$28+Base!AE$31+Base!AE$34+Base!AE$37+Base!AE$38+Base!AE$136","v":113800},{"$f":"+Base!AF$28+Base!AF$31+Base!AF$34+Base!AF$37+Base!AF$38+Base!AF$136","v":114600},{"$f":"+Base!AG$28+Base!AG$31+Base!AG$34+Base!AG$37+Base!AG$38+Base!AG$136","v":115400},{"$f":"+Base!AH$28+Base!AH$31+Base!AH$34+Base!AH$37+Base!AH$38+Base!AH$136","v":116000},{"$f":"+Base!AI$28+Base!AI$31+Base!AI$34+Base!AI$37+Base!AI$38+Base!AI$136","v":116600},{"$f":"+Base!AJ$28+Base!AJ$31+Base!AJ$34+Base!AJ$37+Base!AJ$38+Base!AJ$136","v":0},{"$f":"+Base!AK$28+Base!AK$31+Base!AK$34+Base!AK$37+Base!AK$38+Base!AK$136","v":0},{"$f":"+Base!AL$28+Base!AL$31+Base!AL$34+Base!AL$37+Base!AL$38+Base!AL$136","v":0},{"$f":"+Base!AM$28+Base!AM$31+Base!AM$34+Base!AM$37+Base!AM$38+Base!AM$136","v":0},{"$f":"+Base!AN$28+Base!AN$31+Base!AN$34+Base!AN$37+Base!AN$38+Base!AN$136","v":0},{"$f":"+Base!AO$28+Base!AO$31+Base!AO$34+Base!AO$37+Base!AO$38+Base!AO$136","v":0},{"$f":"+Base!AP$28+Base!AP$31+Base!AP$34+Base!AP$37+Base!AP$38+Base!AP$136","v":0},{"$f":"+Base!AQ$28+Base!AQ$31+Base!AQ$34+Base!AQ$37+Base!AQ$38+Base!AQ$136","v":0},{"$f":"+Base!AR$28+Base!AR$31+Base!AR$34+Base!AR$37+Base!AR$38+Base!AR$136","v":0},{"$f":"+Base!AS$28+Base!AS$31+Base!AS$34+Base!AS$37+Base!AS$38+Base!AS$136","v":0}]
[null,"Income from pensions, annuities, wages, etc.",null,null,693600,{"$f":"+Base!F$63+Base!F$64+Base!F$62+Base!F$70","v":20000},{"$f":"+Base!G$63+Base!G$64+Base!G$62+Base!G$70","v":35600},{"$f":"+Base!H$63+Base!H$64+Base!H$62+Base!H$70","v":21200},{"$f":"+Base!I$63+Base!I$64+Base!I$62+Base!I$70","v":21900},{"$f":"+Base!J$63+Base!J$64+Base!J$62+Base!J$70","v":22600},{"$f":"+Base!K$63+Base!K$64+Base!K$62+Base!K$70","v":23400},{"$f":"+Base!L$63+Base!L$64+Base!L$62+Base!L$70","v":24200},{"$f":"+Base!M$63+Base!M$64+Base!M$62+Base!M$70","v":25000},{"$f":"+Base!N$63+Base!N$64+Base!N$62+Base!N$70","v":25800},{"$f":"+Base!O$63+Base!O$64+Base!O$62+Base!O$70","v":12500},{"$f":"+Base!P$63+Base!P$64+Base!P$62+Base!P$70","v":12800},{"$f":"+Base!Q$63+Base!Q$64+Base!Q$62+Base!Q$70","v":13100},{"$f":"+Base!R$63+Base!R$64+Base!R$62+Base!R$70","v":13400},{"$f":"+Base!S$63+Base!S$64+Base!S$62+Base!S$70","v":13700},{"$f":"+Base!T$63+Base!T$64+Base!T$62+Base!T$70","v":23100},{"$f":"+Base!U$63+Base!U$64+Base!U$62+Base!U$70","v":23500},{"$f":"+Base!V$63+Base!V$64+Base!V$62+Base!V$70","v":23900},{"$f":"+Base!W$63+Base!W$64+Base!W$62+Base!W$70","v":24300},{"$f":"+Base!X$63+Base!X$64+Base!X$62+Base!X$70","v":24700},{"$f":"+Base!Y$63+Base!Y$64+Base!Y$62+Base!Y$70","v":25100},{"$f":"+Base!Z$63+Base!Z$64+Base!Z$62+Base!Z$70","v":25500},{"$f":"+Base!AA$63+Base!AA$64+Base!AA$62+Base!AA$70","v":25900},{"$f":"+Base!AB$63+Base!AB$64+Base!AB$62+Base!AB$70","v":26300},{"$f":"+Base!AC$63+Base!AC$64+Base!AC$62+Base!AC$70","v":26800},{"$f":"+Base!AD$63+Base!AD$64+Base!AD$62+Base!AD$70","v":25300},{"$f":"+Base!AE$63+Base!AE$64+Base!AE$62+Base!AE$70","v":25800},{"$f":"+Base!AF$63+Base!AF$64+Base!AF$62+Base!AF$70","v":26300},{"$f":"+Base!AG$63+Base!AG$64+Base!AG$62+Base!AG$70","v":26800},{"$f":"+Base!AH$63+Base!AH$64+Base!AH$62+Base!AH$70","v":27300},{"$f":"+Base!AI$63+Base!AI$64+Base!AI$62+Base!AI$70","v":27800},{"$f":"+Base!AJ$63+Base!AJ$64+Base!AJ$62+Base!AJ$70","v":0},{"$f":"+Base!AK$63+Base!AK$64+Base!AK$62+Base!AK$70","v":0},{"$f":"+Base!AL$63+Base!AL$64+Base!AL$62+Base!AL$70","v":0},{"$f":"+Base!AM$63+Base!AM$64+Base!AM$62+Base!AM$70","v":0},{"$f":"+Base!AN$63+Base!AN$64+Base!AN$62+Base!AN$70","v":0},{"$f":"+Base!AO$63+Base!AO$64+Base!AO$62+Base!AO$70","v":0},{"$f":"+Base!AP$63+Base!AP$64+Base!AP$62+Base!AP$70","v":0},{"$f":"+Base!AQ$63+Base!AQ$64+Base!AQ$62+Base!AQ$70","v":0},{"$f":"+Base!AR$63+Base!AR$64+Base!AR$62+Base!AR$70","v":0},{"$f":"+Base!AS$63+Base!AS$64+Base!AS$62+Base!AS$70","v":0}]
[null,"Income from Social Security",null,null,1468500,{"$f":"+Base!F$61","v":0},{"$f":"+Base!G61","v":0},{"$f":"+Base!H61","v":0},{"$f":"+Base!I61","v":0},{"$f":"+Base!J61","v":0},{"$f":"+Base!K61","v":22100},{"$f":"+Base!L61","v":22500},{"$f":"+Base!M61","v":23000},{"$f":"+Base!N61","v":69900},{"$f":"+Base!O61","v":71300},{"$f":"+Base!P61","v":72700},{"$f":"+Base!Q61","v":74200},{"$f":"+Base!R61","v":75700},{"$f":"+Base!S61","v":77200},{"$f":"+Base!T61","v":59900},{"$f":"+Base!U61","v":61100},{"$f":"+Base!V61","v":62300},{"$f":"+Base!W61","v":63500},{"$f":"+Base!X61","v":64700},{"$f":"+Base!Y61","v":66000},{"$f":"+Base!Z61","v":67300},{"$f":"+Base!AA61","v":68700},{"$f":"+Base!AB61","v":70100},{"$f":"+Base!AC61","v":71500},{"$f":"+Base!AD61","v":48300},{"$f":"+Base!AE61","v":49300},{"$f":"+Base!AF61","v":50300},{"$f":"+Base!AG61","v":51300},{"$f":"+Base!AH61","v":52300},{"$f":"+Base!AI61","v":53300},{"$f":"+Base!AJ61","v":0},{"$f":"+Base!AK61","v":0},{"$f":"+Base!AL61","v":0},{"$f":"+Base!AM61","v":0},{"$f":"+Base!AN61","v":0},{"$f":"+Base!AO61","v":0},{"$f":"+Base!AP61","v":0},{"$f":"+Base!AQ61","v":0},{"$f":"+Base!AR61","v":0},{"$f":"+Base!AS61","v":0}]
[null,"Inheritances and asset sales",null,null,700000,{"$f":"+Base!F$78+Base!F$79+Base!F$80+Base!F$81+Base!F$105+Base!F$106","v":0},{"$f":"+Base!G$78+Base!G$79+Base!G$80+Base!G$81+Base!G$105+Base!G$106","v":0},{"$f":"+Base!H$78+Base!H$79+Base!H$80+Base!H$81+Base!H$105+Base!H$106","v":0},{"$f":"+Base!I$78+Base!I$79+Base!I$80+Base!I$81+Base!I$105+Base!I$106","v":0},{"$f":"+Base!J$78+Base!J$79+Base!J$80+Base!J$81+Base!J$105+Base!J$106","v":0},{"$f":"+Base!K$78+Base!K$79+Base!K$80+Base!K$81+Base!K$105+Base!K$106","v":0},{"$f":"+Base!L$78+Base!L$79+Base!L$80+Base!L$81+Base!L$105+Base!L$106","v":0},{"$f":"+Base!M$78+Base!M$79+Base!M$80+Base!M$81+Base!M$105+Base!M$106","v":0},{"$f":"+Base!N$78+Base!N$79+Base!N$80+Base!N$81+Base!N$105+Base!N$106","v":0},{"$f":"+Base!O$78+Base!O$79+Base!O$80+Base!O$81+Base!O$105+Base!O$106","v":0},{"$f":"+Base!P$78+Base!P$79+Base!P$80+Base!P$81+Base!P$105+Base!P$106","v":0},{"$f":"+Base!Q$78+Base!Q$79+Base!Q$80+Base!Q$81+Base!Q$105+Base!Q$106","v":100000},{"$f":"+Base!R$78+Base!R$79+Base!R$80+Base!R$81+Base!R$105+Base!R$106","v":0},{"$f":"+Base!S$78+Base!S$79+Base!S$80+Base!S$81+Base!S$105+Base!S$106","v":0},{"$f":"+Base!T$78+Base!T$79+Base!T$80+Base!T$81+Base!T$105+Base!T$106","v":0},{"$f":"+Base!U$78+Base!U$79+Base!U$80+Base!U$81+Base!U$105+Base!U$106","v":100000},{"$f":"+Base!V$78+Base!V$79+Base!V$80+Base!V$81+Base!V$105+Base!V$106","v":0},{"$f":"+Base!W$78+Base!W$79+Base!W$80+Base!W$81+Base!W$105+Base!W$106","v":0},{"$f":"+Base!X$78+Base!X$79+Base!X$80+Base!X$81+Base!X$105+Base!X$106","v":0},{"$f":"+Base!Y$78+Base!Y$79+Base!Y$80+Base!Y$81+Base!Y$105+Base!Y$106","v":0},{"$f":"+Base!Z$78+Base!Z$79+Base!Z$80+Base!Z$81+Base!Z$105+Base!Z$106","v":0},{"$f":"+Base!AA$78+Base!AA$79+Base!AA$80+Base!AA$81+Base!AA$105+Base!AA$106","v":0},{"$f":"+Base!AB$78+Base!AB$79+Base!AB$80+Base!AB$81+Base!AB$105+Base!AB$106","v":400000},{"$f":"+Base!AC$78+Base!AC$79+Base!AC$80+Base!AC$81+Base!AC$105+Base!AC$106","v":0},{"$f":"+Base!AD$78+Base!AD$79+Base!AD$80+Base!AD$81+Base!AD$105+Base!AD$106","v":100000},{"$f":"+Base!AE$78+Base!AE$79+Base!AE$80+Base!AE$81+Base!AE$105+Base!AE$106","v":0},{"$f":"+Base!AF$78+Base!AF$79+Base!AF$80+Base!AF$81+Base!AF$105+Base!AF$106","v":0},{"$f":"+Base!AG$78+Base!AG$79+Base!AG$80+Base!AG$81+Base!AG$105+Base!AG$106","v":0},{"$f":"+Base!AH$78+Base!AH$79+Base!AH$80+Base!AH$81+Base!AH$105+Base!AH$106","v":0},{"$f":"+Base!AI$78+Base!AI$79+Base!AI$80+Base!AI$81+Base!AI$105+Base!AI$106","v":0},{"$f":"+Base!AJ$78+Base!AJ$79+Base!AJ$80+Base!AJ$81+Base!AJ$105+Base!AJ$106","v":0},{"$f":"+Base!AK$78+Base!AK$79+Base!AK$80+Base!AK$81+Base!AK$105+Base!AK$106","v":0},{"$f":"+Base!AL$78+Base!AL$79+Base!AL$80+Base!AL$81+Base!AL$105+Base!AL$106","v":0},{"$f":"+Base!AM$78+Base!AM$79+Base!AM$80+Base!AM$81+Base!AM$105+Base!AM$106","v":0},{"$f":"+Base!AN$78+Base!AN$79+Base!AN$80+Base!AN$81+Base!AN$105+Base!AN$106","v":0},{"$f":"+Base!AO$78+Base!AO$79+Base!AO$80+Base!AO$81+Base!AO$105+Base!AO$106","v":0},{"$f":"+Base!AP$78+Base!AP$79+Base!AP$80+Base!AP$81+Base!AP$105+Base!AP$106","v":0},{"$f":"+Base!AQ$78+Base!AQ$79+Base!AQ$80+Base!AQ$81+Base!AQ$105+Base!AQ$106","v":0},{"$f":"+Base!AR$78+Base!AR$79+Base!AR$80+Base!AR$81+Base!AR$105+Base!AR$106","v":0},{"$f":"+Base!AS$78+Base!AS$79+Base!AS$80+Base!AS$81+Base!AS$105+Base!AS$106","v":0}]
[null,"Special expenditures and donations",null,null,-300000,{"$f":"Base!F$82+Base!F$83+Base!F$84+Base!F$137","v":0},{"$f":"Base!G$82+Base!G$83+Base!G$84+Base!G$137","v":0},{"$f":"Base!H$82+Base!H$83+Base!H$84+Base!H$137","v":0},{"$f":"Base!I$82+Base!I$83+Base!I$84+Base!I$137","v":0},{"$f":"Base!J$82+Base!J$83+Base!J$84+Base!J$137","v":0},{"$f":"Base!K$82+Base!K$83+Base!K$84+Base!K$137","v":0},{"$f":"Base!L$82+Base!L$83+Base!L$84+Base!L$137","v":0},{"$f":"Base!M$82+Base!M$83+Base!M$84+Base!M$137","v":0},{"$f":"Base!N$82+Base!N$83+Base!N$84+Base!N$137","v":0},{"$f":"Base!O$82+Base!O$83+Base!O$84+Base!O$137","v":0},{"$f":"Base!P$82+Base!P$83+Base!P$84+Base!P$137","v":-80000},{"$f":"Base!Q$82+Base!Q$83+Base!Q$84+Base!Q$137","v":0},{"$f":"Base!R$82+Base!R$83+Base!R$84+Base!R$137","v":-35000},{"$f":"Base!S$82+Base!S$83+Base!S$84+Base!S$137","v":-20000},{"$f":"Base!T$82+Base!T$83+Base!T$84+Base!T$137","v":-120000},{"$f":"Base!U$82+Base!U$83+Base!U$84+Base!U$137","v":-20000},{"$f":"Base!V$82+Base!V$83+Base!V$84+Base!V$137","v":-20000},{"$f":"Base!W$82+Base!W$83+Base!W$84+Base!W$137","v":-5000},{"$f":"Base!X$82+Base!X$83+Base!X$84+Base!X$137","v":0},{"$f":"Base!Y$82+Base!Y$83+Base!Y$84+Base!Y$137","v":0},{"$f":"Base!Z$82+Base!Z$83+Base!Z$84+Base!Z$137","v":0},{"$f":"Base!AA$82+Base!AA$83+Base!AA$84+Base!AA$137","v":0},{"$f":"Base!AB$82+Base!AB$83+Base!AB$84+Base!AB$137","v":0},{"$f":"Base!AC$82+Base!AC$83+Base!AC$84+Base!AC$137","v":0},{"$f":"Base!AD$82+Base!AD$83+Base!AD$84+Base!AD$137","v":0},{"$f":"Base!AE$82+Base!AE$83+Base!AE$84+Base!AE$137","v":0},{"$f":"Base!AF$82+Base!AF$83+Base!AF$84+Base!AF$137","v":0},{"$f":"Base!AG$82+Base!AG$83+Base!AG$84+Base!AG$137","v":0},{"$f":"Base!AH$82+Base!AH$83+Base!AH$84+Base!AH$137","v":0},{"$f":"Base!AI$82+Base!AI$83+Base!AI$84+Base!AI$137","v":0},{"$f":"Base!AJ$82+Base!AJ$83+Base!AJ$84+Base!AJ$137","v":0},{"$f":"Base!AK$82+Base!AK$83+Base!AK$84+Base!AK$137","v":0},{"$f":"Base!AL$82+Base!AL$83+Base!AL$84+Base!AL$137","v":0},{"$f":"Base!AM$82+Base!AM$83+Base!AM$84+Base!AM$137","v":0},{"$f":"Base!AN$82+Base!AN$83+Base!AN$84+Base!AN$137","v":0},{"$f":"Base!AO$82+Base!AO$83+Base!AO$84+Base!AO$137","v":0},{"$f":"Base!AP$82+Base!AP$83+Base!AP$84+Base!AP$137","v":0},{"$f":"Base!AQ$82+Base!AQ$83+Base!AQ$84+Base!AQ$137","v":0},{"$f":"Base!AR$82+Base!AR$83+Base!AR$84+Base!AR$137","v":0},{"$f":"Base!AS$82+Base!AS$83+Base!AS$84+Base!AS$137","v":0}]
[null,"Living expenses",null,null,{"$f":"SUM(F210:AS210)","v":-3129300},{"$f":"-Base!F$144","v":-75000},{"$f":"-Base!G144","v":-76400},{"$f":"-Base!H144","v":-77800},{"$f":"-Base!I144","v":-79300},{"$f":"-Base!J144","v":-80800},{"$f":"-Base!K144","v":-77300},{"$f":"-Base!L144","v":-78800},{"$f":"-Base!M144","v":-80400},{"$f":"-Base!N144","v":-82000},{"$f":"-Base!O144","v":-83600},{"$f":"-Base!P144","v":-85300},{"$f":"-Base!Q144","v":-87000},{"$f":"-Base!R144","v":-88700},{"$f":"-Base!S144","v":-90500},{"$f":"-Base!T144","v":-92300},{"$f":"-Base!U144","v":-94100},{"$f":"-Base!V144","v":-96000},{"$f":"-Base!W144","v":-97900},{"$f":"-Base!X144","v":-119800},{"$f":"-Base!Y144","v":-122200},{"$f":"-Base!Z144","v":-124600},{"$f":"-Base!AA144","v":-127100},{"$f":"-Base!AB144","v":-129600},{"$f":"-Base!AC144","v":-132200},{"$f":"-Base!AD144","v":-134800},{"$f":"-Base!AE144","v":-137500},{"$f":"-Base!AF144","v":-140300},{"$f":"-Base!AG144","v":-143100},{"$f":"-Base!AH144","v":-146000},{"$f":"-Base!AI144","v":-148900},{"$f":"-Base!AJ144","v":0},{"$f":"-Base!AK144","v":0},{"$f":"-Base!AL144","v":0},{"$f":"-Base!AM144","v":0},{"$f":"-Base!AN144","v":0},{"$f":"-Base!AO144","v":0},{"$f":"-Base!AP144","v":0},{"$f":"-Base!AQ144","v":0},{"$f":"-Base!AR144","v":0},{"$f":"-Base!AS144","v":0}]
[null,"Federal and state taxes",null,null,-331700,{"$f":"-Base!F$145","v":-4800},{"$f":"-Base!G145","v":-7300},{"$f":"-Base!H145","v":-4900},{"$f":"-Base!I145","v":-5000},{"$f":"-Base!J145","v":-4900},{"$f":"-Base!K145","v":-7400},{"$f":"-Base!L145","v":-7400},{"$f":"-Base!M145","v":-8400},{"$f":"-Base!N145","v":-3600},{"$f":"-Base!O145","v":-600},{"$f":"-Base!P145","v":-500},{"$f":"-Base!Q145","v":-3600},{"$f":"-Base!R145","v":-6300},{"$f":"-Base!S145","v":-5600},{"$f":"-Base!T145","v":-4300},{"$f":"-Base!U145","v":-6000},{"$f":"-Base!V145","v":-8000},{"$f":"-Base!W145","v":-11400},{"$f":"-Base!X145","v":-12100},{"$f":"-Base!Y145","v":-12400},{"$f":"-Base!Z145","v":-13200},{"$f":"-Base!AA145","v":-13700},{"$f":"-Base!AB145","v":-17100},{"$f":"-Base!AC145","v":-18000},{"$f":"-Base!AD145","v":-22100},{"$f":"-Base!AE145","v":-23200},{"$f":"-Base!AF145","v":-24100},{"$f":"-Base!AG145","v":-25000},{"$f":"-Base!AH145","v":-25400},{"$f":"-Base!AI145","v":-25400},{"$f":"-Base!AJ145","v":0},{"$f":"-Base!AK145","v":0},{"$f":"-Base!AL145","v":0},{"$f":"-Base!AM145","v":0},{"$f":"-Base!AN145","v":0},{"$f":"-Base!AO145","v":0},{"$f":"-Base!AP145","v":0},{"$f":"-Base!AQ145","v":0},{"$f":"-Base!AR145","v":0},{"$f":"-Base!AS145","v":0}]
[null,"Net yearly changes",null,null,1613900,{"$f":"SUM(F205:F211)","v":-1100},11000,-2100,-3000,-3800,20500,21200,21100,74400,67700,-10200,169700,39600,57900,-50100,149700,54200,68800,42400,42700,42700,42300,447800,55900,126600,28200,26800,25400,24200,23400,0,0,0,0,0,0,0,0,0,0]
[null,"Account balances at end of year",null,"final >",{"$f":"INDEX(F213:AS213,Total_Years)","v":2613900},{"$f":"+F204+F212","v":998900},1009900,1007800,1004800,1001000,1021500,1042700,1063800,1138200,1205900,1195700,1365400,1405000,1462900,1412800,1562500,1616700,1685500,1727900,1770600,1813300,1855600,2303400,2359300,2485900,2514100,2540900,2566300,2590500,2613900,0,0,0,0,0,0,0,0,0,0]
[null,"Annual withdrawal rate",null,null,{"$f":"SUM(F214:AS214)/Total_Years","v":2.4108883021699553E-2},{"$f":"IF(F213>0,-((Base!F$28*(1-Taxable_Tax_Rate))+F206+F207+F210+F211)/+F204,0)","v":5.7450000000000001E-2},{"$f":"IF(G213>0,-((Base!G$28*(1-Taxable_Tax_Rate))+G206+G207+G210+G211)/+G204,0)","v":4.5925518069876867E-2},{"$f":"IF(H213>0,-((Base!H$28*(1-Taxable_Tax_Rate))+H206+H207+H210+H211)/+H204,0)","v":5.8842459649470241E-2},{"$f":"IF(I213>0,-((Base!I$28*(1-Taxable_Tax_Rate))+I206+I207+I210+I211)/+I204,0)","v":6.008136535026791E-2},{"$f":"IF(J213>0,-((Base!J$28*(1-Taxable_Tax_Rate))+J206+J207+J210+J211)/+J204,0)","v":6.1181329617834394E-2},{"$f":"IF(K213>0,-((Base!K$28*(1-Taxable_Tax_Rate))+K206+K207+K210+K211)/+K204,0)","v":3.761238761238761E-2},{"$f":"IF(L213>0,-((Base!L$28*(1-Taxable_Tax_Rate))+L206+L207+L210+L211)/+L204,0)","v":3.705335291238375E-2},{"$f":"IF(M213>0,-((Base!M$28*(1-Taxable_Tax_Rate))+M206+M207+M210+M211)/+M204,0)","v":3.74268725424379E-2},{"$f":"IF(N213>0,-((Base!N$28*(1-Taxable_Tax_Rate))+N206+N207+N210+N211)/+N204,0)","v":-1.1327317164880616E-2},{"$f":"IF(O213>0,-((Base!O$28*(1-Taxable_Tax_Rate))+O206+O207+O210+O211)/+O204,0)","v":-1.6034088912317696E-3},{"$f":"IF(P213>0,-((Base!P$28*(1-Taxable_Tax_Rate))+P206+P207+P210+P211)/+P204,0)","v":-1.4304668712165189E-3},{"$f":"IF(Q213>0,-((Base!Q$28*(1-Taxable_Tax_Rate))+Q206+Q207+Q210+Q211)/+Q204,0)","v":9.617797106297566E-4},{"$f":"IF(R213>0,-((Base!R$28*(1-Taxable_Tax_Rate))+R206+R207+R210+R211)/+R204,0)","v":2.2887066061227481E-3},{"$f":"IF(S213>0,-((Base!S$28*(1-Taxable_Tax_Rate))+S206+S207+S210+S211)/+S204,0)","v":1.4234875444839859E-3},{"$f":"IF(T213>0,-((Base!T$28*(1-Taxable_Tax_Rate))+T206+T207+T210+T211)/+T204,0)","v":7.2458814683163579E-3},{"$f":"IF(U213>0,-((Base!U$28*(1-Taxable_Tax_Rate))+U206+U207+U210+U211)/+U204,0)","v":8.7945922989807468E-3},{"$f":"IF(V213>0,-((Base!V$28*(1-Taxable_Tax_Rate))+V206+V207+V210+V211)/+V204,0)","v":8.9280000000000002E-3},{"$f":"IF(W213>0,-((Base!W$28*(1-Taxable_Tax_Rate))+W206+W207+W210+W211)/+W204,0)","v":1.0561637904373106E-2},{"$f":"IF(X213>0,-((Base!X$28*(1-Taxable_Tax_Rate))+X206+X207+X210+X211)/+X204,0)","v":2.2678730347078017E-2},{"$f":"IF(Y213>0,-((Base!Y$28*(1-Taxable_Tax_Rate))+Y206+Y207+Y210+Y211)/+Y204,0)","v":2.2252445164650733E-2},{"$f":"IF(Z213>0,-((Base!Z$28*(1-Taxable_Tax_Rate))+Z206+Z207+Z210+Z211)/+Z204,0)","v":2.2097029255619564E-2},{"$f":"IF(AA213>0,-((Base!AA$28*(1-Taxable_Tax_Rate))+AA206+AA207+AA210+AA211)/+AA204,0)","v":2.1769701648927369E-2},{"$f":"IF(AB213>0,-((Base!AB$28*(1-Taxable_Tax_Rate))+AB206+AB207+AB210+AB211)/+AB204,0)","v":2.1906660918301357E-2},{"$f":"IF(AC213>0,-((Base!AC$28*(1-Taxable_Tax_Rate))+AC206+AC207+AC210+AC211)/+AC204,0)","v":1.7050881305895632E-2},{"$f":"IF(AD213>0,-((Base!AD$28*(1-Taxable_Tax_Rate))+AD206+AD207+AD210+AD211)/+AD204,0)","v":2.935192641885305E-2},{"$f":"IF(AE213>0,-((Base!AE$28*(1-Taxable_Tax_Rate))+AE206+AE207+AE210+AE211)/+AE204,0)","v":2.8329779958968584E-2},{"$f":"IF(AF213>0,-((Base!AF$28*(1-Taxable_Tax_Rate))+AF206+AF207+AF210+AF211)/+AF204,0)","v":2.8698142476432917E-2},{"$f":"IF(AG213>0,-((Base!AG$28*(1-Taxable_Tax_Rate))+AG206+AG207+AG210+AG211)/+AG204,0)","v":2.9074343736471327E-2},{"$f":"IF(AH213>0,-((Base!AH$28*(1-Taxable_Tax_Rate))+AH206+AH207+AH210+AH211)/+AH204,0)","v":2.9283404122666876E-2},{"$f":"IF(AI213>0,-((Base!AI$28*(1-Taxable_Tax_Rate))+AI206+AI207+AI210+AI211)/+AI204,0)","v":2.9357266936884771E-2},{"$f":"IF(AJ213>0,-((Base!AJ$28*(1-Taxable_Tax_Rate))+AJ206+AJ207+AJ210+AJ211)/+AJ204,0)","v":0},{"$f":"IF(AK213>0,-((Base!AK$28*(1-Taxable_Tax_Rate))+AK206+AK207+AK210+AK211)/+AK204,0)","v":0},{"$f":"IF(AL213>0,-((Base!AL$28*(1-Taxable_Tax_Rate))+AL206+AL207+AL210+AL211)/+AL204,0)","v":0},{"$f":"IF(AM213>0,-((Base!AM$28*(1-Taxable_Tax_Rate))+AM206+AM207+AM210+AM211)/+AM204,0)","v":0},{"$f":"IF(AN213>0,-((Base!AN$28*(1-Taxable_Tax_Rate))+AN206+AN207+AN210+AN211)/+AN204,0)","v":0},{"$f":"IF(AO213>0,-((Base!AO$28*(1-Taxable_Tax_Rate))+AO206+AO207+AO210+AO211)/+AO204,0)","v":0},{"$f":"IF(AP213>0,-((Base!AP$28*(1-Taxable_Tax_Rate))+AP206+AP207+AP210+AP211)/+AP204,0)","v":0},{"$f":"IF(AQ213>0,-((Base!AQ$28*(1-Taxable_Tax_Rate))+AQ206+AQ207+AQ210+AQ211)/+AQ204,0)","v":0},{"$f":"IF(AR213>0,-((Base!AR$28*(1-Taxable_Tax_Rate))+AR206+AR207+AR210+AR211)/+AR204,0)","v":0},{"$f":"IF(AS213>0,-((Base!AS$28*(1-Taxable_Tax_Rate))+AS206+AS207+AS210+AS211)/+AS204,0)","v":0}]
[]
["."]
[]
[null,{"$f":"IF(OR(Base!$E$8<0,Base!$E$11<0,Base!$E$14<0,Base!$E$18<0,Details!$E$8<0,Details!$E$11<0,Details!$E$14<0,Details!$E$18<0),\"Negative final account balances detected!  Adjust expenses and other factors.\",\".\")","v":"."}]
[null,"Portfolio Differences - Full is more or (less) than Base"]
[null,"Account balances at start of year",null,null,null,{"$f":"+Results!F10-F204","v":0},{"$f":"+Results!G10-G204","v":0},{"$f":"+Results!H10-H204","v":0},{"$f":"+Results!I10-I204","v":0},{"$f":"+Results!J10-J204","v":0},{"$f":"+Results!K10-K204","v":0},{"$f":"+Results!L10-L204","v":0},{"$f":"+Results!M10-M204","v":0},{"$f":"+Results!N10-N204","v":0},{"$f":"+Results!O10-O204","v":0},{"$f":"+Results!P10-P204","v":0},{"$f":"+Results!Q10-Q204","v":0},{"$f":"+Results!R10-R204","v":0},{"$f":"+Results!S10-S204","v":0},{"$f":"+Results!T10-T204","v":0},{"$f":"+Results!U10-U204","v":0},{"$f":"+Results!V10-V204","v":0},{"$f":"+Results!W10-W204","v":0},{"$f":"+Results!X10-X204","v":0},{"$f":"+Results!Y10-Y204","v":0},{"$f":"+Results!Z10-Z204","v":0},{"$f":"+Results!AA10-AA204","v":0},{"$f":"+Results!AB10-AB204","v":0},{"$f":"+Results!AC10-AC204","v":0},{"$f":"+Results!AD10-AD204","v":0},{"$f":"+Results!AE10-AE204","v":0},{"$f":"+Results!AF10-AF204","v":0},{"$f":"+Results!AG10-AG204","v":0},{"$f":"+Results!AH10-AH204","v":0},{"$f":"+Results!AI10-AI204","v":0},{"$f":"+Results!AJ10-AJ204","v":0},{"$f":"+Results!AK10-AK204","v":0},{"$f":"+Results!AL10-AL204","v":0},{"$f":"+Results!AM10-AM204","v":0},{"$f":"+Results!AN10-AN204","v":0},{"$f":"+Results!AO10-AO204","v":0},{"$f":"+Results!AP10-AP204","v":0},{"$f":"+Results!AQ10-AQ204","v":0},{"$f":"+Results!AR10-AR204","v":0},{"$f":"+Results!AS10-AS204","v":0}]
[null,"Earnings from growth, dividends and interest",null,null,{"$f":"SUM(F221:AS221)","v":0},{"$f":"+Results!F11-F205","v":0},{"$f":"+Results!G11-G205","v":0},{"$f":"+Results!H11-H205","v":0},{"$f":"+Results!I11-I205","v":0},{"$f":"+Results!J11-J205","v":0},{"$f":"+Results!K11-K205","v":0},{"$f":"+Results!L11-L205","v":0},{"$f":"+Results!M11-M205","v":0},{"$f":"+Results!N11-N205","v":0},{"$f":"+Results!O11-O205","v":0},{"$f":"+Results!P11-P205","v":0},{"$f":"+Results!Q11-Q205","v":0},{"$f":"+Results!R11-R205","v":0},{"$f":"+Results!S11-S205","v":0},{"$f":"+Results!T11-T205","v":0},{"$f":"+Results!U11-U205","v":0},{"$f":"+Results!V11-V205","v":0},{"$f":"+Results!W11-W205","v":0},{"$f":"+Results!X11-X205","v":0},{"$f":"+Results!Y11-Y205","v":0},{"$f":"+Results!Z11-Z205","v":0},{"$f":"+Results!AA11-AA205","v":0},{"$f":"+Results!AB11-AB205","v":0},{"$f":"+Results!AC11-AC205","v":0},{"$f":"+Results!AD11-AD205","v":0},{"$f":"+Results!AE11-AE205","v":0},{"$f":"+Results!AF11-AF205","v":0},{"$f":"+Results!AG11-AG205","v":0},{"$f":"+Results!AH11-AH205","v":0},{"$f":"+Results!AI11-AI205","v":0},{"$f":"+Results!AJ11-AJ205","v":0},{"$f":"+Results!AK11-AK205","v":0},{"$f":"+Results!AL11-AL205","v":0},{"$f":"+Results!AM11-AM205","v":0},{"$f":"+Results!AN11-AN205","v":0},{"$f":"+Results!AO11-AO205","v":0},{"$f":"+Results!AP11-AP205","v":0},{"$f":"+Results!AQ11-AQ205","v":0},{"$f":"+Results!AR11-AR205","v":0},{"$f":"+Results!AS11-AS205","v":0}]
[null,"Income from pensions, wages, etc.",null,null,0,{"$f":"+Results!F12-F206","v":0},{"$f":"+Results!G12-G206","v":0},{"$f":"+Results!H12-H206","v":0},{"$f":"+Results!I12-I206","v":0},{"$f":"+Results!J12-J206","v":0},{"$f":"+Results!K12-K206","v":0},{"$f":"+Results!L12-L206","v":0},{"$f":"+Results!M12-M206","v":0},{"$f":"+Results!N12-N206","v":0},{"$f":"+Results!O12-O206","v":0},{"$f":"+Results!P12-P206","v":0},{"$f":"+Results!Q12-Q206","v":0},{"$f":"+Results!R12-R206","v":0},{"$f":"+Results!S12-S206","v":0},{"$f":"+Results!T12-T206","v":0},{"$f":"+Results!U12-U206","v":0},{"$f":"+Results!V12-V206","v":0},{"$f":"+Results!W12-W206","v":0},{"$f":"+Results!X12-X206","v":0},{"$f":"+Results!Y12-Y206","v":0},{"$f":"+Results!Z12-Z206","v":0},{"$f":"+Results!AA12-AA206","v":0},{"$f":"+Results!AB12-AB206","v":0},{"$f":"+Results!AC12-AC206","v":0},{"$f":"+Results!AD12-AD206","v":0},{"$f":"+Results!AE12-AE206","v":0},{"$f":"+Results!AF12-AF206","v":0},{"$f":"+Results!AG12-AG206","v":0},{"$f":"+Results!AH12-AH206","v":0},{"$f":"+Results!AI12-AI206","v":0},{"$f":"+Results!AJ12-AJ206","v":0},{"$f":"+Results!AK12-AK206","v":0},{"$f":"+Results!AL12-AL206","v":0},{"$f":"+Results!AM12-AM206","v":0},{"$f":"+Results!AN12-AN206","v":0},{"$f":"+Results!AO12-AO206","v":0},{"$f":"+Results!AP12-AP206","v":0},{"$f":"+Results!AQ12-AQ206","v":0},{"$f":"+Results!AR12-AR206","v":0},{"$f":"+Results!AS12-AS206","v":0}]
[null,"Income from Social Security",null,null,0,{"$f":"+Results!F13-F207","v":0},{"$f":"+Results!G13-G207","v":0},{"$f":"+Results!H13-H207","v":0},{"$f":"+Results!I13-I207","v":0},{"$f":"+Results!J13-J207","v":0},{"$f":"+Results!K13-K207","v":0},{"$f":"+Results!L13-L207","v":0},{"$f":"+Results!M13-M207","v":0},{"$f":"+Results!N13-N207","v":0},{"$f":"+Results!O13-O207","v":0},{"$f":"+Results!P13-P207","v":0},{"$f":"+Results!Q13-Q207","v":0},{"$f":"+Results!R13-R207","v":0},{"$f":"+Results!S13-S207","v":0},{"$f":"+Results!T13-T207","v":0},{"$f":"+Results!U13-U207","v":0},{"$f":"+Results!V13-V207","v":0},{"$f":"+Results!W13-W207","v":0},{"$f":"+Results!X13-X207","v":0},{"$f":"+Results!Y13-Y207","v":0},{"$f":"+Results!Z13-Z207","v":0},{"$f":"+Results!AA13-AA207","v":0},{"$f":"+Results!AB13-AB207","v":0},{"$f":"+Results!AC13-AC207","v":0},{"$f":"+Results!AD13-AD207","v":0},{"$f":"+Results!AE13-AE207","v":0},{"$f":"+Results!AF13-AF207","v":0},{"$f":"+Results!AG13-AG207","v":0},{"$f":"+Results!AH13-AH207","v":0},{"$f":"+Results!AI13-AI207","v":0},{"$f":"+Results!AJ13-AJ207","v":0},{"$f":"+Results!AK13-AK207","v":0},{"$f":"+Results!AL13-AL207","v":0},{"$f":"+Results!AM13-AM207","v":0},{"$f":"+Results!AN13-AN207","v":0},{"$f":"+Results!AO13-AO207","v":0},{"$f":"+Results!AP13-AP207","v":0},{"$f":"+Results!AQ13-AQ207","v":0},{"$f":"+Results!AR13-AR207","v":0},{"$f":"+Results!AS13-AS207","v":0}]
[null,"Living expenses",null,null,0,{"$f":"+Results!F16-F210","v":0},{"$f":"+Results!G16-G210","v":0},{"$f":"+Results!H16-H210","v":0},{"$f":"+Results!I16-I210","v":0},{"$f":"+Results!J16-J210","v":0},{"$f":"+Results!K16-K210","v":0},{"$f":"+Results!L16-L210","v":0},{"$f":"+Results!M16-M210","v":0},{"$f":"+Results!N16-N210","v":0},{"$f":"+Results!O16-O210","v":0},{"$f":"+Results!P16-P210","v":0},{"$f":"+Results!Q16-Q210","v":0},{"$f":"+Results!R16-R210","v":0},{"$f":"+Results!S16-S210","v":0},{"$f":"+Results!T16-T210","v":0},{"$f":"+Results!U16-U210","v":0},{"$f":"+Results!V16-V210","v":0},{"$f":"+Results!W16-W210","v":0},{"$f":"+Results!X16-X210","v":0},{"$f":"+Results!Y16-Y210","v":0},{"$f":"+Results!Z16-Z210","v":0},{"$f":"+Results!AA16-AA210","v":0},{"$f":"+Results!AB16-AB210","v":0},{"$f":"+Results!AC16-AC210","v":0},{"$f":"+Results!AD16-AD210","v":0},{"$f":"+Results!AE16-AE210","v":0},{"$f":"+Results!AF16-AF210","v":0},{"$f":"+Results!AG16-AG210","v":0},{"$f":"+Results!AH16-AH210","v":0},{"$f":"+Results!AI16-AI210","v":0},{"$f":"+Results!AJ16-AJ210","v":0},{"$f":"+Results!AK16-AK210","v":0},{"$f":"+Results!AL16-AL210","v":0},{"$f":"+Results!AM16-AM210","v":0},{"$f":"+Results!AN16-AN210","v":0},{"$f":"+Results!AO16-AO210","v":0},{"$f":"+Results!AP16-AP210","v":0},{"$f":"+Results!AQ16-AQ210","v":0},{"$f":"+Results!AR16-AR210","v":0},{"$f":"+Results!AS16-AS210","v":0}]
[null,"Inheritances and asset sales",null,null,0,{"$f":"+Results!F14-F208","v":0},{"$f":"+Results!G14-G208","v":0},{"$f":"+Results!H14-H208","v":0},{"$f":"+Results!I14-I208","v":0},{"$f":"+Results!J14-J208","v":0},{"$f":"+Results!K14-K208","v":0},{"$f":"+Results!L14-L208","v":0},{"$f":"+Results!M14-M208","v":0},{"$f":"+Results!N14-N208","v":0},{"$f":"+Results!O14-O208","v":0},{"$f":"+Results!P14-P208","v":0},{"$f":"+Results!Q14-Q208","v":0},{"$f":"+Results!R14-R208","v":0},{"$f":"+Results!S14-S208","v":0},{"$f":"+Results!T14-T208","v":0},{"$f":"+Results!U14-U208","v":0},{"$f":"+Results!V14-V208","v":0},{"$f":"+Results!W14-W208","v":0},{"$f":"+Results!X14-X208","v":0},{"$f":"+Results!Y14-Y208","v":0},{"$f":"+Results!Z14-Z208","v":0},{"$f":"+Results!AA14-AA208","v":0},{"$f":"+Results!AB14-AB208","v":0},{"$f":"+Results!AC14-AC208","v":0},{"$f":"+Results!AD14-AD208","v":0},{"$f":"+Results!AE14-AE208","v":0},{"$f":"+Results!AF14-AF208","v":0},{"$f":"+Results!AG14-AG208","v":0},{"$f":"+Results!AH14-AH208","v":0},{"$f":"+Results!AI14-AI208","v":0},{"$f":"+Results!AJ14-AJ208","v":0},{"$f":"+Results!AK14-AK208","v":0},{"$f":"+Results!AL14-AL208","v":0},{"$f":"+Results!AM14-AM208","v":0},{"$f":"+Results!AN14-AN208","v":0},{"$f":"+Results!AO14-AO208","v":0},{"$f":"+Results!AP14-AP208","v":0},{"$f":"+Results!AQ14-AQ208","v":0},{"$f":"+Results!AR14-AR208","v":0},{"$f":"+Results!AS14-AS208","v":0}]
[null,"Special expenditures and donations",null,null,0,{"$f":"+Results!F15-F209","v":0},{"$f":"+Results!G15-G209","v":0},{"$f":"+Results!H15-H209","v":0},{"$f":"+Results!I15-I209","v":0},{"$f":"+Results!J15-J209","v":0},{"$f":"+Results!K15-K209","v":0},{"$f":"+Results!L15-L209","v":0},{"$f":"+Results!M15-M209","v":0},{"$f":"+Results!N15-N209","v":0},{"$f":"+Results!O15-O209","v":0},{"$f":"+Results!P15-P209","v":0},{"$f":"+Results!Q15-Q209","v":0},{"$f":"+Results!R15-R209","v":0},{"$f":"+Results!S15-S209","v":0},{"$f":"+Results!T15-T209","v":0},{"$f":"+Results!U15-U209","v":0},{"$f":"+Results!V15-V209","v":0},{"$f":"+Results!W15-W209","v":0},{"$f":"+Results!X15-X209","v":0},{"$f":"+Results!Y15-Y209","v":0},{"$f":"+Results!Z15-Z209","v":0},{"$f":"+Results!AA15-AA209","v":0},{"$f":"+Results!AB15-AB209","v":0},{"$f":"+Results!AC15-AC209","v":0},{"$f":"+Results!AD15-AD209","v":0},{"$f":"+Results!AE15-AE209","v":0},{"$f":"+Results!AF15-AF209","v":0},{"$f":"+Results!AG15-AG209","v":0},{"$f":"+Results!AH15-AH209","v":0},{"$f":"+Results!AI15-AI209","v":0},{"$f":"+Results!AJ15-AJ209","v":0},{"$f":"+Results!AK15-AK209","v":0},{"$f":"+Results!AL15-AL209","v":0},{"$f":"+Results!AM15-AM209","v":0},{"$f":"+Results!AN15-AN209","v":0},{"$f":"+Results!AO15-AO209","v":0},{"$f":"+Results!AP15-AP209","v":0},{"$f":"+Results!AQ15-AQ209","v":0},{"$f":"+Results!AR15-AR209","v":0},{"$f":"+Results!AS15-AS209","v":0}]
[null,"Federal and state taxes",null,null,0,{"$f":"+Results!F17-F211","v":0},{"$f":"+Results!G17-G211","v":0},{"$f":"+Results!H17-H211","v":0},{"$f":"+Results!I17-I211","v":0},{"$f":"+Results!J17-J211","v":0},{"$f":"+Results!K17-K211","v":0},{"$f":"+Results!L17-L211","v":0},{"$f":"+Results!M17-M211","v":0},{"$f":"+Results!N17-N211","v":0},{"$f":"+Results!O17-O211","v":0},{"$f":"+Results!P17-P211","v":0},{"$f":"+Results!Q17-Q211","v":0},{"$f":"+Results!R17-R211","v":0},{"$f":"+Results!S17-S211","v":0},{"$f":"+Results!T17-T211","v":0},{"$f":"+Results!U17-U211","v":0},{"$f":"+Results!V17-V211","v":0},{"$f":"+Results!W17-W211","v":0},{"$f":"+Results!X17-X211","v":0},{"$f":"+Results!Y17-Y211","v":0},{"$f":"+Results!Z17-Z211","v":0},{"$f":"+Results!AA17-AA211","v":0},{"$f":"+Results!AB17-AB211","v":0},{"$f":"+Results!AC17-AC211","v":0},{"$f":"+Results!AD17-AD211","v":0},{"$f":"+Results!AE17-AE211","v":0},{"$f":"+Results!AF17-AF211","v":0},{"$f":"+Results!AG17-AG211","v":0},{"$f":"+Results!AH17-AH211","v":0},{"$f":"+Results!AI17-AI211","v":0},{"$f":"+Results!AJ17-AJ211","v":0},{"$f":"+Results!AK17-AK211","v":0},{"$f":"+Results!AL17-AL211","v":0},{"$f":"+Results!AM17-AM211","v":0},{"$f":"+Results!AN17-AN211","v":0},{"$f":"+Results!AO17-AO211","v":0},{"$f":"+Results!AP17-AP211","v":0},{"$f":"+Results!AQ17-AQ211","v":0},{"$f":"+Results!AR17-AR211","v":0},{"$f":"+Results!AS17-AS211","v":0}]
[null,"Net yearly changes",null,null,0,{"$f":"+Results!F18-F212","v":0},{"$f":"+Results!G18-G212","v":0},{"$f":"+Results!H18-H212","v":0},{"$f":"+Results!I18-I212","v":0},{"$f":"+Results!J18-J212","v":0},{"$f":"+Results!K18-K212","v":0},{"$f":"+Results!L18-L212","v":0},{"$f":"+Results!M18-M212","v":0},{"$f":"+Results!N18-N212","v":0},{"$f":"+Results!O18-O212","v":0},{"$f":"+Results!P18-P212","v":0},{"$f":"+Results!Q18-Q212","v":0},{"$f":"+Results!R18-R212","v":0},{"$f":"+Results!S18-S212","v":0},{"$f":"+Results!T18-T212","v":0},{"$f":"+Results!U18-U212","v":0},{"$f":"+Results!V18-V212","v":0},{"$f":"+Results!W18-W212","v":0},{"$f":"+Results!X18-X212","v":0},{"$f":"+Results!Y18-Y212","v":0},{"$f":"+Results!Z18-Z212","v":0},{"$f":"+Results!AA18-AA212","v":0},{"$f":"+Results!AB18-AB212","v":0},{"$f":"+Results!AC18-AC212","v":0},{"$f":"+Results!AD18-AD212","v":0},{"$f":"+Results!AE18-AE212","v":0},{"$f":"+Results!AF18-AF212","v":0},{"$f":"+Results!AG18-AG212","v":0},{"$f":"+Results!AH18-AH212","v":0},{"$f":"+Results!AI18-AI212","v":0},{"$f":"+Results!AJ18-AJ212","v":0},{"$f":"+Results!AK18-AK212","v":0},{"$f":"+Results!AL18-AL212","v":0},{"$f":"+Results!AM18-AM212","v":0},{"$f":"+Results!AN18-AN212","v":0},{"$f":"+Results!AO18-AO212","v":0},{"$f":"+Results!AP18-AP212","v":0},{"$f":"+Results!AQ18-AQ212","v":0},{"$f":"+Results!AR18-AR212","v":0},{"$f":"+Results!AS18-AS212","v":0}]
[null,"Account balances at end of year",null,null,null,{"$f":"+Results!F19-F213","v":0},{"$f":"+Results!G19-G213","v":0},{"$f":"+Results!H19-H213","v":0},{"$f":"+Results!I19-I213","v":0},{"$f":"+Results!J19-J213","v":0},{"$f":"+Results!K19-K213","v":0},{"$f":"+Results!L19-L213","v":0},{"$f":"+Results!M19-M213","v":0},{"$f":"+Results!N19-N213","v":0},{"$f":"+Results!O19-O213","v":0},{"$f":"+Results!P19-P213","v":0},{"$f":"+Results!Q19-Q213","v":0},{"$f":"+Results!R19-R213","v":0},{"$f":"+Results!S19-S213","v":0},{"$f":"+Results!T19-T213","v":0},{"$f":"+Results!U19-U213","v":0},{"$f":"+Results!V19-V213","v":0},{"$f":"+Results!W19-W213","v":0},{"$f":"+Results!X19-X213","v":0},{"$f":"+Results!Y19-Y213","v":0},{"$f":"+Results!Z19-Z213","v":0},{"$f":"+Results!AA19-AA213","v":0},{"$f":"+Results!AB19-AB213","v":0},{"$f":"+Results!AC19-AC213","v":0},{"$f":"+Results!AD19-AD213","v":0},{"$f":"+Results!AE19-AE213","v":0},{"$f":"+Results!AF19-AF213","v":0},{"$f":"+Results!AG19-AG213","v":0},{"$f":"+Results!AH19-AH213","v":0},{"$f":"+Results!AI19-AI213","v":0},{"$f":"+Results!AJ19-AJ213","v":0},{"$f":"+Results!AK19-AK213","v":0},{"$f":"+Results!AL19-AL213","v":0},{"$f":"+Results!AM19-AM213","v":0},{"$f":"+Results!AN19-AN213","v":0},{"$f":"+Results!AO19-AO213","v":0},{"$f":"+Results!AP19-AP213","v":0},{"$f":"+Results!AQ19-AQ213","v":0},{"$f":"+Results!AR19-AR213","v":0},{"$f":"+Results!AS19-AS213","v":0}]
[]
[null,null,null,"Portfolio Activity by Account Comparison",null,"activity details"]
[]
[null,null,null,null,null,null,"Inherited",null,"Roth"]
[null,"Base Case",null,"Total","Taxable","IRAs","IRAs","Roths","Conversion"]
[null,"Starting balances",null,{"$f":"SUM(E235:I235)","v":1000000},{"$f":"+Base!$F$8","v":200000},{"$f":"+Base!$F$11","v":700000},{"$f":"+Base!$F$14","v":0},{"$f":"+Base!$F$17","v":100000},0]
[null,null,"x"]
[null,"Taxable account - special events","x",null,{"$f":"Base!$E$85","v":400000}]
[null,"IRA contributions","x",null,null,{"$f":"+Base!E$87+Base!E$98","v":58500}]
[null,"IRA withdrawals","x",null,{"$f":"-Base!$E$91-Base!$E$99","v":402600}]
[null,"IRA RMD","x",null,{"$f":"-Base!$E$94-Base!$E$102","v":1000600}]
[null,"IRA withdrawals automatic","x",null,{"$f":"-Base!$E$95-Base!$E$103","v":0}]
[null,"Inherited IRA","x",null,null,null,{"$f":"+Base!$E$107","v":100000}]
[null,"Inherited IRA RMD","x",null,{"$f":"-Base!$E$112","v":118700}]
[null,"Inherited IRA withdrawals","x",null,{"$f":"-Base!$E$115","v":15300}]
[null,"Inherited IRA automatic","x",null,{"$f":"-Base!$E$118","v":0}]
[null,"Roth contributions","x",null,null,null,null,{"$f":"+Base!E$120","v":4600}]
[null,"Roth withdrawals","x",null,{"$f":"-Base!$E$125","v":315300}]
[null,"Roth automatic","x",null,{"$f":"-Base!$E$126","v":0}]
[null,"Roth SPIA purchase","x"]
[null,"Roth conversions","x"]
[null,"Roth withdrawals","x"]
[null,"Roth withdrawals automatic","x"]
[null,"Additions (details above)",null,{"$f":"SUM(E253:I253)","v":2415600},{"$f":"SUM(E237:E252)","v":2252500},{"$f":"SUM(F237:F252)","v":58500},{"$f":"SUM(G237:G252)","v":100000},{"$f":"SUM(H237:H252)","v":4600},{"$f":"SUM(I237:I252)","v":0}]
[null,"Taxable account earnings","x",null,{"$f":"+Base!$E$28+Base!$E$136","v":731100}]
[null,"SS benefits","x",null,{"$f":"+Base!E61","v":1468500}]
[null,"Other Income - pensions, wages, etc.","x",null,{"$f":"+Base!E70","v":549600}]
[null,"SPIA income","x",null,{"$f":"+Base!E62","v":144000}]
[null,"IRA 1","x",null,null,{"$f":"+Base!$E$29","v":783200}]
[null,"SPIA income","x",null,null,{"$f":"+Base!$E$63","v":0}]
[null,"IRA 2","x",null,null,{"$f":"+Base!$E$30","v":732700}]
[null,"Inherited IRA 1","x",null,null,null,{"$f":"+Base!$E$32","v":13700}]
[null,"Inherited IRA 2","x",null,null,null,{"$f":"+Base!$E$33","v":20300}]
[null,"Roth 1","x",null,null,null,null,{"$f":"+Base!$E$35","v":196900}]
[null,"Roth 2","x",null,null,null,null,{"$f":"+Base!$E$36","v":34900}]
[null,"SPIA income","x",null,null,null,null,{"$f":"+Base!$E$64","v":0}]
[null,"Roth conversions","x"]
[null,"Earnings (details above)",null,{"$f":"SUM(E267:I267)","v":4674900},{"$f":"SUM(E254:E266)","v":2893200},{"$f":"SUM(F254:F266)","v":1515900},{"$f":"SUM(G254:G266)","v":34000},{"$f":"SUM(H254:H266)","v":231800},{"$f":"SUM(I254:I266)","v":0}]
[null,"Total expenses","x",null,{"$f":"-Base!$E$146","v":-3461000}]
[null,"IRA Contributions","x",null,{"$f":"+Base!E$74+Base!E$75","v":-58500}]
[null,"IRA withdrawals","x",null,null,{"$f":"+Base!$E$91+Base!$E$99","v":-402600}]
[null,"IRA SPIA purchase","x",null,null,{"$f":"+Base!$E$96","v":0}]
[null,"IRA RMD","x",null,null,{"$f":"+Base!$E$94+Base!$E$102","v":-1000600}]
[null,"IRA withdrawals automatic","x",null,null,{"$f":"+Base!$E$95+Base!$E$103","v":0}]
[null,"Inherited IRA RMD","x",null,null,null,{"$f":"+Base!$E$112","v":-118700}]
[null,"Inherited IRA withdrawals","x",null,null,null,{"$f":"Base!$E$115","v":-15300}]
[null,"Inherited IRA automatic","x",null,null,null,{"$f":"+Base!$E$118","v":0}]
[null,"Roth contributions","x",null,{"$f":"-Base!E$120","v":-4600}]
[null,"Roth withdrawals","x",null,null,null,null,{"$f":"+Base!$E$125","v":-315300}]
[null,"Roth automatic","x",null,null,null,null,{"$f":"+Base!$E$126","v":0}]
[null,"Roth SPIA purchase","x",null,null,null,null,{"$f":"+Base!$E$127","v":0}]
[null,"Roth conversions","x"]
[null,"Roth withdrawals","x"]
[null,"Roth withdrawals automatic","x"]
[null,"Qualified Charitable Distribution ","x",null,{"$f":"Base!E137","v":-100000}]
[null,"Expenses and withdrawals (details above)",null,{"$f":"SUM(E285:I285)","v":-5476600},{"$f":"SUM(E268:E284)","v":-3624100},{"$f":"SUM(F268:F284)","v":-1403200},{"$f":"SUM(G268:G284)","v":-134000},{"$f":"SUM(H268:H284)","v":-315300},{"$f":"SUM(I268:I284)","v":0}]
[null,"Ending balance",null,{"$f":"+D235+D253+D267+D285","v":2613900},1721600,871200,0,21100,0]
[null,null,{"$f":"IF($D286<>Base!$E$19,\"Error\",\".\")","v":"."},{"$f":"IF(D286<>Base!$E$19,D286-Base!$E$19,\".\")","v":"."},{"$f":"IF(E286<>Base!$E$8,E286-Base!$E$8,\".\")","v":"."},{"$f":"IF(F286<>Base!$E$11,F286-Base!$E$11,\".\")","v":"."},{"$f":"IF(G286<>Base!$E$14,G286-Base!$E$14,\".\")","v":"."},{"$f":"IF(H286<>Base!$E$17,H286-Base!$E$17,\".\")","v":"."},{"$f":"IF(I286<>Base!$E$18,I286-Base!$E$18,\".\")","v":"."}]
[null,"Full is more or (less) than Base"]
[null,"Starting balances",null,{"$f":"+D56-D235","v":0},0,0,0,0,0]
[null,"Taxable account - special events","x",{"$f":"+D58-D237","v":0},0,0,0,0,0]
[null,"IRA Contributions","x",0,0,0,0,0,0]
[null,"IRA withdrawals","x",0,0,0,0,0,0]
[null,"IRA RMD","x",0,0,0,0,0,0]
[null,"IRA withdrawals automatic","x",0,0,0,0,0,0]
[null,"Inherited IRA","x",0,0,0,0,0,0]
[null,"Inherited IRA RMD","x",0,0,0,0,0,0]
[null,"Inherited IRA withdrawals","x",0,0,0,0,0,0]
[null,"Inherited IRA automatic","x",0,0,0,0,0,0]
[null,"Roth contributions","x",0,0,0,0,0,0]
[null,"Roth withdrawals","x",{"$f":"+D68-D247","v":0},0,0,0,0,0]
[null,"Roth automatic","x",0,0,0,0,0,0]
[null,"Roth SPIA purchase","x",0,0,0,0,0,0]
[null,"Roth conversions","x",0,0,0,0,0,0]
[null,"Roth withdrawals","x",0,0,0,0,0,0]
[null,"Roth withdrawals automatic","x",0,0,0,0,0,0]
[null,"Additions (details above)",null,0,0,0,0,0,0]
[null,"Taxable account earnings","x",0,0,0,0,0,0]
[null,"SS benefits","x",0,0,0,0,0,0]
[null,"Other Income - pensions, wages, etc.","x",0,0,0,0,0,0]
[null,"SPIA income","x",{"$f":"+D78-D257","v":0},0,0,0,0,0]
[null,"IRA 1","x",0,0,0,0,0,0]
[null,"SPIA income","x",0,0,0,0,0,0]
[null,"IRA 2","x",0,0,0,0,0,0]
[null,"Inherited IRA 1","x",0,0,0,0,0,0]
[null,"Inherited IRA 2","x",0,0,0,0,0,0]
[null,"Roth 1 existing","x",0,0,0,0,0,0]
[null,"Roth 2 existing","x",0,0,0,0,0,0]
[null,"SPIA income","x",0,0,0,0,0,0]
[null,"Roth conversions","x",0,0,0,0,0,0]
[null,"Earnings (details above)",null,{"$f":"+D88-D267","v":0},0,0,0,0,0]
[null,"Total expenses","x",0,0,0,0,0,0]
[null,"IRA Contributions","x",0,0,0,0,0,0]
[null,"IRA withdrawals","x",0,0,0,0,0,0]
[null,"IRA SPIA purchase","x",0,0,0,0,0,0]
[null,"IRA RMD","x",0,0,0,0,0,0]
[null,"IRA withdrawals automatic","x",0,0,0,0,0,0]
[null,"Inherited IRA RMD","x",0,0,0,0,0,0]
[null,"Inherited IRA withdrawals","x",0,0,0,0,0,0]
[null,"Inherited IRA automatic","x",0,0,0,0,0,0]
[null,"Roth contributions","x",{"$f":"+D98-D277","v":0},0,0,0,0,0]
[null,"Roth withdrawals","x",0,0,0,0,0,0]
[null,"Roth automatic","x",0,0,0,0,0,0]
[null,"Roth SPIA purchase","x",0,0,0,0,0,0]
[null,"Roth conversions","x",0,0,0,0,0,0]
[null,"Roth withdrawals","x",0,0,0,0,0,0]
[null,"Roth withdrawals automatic","x",0,0,0,0,0,0]
[null,"Qualified Charitable Distribution ","x",0,0,0,0,0,0]
[null,"Expenses and withdrawals (details above)",null,0,0,0,0,0,0]
[null,"Ending balance",null,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(F107<>Details!$E$11,F107-Details!$E$11,\".\")","v":"."},{"$f":"IF(G107<>Details!$E$14,G107-Details!$E$14,\".\")","v":"."},{"$f":"IF(H107<>Details!$E$17,H107-Details!$E$17,\".\")","v":"."},{"$f":"IF(I107<>Details!$E$18,I107-Details!$E$18,\".\")","v":"."}]
[]
[null,"Base Income Taxes"]
[null,null,null,"DCF"]
["t","Federal Adjusted Gross Income",null,null,{"$f":"SUM(F344:AS344)","v":3156900},{"$f":"+Base!F184","v":61600},{"$f":"+Base!G184","v":78300},{"$f":"+Base!H184","v":65000},{"$f":"+Base!I184","v":66900},{"$f":"+Base!J184","v":68700},{"$f":"+Base!K184","v":89700},{"$f":"+Base!L184","v":92200},{"$f":"+Base!M184","v":95000},{"$f":"+Base!N184","v":69100},{"$f":"+Base!O184","v":43800},{"$f":"+Base!P184","v":42800},{"$f":"+Base!Q184","v":71900},{"$f":"+Base!R184","v":92100},{"$f":"+Base!S184","v":87700},{"$f":"+Base!T184","v":77800},{"$f":"+Base!U184","v":91600},{"$f":"+Base!V184","v":107600},{"$f":"+Base!W184","v":131100},{"$f":"+Base!X184","v":135300},{"$f":"+Base!Y184","v":138400},{"$f":"+Base!Z184","v":143700},{"$f":"+Base!AA184","v":148900},{"$f":"+Base!AB184","v":145400},{"$f":"+Base!AC184","v":151100},{"$f":"+Base!AD184","v":133500},{"$f":"+Base!AE184","v":138100},{"$f":"+Base!AF184","v":142400},{"$f":"+Base!AG184","v":147000},{"$f":"+Base!AH184","v":149600},{"$f":"+Base!AI184","v":150600},{"$f":"+Base!AJ184","v":0},{"$f":"+Base!AK184","v":0},{"$f":"+Base!AL184","v":0},{"$f":"+Base!AM184","v":0},{"$f":"+Base!AN184","v":0},{"$f":"+Base!AO184","v":0},{"$f":"+Base!AP184","v":0},{"$f":"+Base!AQ184","v":0},{"$f":"+Base!AR184","v":0},{"$f":"+Base!AS184","v":0}]
["t","Federal Modified Adjusted Gross Income",null,null,{"$f":"SUM(F345:AS345)","v":3491200},{"$f":"+Base!F284","v":64400},{"$f":"+Base!G284","v":81000},{"$f":"+Base!H284","v":67500},{"$f":"+Base!I284","v":69100},{"$f":"+Base!J284","v":70600},{"$f":"+Base!K284","v":91600},{"$f":"+Base!L284","v":94200},{"$f":"+Base!M284","v":97100},{"$f":"+Base!N284","v":71400},{"$f":"+Base!O284","v":46500},{"$f":"+Base!P284","v":45200},{"$f":"+Base!Q284","v":74500},{"$f":"+Base!R284","v":95400},{"$f":"+Base!S284","v":91500},{"$f":"+Base!T284","v":81400},{"$f":"+Base!U284","v":95300},{"$f":"+Base!V284","v":112200},{"$f":"+Base!W284","v":136400},{"$f":"+Base!X284","v":143900},{"$f":"+Base!Y284","v":148500},{"$f":"+Base!Z284","v":155500},{"$f":"+Base!AA284","v":162500},{"$f":"+Base!AB284","v":163800},{"$f":"+Base!AC284","v":176800},{"$f":"+Base!AD284","v":161900},{"$f":"+Base!AE284","v":169200},{"$f":"+Base!AF284","v":174400},{"$f":"+Base!AG284","v":180000},{"$f":"+Base!AH284","v":183700},{"$f":"+Base!AI284","v":185700},{"$f":"+Base!AJ284","v":0},{"$f":"+Base!AK284","v":0},{"$f":"+Base!AL284","v":0},{"$f":"+Base!AM284","v":0},{"$f":"+Base!AN284","v":0},{"$f":"+Base!AO284","v":0},{"$f":"+Base!AP284","v":0},{"$f":"+Base!AQ284","v":0},{"$f":"+Base!AR284","v":0},{"$f":"+Base!AS284","v":0}]
["t","Federal income taxes",null,{"$f":"ROUND(NPV(Discount_Rate,Results!F346:AS346)/Round_To,0)*Round_To","v":140300},{"$f":"SUM(F346:AS346)","v":246300},{"$f":"+Base!F214","v":3800},{"$f":"+Base!G214","v":5700},{"$f":"+Base!H214","v":3900},{"$f":"+Base!I214","v":4000},{"$f":"+Base!J214","v":4000},{"$f":"+Base!K214","v":6400},{"$f":"+Base!L214","v":6400},{"$f":"+Base!M214","v":6400},{"$f":"+Base!N214","v":3100},{"$f":"+Base!O214","v":400},{"$f":"+Base!P214","v":300},{"$f":"+Base!Q214","v":3100},{"$f":"+Base!R214","v":5500},{"$f":"+Base!S214","v":4800},{"$f":"+Base!T214","v":3500},{"$f":"+Base!U214","v":5000},{"$f":"+Base!V214","v":6800},{"$f":"+Base!W214","v":9500},{"$f":"+Base!X214","v":9900},{"$f":"+Base!Y214","v":10100},{"$f":"+Base!Z214","v":10700},{"$f":"+Base!AA214","v":11000},{"$f":"+Base!AB214","v":10400},{"$f":"+Base!AC214","v":10900},{"$f":"+Base!AD214","v":15300},{"$f":"+Base!AE214","v":16000},{"$f":"+Base!AF214","v":16700},{"$f":"+Base!AG214","v":17400},{"$f":"+Base!AH214","v":17600},{"$f":"+Base!AI214","v":17700},{"$f":"+Base!AJ214","v":0},{"$f":"+Base!AK214","v":0},{"$f":"+Base!AL214","v":0},{"$f":"+Base!AM214","v":0},{"$f":"+Base!AN214","v":0},{"$f":"+Base!AO214","v":0},{"$f":"+Base!AP214","v":0},{"$f":"+Base!AQ214","v":0},{"$f":"+Base!AR214","v":0},{"$f":"+Base!AS214","v":0}]
["t","Federal effective and marginal tax rates",null,null,null,{"$f":"IF(F3>Final_Year,\"-     \",TEXT(+Base!F215,\"0.0%\") & \"-\" & TEXT(Base!F216,\"0.0%\"))","v":"10.4%-12.0%"},{"$f":"IF(G3>Final_Year,\"-     \",TEXT(+Base!G215,\"0.0%\") & \"-\" & TEXT(Base!G216,\"0.0%\"))","v":"11.0%-12.0%"},{"$f":"IF(H3>Final_Year,\"-     \",TEXT(+Base!H215,\"0.0%\") & \"-\" & TEXT(Base!H216,\"0.0%\"))","v":"10.4%-12.0%"},{"$f":"IF(I3>Final_Year,\"-     \",TEXT(+Base!I215,\"0.0%\") & \"-\" & TEXT(Base!I216,\"0.0%\"))","v":"10.6%-12.0%"},{"$f":"IF(J3>Final_Year,\"-     \",TEXT(+Base!J215,\"0.0%\") & \"-\" & TEXT(Base!J216,\"0.0%\"))","v":"10.4%-12.0%"},{"$f":"IF(K3>Final_Year,\"-     \",TEXT(+Base!K215,\"0.0%\") & \"-\" & TEXT(Base!K216,\"0.0%\"))","v":"11.1%-12.0%"},{"$f":"IF(L3>Final_Year,\"-     \",TEXT(+Base!L215,\"0.0%\") & \"-\" & TEXT(Base!L216,\"0.0%\"))","v":"10.9%-12.0%"},{"$f":"IF(M3>Final_Year,\"-     \",TEXT(+Base!M215,\"0.0%\") & \"-\" & TEXT(Base!M216,\"0.0%\"))","v":"11.1%-12.0%"},{"$f":"IF(N3>Final_Year,\"-     \",TEXT(+Base!N215,\"0.0%\") & \"-\" & TEXT(Base!N216,\"0.0%\"))","v":"9.9%-12.0%"},{"$f":"IF(O3>Final_Year,\"-     \",TEXT(+Base!O215,\"0.0%\") & \"-\" & TEXT(Base!O216,\"0.0%\"))","v":"7.7%-10.0%"},{"$f":"IF(P3>Final_Year,\"-     \",TEXT(+Base!P215,\"0.0%\") & \"-\" & TEXT(Base!P216,\"0.0%\"))","v":"8.8%-10.0%"},{"$f":"IF(Q3>Final_Year,\"-     \",TEXT(+Base!Q215,\"0.0%\") & \"-\" & TEXT(Base!Q216,\"0.0%\"))","v":"9.8%-12.0%"},{"$f":"IF(R3>Final_Year,\"-     \",TEXT(+Base!R215,\"0.0%\") & \"-\" & TEXT(Base!R216,\"0.0%\"))","v":"10.7%-12.0%"},{"$f":"IF(S3>Final_Year,\"-     \",TEXT(+Base!S215,\"0.0%\") & \"-\" & TEXT(Base!S216,\"0.0%\"))","v":"10.4%-12.0%"},{"$f":"IF(T3>Final_Year,\"-     \",TEXT(+Base!T215,\"0.0%\") & \"-\" & TEXT(Base!T216,\"0.0%\"))","v":"9.9%-12.0%"},{"$f":"IF(U3>Final_Year,\"-     \",TEXT(+Base!U215,\"0.0%\") & \"-\" & TEXT(Base!U216,\"0.0%\"))","v":"10.4%-12.0%"},{"$f":"IF(V3>Final_Year,\"-     \",TEXT(+Base!V215,\"0.0%\") & \"-\" & TEXT(Base!V216,\"0.0%\"))","v":"10.8%-12.0%"},{"$f":"IF(W3>Final_Year,\"-     \",TEXT(+Base!W215,\"0.0%\") & \"-\" & TEXT(Base!W216,\"0.0%\"))","v":"11.1%-12.0%"},{"$f":"IF(X3>Final_Year,\"-     \",TEXT(+Base!X215,\"0.0%\") & \"-\" & TEXT(Base!X216,\"0.0%\"))","v":"11.1%-12.0%"},{"$f":"IF(Y3>Final_Year,\"-     \",TEXT(+Base!Y215,\"0.0%\") & \"-\" & TEXT(Base!Y216,\"0.0%\"))","v":"11.1%-12.0%"},{"$f":"IF(Z3>Final_Year,\"-     \",TEXT(+Base!Z215,\"0.0%\") & \"-\" & TEXT(Base!Z216,\"0.0%\"))","v":"11.2%-12.0%"},{"$f":"IF(AA3>Final_Year,\"-     \",TEXT(+Base!AA215,\"0.0%\") & \"-\" & TEXT(Base!AA216,\"0.0%\"))","v":"11.0%-12.0%"},{"$f":"IF(AB3>Final_Year,\"-     \",TEXT(+Base!AB215,\"0.0%\") & \"-\" & TEXT(Base!AB216,\"0.0%\"))","v":"10.9%-12.0%"},{"$f":"IF(AC3>Final_Year,\"-     \",TEXT(+Base!AC215,\"0.0%\") & \"-\" & TEXT(Base!AC216,\"0.0%\"))","v":"10.9%-12.0%"},{"$f":"IF(AD3>Final_Year,\"-     \",TEXT(+Base!AD215,\"0.0%\") & \"-\" & TEXT(Base!AD216,\"0.0%\"))","v":"14.3%-22.0%"},{"$f":"IF(AE3>Final_Year,\"-     \",TEXT(+Base!AE215,\"0.0%\") & \"-\" & TEXT(Base!AE216,\"0.0%\"))","v":"14.4%-22.0%"},{"$f":"IF(AF3>Final_Year,\"-     \",TEXT(+Base!AF215,\"0.0%\") & \"-\" & TEXT(Base!AF216,\"0.0%\"))","v":"14.6%-22.0%"},{"$f":"IF(AG3>Final_Year,\"-     \",TEXT(+Base!AG215,\"0.0%\") & \"-\" & TEXT(Base!AG216,\"0.0%\"))","v":"14.7%-22.0%"},{"$f":"IF(AH3>Final_Year,\"-     \",TEXT(+Base!AH215,\"0.0%\") & \"-\" & TEXT(Base!AH216,\"0.0%\"))","v":"14.6%-22.0%"},{"$f":"IF(AI3>Final_Year,\"-     \",TEXT(+Base!AI215,\"0.0%\") & \"-\" & TEXT(Base!AI216,\"0.0%\"))","v":"14.6%-22.0%"},{"$f":"IF(AJ3>Final_Year,\"-     \",TEXT(+Base!AJ215,\"0.0%\") & \"-\" & TEXT(Base!AJ216,\"0.0%\"))","v":"-     "},{"$f":"IF(AK3>Final_Year,\"-     \",TEXT(+Base!AK215,\"0.0%\") & \"-\" & TEXT(Base!AK216,\"0.0%\"))","v":"-     "},{"$f":"IF(AL3>Final_Year,\"-     \",TEXT(+Base!AL215,\"0.0%\") & \"-\" & TEXT(Base!AL216,\"0.0%\"))","v":"-     "},{"$f":"IF(AM3>Final_Year,\"-     \",TEXT(+Base!AM215,\"0.0%\") & \"-\" & TEXT(Base!AM216,\"0.0%\"))","v":"-     "},{"$f":"IF(AN3>Final_Year,\"-     \",TEXT(+Base!AN215,\"0.0%\") & \"-\" & TEXT(Base!AN216,\"0.0%\"))","v":"-     "},{"$f":"IF(AO3>Final_Year,\"-     \",TEXT(+Base!AO215,\"0.0%\") & \"-\" & TEXT(Base!AO216,\"0.0%\"))","v":"-     "},{"$f":"IF(AP3>Final_Year,\"-     \",TEXT(+Base!AP215,\"0.0%\") & \"-\" & TEXT(Base!AP216,\"0.0%\"))","v":"-     "},{"$f":"IF(AQ3>Final_Year,\"-     \",TEXT(+Base!AQ215,\"0.0%\") & \"-\" & TEXT(Base!AQ216,\"0.0%\"))","v":"-     "},{"$f":"IF(AR3>Final_Year,\"-     \",TEXT(+Base!AR215,\"0.0%\") & \"-\" & TEXT(Base!AR216,\"0.0%\"))","v":"-     "},{"$f":"IF(AS3>Final_Year,\"-     \",TEXT(+Base!AS215,\"0.0%\") & \"-\" & TEXT(Base!AS216,\"0.0%\"))","v":"-     "}]
["t","State income taxes",null,null,{"$f":"SUM(F348:AS348)","v":85400},{"$f":"+Base!F241","v":1000},{"$f":"+Base!G241","v":1600},{"$f":"+Base!H241","v":1000},{"$f":"+Base!I241","v":1000},{"$f":"+Base!J241","v":900},{"$f":"+Base!K241","v":1000},{"$f":"+Base!L241","v":1000},{"$f":"+Base!M241","v":2000},{"$f":"+Base!N241","v":500},{"$f":"+Base!O241","v":200},{"$f":"+Base!P241","v":200},{"$f":"+Base!Q241","v":500},{"$f":"+Base!R241","v":800},{"$f":"+Base!S241","v":800},{"$f":"+Base!T241","v":800},{"$f":"+Base!U241","v":1000},{"$f":"+Base!V241","v":1200},{"$f":"+Base!W241","v":1900},{"$f":"+Base!X241","v":2200},{"$f":"+Base!Y241","v":2300},{"$f":"+Base!Z241","v":2500},{"$f":"+Base!AA241","v":2700},{"$f":"+Base!AB241","v":6700},{"$f":"+Base!AC241","v":7100},{"$f":"+Base!AD241","v":6800},{"$f":"+Base!AE241","v":7200},{"$f":"+Base!AF241","v":7400},{"$f":"+Base!AG241","v":7600},{"$f":"+Base!AH241","v":7800},{"$f":"+Base!AI241","v":7700},{"$f":"+Base!AJ241","v":0},{"$f":"+Base!AK241","v":0},{"$f":"+Base!AL241","v":0},{"$f":"+Base!AM241","v":0},{"$f":"+Base!AN241","v":0},{"$f":"+Base!AO241","v":0},{"$f":"+Base!AP241","v":0},{"$f":"+Base!AQ241","v":0},{"$f":"+Base!AR241","v":0},{"$f":"+Base!AS241","v":0}]
["t","Net income after taxes, before living expenses",null,{"$f":"ROUND(NPV(Discount_Rate,Results!F349:AS349)/Round_To,0)*Round_To","v":2678500},{"$f":"SUM(F349:AS349)","v":4343200},{"$f":"+Base!F243","v":73900},{"$f":"+Base!G243","v":87400},{"$f":"+Base!H243","v":75700},{"$f":"+Base!I243","v":76300},{"$f":"+Base!J243","v":77000},{"$f":"+Base!K243","v":97800},{"$f":"+Base!L243","v":100000},{"$f":"+Base!M243","v":101500},{"$f":"+Base!N243","v":156400},{"$f":"+Base!O243","v":151300},{"$f":"+Base!P243","v":155100},{"$f":"+Base!Q243","v":156700},{"$f":"+Base!R243","v":163300},{"$f":"+Base!S243","v":168400},{"$f":"+Base!T243","v":162200},{"$f":"+Base!U243","v":163800},{"$f":"+Base!V243","v":170200},{"$f":"+Base!W243","v":171700},{"$f":"+Base!X243","v":162200},{"$f":"+Base!Y243","v":164900},{"$f":"+Base!Z243","v":167300},{"$f":"+Base!AA243","v":169400},{"$f":"+Base!AB243","v":177400},{"$f":"+Base!AC243","v":188100},{"$f":"+Base!AD243","v":161400},{"$f":"+Base!AE243","v":165700},{"$f":"+Base!AF243","v":167100},{"$f":"+Base!AG243","v":168500},{"$f":"+Base!AH243","v":170200},{"$f":"+Base!AI243","v":172300},{"$f":"+Base!AJ243","v":0},{"$f":"+Base!AK243","v":0},{"$f":"+Base!AL243","v":0},{"$f":"+Base!AM243","v":0},{"$f":"+Base!AN243","v":0},{"$f":"+Base!AO243","v":0},{"$f":"+Base!AP243","v":0},{"$f":"+Base!AQ243","v":0},{"$f":"+Base!AR243","v":0},{"$f":"+Base!AS243","v":0}]
[]
[]
[]
[]
[null,"Tax Comparison"]
[null,"Full is higher or (lower) than Base",null,"DCF"]
[null,"Federal Adjusted Gross Income",null,null,{"$f":"SUM(F356:AS356)","v":0},{"$f":"+F23-F344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Modified Adjusted Gross Income",null,null,{"$f":"SUM(F357:AS357)","v":0},{"$f":"+F24-F345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Income Taxes",null,{"$f":"+D26-D346","v":0},{"$f":"SUM(F358:AS358)","v":0},{"$f":"+F26-F346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"State Income Taxes",null,null,{"$f":"SUM(F359:AS359)","v":0},{"$f":"+F28-F348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net income after taxes, before living expenses",null,{"$f":"+D29-D349","v":0},{"$f":"SUM(F360:AS360)","v":0},{"$f":"+F29-F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Portfolio Comparison"]
[]
[null,"Summary",null,null,null,"Full is higher",null,null,"Model"]
[null,null,null,"Full","Base","or (lower)","Percent",null,"Settings"]
[null,{"$f":"\"Portfolio balances at age \" & Your_Age_End  & \": \" &  Final_Year","v":"Portfolio balances at age 91: 2053"},{"$f":"IF(E367<0,\"Fail!\",\"\")","v":""},{"$f":"+E378","v":2613900},{"$f":"+E379","v":2613900},{"$f":"+D367-E367","v":0},{"$f":"IF(E367>0,(+D367-E367)/E367,0)","v":0},null,{"$f":"IF(Include_Roth=\"y\",\"Roth conversions included\",\"--\")","v":"--"}]
[null,"Number of years larger than other case",null,{"$f":"COUNTIF($F$384:$AS$384,\">0\")","v":0},{"$f":"COUNTIF($F$384:$AS$384,\"<0\")","v":0},{"$f":"+D368-E368","v":0},{"$f":"IF(E368=0,0,(+D368-E368)/E368)","v":0},null,{"$f":"IF(OR(tIRA_Withdr_Base1<>0,tIRA_Withdr_Base2<>0,tIRA_Withdr_Base3<>0),\"Base case is using IRA withdrawal adjustment\",\"--\")","v":"--"}]
[null,"Net income after taxes, before living expenses",null,{"$f":"+E$29","v":4343200},{"$f":"+E$349","v":4343200},{"$f":"+D369-E369","v":0},{"$f":"IF(E369>0,(+D369-E369)/E369,0)","v":0},null,{"$f":"IF(SS_Comparison=\"y\",\"Using alternative SS benefits\",\"--\")","v":"--"}]
[null,"   Discounted cash flow",null,{"$f":"+D$29","v":2678500},{"$f":"+D$349","v":2678500},{"$f":"+D370-E370","v":0},{"$f":"IF(E370>0,(+D370-E370)/E370,0)","v":0},null,{"$f":"IF(Tax_Rates_Alt=\"y\",\"Federal tax rate change being used\",\"--\")","v":"--"}]
[null,"Federal income taxes",null,{"$f":"+E$26","v":246300},{"$f":"+E$346","v":246300},{"$f":"+E371-D371","v":0},{"$f":"IF(E371>0,(+D371-E371)/E371,0)","v":0},null,{"$f":"IF(Exclude_Taxes=\"n\",\"--\",\"Income taxes set to zero\")","v":"--"}]
[null,"   Discounted cash flow",null,{"$f":"+D$26","v":140300},{"$f":"+D$346","v":140300},{"$f":"+E372-D372","v":0},{"$f":"IF(E372>0,(+D372-E372)/E372,0)","v":0}]
[null,"IRA Required Minimum Distribution",null,{"$f":"E$393","v":1000600},{"$f":"E$396","v":1000600},{"$f":"+E373-D373","v":0},{"$f":"IF(E373>0,(+D373-E373)/E373,0)","v":0}]
[]
[]
[null,"Key Items Comparison",null,null,"Balances"]
[null,null,null,null,"Final Year"]
[null,"Portfolio balance at start of year",null,null,{"$f":"+Details!$E$19","v":2613900},{"$f":"+Details!F19","v":1000000},{"$f":"+Details!G19","v":998900},{"$f":"+Details!H19","v":1009900},{"$f":"+Details!I19","v":1007800},{"$f":"+Details!J19","v":1004800},{"$f":"+Details!K19","v":1001000},{"$f":"+Details!L19","v":1021500},{"$f":"+Details!M19","v":1042700},{"$f":"+Details!N19","v":1063800},{"$f":"+Details!O19","v":1138200},{"$f":"+Details!P19","v":1205900},{"$f":"+Details!Q19","v":1195700},{"$f":"+Details!R19","v":1365400},{"$f":"+Details!S19","v":1405000},{"$f":"+Details!T19","v":1462900},{"$f":"+Details!U19","v":1412800},{"$f":"+Details!V19","v":1562500},{"$f":"+Details!W19","v":1616700},{"$f":"+Details!X19","v":1685500},{"$f":"+Details!Y19","v":1727900},{"$f":"+Details!Z19","v":1770600},{"$f":"+Details!AA19","v":1813300},{"$f":"+Details!AB19","v":1855600},{"$f":"+Details!AC19","v":2303400},{"$f":"+Details!AD19","v":2359300},{"$f":"+Details!AE19","v":2485900},{"$f":"+Details!AF19","v":2514100},{"$f":"+Details!AG19","v":2540900},{"$f":"+Details!AH19","v":2566300},{"$f":"+Details!AI19","v":2590500},{"$f":"+Details!AJ19","v":0},{"$f":"+Details!AK19","v":0},{"$f":"+Details!AL19","v":0},{"$f":"+Details!AM19","v":0},{"$f":"+Details!AN19","v":0},{"$f":"+Details!AO19","v":0},{"$f":"+Details!AP19","v":0},{"$f":"+Details!AQ19","v":0},{"$f":"+Details!AR19","v":0},{"$f":"+Details!AS19","v":0}]
[null,"Base portfolio",null,null,{"$f":"+Base!$E$19","v":2613900},{"$f":"+Base!F19","v":1000000},{"$f":"+Base!G19","v":998900},{"$f":"+Base!H19","v":1009900},{"$f":"+Base!I19","v":1007800},{"$f":"+Base!J19","v":1004800},{"$f":"+Base!K19","v":1001000},{"$f":"+Base!L19","v":1021500},{"$f":"+Base!M19","v":1042700},{"$f":"+Base!N19","v":1063800},{"$f":"+Base!O19","v":1138200},{"$f":"+Base!P19","v":1205900},{"$f":"+Base!Q19","v":1195700},{"$f":"+Base!R19","v":1365400},{"$f":"+Base!S19","v":1405000},{"$f":"+Base!T19","v":1462900},{"$f":"+Base!U19","v":1412800},{"$f":"+Base!V19","v":1562500},{"$f":"+Base!W19","v":1616700},{"$f":"+Base!X19","v":1685500},{"$f":"+Base!Y19","v":1727900},{"$f":"+Base!Z19","v":1770600},{"$f":"+Base!AA19","v":1813300},{"$f":"+Base!AB19","v":1855600},{"$f":"+Base!AC19","v":2303400},{"$f":"+Base!AD19","v":2359300},{"$f":"+Base!AE19","v":2485900},{"$f":"+Base!AF19","v":2514100},{"$f":"+Base!AG19","v":2540900},{"$f":"+Base!AH19","v":2566300},{"$f":"+Base!AI19","v":2590500},{"$f":"+Base!AJ19","v":0},{"$f":"+Base!AK19","v":0},{"$f":"+Base!AL19","v":0},{"$f":"+Base!AM19","v":0},{"$f":"+Base!AN19","v":0},{"$f":"+Base!AO19","v":0},{"$f":"+Base!AP19","v":0},{"$f":"+Base!AQ19","v":0},{"$f":"+Base!AR19","v":0},{"$f":"+Base!AS19","v":0}]
[null,"Default is more/(less) than base",null,null,{"$f":"+E378-E379","v":0},{"$f":"+F378-F379","v":0},{"$f":"+G378-G379","v":0},{"$f":"+H378-H379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[".","Portfolio balance at end of year",null,null,{"$f":"+Details!$E$19","v":2613900},{"$f":"+Details!F273","v":998900},{"$f":"+Details!G273","v":1009900},{"$f":"+Details!H273","v":1007800},{"$f":"+Details!I273","v":1004800},{"$f":"+Details!J273","v":1001000},{"$f":"+Details!K273","v":1021500},{"$f":"+Details!L273","v":1042700},{"$f":"+Details!M273","v":1063800},{"$f":"+Details!N273","v":1138200},{"$f":"+Details!O273","v":1205900},{"$f":"+Details!P273","v":1195700},{"$f":"+Details!Q273","v":1365400},{"$f":"+Details!R273","v":1405000},{"$f":"+Details!S273","v":1462900},{"$f":"+Details!T273","v":1412800},{"$f":"+Details!U273","v":1562500},{"$f":"+Details!V273","v":1616700},{"$f":"+Details!W273","v":1685500},{"$f":"+Details!X273","v":1727900},{"$f":"+Details!Y273","v":1770600},{"$f":"+Details!Z273","v":1813300},{"$f":"+Details!AA273","v":1855600},{"$f":"+Details!AB273","v":2303400},{"$f":"+Details!AC273","v":2359300},{"$f":"+Details!AD273","v":2485900},{"$f":"+Details!AE273","v":2514100},{"$f":"+Details!AF273","v":2540900},{"$f":"+Details!AG273","v":2566300},{"$f":"+Details!AH273","v":2590500},{"$f":"+Details!AI273","v":2613900},{"$f":"+Details!AJ273","v":0},{"$f":"+Details!AK273","v":0},{"$f":"+Details!AL273","v":0},{"$f":"+Details!AM273","v":0},{"$f":"+Details!AN273","v":0},{"$f":"+Details!AO273","v":0},{"$f":"+Details!AP273","v":0},{"$f":"+Details!AQ273","v":0},{"$f":"+Details!AR273","v":0},{"$f":"+Details!AS273","v":0}]
[null,"Base portfolio",null,null,{"$f":"+Base!$E$19","v":2613900},{"$f":"+Base!F273","v":998900},{"$f":"+Base!G273","v":1009900},{"$f":"+Base!H273","v":1007800},{"$f":"+Base!I273","v":1004800},{"$f":"+Base!J273","v":1001000},{"$f":"+Base!K273","v":1021500},{"$f":"+Base!L273","v":1042700},{"$f":"+Base!M273","v":1063800},{"$f":"+Base!N273","v":1138200},{"$f":"+Base!O273","v":1205900},{"$f":"+Base!P273","v":1195700},{"$f":"+Base!Q273","v":1365400},{"$f":"+Base!R273","v":1405000},{"$f":"+Base!S273","v":1462900},{"$f":"+Base!T273","v":1412800},{"$f":"+Base!U273","v":1562500},{"$f":"+Base!V273","v":1616700},{"$f":"+Base!W273","v":1685500},{"$f":"+Base!X273","v":1727900},{"$f":"+Base!Y273","v":1770600},{"$f":"+Base!Z273","v":1813300},{"$f":"+Base!AA273","v":1855600},{"$f":"+Base!AB273","v":2303400},{"$f":"+Base!AC273","v":2359300},{"$f":"+Base!AD273","v":2485900},{"$f":"+Base!AE273","v":2514100},{"$f":"+Base!AF273","v":2540900},{"$f":"+Base!AG273","v":2566300},{"$f":"+Base!AH273","v":2590500},{"$f":"+Base!AI273","v":2613900},{"$f":"+Base!AJ273","v":0},{"$f":"+Base!AK273","v":0},{"$f":"+Base!AL273","v":0},{"$f":"+Base!AM273","v":0},{"$f":"+Base!AN273","v":0},{"$f":"+Base!AO273","v":0},{"$f":"+Base!AP273","v":0},{"$f":"+Base!AQ273","v":0},{"$f":"+Base!AR273","v":0},{"$f":"+Base!AS273","v":0}]
[null,"Default is more/(less) than base",null,null,{"$f":"-E383+E382","v":0},{"$f":"-F383+F382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxable account balances at start of year",null,null,{"$f":"+Details!$E$8","v":1721600},{"$f":"+Details!F8","v":200000},{"$f":"+Details!G8","v":182100},{"$f":"+Details!H8","v":176500},{"$f":"+Details!I8","v":158000},{"$f":"+Details!J8","v":138900},{"$f":"+Details!K8","v":120800},{"$f":"+Details!L8","v":127700},{"$f":"+Details!M8","v":136100},{"$f":"+Details!N8","v":145100},{"$f":"+Details!O8","v":171500},{"$f":"+Details!P8","v":194500},{"$f":"+Details!Q8","v":136500},{"$f":"+Details!R8","v":211500},{"$f":"+Details!S8","v":236600},{"$f":"+Details!T8","v":281300},{"$f":"+Details!U8","v":204900},{"$f":"+Details!V8","v":293600},{"$f":"+Details!W8","v":330100},{"$f":"+Details!X8","v":382800},{"$f":"+Details!Y8","v":457700},{"$f":"+Details!Z8","v":535900},{"$f":"+Details!AA8","v":619300},{"$f":"+Details!AB8","v":708100},{"$f":"+Details!AC8","v":1197700},{"$f":"+Details!AD8","v":1300400},{"$f":"+Details!AE8","v":1476800},{"$f":"+Details!AF8","v":1521700},{"$f":"+Details!AG8","v":1569000},{"$f":"+Details!AH8","v":1619000},{"$f":"+Details!AI8","v":1670300},{"$f":"+Details!AJ8","v":0},{"$f":"+Details!AK8","v":0},{"$f":"+Details!AL8","v":0},{"$f":"+Details!AM8","v":0},{"$f":"+Details!AN8","v":0},{"$f":"+Details!AO8","v":0},{"$f":"+Details!AP8","v":0},{"$f":"+Details!AQ8","v":0},{"$f":"+Details!AR8","v":0},{"$f":"+Details!AS8","v":0}]
[null,"Base portfolio",null,null,{"$f":"+Base!$E$8","v":1721600},{"$f":"+Base!F8","v":200000},{"$f":"+Base!G8","v":182100},{"$f":"+Base!H8","v":176500},{"$f":"+Base!I8","v":158000},{"$f":"+Base!J8","v":138900},{"$f":"+Base!K8","v":120800},{"$f":"+Base!L8","v":127700},{"$f":"+Base!M8","v":136100},{"$f":"+Base!N8","v":145100},{"$f":"+Base!O8","v":171500},{"$f":"+Base!P8","v":194500},{"$f":"+Base!Q8","v":136500},{"$f":"+Base!R8","v":211500},{"$f":"+Base!S8","v":236600},{"$f":"+Base!T8","v":281300},{"$f":"+Base!U8","v":204900},{"$f":"+Base!V8","v":293600},{"$f":"+Base!W8","v":330100},{"$f":"+Base!X8","v":382800},{"$f":"+Base!Y8","v":457700},{"$f":"+Base!Z8","v":535900},{"$f":"+Base!AA8","v":619300},{"$f":"+Base!AB8","v":708100},{"$f":"+Base!AC8","v":1197700},{"$f":"+Base!AD8","v":1300400},{"$f":"+Base!AE8","v":1476800},{"$f":"+Base!AF8","v":1521700},{"$f":"+Base!AG8","v":1569000},{"$f":"+Base!AH8","v":1619000},{"$f":"+Base!AI8","v":1670300},{"$f":"+Base!AJ8","v":0},{"$f":"+Base!AK8","v":0},{"$f":"+Base!AL8","v":0},{"$f":"+Base!AM8","v":0},{"$f":"+Base!AN8","v":0},{"$f":"+Base!AO8","v":0},{"$f":"+Base!AP8","v":0},{"$f":"+Base!AQ8","v":0},{"$f":"+Base!AR8","v":0},{"$f":"+Base!AS8","v":0}]
[null,"Default is more/(less) than base",null,null,{"$f":"-E387+E386","v":0},{"$f":"-F387+F386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Required Minimum Distributions",null,"DCF"]
[null,"IRA 1",null,{"$f":"ROUND(NPV(Discount_Rate,Results!F391:AS391)/Round_To,0)*Round_To","v":251200},{"$f":"SUM(F391:AS391)","v":480700},{"$f":"-Details!F94","v":0},{"$f":"-Details!G94","v":0},{"$f":"-Details!H94","v":0},{"$f":"-Details!I94","v":0},{"$f":"-Details!J94","v":0},{"$f":"-Details!K94","v":0},{"$f":"-Details!L94","v":0},{"$f":"-Details!M94","v":0},{"$f":"-Details!N94","v":0},{"$f":"-Details!O94","v":0},{"$f":"-Details!P94","v":0},{"$f":"-Details!Q94","v":15700},{"$f":"-Details!R94","v":16500},{"$f":"-Details!S94","v":17200},{"$f":"-Details!T94","v":18000},{"$f":"-Details!U94","v":19000},{"$f":"-Details!V94","v":20200},{"$f":"-Details!W94","v":21500},{"$f":"-Details!X94","v":22800},{"$f":"-Details!Y94","v":23800},{"$f":"-Details!Z94","v":25100},{"$f":"-Details!AA94","v":26200},{"$f":"-Details!AB94","v":27500},{"$f":"-Details!AC94","v":28800},{"$f":"-Details!AD94","v":30000},{"$f":"-Details!AE94","v":31300},{"$f":"-Details!AF94","v":32400},{"$f":"-Details!AG94","v":33800},{"$f":"-Details!AH94","v":34900},{"$f":"-Details!AI94","v":36000},{"$f":"-Details!AJ94","v":0},{"$f":"-Details!AK94","v":0},{"$f":"-Details!AL94","v":0},{"$f":"-Details!AM94","v":0},{"$f":"-Details!AN94","v":0},{"$f":"-Details!AO94","v":0},{"$f":"-Details!AP94","v":0},{"$f":"-Details!AQ94","v":0},{"$f":"-Details!AR94","v":0},{"$f":"-Details!AS94","v":0}]
[null,"IRA 2",null,{"$f":"ROUND(NPV(Discount_Rate,Results!F392:AS392)/Round_To,0)*Round_To","v":268900},519900,{"$f":"-Details!F102","v":0},{"$f":"-Details!G102","v":0},{"$f":"-Details!H102","v":0},{"$f":"-Details!I102","v":0},{"$f":"-Details!J102","v":0},{"$f":"-Details!K102","v":0},{"$f":"-Details!L102","v":0},{"$f":"-Details!M102","v":0},{"$f":"-Details!N102","v":0},{"$f":"-Details!O102","v":0},{"$f":"-Details!P102","v":0},{"$f":"-Details!Q102","v":0},{"$f":"-Details!R102","v":18400},{"$f":"-Details!S102","v":19600},{"$f":"-Details!T102","v":20700},{"$f":"-Details!U102","v":21800},{"$f":"-Details!V102","v":22900},{"$f":"-Details!W102","v":24200},{"$f":"-Details!X102","v":25500},{"$f":"-Details!Y102","v":26800},{"$f":"-Details!Z102","v":28000},{"$f":"-Details!AA102","v":29300},{"$f":"-Details!AB102","v":30600},{"$f":"-Details!AC102","v":32000},{"$f":"-Details!AD102","v":33400},{"$f":"-Details!AE102","v":34700},{"$f":"-Details!AF102","v":36100},{"$f":"-Details!AG102","v":37300},{"$f":"-Details!AH102","v":38700},{"$f":"-Details!AI102","v":39900},{"$f":"-Details!AJ102","v":0},{"$f":"-Details!AK102","v":0},{"$f":"-Details!AL102","v":0},{"$f":"-Details!AM102","v":0},{"$f":"-Details!AN102","v":0},{"$f":"-Details!AO102","v":0},{"$f":"-Details!AP102","v":0},{"$f":"-Details!AQ102","v":0},{"$f":"-Details!AR102","v":0},{"$f":"-Details!AS102","v":0}]
[null,"Total",null,{"$f":"ROUND(NPV(Discount_Rate,Results!F393:AS393)/Round_To,0)*Round_To","v":520000},1000600,{"$f":"-Details!F94-Details!F102","v":0},{"$f":"-Details!G94-Details!G102","v":0},{"$f":"-Details!H94-Details!H102","v":0},{"$f":"-Details!I94-Details!I102","v":0},{"$f":"-Details!J94-Details!J102","v":0},{"$f":"-Details!K94-Details!K102","v":0},{"$f":"-Details!L94-Details!L102","v":0},{"$f":"-Details!M94-Details!M102","v":0},{"$f":"-Details!N94-Details!N102","v":0},{"$f":"-Details!O94-Details!O102","v":0},{"$f":"-Details!P94-Details!P102","v":0},{"$f":"-Details!Q94-Details!Q102","v":15700},{"$f":"-Details!R94-Details!R102","v":34900},{"$f":"-Details!S94-Details!S102","v":36800},{"$f":"-Details!T94-Details!T102","v":38700},{"$f":"-Details!U94-Details!U102","v":40800},{"$f":"-Details!V94-Details!V102","v":43100},{"$f":"-Details!W94-Details!W102","v":45700},{"$f":"-Details!X94-Details!X102","v":48300},{"$f":"-Details!Y94-Details!Y102","v":50600},{"$f":"-Details!Z94-Details!Z102","v":53100},{"$f":"-Details!AA94-Details!AA102","v":55500},{"$f":"-Details!AB94-Details!AB102","v":58100},{"$f":"-Details!AC94-Details!AC102","v":60800},{"$f":"-Details!AD94-Details!AD102","v":63400},{"$f":"-Details!AE94-Details!AE102","v":66000},{"$f":"-Details!AF94-Details!AF102","v":68500},{"$f":"-Details!AG94-Details!AG102","v":71100},{"$f":"-Details!AH94-Details!AH102","v":73600},{"$f":"-Details!AI94-Details!AI102","v":75900},{"$f":"-Details!AJ94-Details!AJ102","v":0},{"$f":"-Details!AK94-Details!AK102","v":0},{"$f":"-Details!AL94-Details!AL102","v":0},{"$f":"-Details!AM94-Details!AM102","v":0},{"$f":"-Details!AN94-Details!AN102","v":0},{"$f":"-Details!AO94-Details!AO102","v":0},{"$f":"-Details!AP94-Details!AP102","v":0},{"$f":"-Details!AQ94-Details!AQ102","v":0},{"$f":"-Details!AR94-Details!AR102","v":0},{"$f":"-Details!AS94-Details!AS102","v":0}]
[null,"IRA 1",null,{"$f":"ROUND(NPV(Discount_Rate,Results!F394:AS394)/Round_To,0)*Round_To","v":251200},480700,{"$f":"-Base!F94","v":0},{"$f":"-Base!G94","v":0},{"$f":"-Base!H94","v":0},{"$f":"-Base!I94","v":0},{"$f":"-Base!J94","v":0},{"$f":"-Base!K94","v":0},{"$f":"-Base!L94","v":0},{"$f":"-Base!M94","v":0},{"$f":"-Base!N94","v":0},{"$f":"-Base!O94","v":0},{"$f":"-Base!P94","v":0},{"$f":"-Base!Q94","v":15700},{"$f":"-Base!R94","v":16500},{"$f":"-Base!S94","v":17200},{"$f":"-Base!T94","v":18000},{"$f":"-Base!U94","v":19000},{"$f":"-Base!V94","v":20200},{"$f":"-Base!W94","v":21500},{"$f":"-Base!X94","v":22800},{"$f":"-Base!Y94","v":23800},{"$f":"-Base!Z94","v":25100},{"$f":"-Base!AA94","v":26200},{"$f":"-Base!AB94","v":27500},{"$f":"-Base!AC94","v":28800},{"$f":"-Base!AD94","v":30000},{"$f":"-Base!AE94","v":31300},{"$f":"-Base!AF94","v":32400},{"$f":"-Base!AG94","v":33800},{"$f":"-Base!AH94","v":34900},{"$f":"-Base!AI94","v":36000},{"$f":"-Base!AJ94","v":0},{"$f":"-Base!AK94","v":0},{"$f":"-Base!AL94","v":0},{"$f":"-Base!AM94","v":0},{"$f":"-Base!AN94","v":0},{"$f":"-Base!AO94","v":0},{"$f":"-Base!AP94","v":0},{"$f":"-Base!AQ94","v":0},{"$f":"-Base!AR94","v":0},{"$f":"-Base!AS94","v":0}]
[null,"IRA 2",null,{"$f":"ROUND(NPV(Discount_Rate,Results!F395:AS395)/Round_To,0)*Round_To","v":268900},519900,{"$f":"-Base!F102","v":0},{"$f":"-Base!G102","v":0},{"$f":"-Base!H102","v":0},{"$f":"-Base!I102","v":0},{"$f":"-Base!J102","v":0},{"$f":"-Base!K102","v":0},{"$f":"-Base!L102","v":0},{"$f":"-Base!M102","v":0},{"$f":"-Base!N102","v":0},{"$f":"-Base!O102","v":0},{"$f":"-Base!P102","v":0},{"$f":"-Base!Q102","v":0},{"$f":"-Base!R102","v":18400},{"$f":"-Base!S102","v":19600},{"$f":"-Base!T102","v":20700},{"$f":"-Base!U102","v":21800},{"$f":"-Base!V102","v":22900},{"$f":"-Base!W102","v":24200},{"$f":"-Base!X102","v":25500},{"$f":"-Base!Y102","v":26800},{"$f":"-Base!Z102","v":28000},{"$f":"-Base!AA102","v":29300},{"$f":"-Base!AB102","v":30600},{"$f":"-Base!AC102","v":32000},{"$f":"-Base!AD102","v":33400},{"$f":"-Base!AE102","v":34700},{"$f":"-Base!AF102","v":36100},{"$f":"-Base!AG102","v":37300},{"$f":"-Base!AH102","v":38700},{"$f":"-Base!AI102","v":39900},{"$f":"-Base!AJ102","v":0},{"$f":"-Base!AK102","v":0},{"$f":"-Base!AL102","v":0},{"$f":"-Base!AM102","v":0},{"$f":"-Base!AN102","v":0},{"$f":"-Base!AO102","v":0},{"$f":"-Base!AP102","v":0},{"$f":"-Base!AQ102","v":0},{"$f":"-Base!AR102","v":0},{"$f":"-Base!AS102","v":0}]
[null,"Total Base portfolio",null,{"$f":"ROUND(NPV(Discount_Rate,Results!F396:AS396)/Round_To,0)*Round_To","v":520000},1000600,{"$f":"-Base!F94-Base!F102","v":0},{"$f":"-Base!G94-Base!G102","v":0},{"$f":"-Base!H94-Base!H102","v":0},{"$f":"-Base!I94-Base!I102","v":0},{"$f":"-Base!J94-Base!J102","v":0},{"$f":"-Base!K94-Base!K102","v":0},{"$f":"-Base!L94-Base!L102","v":0},{"$f":"-Base!M94-Base!M102","v":0},{"$f":"-Base!N94-Base!N102","v":0},{"$f":"-Base!O94-Base!O102","v":0},{"$f":"-Base!P94-Base!P102","v":0},{"$f":"-Base!Q94-Base!Q102","v":15700},{"$f":"-Base!R94-Base!R102","v":34900},{"$f":"-Base!S94-Base!S102","v":36800},{"$f":"-Base!T94-Base!T102","v":38700},{"$f":"-Base!U94-Base!U102","v":40800},{"$f":"-Base!V94-Base!V102","v":43100},{"$f":"-Base!W94-Base!W102","v":45700},{"$f":"-Base!X94-Base!X102","v":48300},{"$f":"-Base!Y94-Base!Y102","v":50600},{"$f":"-Base!Z94-Base!Z102","v":53100},{"$f":"-Base!AA94-Base!AA102","v":55500},{"$f":"-Base!AB94-Base!AB102","v":58100},{"$f":"-Base!AC94-Base!AC102","v":60800},{"$f":"-Base!AD94-Base!AD102","v":63400},{"$f":"-Base!AE94-Base!AE102","v":66000},{"$f":"-Base!AF94-Base!AF102","v":68500},{"$f":"-Base!AG94-Base!AG102","v":71100},{"$f":"-Base!AH94-Base!AH102","v":73600},{"$f":"-Base!AI94-Base!AI102","v":75900},{"$f":"-Base!AJ94-Base!AJ102","v":0},{"$f":"-Base!AK94-Base!AK102","v":0},{"$f":"-Base!AL94-Base!AL102","v":0},{"$f":"-Base!AM94-Base!AM102","v":0},{"$f":"-Base!AN94-Base!AN102","v":0},{"$f":"-Base!AO94-Base!AO102","v":0},{"$f":"-Base!AP94-Base!AP102","v":0},{"$f":"-Base!AQ94-Base!AQ102","v":0},{"$f":"-Base!AR94-Base!AR102","v":0},{"$f":"-Base!AS94-Base!AS102","v":0}]
[null,"Default is greater/(smaller)",null,{"$f":"+D396-D393","v":0},0,{"$f":"+F393-F396","v":0},{"$f":"+G393-G396","v":0},{"$f":"+H393-H396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IRA 1 Federal marginal tax impact - lower/(higher)",null,null,0,{"$f":"+Details!F548-Base!F548","v":0},{"$f":"+Details!G548-Base!G548","v":0},{"$f":"+Details!H548-Base!H548","v":0},{"$f":"+Details!I548-Base!I548","v":0},{"$f":"+Details!J548-Base!J548","v":0},{"$f":"+Details!K548-Base!K548","v":0},{"$f":"+Details!L548-Base!L548","v":0},{"$f":"+Details!M548-Base!M548","v":0},{"$f":"+Details!N548-Base!N548","v":0},{"$f":"+Details!O548-Base!O548","v":0},{"$f":"+Details!P548-Base!P548","v":0},{"$f":"+Details!Q548-Base!Q548","v":0},{"$f":"+Details!R548-Base!R548","v":0},{"$f":"+Details!S548-Base!S548","v":0},{"$f":"+Details!T548-Base!T548","v":0},{"$f":"+Details!U548-Base!U548","v":0},{"$f":"+Details!V548-Base!V548","v":0},{"$f":"+Details!W548-Base!W548","v":0},{"$f":"+Details!X548-Base!X548","v":0},{"$f":"+Details!Y548-Base!Y548","v":0},{"$f":"+Details!Z548-Base!Z548","v":0},{"$f":"+Details!AA548-Base!AA548","v":0},{"$f":"+Details!AB548-Base!AB548","v":0},{"$f":"+Details!AC548-Base!AC548","v":0},{"$f":"+Details!AD548-Base!AD548","v":0},{"$f":"+Details!AE548-Base!AE548","v":0},{"$f":"+Details!AF548-Base!AF548","v":0},{"$f":"+Details!AG548-Base!AG548","v":0},{"$f":"+Details!AH548-Base!AH548","v":0},{"$f":"+Details!AI548-Base!AI548","v":0},{"$f":"+Details!AJ548-Base!AJ548","v":0},{"$f":"+Details!AK548-Base!AK548","v":0},{"$f":"+Details!AL548-Base!AL548","v":0},{"$f":"+Details!AM548-Base!AM548","v":0},{"$f":"+Details!AN548-Base!AN548","v":0},{"$f":"+Details!AO548-Base!AO548","v":0},{"$f":"+Details!AP548-Base!AP548","v":0},{"$f":"+Details!AQ548-Base!AQ548","v":0},{"$f":"+Details!AR548-Base!AR548","v":0},{"$f":"+Details!AS548-Base!AS548","v":0}]
[]
[null,"Earnings and income",null,{"$f":"ROUND(NPV(Discount_Rate,Results!F400:AS400)/Round_To,0)*Round_To","v":2864000},{"$f":"SUM(F400:AS400)","v":4674900},{"$f":"+Details!F71","v":78700},{"$f":"+Details!G71","v":94700},{"$f":"+Details!H71","v":80600},{"$f":"+Details!I71","v":81300},{"$f":"+Details!J71","v":81900},{"$f":"+Details!K71","v":105200},{"$f":"+Details!L71","v":107400},{"$f":"+Details!M71","v":109900},{"$f":"+Details!N71","v":160000},{"$f":"+Details!O71","v":151900},{"$f":"+Details!P71","v":155600},{"$f":"+Details!Q71","v":160300},{"$f":"+Details!R71","v":169600},{"$f":"+Details!S71","v":174000},{"$f":"+Details!T71","v":166500},{"$f":"+Details!U71","v":169800},{"$f":"+Details!V71","v":178200},{"$f":"+Details!W71","v":183100},{"$f":"+Details!X71","v":174300},{"$f":"+Details!Y71","v":177300},{"$f":"+Details!Z71","v":180500},{"$f":"+Details!AA71","v":183100},{"$f":"+Details!AB71","v":194500},{"$f":"+Details!AC71","v":206100},{"$f":"+Details!AD71","v":183500},{"$f":"+Details!AE71","v":188900},{"$f":"+Details!AF71","v":191200},{"$f":"+Details!AG71","v":193500},{"$f":"+Details!AH71","v":195600},{"$f":"+Details!AI71","v":197700},{"$f":"+Details!AJ71","v":0},{"$f":"+Details!AK71","v":0},{"$f":"+Details!AL71","v":0},{"$f":"+Details!AM71","v":0},{"$f":"+Details!AN71","v":0},{"$f":"+Details!AO71","v":0},{"$f":"+Details!AP71","v":0},{"$f":"+Details!AQ71","v":0},{"$f":"+Details!AR71","v":0},{"$f":"+Details!AS71","v":0}]
[null,"Base portfolio",null,{"$f":"ROUND(NPV(Discount_Rate,Results!F401:AS401)/Round_To,0)*Round_To","v":2864000},{"$f":"SUM(F401:AS401)","v":4674900},{"$f":"+Base!F71","v":78700},{"$f":"+Base!G71","v":94700},{"$f":"+Base!H71","v":80600},{"$f":"+Base!I71","v":81300},{"$f":"+Base!J71","v":81900},{"$f":"+Base!K71","v":105200},{"$f":"+Base!L71","v":107400},{"$f":"+Base!M71","v":109900},{"$f":"+Base!N71","v":160000},{"$f":"+Base!O71","v":151900},{"$f":"+Base!P71","v":155600},{"$f":"+Base!Q71","v":160300},{"$f":"+Base!R71","v":169600},{"$f":"+Base!S71","v":174000},{"$f":"+Base!T71","v":166500},{"$f":"+Base!U71","v":169800},{"$f":"+Base!V71","v":178200},{"$f":"+Base!W71","v":183100},{"$f":"+Base!X71","v":174300},{"$f":"+Base!Y71","v":177300},{"$f":"+Base!Z71","v":180500},{"$f":"+Base!AA71","v":183100},{"$f":"+Base!AB71","v":194500},{"$f":"+Base!AC71","v":206100},{"$f":"+Base!AD71","v":183500},{"$f":"+Base!AE71","v":188900},{"$f":"+Base!AF71","v":191200},{"$f":"+Base!AG71","v":193500},{"$f":"+Base!AH71","v":195600},{"$f":"+Base!AI71","v":197700},{"$f":"+Base!AJ71","v":0},{"$f":"+Base!AK71","v":0},{"$f":"+Base!AL71","v":0},{"$f":"+Base!AM71","v":0},{"$f":"+Base!AN71","v":0},{"$f":"+Base!AO71","v":0},{"$f":"+Base!AP71","v":0},{"$f":"+Base!AQ71","v":0},{"$f":"+Base!AR71","v":0},{"$f":"+Base!AS71","v":0}]
[null,"Results are more/(less) than base",null,{"$f":"+D400-D401","v":0},{"$f":"SUM(F402:AS402)","v":0},{"$f":"+F400-F401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Account earnings",null,{"$f":"ROUND(NPV(Discount_Rate,Results!F404:AS404)/Round_To,0)*Round_To","v":1545800},{"$f":"SUM(F404:AS404)","v":2512800},{"$f":"+Details!F28+Details!F31+Details!F34+Details!F37+Details!F38","v":58700},{"$f":"+Details!G28+Details!G31+Details!G34+Details!G37+Details!G38","v":59100},{"$f":"+Details!H28+Details!H31+Details!H34+Details!H37+Details!H38","v":59400},{"$f":"+Details!I28+Details!I31+Details!I34+Details!I37+Details!I38","v":59400},{"$f":"+Details!J28+Details!J31+Details!J34+Details!J37+Details!J38","v":59300},{"$f":"+Details!K28+Details!K31+Details!K34+Details!K37+Details!K38","v":59700},{"$f":"+Details!L28+Details!L31+Details!L34+Details!L37+Details!L38","v":60700},{"$f":"+Details!M28+Details!M31+Details!M34+Details!M37+Details!M38","v":61900},{"$f":"+Details!N28+Details!N31+Details!N34+Details!N37+Details!N38","v":64300},{"$f":"+Details!O28+Details!O31+Details!O34+Details!O37+Details!O38","v":68100},{"$f":"+Details!P28+Details!P31+Details!P34+Details!P37+Details!P38","v":70100},{"$f":"+Details!Q28+Details!Q31+Details!Q34+Details!Q37+Details!Q38","v":73000},{"$f":"+Details!R28+Details!R31+Details!R34+Details!R37+Details!R38","v":80500},{"$f":"+Details!S28+Details!S31+Details!S34+Details!S37+Details!S38","v":83100},{"$f":"+Details!T28+Details!T31+Details!T34+Details!T37+Details!T38","v":83500},{"$f":"+Details!U28+Details!U31+Details!U34+Details!U37+Details!U38","v":85200},{"$f":"+Details!V28+Details!V31+Details!V34+Details!V37+Details!V38","v":92000},{"$f":"+Details!W28+Details!W31+Details!W34+Details!W37+Details!W38","v":95300},{"$f":"+Details!X28+Details!X31+Details!X34+Details!X37+Details!X38","v":84900},{"$f":"+Details!Y28+Details!Y31+Details!Y34+Details!Y37+Details!Y38","v":86200},{"$f":"+Details!Z28+Details!Z31+Details!Z34+Details!Z37+Details!Z38","v":87700},{"$f":"+Details!AA28+Details!AA31+Details!AA34+Details!AA37+Details!AA38","v":88500},{"$f":"+Details!AB28+Details!AB31+Details!AB34+Details!AB37+Details!AB38","v":98100},{"$f":"+Details!AC28+Details!AC31+Details!AC34+Details!AC37+Details!AC38","v":107800},{"$f":"+Details!AD28+Details!AD31+Details!AD34+Details!AD37+Details!AD38","v":109900},{"$f":"+Details!AE28+Details!AE31+Details!AE34+Details!AE37+Details!AE38","v":113800},{"$f":"+Details!AF28+Details!AF31+Details!AF34+Details!AF37+Details!AF38","v":114600},{"$f":"+Details!AG28+Details!AG31+Details!AG34+Details!AG37+Details!AG38","v":115400},{"$f":"+Details!AH28+Details!AH31+Details!AH34+Details!AH37+Details!AH38","v":116000},{"$f":"+Details!AI28+Details!AI31+Details!AI34+Details!AI37+Details!AI38","v":116600},{"$f":"+Details!AJ28+Details!AJ31+Details!AJ34+Details!AJ37+Details!AJ38","v":0},{"$f":"+Details!AK28+Details!AK31+Details!AK34+Details!AK37+Details!AK38","v":0},{"$f":"+Details!AL28+Details!AL31+Details!AL34+Details!AL37+Details!AL38","v":0},{"$f":"+Details!AM28+Details!AM31+Details!AM34+Details!AM37+Details!AM38","v":0},{"$f":"+Details!AN28+Details!AN31+Details!AN34+Details!AN37+Details!AN38","v":0},{"$f":"+Details!AO28+Details!AO31+Details!AO34+Details!AO37+Details!AO38","v":0},{"$f":"+Details!AP28+Details!AP31+Details!AP34+Details!AP37+Details!AP38","v":0},{"$f":"+Details!AQ28+Details!AQ31+Details!AQ34+Details!AQ37+Details!AQ38","v":0},{"$f":"+Details!AR28+Details!AR31+Details!AR34+Details!AR37+Details!AR38","v":0},{"$f":"+Details!AS28+Details!AS31+Details!AS34+Details!AS37+Details!AS38","v":0}]
[null,"Cumulative",null,null,null,{"$f":"+F404","v":58700},{"$f":"IF(G$383=0,0,G404+F405)","v":117800},177200,236600,295900,355600,416300,478200,542500,610600,680700,753700,834200,917300,1000800,1086000,1178000,1273300,1358200,1444400,1532100,1620600,1718700,1826500,1936400,2050200,2164800,2280200,2396200,2512800,0,0,0,0,0,0,0,0,0,0]
[null,"Base portfolio",null,{"$f":"ROUND(NPV(Discount_Rate,Results!F406:AS406)/Round_To,0)*Round_To","v":1545800},{"$f":"SUM(F406:AS406)","v":2512800},{"$f":"+Base!F28+Base!F31+Base!F34+Base!F37+Base!F38","v":58700},{"$f":"+Base!G28+Base!G31+Base!G34+Base!G37+Base!G38","v":59100},{"$f":"+Base!H28+Base!H31+Base!H34+Base!H37+Base!H38","v":59400},{"$f":"+Base!I28+Base!I31+Base!I34+Base!I37+Base!I38","v":59400},{"$f":"+Base!J28+Base!J31+Base!J34+Base!J37+Base!J38","v":59300},{"$f":"+Base!K28+Base!K31+Base!K34+Base!K37+Base!K38","v":59700},{"$f":"+Base!L28+Base!L31+Base!L34+Base!L37+Base!L38","v":60700},{"$f":"+Base!M28+Base!M31+Base!M34+Base!M37+Base!M38","v":61900},{"$f":"+Base!N28+Base!N31+Base!N34+Base!N37+Base!N38","v":64300},{"$f":"+Base!O28+Base!O31+Base!O34+Base!O37+Base!O38","v":68100},{"$f":"+Base!P28+Base!P31+Base!P34+Base!P37+Base!P38","v":70100},{"$f":"+Base!Q28+Base!Q31+Base!Q34+Base!Q37+Base!Q38","v":73000},{"$f":"+Base!R28+Base!R31+Base!R34+Base!R37+Base!R38","v":80500},{"$f":"+Base!S28+Base!S31+Base!S34+Base!S37+Base!S38","v":83100},{"$f":"+Base!T28+Base!T31+Base!T34+Base!T37+Base!T38","v":83500},{"$f":"+Base!U28+Base!U31+Base!U34+Base!U37+Base!U38","v":85200},{"$f":"+Base!V28+Base!V31+Base!V34+Base!V37+Base!V38","v":92000},{"$f":"+Base!W28+Base!W31+Base!W34+Base!W37+Base!W38","v":95300},{"$f":"+Base!X28+Base!X31+Base!X34+Base!X37+Base!X38","v":84900},{"$f":"+Base!Y28+Base!Y31+Base!Y34+Base!Y37+Base!Y38","v":86200},{"$f":"+Base!Z28+Base!Z31+Base!Z34+Base!Z37+Base!Z38","v":87700},{"$f":"+Base!AA28+Base!AA31+Base!AA34+Base!AA37+Base!AA38","v":88500},{"$f":"+Base!AB28+Base!AB31+Base!AB34+Base!AB37+Base!AB38","v":98100},{"$f":"+Base!AC28+Base!AC31+Base!AC34+Base!AC37+Base!AC38","v":107800},{"$f":"+Base!AD28+Base!AD31+Base!AD34+Base!AD37+Base!AD38","v":109900},{"$f":"+Base!AE28+Base!AE31+Base!AE34+Base!AE37+Base!AE38","v":113800},{"$f":"+Base!AF28+Base!AF31+Base!AF34+Base!AF37+Base!AF38","v":114600},{"$f":"+Base!AG28+Base!AG31+Base!AG34+Base!AG37+Base!AG38","v":115400},{"$f":"+Base!AH28+Base!AH31+Base!AH34+Base!AH37+Base!AH38","v":116000},{"$f":"+Base!AI28+Base!AI31+Base!AI34+Base!AI37+Base!AI38","v":116600},{"$f":"+Base!AJ28+Base!AJ31+Base!AJ34+Base!AJ37+Base!AJ38","v":0},{"$f":"+Base!AK28+Base!AK31+Base!AK34+Base!AK37+Base!AK38","v":0},{"$f":"+Base!AL28+Base!AL31+Base!AL34+Base!AL37+Base!AL38","v":0},{"$f":"+Base!AM28+Base!AM31+Base!AM34+Base!AM37+Base!AM38","v":0},{"$f":"+Base!AN28+Base!AN31+Base!AN34+Base!AN37+Base!AN38","v":0},{"$f":"+Base!AO28+Base!AO31+Base!AO34+Base!AO37+Base!AO38","v":0},{"$f":"+Base!AP28+Base!AP31+Base!AP34+Base!AP37+Base!AP38","v":0},{"$f":"+Base!AQ28+Base!AQ31+Base!AQ34+Base!AQ37+Base!AQ38","v":0},{"$f":"+Base!AR28+Base!AR31+Base!AR34+Base!AR37+Base!AR38","v":0},{"$f":"+Base!AS28+Base!AS31+Base!AS34+Base!AS37+Base!AS38","v":0}]
[null,"Cumulative",null,null,null,{"$f":"+F406","v":58700},{"$f":"IF(G$383=0,0,G406+F407)","v":117800},177200,236600,295900,355600,416300,478200,542500,610600,680700,753700,834200,917300,1000800,1086000,1178000,1273300,1358200,1444400,1532100,1620600,1718700,1826500,1936400,2050200,2164800,2280200,2396200,2512800,0,0,0,0,0,0,0,0,0,0]
[null,"Results are more/(less) than base",null,{"$f":"NPV(Discount_Rate,Results!F408:AS408)","v":0},{"$f":"SUM(F408:AS408)","v":0},{"$f":"+F404-F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative difference",null,null,null,{"$f":"+F405-F407","v":0},{"$f":"+G405-G407","v":0},{"$f":"+H405-H407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Adjusted Gross Income",null,{"$f":"ROUND(NPV(Discount_Rate,Results!F411:AS411)/Round_To,0)*Round_To","v":1912000},{"$f":"SUM(F411:AS411)","v":3156900},{"$f":"+Details!F184","v":61600},{"$f":"+Details!G184","v":78300},{"$f":"+Details!H184","v":65000},{"$f":"+Details!I184","v":66900},{"$f":"+Details!J184","v":68700},{"$f":"+Details!K184","v":89700},{"$f":"+Details!L184","v":92200},{"$f":"+Details!M184","v":95000},{"$f":"+Details!N184","v":69100},{"$f":"+Details!O184","v":43800},{"$f":"+Details!P184","v":42800},{"$f":"+Details!Q184","v":71900},{"$f":"+Details!R184","v":92100},{"$f":"+Details!S184","v":87700},{"$f":"+Details!T184","v":77800},{"$f":"+Details!U184","v":91600},{"$f":"+Details!V184","v":107600},{"$f":"+Details!W184","v":131100},{"$f":"+Details!X184","v":135300},{"$f":"+Details!Y184","v":138400},{"$f":"+Details!Z184","v":143700},{"$f":"+Details!AA184","v":148900},{"$f":"+Details!AB184","v":145400},{"$f":"+Details!AC184","v":151100},{"$f":"+Details!AD184","v":133500},{"$f":"+Details!AE184","v":138100},{"$f":"+Details!AF184","v":142400},{"$f":"+Details!AG184","v":147000},{"$f":"+Details!AH184","v":149600},{"$f":"+Details!AI184","v":150600},{"$f":"+Details!AJ184","v":0},{"$f":"+Details!AK184","v":0},{"$f":"+Details!AL184","v":0},{"$f":"+Details!AM184","v":0},{"$f":"+Details!AN184","v":0},{"$f":"+Details!AO184","v":0},{"$f":"+Details!AP184","v":0},{"$f":"+Details!AQ184","v":0},{"$f":"+Details!AR184","v":0},{"$f":"+Details!AS184","v":0}]
[null,"Base portfolio",null,{"$f":"ROUND(NPV(Discount_Rate,Results!F412:AS412)/Round_To,0)*Round_To","v":1912000},{"$f":"SUM(F412:AS412)","v":3156900},{"$f":"+Base!F184","v":61600},{"$f":"+Base!G184","v":78300},{"$f":"+Base!H184","v":65000},{"$f":"+Base!I184","v":66900},{"$f":"+Base!J184","v":68700},{"$f":"+Base!K184","v":89700},{"$f":"+Base!L184","v":92200},{"$f":"+Base!M184","v":95000},{"$f":"+Base!N184","v":69100},{"$f":"+Base!O184","v":43800},{"$f":"+Base!P184","v":42800},{"$f":"+Base!Q184","v":71900},{"$f":"+Base!R184","v":92100},{"$f":"+Base!S184","v":87700},{"$f":"+Base!T184","v":77800},{"$f":"+Base!U184","v":91600},{"$f":"+Base!V184","v":107600},{"$f":"+Base!W184","v":131100},{"$f":"+Base!X184","v":135300},{"$f":"+Base!Y184","v":138400},{"$f":"+Base!Z184","v":143700},{"$f":"+Base!AA184","v":148900},{"$f":"+Base!AB184","v":145400},{"$f":"+Base!AC184","v":151100},{"$f":"+Base!AD184","v":133500},{"$f":"+Base!AE184","v":138100},{"$f":"+Base!AF184","v":142400},{"$f":"+Base!AG184","v":147000},{"$f":"+Base!AH184","v":149600},{"$f":"+Base!AI184","v":150600},{"$f":"+Base!AJ184","v":0},{"$f":"+Base!AK184","v":0},{"$f":"+Base!AL184","v":0},{"$f":"+Base!AM184","v":0},{"$f":"+Base!AN184","v":0},{"$f":"+Base!AO184","v":0},{"$f":"+Base!AP184","v":0},{"$f":"+Base!AQ184","v":0},{"$f":"+Base!AR184","v":0},{"$f":"+Base!AS184","v":0}]
[null,"Results are more/(less) than base",null,{"$f":"+D411-D412","v":0},{"$f":"SUM(F413:AS413)","v":0},{"$f":"+F411-F412","v":0},{"$f":"+G411-G412","v":0},{"$f":"+H411-H412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D412>0,+D413/D412,0)","v":0},{"$f":"IF(E412>0,+E413/E412,0)","v":0}]
[]
[null,"Other Calculations"]
[]
[null,"Impact of Roth conversions on heirs"]
[null,"RMD deposited into Taxable account",null,null,{"$f":"SUM(F419:AS419)","v":480700},{"$f":"-Base!F94","v":0},{"$f":"-Base!G94","v":0},{"$f":"-Base!H94","v":0},{"$f":"-Base!I94","v":0},{"$f":"-Base!J94","v":0},{"$f":"-Base!K94","v":0},{"$f":"-Base!L94","v":0},{"$f":"-Base!M94","v":0},{"$f":"-Base!N94","v":0},{"$f":"-Base!O94","v":0},{"$f":"-Base!P94","v":0},{"$f":"-Base!Q94","v":15700},{"$f":"-Base!R94","v":16500},{"$f":"-Base!S94","v":17200},{"$f":"-Base!T94","v":18000},{"$f":"-Base!U94","v":19000},{"$f":"-Base!V94","v":20200},{"$f":"-Base!W94","v":21500},{"$f":"-Base!X94","v":22800},{"$f":"-Base!Y94","v":23800},{"$f":"-Base!Z94","v":25100},{"$f":"-Base!AA94","v":26200},{"$f":"-Base!AB94","v":27500},{"$f":"-Base!AC94","v":28800},{"$f":"-Base!AD94","v":30000},{"$f":"-Base!AE94","v":31300},{"$f":"-Base!AF94","v":32400},{"$f":"-Base!AG94","v":33800},{"$f":"-Base!AH94","v":34900},{"$f":"-Base!AI94","v":36000},{"$f":"-Base!AJ94","v":0},{"$f":"-Base!AK94","v":0},{"$f":"-Base!AL94","v":0},{"$f":"-Base!AM94","v":0},{"$f":"-Base!AN94","v":0},{"$f":"-Base!AO94","v":0},{"$f":"-Base!AP94","v":0},{"$f":"-Base!AQ94","v":0},{"$f":"-Base!AR94","v":0},{"$f":"-Base!AS94","v":0}]
[null,"Cumulative",null,null,null,{"$f":"+F419","v":0},{"$f":"(G419+F420)*G425","v":0},{"$f":"(H419+G420)*H425","v":0},0,0,0,0,0,0,0,0,15700,32200,49400,67400,86400,106600,128100,150900,174700,199800,226000,253500,282300,312300,343600,376000,409800,444700,480700,0,0,0,0,0,0,0,0,0,0]
[null,"Taxable account earnings rate",null,null,null,{"$f":"+Base!F22","v":0.05},{"$f":"+Base!G22","v":0.05},{"$f":"+Base!H22","v":0.05},{"$f":"+Base!I22","v":0.05},{"$f":"+Base!J22","v":0.05},{"$f":"+Base!K22","v":0.05},{"$f":"+Base!L22","v":0.05},{"$f":"+Base!M22","v":0.05},{"$f":"+Base!N22","v":0.05},{"$f":"+Base!O22","v":0.05},{"$f":"+Base!P22","v":0.05},{"$f":"+Base!Q22","v":0.05},{"$f":"+Base!R22","v":0.05},{"$f":"+Base!S22","v":0.05},{"$f":"+Base!T22","v":0.05},{"$f":"+Base!U22","v":0.05},{"$f":"+Base!V22","v":0.05},{"$f":"+Base!W22","v":0.05},{"$f":"+Base!X22","v":4.1000000000000002E-2},{"$f":"+Base!Y22","v":4.1000000000000002E-2},{"$f":"+Base!Z22","v":4.1000000000000002E-2},{"$f":"+Base!AA22","v":4.1000000000000002E-2},{"$f":"+Base!AB22","v":4.1000000000000002E-2},{"$f":"+Base!AC22","v":4.1000000000000002E-2},{"$f":"+Base!AD22","v":4.1000000000000002E-2},{"$f":"+Base!AE22","v":4.1000000000000002E-2},{"$f":"+Base!AF22","v":4.1000000000000002E-2},{"$f":"+Base!AG22","v":4.1000000000000002E-2},{"$f":"+Base!AH22","v":4.1000000000000002E-2},{"$f":"+Base!AI22","v":4.1000000000000002E-2},{"$f":"+Base!AJ22","v":4.1000000000000002E-2},{"$f":"+Base!AK22","v":4.1000000000000002E-2},{"$f":"+Base!AL22","v":4.1000000000000002E-2},{"$f":"+Base!AM22","v":4.1000000000000002E-2},{"$f":"+Base!AN22","v":4.1000000000000002E-2},{"$f":"+Base!AO22","v":4.1000000000000002E-2},{"$f":"+Base!AP22","v":4.1000000000000002E-2},{"$f":"+Base!AQ22","v":4.1000000000000002E-2},{"$f":"+Base!AR22","v":4.1000000000000002E-2},{"$f":"+Base!AS22","v":4.1000000000000002E-2}]
[null,"RMD earnings",null,null,{"$f":"SUM(F422:AS422)","v":240300},{"$f":"ROUND(((F419/2)*F421)*F425/Round_To,0)*Round_To","v":0},{"$f":"ROUND(((F420+(G420/2))*G421)*G425/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,400,1600,2800,4200,5500,7000,8500,8300,9800,11300,12800,14500,16200,18000,19800,21800,23800,25900,28100,0,0,0,0,0,0,0,0,0,0]
[]
[null,"column numbers",null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"1 = within forecast period",null,null,null,{"$f":"IF(F$3-$F3<=Total_Years-1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Last Line"]

{"sheet":"AA_Details_T-R","index":5,"n_rows":50,"n_cols":140,"rows_kept":50,"cut":false,"hidden":true,"merged":[[5,1,5,2]]}
[null,null,null,{"$f":"IF(A5=0, \"Base \", \"Details \") & \"column AW: \"","v":"Details column AW: "},2,467,3,null,4,null,6,null,7,null,9,null,10,null,12,null,null,null,null,null,null,null,null,null,null,null,"Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21",null,null,null,null,null,null,null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,null,null,"Mod 8/24/21",null,"Mod 8/24/21",null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,"Mod 8/24/21","Mod 8/24/21",null,"Mod 8/24/21","Mod 8/24/21","Mod 8/24/21"]
["Explanation",null,null,null,null,null,null,null,null,null,99,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fix returns","Fix returns","Fix returns","Fix returns","Fix returns","Fix returns","Fix returns","Fix returns",null,null,null,null,null,null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,null,null,"Fix returns",null,"Fix returns",null,null,null,null,null,"Fix returns",null,null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,"Fix returns","Fix returns",null,"Fix returns","Fix returns","Fix returns"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To match","To match","To match","To match","To match","To match","To match","To match",null,null,null,null,null,null,null,null,null,null,null,"To match",null,null,null,null,null,null,"To match",null,null,null,null,null,null,null,null,"To match",null,"To match",null,null,null,null,null,"To match",null,null,null,null,null,null,null,"To match",null,null,null,null,null,null,null,"To match",null,null,null,null,null,null,"To match","To match",null,"To match","To match","To match"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPM","RPM","RPM","RPM","RPM","RPM","RPM","RPM",null,null,null,null,null,null,null,null,null,null,null,"RPM",null,null,null,null,null,null,"RPM",null,null,null,null,null,null,null,null,"RPM",null,"RPM",null,null,null,null,null,"RPM",null,null,null,null,null,null,null,"RPM",null,null,null,null,null,null,null,"RPM",null,null,null,null,null,null,"RPM","RPM",null,"RPM","RPM","RPM"]
[1,null,null,null,"Taxable","Net change","IRA1","IRA1","IRA2","IRA2","IRA1-inh","IRA1-inh","IRA2-inh","IRA2-inh","ROTH1","ROTH1","ROTH2","ROTH2","ROTH","ROTH","ROTH","Total","Stock","Bond","Portfolio","Portfolio","Portfolio","Portfolio","Portfolio","Portfolio","Taxable","IRA1","IRA2","IRA1-inh","IRA2-inh","ROTH1","ROTH2","ROTH","Total","Taxable","Taxable","Net change","Taxable","Net change","Taxable","Taxable","Taxable","ROTH1","ROTH1","ROTH1","ROTH1","ROTH1","ROTH1","ROTH1","ROTH1","ROTH2","ROTH2","ROTH2","ROTH2","ROTH2","ROTH2","ROTH2","ROTH2","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","IRA2","IRA2","IRA2","IRA2","IRA2","IRA2","IRA2","IRA2","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA2-inh","IRA2-inh","IRA2-inh","IRA2-inh","IRA1-inh","IRA2-inh","IRA2-inh","IRA2-inh","IRA1","IRA1","IRA1","IRA1","IRA1","IRA1","IRA1","IRA1","Taxable","IRA1","IRA2","IRA1-inh","IRA2inh","ROTH1","ROTH2","ROTH","Portfolio","Taxable","ROTH1","ROTH2","ROTH","IRA2","IRA1-inh","IRA2-inh","IRA1","Portfolio","Portfolio","Taxable","ROTH1","ROTH2","ROTH","IRA2","IRA1-inh","IRA2-inh","IRA1","Portfolio","Portfolio","Taxable","ROTH1","ROTH2","ROTH","IRA1","IRA2","IRA1-inh","IRA2-inh"]
[null,"    Ages",null,null,"Account","Before","Account","RMD/Contri/","Account","RMD/Contri/","Account","RMD","Account","RMD","Account","Contrib +","Account","Withdraw -","Conversion","Conversion","Withdrawal","Account","Average","Average","Desired","Desired","Allocated","Allocated","Allocated","Allocated","Account","Account","Account","Account","Account","Account","Account","Conversion","Account","Desired","Allocated","Allocated","Allocated","Allocated","Earning","Earning","Earning","Desired","Allocated","Contr/Withd","Allocated","Contr/Withd","Earning","Earning","Earning","Desired","Allocated","Withdrawal","Allocated","Withdrawal","Earning","Earning","Earning","Desired","Allocated","Amount","Allocated","Amount","Earning","Earning","Earning","Desired","Allocated","RMD","Allocated","RMD","Earning","Earning","Earning","Desired","Allocated","RMD","Allocated","RMD","Earning","Earning","Earning","Desired","Allocated","RMD","Allocated","RMD","Earning","Earning","Earning","Desired","Allocated","RMD","Allocated","RMD","Earning","Earning","Earning","Desired","Acct","Acct","Desired","Desired","Desired","Desired","Desired","WANTED","Desired","Desired","Desired","Desired","Desired","Desired","Desired","Desired","Desired","SHORTFALL","Headroom","Headroom","Headroom","Headroom","Headroom","Headroom","Headroom","Headroom","HEADROOM","To Be Alloc.","TBA","TBA","TBA","TBA","TBA","TBA","TBA","TBA"]
[null,"You","Sp","Year","Balance","Earn + taxes","Balance","Withdraw","Balance","Withdraw","Balance","Amount","Balance","Amount","Balance","Withdraw -","Balance","Amount","Balance","Amount","Amount","Balance","% Return","% Return","% Stock","Stock","% Stock","Stock","Stock CHK","TOTAL CHK","RETURN","RETURN","RETURN","RETURN","RETURN","RETURN","RETURN","RETURN","RETURN","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","% Stock","% Stock","% Stock","% Stock","% Stock","% Stock","% Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock"]
[{"$f":"Summary!B8","v":1},{"$f":"Summary!C8","v":62},{"$f":"Summary!D8","v":61},{"$f":"Summary!E8","v":2024},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":200000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":500000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":200000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":75000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":25000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":0},0,0,{"$f":"SUM(E8:G8) + I8 + K8 + M8 + O8 + Q8 + S8","v":1000000},{"$f":"Stock_Rate","v":7.4999999999999997E-2},{"$f":"Bond_Rate","v":4.4999999999999998E-2},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_Alloc_ChgTar, Stock_Alloc_BegTar)","v":0.6},{"$f":"V8*Y8","v":600000},{"$f":"IF(V8>0,AB8/V8,0)","v":0.6},{"$f":"((AO8+AP8) + (AW8+AX8*0) + (BE8+BF8*0) + (BM8+BN8*0) + (BU8+BV8*0) + (CC8) + (CK8) + (CS8+CT8*0))*1     +     ((AQ8+AR8) + (AY8+AZ8*0) + (BG8+BH8*0) + (BO8+BP8*0) + (BW8+BX8*0) + (CE8) + (CM8) + (CU8+CV8*0))*0     -     V8*0","v":600000},{"$f":"Z8-AB8","v":0},{"$f":"V8     -     AB8     -     ((AQ8+AR8) + (AY8+AZ8*0) + (BG8+BH8*0) + (BO8+BP8*0) + (BW8+BX8*0) + (CE8) + (CM8) + (CU8+CV8*0))","v":0},{"$f":"IF( (E8+F8) <=0, 0, ROUND( (AU8-(E8 + (E8+F8))/2)/Round_To, 0) * Round_To)","v":12500},{"$f":"IF((G8+H8-T8)<=0, 0,ROUND( (CY8 - (G8 + (G8 + H8 - T8))/2)/Round_To, 0)*Round_To)","v":32300},{"$f":"IF( (I8+J8)<=0, 0, ROUND( (CA8 - (I8 + (I8 + J8))/2)/Round_To, 0) * Round_To)","v":12000},{"$f":"IF((K8+L8)<=0, 0, ROUND( (CI8-(K8+(K8+L8))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF((M8+N8)<=0, 0, ROUND( (CQ8-(M8+(M8+N8))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF((O8+P8)<=0, 0, ROUND((BC8-(O8+(O8+P8))/2)/Round_To, 0) * Round_To)","v":4700},{"$f":"IF((Q8+R8)<=0, 0, ROUND((BK8-(Q8+(Q8+R8))/2)/Round_To, 0) * Round_To)","v":1500},{"$f":"IF(S8+T8+U8<=0, 0, ROUND( (BS8-(S8 + (S8+T8+U8))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"V8+SUM(AE8:AL8)","v":1063000},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_Taxable2, Stock_Taxable)","v":0.45},{"$f":"MAX(MAX(MIN(E8*AN8,-F8*AN8 + $Z8), 0), EC8)","v":116250},{"$f":"MAX(-AO8, MIN(F8*AN8,$Z8-AO8))","v":0},{"$f":"E8-AO8","v":83750},0,{"$f":"(AO8 + (AO8+AP8))/2 * (1+$W8)","v":124968.75},{"$f":"(AQ8 + (AQ8+AR8))/2 * (1+$X8)","v":87518.75},{"$f":"AS8+AT8","v":212487.5},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_Roth2, Stock_Roth)","v":0.6},{"$f":"MAX(MAX(MIN(O8*AV8,$Z8-$AO8-$AP8), 0), ED8)","v":45000},{"$f":"MAX(-AW8, P8*AV8)","v":0},{"$f":"O8-AW8","v":30000},0,{"$f":"(AW8 + (AW8+AX8))/2 * (1+$W8)","v":48375},{"$f":"(AY8 + (AY8+AZ8))/2 * (1+$X8)","v":31349.999999999996},{"$f":"BA8+BB8","v":79725},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_Roth22, Stock_Roth_2)","v":0.55000000000000004},{"$f":"MAX(Q8*BD8, EE8)","v":13750.000000000002},{"$f":"MAX(-BE8, MIN(R8*BD8, $Z8-$AO8-$AP8-$AW8-$AX8*0-$BE8))","v":0},{"$f":"Q8-BE8","v":11249.999999999998},0,{"$f":"(BE8 + (BE8+BF8))/2 * (1+$W8)","v":14781.250000000002},{"$f":"(BG8 + (BG8+BH8))/2 * (1+$X8)","v":11756.249999999998},{"$f":"BI8+BJ8","v":26537.5},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_RothConv2, Stock_RothConv)","v":0.6},{"$f":"MAX(MAX(MIN(S8 * BL8,$Z8-$AO8-$AP8-$AW8-$AX8*0-$BE8-$BF8*0), 0), EF8)","v":0},{"$f":"(T8+U8)*BL8","v":0},{"$f":"S8-BM8","v":0},{"$f":"(T8+U8)-BN8","v":0},{"$f":"(BM8 + (BM8+BN8))/2 * (1+$W8)","v":0},{"$f":"(BO8 + (BO8+BP8))/2 * (1+$X8)","v":0},{"$f":"BQ8+BR8","v":0},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_tIRA22, Stock_tIRA2)","v":0.5},{"$f":"MAX(MAX(MIN(I8*$BT8, $Z8-$AO8-$AP8-$AW8-$AX8*0-$BE8-$BF8*0-$BM8-$BN8*0), 0), EH8)","v":100000},{"$f":"MAX(-BU8, J8*$BT8)","v":0},{"$f":"I8-BU8","v":100000},0,{"$f":"(BU8 + (BU8 + BV8))/2 * (1+$W8)","v":107500},{"$f":"(BW8 + (BW8 + BX8))/2 * (1+$X8)","v":104500},{"$f":"BY8+BZ8","v":212000},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_tIRA12, Stock_tIRA1)","v":0.65},{"$f":"MAX(MAX(MIN(K8*CB8,$Z8-$AO8-$AP8-$AW8-$AX8*0-$BE8-$BF8*0-$BM8-$BN8*0-$BU8-$BV8*0), 0), EI8)","v":0},{"$f":"MAX(-CC8, L8*$CB8)","v":0},{"$f":"K8-CC8","v":0},0,{"$f":"(CC8 + (CC8 + CD8))/2 * (1+$W8)","v":0},{"$f":"(CE8 + (CE8 + CF8))/2 * (1+$X8)","v":0},{"$f":"CG8+CH8","v":0},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_tIRA22, Stock_tIRA2)","v":0.5},{"$f":"MAX(MAX(MIN(M8*CJ8,$Z8-$AO8-$AP8-$AW8-$AX8*0-$BE8-$BF8*0-$BM8-$BN8*0-$BU8-$BV8*0-$CC8-$CD8*0), 0), EJ8)","v":0},{"$f":"MAX(-CK8, N8*$CB8)","v":0},{"$f":"M8-CK8","v":0},0,{"$f":"(CK8 + (CK8 + CL8))/2 * (1+$W8)","v":0},{"$f":"(CM8 + (CM8 + CN8))/2 * (1+$X8)","v":0},{"$f":"CO8+CP8","v":0},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_tIRA12, Stock_tIRA1)","v":0.65},{"$f":"MAX(MAX($Z8 - $AO8 - $AP8 -$AW8-$BE8-$BM8-$BU8-$CC8-$CK8, 0), EG8)","v":325000},{"$f":"MAX(-CS8, (H8-T8)*CR8)","v":0},{"$f":"G8 - CS8","v":175000},{"$f":"(H8-T8)-CT8","v":0},{"$f":"MAX((CS8 + (CS8+CT8 - BN8*0))/2 * (1+$W8), 0)","v":349375},{"$f":"(CU8 + (CU8+CV8 - BP8*0 - IF(CS8+CT8=0, BN8, 0)*0 ))/2 * (1+$X8)","v":182875},{"$f":"CW8+CX8","v":532250},{"$f":"AN8","v":0.45},{"$f":"CR8","v":0.65},{"$f":"BT8","v":0.5},{"$f":"CB8","v":0.65},{"$f":"CJ8","v":0.5},{"$f":"AV8","v":0.6},{"$f":"BD8","v":0.55000000000000004},{"$f":"BL8","v":0.6},{"$f":"Z8 - F8*CZ8","v":600000},{"$f":"E8*CZ8","v":90000},{"$f":"O8*DE8","v":45000},{"$f":"Q8*DF8","v":13750.000000000002},{"$f":"S8*DG8","v":0},{"$f":"(I8+J8*0)*DB8","v":100000},{"$f":"(K8+L8*0)*DC8","v":0},{"$f":"(M8+N8*0)*DD8","v":0},{"$f":"(G8+H8*0)*DA8","v":325000},{"$f":"SUM(DI8:DP8)","v":573750},{"$f":"MAX(DH8-DQ8, 0)","v":26250},{"$f":"E8-DI8","v":110000},{"$f":"O8-DJ8","v":30000},{"$f":"Q8-DK8","v":11249.999999999998},{"$f":"S8-DL8","v":0},{"$f":"I8-DM8","v":100000},{"$f":"K8-DN8","v":0},{"$f":"M8-DO8","v":0},{"$f":"G8-DP8","v":175000},{"$f":"SUM(DS8:DZ8)","v":426250},{"$f":"MIN(DR8,EA8)","v":26250},{"$f":"(MIN(DS8, $EB8) + DI8) * IF($EB8 > 0, 1, 0)","v":116250},{"$f":"(MAX(0, MIN(DT8, $EB8 - ($EC8-$DI8))) + DJ8) * IF($EB8 > 0, 1, 0)","v":45000},{"$f":"(MAX(0, MIN(DU8, $EB8 - ($EC8-$DI8) - ($ED8-$DJ8))) + DK8) * IF($EB8 > 0, 1, 0)","v":13750.000000000002},{"$f":"(MAX(0, MIN(DV8, $EB8 - ($EC8-$DI8) - ($ED8-$DJ8) - ($EE8-$DK8))) + DL8) * IF($EB8 > 0, 1, 0)","v":0},{"$f":"(MAX(0,MIN(DZ8, $EB8 - ($EC8-$DI8) - ($ED8-$DJ8) - ($EE8-$DK8) - ($EF8-$DL8))) + DP8) * IF($EB8 > 0, 1, 0)","v":325000},{"$f":"(MAX(0, MIN(DW8, $EB8 - ($EC8-$DI8) - ($ED8-$DJ8) - ($EE8-$DK8) - ($EF8-$DL8) - ($EG8-$DP8))) + DM8) * IF($EB8 > 0, 1, 0)","v":100000},{"$f":"(MAX(0, MIN(DX8, $EB8 - ($EC8-$DI8) - ($ED8-$DJ8) - ($EE8-$DK8) - ($EF8-$DL8) - ($EG8-$DP8) - ($EH8-$DM8))) + DN8) * IF($EB8 > 0, 1, 0)","v":0},{"$f":"(MAX(0, MIN(DY8, $EB8 - ($EC8-$DI8) - ($ED8-$DJ8) - ($EE8-$DK8) - ($EF8-$DL8) - ($EG8-$DP8) - ($EH8-$DM8) - ($EI8-$DN8))) + DO8) * IF($EB8 > 0, 1, 0)","v":0}]
[{"$f":"Summary!B9","v":2},{"$f":"Summary!C9","v":63},{"$f":"Summary!D9","v":62},{"$f":"Summary!E9","v":2025},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":182100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":491200},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":218500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":80700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":26400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":0},0,0,{"$f":"SUM(E9:G9) + I9 + K9 + M9 + O9 + Q9 + S9","v":998900},7.4999999999999997E-2,4.4999999999999998E-2,0.6,599340,0.6,{"$f":"((AO9+AP9) + (AW9+AX9*0) + (BE9+BF9*0) + (BM9+BN9*0) + (BU9+BV9*0) + (CC9) + (CK9) + (CS9+CT9*0))*1     +     ((AQ9+AR9) + (AY9+AZ9*0) + (BG9+BH9*0) + (BO9+BP9*0) + (BW9+BX9*0) + (CE9) + (CM9) + (CU9+CV9*0))*0     -     V9*0","v":599340},0,{"$f":"V9     -     AB9     -     ((AQ9+AR9) + (AY9+AZ9*0) + (BG9+BH9*0) + (BO9+BP9*0) + (BW9+BX9*0) + (CE9) + (CM9) + (CU9+CV9*0))","v":0},{"$f":"IF( AND(E8=0, (E9+F9) <=0), 0, ROUND( (AU9-(E9 + (E9+F9))/2)/Round_To, 0) * Round_To)","v":11400},{"$f":"IF(OR(AND(G8=0, G9=0), (G9+H9-T9)<=0),0,ROUND( (CY9 - (G9 + (G9 + H9 - T9))/2)/Round_To, 0)*Round_To)","v":31700},{"$f":"IF( OR(AND(I9=0, I8=0), (I9+J9)<=0), 0, ROUND( (CA9 - (I9 + (I9 + J9))/2)/Round_To, 0) * Round_To)","v":13100},{"$f":"IF(OR(AND(K9=0, K8=0), (K9+L9)<=0), 0, ROUND( (CI9-(K9+(K9+L9))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF( OR(AND(M9=0, M8=0), (M9+N9)<=0), 0, ROUND( (CQ9-(M9+(M9+N9))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF(OR(AND(O9=0, O8=0), (O9+P9)<=0), 0, ROUND((BC9-(O9+(O9+P9))/2)/Round_To, 0) * Round_To)","v":5100},{"$f":"IF(OR(AND(Q9=0, Q8=0), (Q9+R9)<=0), 0, ROUND((BK9-(Q9+(Q9+R9))/2)/Round_To, 0) * Round_To)","v":1600},0,1061800,0.45,{"$f":"MAX(MAX(MIN(E9*AN9,-F9*AN9 + $Z9), 0), EC9)","v":107870},{"$f":"MAX(-AO9, MIN(F9*AN9,$Z9-AO9))","v":0},74230,0,{"$f":"(AO9 + (AO9+AP9))/2 * (1+$W9)","v":115960.25},{"$f":"(AQ9 + (AQ9+AR9))/2 * (1+$X9)","v":77570.349999999991},{"$f":"AS9+AT9","v":193530.59999999998},0.6,{"$f":"MAX(MAX(MIN(O9*AV9,$Z9-$AO9-$AP9), 0), ED9)","v":48420},{"$f":"MAX(-AW9, P9*AV9)","v":0},32280,0,{"$f":"(AW9 + (AW9+AX9))/2 * (1+$W9)","v":52051.5},{"$f":"(AY9 + (AY9+AZ9))/2 * (1+$X9)","v":33732.6},{"$f":"BA9+BB9","v":85784.1},0.55000000000000004,{"$f":"MAX(Q9*BD9, EE9)","v":14520.000000000002},{"$f":"MAX(-BE9, MIN(R9*BD9, $Z9-$AO9-$AP9-$AW9-$AX9*0-$BE9))","v":0},11879.999999999998,0,{"$f":"(BE9 + (BE9+BF9))/2 * (1+$W9)","v":15609.000000000002},{"$f":"(BG9 + (BG9+BH9))/2 * (1+$X9)","v":12414.599999999997},{"$f":"BI9+BJ9","v":28023.599999999999},0.6,{"$f":"MAX(MAX(MIN(S9 * BL9,$Z9-$AO9-$AP9-$AW9-$AX9*0-$BE9-$BF9*0), 0), EF9)","v":0},{"$f":"(T9+U9)*BL9","v":0},0,{"$f":"(T9+U9)-BN9","v":0},{"$f":"(BM9 + (BM9+BN9))/2 * (1+$W9)","v":0},{"$f":"(BO9 + (BO9+BP9))/2 * (1+$X9)","v":0},{"$f":"BQ9+BR9","v":0},0.5,{"$f":"MAX(MAX(MIN(I9*$BT9, $Z9-$AO9-$AP9-$AW9-$AX9*0-$BE9-$BF9*0-$BM9-$BN9*0), 0), EH9)","v":109250},{"$f":"MAX(-BU9, J9*$BT9)","v":0},109250,0,{"$f":"(BU9 + (BU9 + BV9))/2 * (1+$W9)","v":117443.75},{"$f":"(BW9 + (BW9 + BX9))/2 * (1+$X9)","v":114166.24999999999},{"$f":"BY9+BZ9","v":231610},0.65,{"$f":"MAX(MAX(MIN(K9*CB9,$Z9-$AO9-$AP9-$AW9-$AX9*0-$BE9-$BF9*0-$BM9-$BN9*0-$BU9-$BV9*0), 0), EI9)","v":0},{"$f":"MAX(-CC9, L9*$CB9)","v":0},0,0,{"$f":"(CC9 + (CC9 + CD9))/2 * (1+$W9)","v":0},{"$f":"(CE9 + (CE9 + CF9))/2 * (1+$X9)","v":0},{"$f":"CG9+CH9","v":0},0.5,{"$f":"MAX(MAX(MIN(M9*CJ9,$Z9-$AO9-$AP9-$AW9-$AX9*0-$BE9-$BF9*0-$BM9-$BN9*0-$BU9-$BV9*0-$CC9-$CD9*0), 0), EJ9)","v":0},{"$f":"MAX(-CK9, N9*$CB9)","v":0},0,0,{"$f":"(CK9 + (CK9 + CL9))/2 * (1+$W9)","v":0},{"$f":"(CM9 + (CM9 + CN9))/2 * (1+$X9)","v":0},{"$f":"CO9+CP9","v":0},0.65,{"$f":"MAX(MAX($Z9 - $AO9 - $AP9 -$AW9-$BE9-$BM9-$BU9-$CC9-$CK9, 0), EG9)","v":319280},{"$f":"MAX(-CS9, (H9-T9)*CR9)","v":0},{"$f":"G9 - CS9","v":171920},{"$f":"(H9-T9)-CT9","v":0},{"$f":"MAX((CS9 + (CS9+CT9 - BN9*0))/2 * (1+$W9), 0)","v":343226},{"$f":"(CU9 + (CU9+CV9 - BP9*0 - IF(CS9+CT9=0, BN9, 0)*0 ))/2 * (1+$X9)","v":179656.4},{"$f":"CW9+CX9","v":522882.4},0.45,{"$f":"CR9","v":0.65},{"$f":"BT9","v":0.5},{"$f":"CB9","v":0.65},{"$f":"CJ9","v":0.5},{"$f":"AV9","v":0.6},{"$f":"BD9","v":0.55000000000000004},{"$f":"BL9","v":0.6},{"$f":"Z9 - F9*CZ9","v":599340},{"$f":"E9*CZ9","v":81945},48420,14520.000000000002,0,109250,{"$f":"(K9+L9*0)*DC9","v":0},{"$f":"(M9+N9*0)*DD9","v":0},{"$f":"(G9+H9*0)*DA9","v":319280},{"$f":"SUM(DI9:DP9)","v":573415},{"$f":"MAX(DH9-DQ9, 0)","v":25925},{"$f":"E9-DI9","v":100155},32280,11879.999999999998,0,{"$f":"I9-DM9","v":109250},0,0,{"$f":"G9-DP9","v":171920},{"$f":"SUM(DS9:DZ9)","v":425485},{"$f":"MIN(DR9,EA9)","v":25925},{"$f":"(MIN(DS9, $EB9) + DI9) * IF($EB9 > 0, 1, 0)","v":107870},{"$f":"(MAX(0, MIN(DT9, $EB9 - ($EC9-$DI9))) + DJ9) * IF($EB9 > 0, 1, 0)","v":48420},{"$f":"(MAX(0, MIN(DU9, $EB9 - ($EC9-$DI9) - ($ED9-$DJ9))) + DK9) * IF($EB9 > 0, 1, 0)","v":14520.000000000002},{"$f":"(MAX(0, MIN(DV9, $EB9 - ($EC9-$DI9) - ($ED9-$DJ9) - ($EE9-$DK9))) + DL9) * IF($EB9 > 0, 1, 0)","v":0},{"$f":"(MAX(0,MIN(DZ9, $EB9 - ($EC9-$DI9) - ($ED9-$DJ9) - ($EE9-$DK9) - ($EF9-$DL9))) + DP9) * IF($EB9 > 0, 1, 0)","v":319280},{"$f":"(MAX(0, MIN(DW9, $EB9 - ($EC9-$DI9) - ($ED9-$DJ9) - ($EE9-$DK9) - ($EF9-$DL9) - ($EG9-$DP9))) + DM9) * IF($EB9 > 0, 1, 0)","v":109250},{"$f":"(MAX(0, MIN(DX9, $EB9 - ($EC9-$DI9) - ($ED9-$DJ9) - ($EE9-$DK9) - ($EF9-$DL9) - ($EG9-$DP9) - ($EH9-$DM9))) + DN9) * IF($EB9 > 0, 1, 0)","v":0},{"$f":"(MAX(0, MIN(DY9, $EB9 - ($EC9-$DI9) - ($ED9-$DJ9) - ($EE9-$DK9) - ($EF9-$DL9) - ($EG9-$DP9) - ($EH9-$DM9) - ($EI9-$DN9))) + DO9) * IF($EB9 > 0, 1, 0)","v":0}]
[{"$f":"Summary!B10","v":3},{"$f":"Summary!C10","v":64},{"$f":"Summary!D10","v":63},{"$f":"Summary!E10","v":2026},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":176500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":480600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":238100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":86800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":27900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":0},0,0,1009900,7.4999999999999997E-2,4.4999999999999998E-2,0.6,605940,0.6,605940,0,0,11200,31000,14300,0,0,5500,1700,0,1073600,0.45,107075,0,69425,0,115105.625,72549.125,187654.75,0.6,52080,0,34720,0,55986,36282.399999999994,92268.4,0.55000000000000004,15345.000000000002,0,12554.999999999998,0,16495.875,13119.974999999997,29615.85,0.6,0,0,0,0,0,0,0,0.5,119050,0,119050,0,127978.75,124407.24999999999,252386,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,312390,0,168210,0,335819.25,175779.44999999998,511598.69999999995,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,605940,79425,52080,15345.000000000002,0,119050,0,0,312390,578290,27650,97075,34720,12554.999999999998,0,119050,0,0,168210,431610,27650,107075,52080,15345.000000000002,0,312390,119050,0,0]
[{"$f":"Summary!B11","v":4},{"$f":"Summary!C11","v":65},{"$f":"Summary!D11","v":64},{"$f":"Summary!E11","v":2027},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":158000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":468100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":258800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":93400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":29500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":0},0,0,1007800,7.4999999999999997E-2,4.4999999999999998E-2,0.6,604680,0.6,604680,0,0,10100,30200,15500,0,0,5900,1800,0,1071300,0.45,98750,0,59250,0,106156.25,61916.249999999993,168072.5,0.6,56040,0,37360,0,60243,39041.199999999997,99284.2,0.55000000000000004,16225.000000000002,0,13274.999999999998,0,17441.875,13872.374999999996,31314.249999999996,0.6,0,0,0,0,0,0,0,0.5,129400,0,129400,0,139105,135223,274328,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,304265,0,163835,0,327084.875,171207.57499999998,498292.44999999995,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,604680,71100,56040,16225.000000000002,0,129400,0,0,304265,577030,27650,86900,37360,13274.999999999998,0,129400,0,0,163835,430770,27650,98750,56040,16225.000000000002,0,304265,129400,0,0]
[{"$f":"Summary!B12","v":5},{"$f":"Summary!C12","v":66},{"$f":"Summary!D12","v":65},{"$f":"Summary!E12","v":2028},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":138900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":453400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":280800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":100500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":31200},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":0},0,0,1004800,7.4999999999999997E-2,4.4999999999999998E-2,0.6,602880,0.6,602880,0,0,9000,29200,16800,0,0,6300,1900,0,1068000,0.45,90310,0,48590,0,97083.25,50776.549999999996,147859.79999999999,0.6,60300,0,40200,0,64822.5,42009,106831.5,0.55000000000000004,17160,0,14040,0,18447,14671.8,33118.800000000003,0.6,0,0,0,0,0,0,0,0.5,140400,0,140400,0,150930,146718,297648,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,294710,0,158690,0,316813.25,165831.04999999999,482644.3,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,602880,62505,60300,17160,0,140400,0,0,294710,575075,27805,76395,40200,14040,0,140400,0,0,158690,429725,27805,90310,60300,17160,0,294710,140400,0,0]
[{"$f":"Summary!B13","v":6},{"$f":"Summary!C13","v":67},{"$f":"Summary!D13","v":66},{"$f":"Summary!E13","v":2029},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":120800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":436400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":304100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":106700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":33000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":0},0,0,1001000,7.4999999999999997E-2,4.4999999999999998E-2,0.6,600600,0.6,600600,0,0,7900,28100,18200,0,0,6700,2000,0,1063900,0.45,82720,0,38080,0,88924,39793.599999999999,128717.6,0.6,64020,0,42680,0,68821.5,44600.6,113422.1,0.55000000000000004,18150,0,14850,0,19511.25,15518.249999999998,35029.5,0.6,0,0,0,0,0,0,0,0.5,152050,0,152050,0,163453.75,158892.25,322346,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,283660,0,152740,0,304934.5,159613.29999999999,464547.8,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,600600,54360,64020,18150,0,152050,0,0,283660,572240,28360,66440,42680,14850,0,152050,0,0,152740,428760,28360,82720,64020,18150,0,283660,152050,0,0]
[{"$f":"Summary!B14","v":7},{"$f":"Summary!C14","v":68},{"$f":"Summary!D14","v":67},{"$f":"Summary!E14","v":2030},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":127700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":416900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":328700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":113300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":34900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":0},0,0,1021500,7.4999999999999997E-2,4.4999999999999998E-2,0.6,612900,0.6,612900,0,0,8500,26900,19700,0,0,7100,2100,0,1085800,0.45,90390,0,37310,0,97169.25,38988.949999999997,136158.20000000001,0.6,67980,0,45320,0,73078.5,47359.399999999994,120437.9,0.55000000000000004,19195,0,15705,0,20634.625,16411.724999999999,37046.35,0.6,0,0,0,0,0,0,0,0.5,164350,0,164350,0,176676.25,171745.75,348422,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,270985,0,145915,0,291308.875,152481.17499999999,443790.05,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,612900,57465,67980,19195,0,164350,0,0,270985,579975,32925,70235,45320,15705,0,164350,0,0,145915,441525,32925,90390,67980,19195,0,270985,164350,0,0]
[{"$f":"Summary!B15","v":8},{"$f":"Summary!C15","v":69},{"$f":"Summary!D15","v":68},{"$f":"Summary!E15","v":2031},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":136100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":394600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":354800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":120300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":36900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":0},0,0,1042700,7.4999999999999997E-2,4.4999999999999998E-2,0.6,625620,0.6,625620,0,0,9100,25500,21300,0,0,7600,2300,0,1108500,0.45,99255,0,36845,0,106699.125,38503.024999999994,145202.15,0.6,72180,0,48120,0,77593.5,50285.399999999994,127878.9,0.55000000000000004,20295,0,16605,0,21817.125,17352.224999999999,39169.35,0.6,0,0,0,0,0,0,0,0.5,177400,0,177400,0,190705,185383,376088,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,256490,0,138110,0,275726.75,144324.94999999998,420051.69999999995,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,625620,61245,72180,20295,0,177400,0,0,256490,587610,38010,74855,48120,16605,0,177400,0,0,138110,455090,38010,99255,72180,20295,0,256490,177400,0,0]
[{"$f":"Summary!B16","v":9},{"$f":"Summary!C16","v":70},{"$f":"Summary!D16","v":69},{"$f":"Summary!E16","v":2032},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":145100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":369500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":382400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":127800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":39000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":0},0,0,1063800,7.4999999999999997E-2,4.4999999999999998E-2,0.6,638280,0.6,638280,0,0,9800,23800,22900,0,0,8100,2400,0,1130800,0.45,108775,0,36325,0,116933.125,37959.625,154892.75,0.6,76680,0,51120,0,82431,53420.399999999994,135851.4,0.55000000000000004,21450,0,17550,0,23058.75,18339.75,41398.5,0.6,0,0,0,0,0,0,0,0.5,191200,0,191200,0,205540,199804,405344,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,240175,0,129325,0,258188.125,135144.625,393332.75,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,638280,65295,76680,21450,0,191200,0,0,240175,594800,43480,79805,51120,17550,0,191200,0,0,129325,469000,43480,108775,76680,21450,0,240175,191200,0,0]
[{"$f":"Summary!B17","v":10},{"$f":"Summary!C17","v":71},{"$f":"Summary!D17","v":70},{"$f":"Summary!E17","v":2033},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":171500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":383200},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":411700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":135700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":36100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":0},0,0,1138200,7.4999999999999997E-2,4.4999999999999998E-2,0.6,682920,0.6,682920,0,0,11500,24700,24700,0,0,8500,2200,0,1209800,0.45,126715,0,44785,0,136218.625,46800.324999999997,183018.95,0.6,81420,0,54280,0,87526.5,56722.6,144249.1,0.55000000000000004,19855,0,16245,0,21344.125,16976.024999999998,38320.149999999994,0.6,0,0,0,0,0,0,0,0.5,205850,0,205850,0,221288.75,215113.24999999997,436402,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,249080,0,134120,0,267761,140155.4,407916.4,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,682920,77175,81420,19855,0,205850,0,0,249080,633380,49540,94325,54280,16245,0,205850,0,0,134120,504820,49540,126715,81420,19855,0,249080,205850,0,0]
[{"$f":"Summary!B18","v":11},{"$f":"Summary!C18","v":72},{"$f":"Summary!D18","v":71},{"$f":"Summary!E18","v":2034},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":194500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":398800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":436000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":144100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":32500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":0},0,0,1205900,7.4999999999999997E-2,4.4999999999999998E-2,0.6,723540,0.6,723540,0,0,13000,25700,26200,0,0,9100,2000,0,1281900,0.45,141985,0,52515,0,152633.875,54878.174999999996,207512.05,0.6,86460,0,57640,0,92944.5,60233.799999999996,153178.29999999999,0.55000000000000004,17875,0,14625,0,19215.625,15283.124999999998,34498.75,0.6,0,0,0,0,0,0,0,0.5,218000,0,218000,0,234350,227809.99999999997,462160,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,259220,0,139580,0,278661.5,145861.09999999998,424522.6,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,723540,87525,86460,17875,0,218000,0,0,259220,669080,54460,106975,57640,14625,0,218000,0,0,139580,536820,54460,141985,86460,17875,0,259220,218000,0,0]
[{"$f":"Summary!B19","v":12},{"$f":"Summary!C19","v":73},{"$f":"Summary!D19","v":72},{"$f":"Summary!E19","v":2035},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":136500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":416400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":461700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0))  )","v":60000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":153000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":28100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":0},0,0,1255700,7.4999999999999997E-2,4.4999999999999998E-2,0.6,753420,0.6,753420,0,0,9600,26900,27700,0,3600,9600,1700,0,1334800,0.45,114655,0,21845,0,123254.125,22828.024999999998,146082.15,0.6,91800,0,61200,0,98685,63953.999999999993,162639,0.55000000000000004,15455.000000000002,0,12644.999999999998,0,16614.125,13214.024999999998,29828.149999999998,0.6,0,0,0,0,0,0,0,0.5,230850,0,230850,0,248163.75,241238.24999999997,489402,0.65,0,0,0,0,0,0,0,0.5,30000,0,30000,0,32250,31349.999999999996,63600,0.65,270660,0,145740,0,290959.5,152298.29999999999,443257.8,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,753420,61425,91800,15455.000000000002,0,230850,0,30000,270660,700190,53230,75075,61200,12644.999999999998,0,230850,0,30000,145740,555510,53230,114655,91800,15455.000000000002,0,270660,230850,0,30000]
[{"$f":"Summary!B20","v":13},{"$f":"Summary!C20","v":74},{"$f":"Summary!D20","v":73},{"$f":"Summary!E20","v":2036},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":211500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":419700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":488900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0))  )","v":60000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":162500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":22800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":0},0,0,1365400,7.4999999999999997E-2,4.4999999999999998E-2,0.6,819240,0.6,819240,0,0,14400,27100,29300,0,3600,10200,1400,0,1451400,0.45,161945,0,49555,0,174090.875,51784.974999999999,225875.85,0.6,97500,0,65000,0,104812.5,67925,172737.5,0.55000000000000004,12540.000000000002,0,10259.999999999998,0,13480.500000000002,10721.699999999997,24202.199999999997,0.6,0,0,0,0,0,0,0,0.5,244450,0,244450,0,262783.75,255450.24999999997,518234,0.65,0,0,0,0,0,0,0,0.5,30000,0,30000,0,32250,31349.999999999996,63600,0.65,272805,0,146895,0,293265.375,153505.27499999999,446770.65,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,819240,95175,97500,12540.000000000002,0,244450,0,30000,272805,752470,66770,116325,65000,10259.999999999998,0,244450,0,30000,146895,612930,66770,161945,97500,12540.000000000002,0,272805,244450,0,30000]
[{"$f":"Summary!B21","v":14},{"$f":"Summary!C21","v":75},{"$f":"Summary!D21","v":74},{"$f":"Summary!E21","v":2037},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":236600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":423100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":498800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0))  )","v":57400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":172600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":16500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":0},0,0,1405000,7.4999999999999997E-2,4.4999999999999998E-2,0.6,843000,0.6,843000,0,0,16000,27300,29900,0,3400,10900,1000,0,1493500,0.45,177250,0,59350,0,190543.75,62020.749999999993,252564.5,0.6,103560,0,69040,0,111327,72146.799999999988,183473.8,0.55000000000000004,9075,0,7425,0,9755.625,7759.1249999999991,17514.75,0.6,0,0,0,0,0,0,0,0.5,249400,0,249400,0,268105,260622.99999999997,528728,0.65,0,0,0,0,0,0,0,0.5,28700,0,28700,0,30852.5,29991.499999999996,60844,0.65,275015,0,148085,0,295641.125,154748.82499999998,450389.94999999995,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,843000,106470,103560,9075,0,249400,0,28700,275015,772220,70780,130130,69040,7425,0,249400,0,28700,148085,632780,70780,177250,103560,9075,0,275015,249400,0,28700]
[{"$f":"Summary!B22","v":15},{"$f":"Summary!C22","v":76},{"$f":"Summary!D22","v":75},{"$f":"Summary!E22","v":2038},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":281300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":426800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":508100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0))  )","v":54300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":183300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":9100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":0},0,0,1462900,7.4999999999999997E-2,4.4999999999999998E-2,0.6,877740,0.6,877740,0,0,18800,27500,30500,0,3300,11500,600,0,1555100,0.45,204135,0,77165,0,219445.125,80637.424999999988,300082.55,0.6,109980,0,73320,0,118228.5,76619.399999999994,194847.9,0.55000000000000004,5005,0,4095,0,5380.375,4279.2749999999996,9659.65,0.6,0,0,0,0,0,0,0,0.5,254050,0,254050,0,273103.75,265482.25,538586,0.65,0,0,0,0,0,0,0,0.5,27150,0,27150,0,29186.25,28371.749999999996,57558,0.65,277420,0,149380,0,298226.5,156102.09999999998,454328.6,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,877740,126585,109980,5005,0,254050,0,27150,277420,800190,77550,154715,73320,4095,0,254050,0,27150,149380,662710,77550,204135,109980,5005,0,277420,254050,0,27150]
[{"$f":"Summary!B23","v":16},{"$f":"Summary!C23","v":77},{"$f":"Summary!D23","v":76},{"$f":"Summary!E23","v":2039},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":204900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":436000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":516800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0))  )","v":40000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0))  )","v":50800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":194700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":9600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":0},0,0,1452800,7.4999999999999997E-2,4.4999999999999998E-2,0.6,871680,0.6,871680,0,0,13900,28100,31000,2600,3000,12300,600,0,1544300,0.45,156380,0,48520,0,168108.5,50703.399999999994,218811.9,0.6,116820,0,77880,0,125581.5,81384.599999999991,206966.09999999998,0.55000000000000004,5280,0,4320,0,5676,4514.3999999999996,10190.4,0.6,0,0,0,0,0,0,0,0.5,258400,0,258400,0,277780,270028,547808,0.65,26000,0,14000,0,27950,14629.999999999998,42580,0.5,25400,0,25400,0,27305,26543,53848,0.65,283400,0,152600,0,304655,159467,464122,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,871680,92205,116820,5280,0,258400,26000,25400,283400,807505,64175,112695,77880,4320,0,258400,14000,25400,152600,645295,64175,156380,116820,5280,0,283400,258400,26000,25400]
[{"$f":"Summary!B24","v":17},{"$f":"Summary!C24","v":78},{"$f":"Summary!D24","v":77},{"$f":"Summary!E24","v":2040},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":293600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":444700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":524800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0))  )","v":36000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0))  )","v":46500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":206800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":10100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":0},0,0,1562500,7.4999999999999997E-2,4.4999999999999998E-2,0.6,937500,0.6,937500,0,0,19500,28700,31500,2300,2800,13000,600,0,1660900,0.45,209760,0,83840,0,225492,87612.799999999988,313104.8,0.6,124080,0,82720,0,133386,86442.4,219828.4,0.55000000000000004,5555,0,4545,0,5971.625,4749.5249999999996,10721.15,0.6,0,0,0,0,0,0,0,0.5,262400,0,262400,0,282080,274208,556288,0.65,23400,0,12600,0,25155,13167,38322,0.5,23250,0,23250,0,24993.75,24296.25,49290,0.65,289055,0,155645,0,310734.125,162649.02499999999,473383.15,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,937500,132120,124080,5555,0,262400,23400,23250,289055,859860,77640,161480,82720,4545,0,262400,12600,23250,155645,702640,77640,209760,124080,5555,0,289055,262400,23400,23250]
[{"$f":"Summary!B25","v":18},{"$f":"Summary!C25","v":79},{"$f":"Summary!D25","v":78},{"$f":"Summary!E25","v":2041},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":330100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":452700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":532200},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0))  )","v":31300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0))  )","v":40100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":219600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":10700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":0},0,0,1616700,7.4999999999999997E-2,4.4999999999999998E-2,0.6,970020,0.6,970020,0,0,21800,29200,31900,2000,2400,13800,700,0,1718500,0.45,231625,0,98475,0,248996.875,102906.375,351903.25,0.6,131760,0,87840,0,141642,91792.799999999988,233434.8,0.55000000000000004,5885.0000000000009,0,4814.9999999999991,0,6326.3750000000009,5031.6749999999984,11358.05,0.6,0,0,0,0,0,0,0,0.5,266100,0,266100,0,286057.5,278074.5,564132,0.65,20345,0,10955,0,21870.875,11447.974999999999,33318.85,0.5,20050,0,20050,0,21553.75,20952.25,42506,0.65,294255,0,158445,0,316324.125,165575.02499999999,481899.15,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,970020,148545,131760,5885.0000000000009,0,266100,20345,20050,294255,886940,83080,181555,87840,4814.9999999999991,0,266100,10955,20050,158445,729760,83080,231625,131760,5885.0000000000009,0,294255,266100,20345,20050]
[{"$f":"Summary!B26","v":19},{"$f":"Summary!C26","v":80},{"$f":"Summary!D26","v":79},{"$f":"Summary!E26","v":2042},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":382800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":459900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":538700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0))  )","v":26500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0))  )","v":33100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":233200},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":11300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":0},0,0,1685500,7.4999999999999997E-2,4.4999999999999998E-2,0.3,505650,0.3,505650,0,0,20100,25400,29100,1500,1800,12600,600,0,1776600,0.25,95700,0,287100,0,102877.5,300019.5,402897,0.3,69960,0,163240,0,75207,170585.8,245792.8,0.3,3390,0,7910,0,3644.25,8265.9499999999989,11910.199999999999,0.3,0,0,0,0,0,0,0,0.3,161610,0,377090,0,173730.75,394059.05,567789.80000000005,0.35,9275,0,17225,0,9970.625,18000.125,27970.75,0.3,9930,0,23170,0,10674.75,24212.649999999998,34887.399999999994,0.35,155785,0,304115,0,167468.875,317800.17499999999,485269.05,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,505650,95700,69960,3390,0,161610,9275,9930,160965,510830,0,287100,163240,7910,0,377090,17225,23170,298935,1174670,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B27","v":20},{"$f":"Summary!C27","v":81},{"$f":"Summary!D27","v":80},{"$f":"Summary!E27","v":2043},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":457700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":462200},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":541100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0))  )","v":25400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0))  )","v":25100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":204500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":11900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":0},0,0,1727900,7.4999999999999997E-2,4.4999999999999998E-2,0.3,518370,0.3,518370,0,0,24000,25600,29200,1400,1400,11000,600,0,1821100,0.25,114425,0,343275,0,123006.875,358722.375,481729.25,0.3,61350,0,143150,0,65951.25,149591.75,215543,0.3,3570,0,8330,0,3837.75,8704.8499999999985,12542.599999999999,0.3,0,0,0,0,0,0,0,0.3,162330,0,378770,0,174504.75,395814.64999999997,570319.39999999991,0.35,8890,0,16510,0,9556.75,17252.949999999997,26809.699999999997,0.3,7530,0,17570,0,8094.75,18360.649999999998,26455.399999999998,0.35,160275,0,301925,0,172295.625,315511.625,487807.25,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,518370,114425,61350,3570,0,162330,8890,7530,161770,519865,0,343275,143150,8330,0,378770,16510,17570,300430,1208035,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B28","v":21},{"$f":"Summary!C28","v":82},{"$f":"Summary!D28","v":81},{"$f":"Summary!E28","v":2044},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":535900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":463600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":542300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0))  )","v":24100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0))  )","v":17900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":174300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":12500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":0},0,0,1770600,7.4999999999999997E-2,4.4999999999999998E-2,0.3,531180,0.3,531180,0,0,28200,25700,29300,1300,1000,9400,700,0,1866200,0.25,136385,0,399515,0,146613.875,417493.17499999999,564107.05000000005,0.3,52290,0,122010,0,56211.75,127500.45,183712.2,0.3,3750,0,8750,0,4031.25,9143.75,13175,0.3,0,0,0,0,0,0,0,0.3,162690,0,379610,0,174891.75,396692.44999999995,571584.19999999995,0.35,8435,0,15665,0,9067.625,16369.924999999999,25437.55,0.3,5370,0,12530,0,5772.75,13093.849999999999,18866.599999999999,0.35,162260,0,301340,0,174429.5,314900.3,489329.8,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,531180,133975,52290,3750,0,162690,8435,5370,162260,528770,2410,401925,122010,8750,0,379610,15665,12530,301340,1241830,2410,136385,52290,3750,0,162260,162690,8435,5370]
[{"$f":"Summary!B29","v":22},{"$f":"Summary!C29","v":83},{"$f":"Summary!D29","v":82},{"$f":"Summary!E29","v":2045},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":619300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":463800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":542300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0))  )","v":22600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0))  )","v":9600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":142500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":13200},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":0},0,0,1813300,7.4999999999999997E-2,4.4999999999999998E-2,0.3,543990,0.3,543990,0,0,32700,25700,29300,1300,500,7700,700,0,1911200,0.25,161470,0,457830,0,173580.25,478432.35,652012.6,0.3,42750,0,99750,0,45956.25,104238.75,150195,0.3,3960,0,9240,0,4257,9655.7999999999993,13912.8,0.3,0,0,0,0,0,0,0,0.3,162690,0,379610,0,174891.75,396692.44999999995,571584.19999999995,0.35,7909.9999999999991,0,14690,0,8503.2499999999982,15351.05,23854.299999999996,0.3,2880,0,6720,0,3096,7022.4,10118.4,0.35,162330,0,301470,0,174504.75,315036.14999999997,489540.89999999997,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,543990,154825,42750,3960,0,162690,7909.9999999999991,2880,162330,537345,6645,464475,99750,9240,0,379610,14690,6720,301470,1275955,6645,161470,42750,3960,0,162330,162690,7909.9999999999991,2880]
[{"$f":"Summary!B30","v":23},{"$f":"Summary!C30","v":84},{"$f":"Summary!D30","v":83},{"$f":"Summary!E30","v":2046},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":708100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":462800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":541000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0))  )","v":20800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":109000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":13900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":0},0,0,1855600,7.4999999999999997E-2,4.4999999999999998E-2,0.3,556680,0.3,556680,0,0,37500,25700,29200,1200,0,5900,800,0,1955900,0.25,188250,0,519850,0,202368.75,543243.25,745612,0.3,32700,0,76300,0,35152.5,79733.5,114886,0.3,4170,0,9730,0,4482.75,10167.849999999999,14650.599999999999,0.3,0,0,0,0,0,0,0,0.3,162300,0,378700,0,174472.5,395741.5,570214,0.35,7279.9999999999991,0,13520,0,7825.9999999999991,14128.4,21954.399999999998,0.3,0,0,0,0,0,0,0,0.35,161980,0,300820,0,174128.5,314356.89999999997,488485.39999999997,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,556680,177025,32700,4170,0,162300,7279.9999999999991,0,161980,545455,11225,531075,76300,9730,0,378700,13520,0,300820,1310145,11225,188250,32700,4170,0,161980,162300,7279.9999999999991,0]
[{"$f":"Summary!B31","v":24},{"$f":"Summary!C31","v":85},{"$f":"Summary!D31","v":84},{"$f":"Summary!E31","v":2047},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":1197700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":460400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":538300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0))  )","v":18700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":73700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":14600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":0},0,0,2303400,7.4999999999999997E-2,4.4999999999999998E-2,0.3,691020,0.3,691020,0,0,64000,25600,29100,1000,0,4000,800,0,2427900,0.25,335355,0,862345,0,360506.625,901150.52499999991,1261657.1499999999,0.3,22110,0,51590,0,23768.25,53911.549999999996,77679.799999999988,0.3,4380,0,10220,0,4708.5,10679.9,15388.4,0.3,0,0,0,0,0,0,0,0.3,161490,0,376810,0,173601.75,393766.44999999995,567368.19999999995,0.35,6545,0,12155,0,7035.875,12701.974999999999,19737.849999999999,0.3,0,0,0,0,0,0,0,0.35,161140,0,299260,0,173225.5,312726.69999999995,485952.19999999995,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,691020,299425,22110,4380,0,161490,6545,0,161140,655090,35930,898275,51590,10220,0,376810,12155,0,299260,1648310,35930,335355,22110,4380,0,161140,161490,6545,0]
[{"$f":"Summary!B32","v":25},{"$f":"Summary!C32","v":86},{"$f":"Summary!D32","v":85},{"$f":"Summary!E32","v":2048},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":1300400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":456600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":534000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0))  )","v":16400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":36500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":15400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":0},0,0,2359300,7.4999999999999997E-2,4.4999999999999998E-2,0.3,707790,0.3,707790,0,0,69500,25300,28800,900,0,2000,800,0,2486600,0.25,366470,0,933930,0,393955.25,975956.85,1369912.1,0.3,10950,0,25550,0,11771.25,26699.75,38471,0.3,4620,0,10780,0,4966.5,11265.099999999999,16231.599999999999,0.3,0,0,0,0,0,0,0,0.3,160200,0,373800,0,172215,390621,562836,0.35,5740,0,10660,0,6170.5,11139.699999999999,17310.199999999997,0.3,0,0,0,0,0,0,0,0.35,159810,0,296790,0,171795.75,310145.55,481941.3,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,707790,325100,10950,4620,0,160200,5740,0,159810,666420,41370,975300,25550,10780,0,373800,10660,0,296790,1692880,41370,366470,10950,4620,0,159810,160200,5740,0]
[{"$f":"Summary!B33","v":26},{"$f":"Summary!C33","v":87},{"$f":"Summary!D33","v":86},{"$f":"Summary!E33","v":2049},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":1476800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":451300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":528000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0))  )","v":13600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":16200},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":0},0,0,2485900,7.4999999999999997E-2,4.4999999999999998E-2,0.3,745770,0.3,745770,0,0,79000,25000,28500,800,0,0,900,0,2620100,0.25,419795,0,1057005,0,451279.625,1104570.2249999999,1555849.8499999999,0.3,0,0,0,0,0,0,0,0.3,4860,0,11340,0,5224.5,11850.3,17074.8,0.3,0,0,0,0,0,0,0,0.3,158400,0,369600,0,170280,386232,556512,0.35,4760,0,8840,0,5117,9237.7999999999993,14354.8,0.3,0,0,0,0,0,0,0,0.35,157955,0,293345,0,169801.625,306545.52499999997,476347.14999999997,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,745770,369200,0,4860,0,158400,4760,0,157955,695175,50595,1107600,0,11340,0,369600,8840,0,293345,1790725,50595,419795,0,4860,0,157955,158400,4760,0]
[{"$f":"Summary!B34","v":27},{"$f":"Summary!C34","v":88},{"$f":"Summary!D34","v":87},{"$f":"Summary!E34","v":2050},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":1521700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":444400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":520400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0))  )","v":10500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":17100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":0},0,0,2514100,7.4999999999999997E-2,4.4999999999999998E-2,0.3,754230,0.3,754230,0,0,81500,24700,28100,600,0,0,900,0,2649900,0.25,433765,0,1087935,0,466297.375,1136892.075,1603189.45,0.3,0,0,0,0,0,0,0,0.3,5130,0,11970,0,5514.75,12508.65,18023.400000000001,0.3,0,0,0,0,0,0,0,0.3,156120,0,364280,0,167829,380672.6,548501.6,0.35,3674.9999999999995,0,6825,0,3950.6249999999995,7132.1249999999991,11082.749999999998,0.3,0,0,0,0,0,0,0,0.35,155540,0,288860,0,167205.5,301858.69999999995,469064.19999999995,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,754230,380425,0,5130,0,156120,3674.9999999999995,0,155540,700890,53340,1141275,0,11970,0,364280,6825,0,288860,1813210,53340,433765,0,5130,0,155540,156120,3674.9999999999995,0]
[{"$f":"Summary!B35","v":28},{"$f":"Summary!C35","v":89},{"$f":"Summary!D35","v":88},{"$f":"Summary!E35","v":2051},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":1569000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":436000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":510900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0))  )","v":7000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":18000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":0},0,0,2540900,7.4999999999999997E-2,4.4999999999999998E-2,0.3,762270,0.3,762270,0,0,84100,24200,27600,400,0,0,1000,0,2678200,0.25,448550,0,1120450,0,482191.25,1170870.25,1653061.5,0.3,0,0,0,0,0,0,0,0.3,5400,0,12600,0,5805,13167,18972,0.3,0,0,0,0,0,0,0,0.3,153270,0,357630,0,164765.25,373723.35,538488.6,0.35,2450,0,4550,0,2633.75,4754.75,7388.5,0.3,0,0,0,0,0,0,0,0.35,152600,0,283400,0,164045,296153,460198,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,762270,392250,0,5400,0,153270,2450,0,152600,705970,56300,1176750,0,12600,0,357630,4550,0,283400,1834930,56300,448550,0,5400,0,152600,153270,2450,0]
[{"$f":"Summary!B36","v":29},{"$f":"Summary!C36","v":90},{"$f":"Summary!D36","v":89},{"$f":"Summary!E36","v":2052},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":1619000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":425700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":499700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0))  )","v":2900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":19000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":0},0,0,2566300,7.4999999999999997E-2,4.4999999999999998E-2,0.3,769890,0.3,769890,0,0,86800,23600,27000,200,0,0,1000,0,2704900,0.25,464270,0,1154730,0,499090.25,1206692.8499999999,1705783.0999999999,0.3,0,0,0,0,0,0,0,0.3,5700,0,13300,0,6127.5,13898.499999999998,20026,0.3,0,0,0,0,0,0,0,0.3,149910,0,349790,0,161153.25,365530.55,526683.80000000005,0.35,1014.9999999999999,0,1885,0,1091.1249999999998,1969.8249999999998,3060.95,0.3,0,0,0,0,0,0,0,0.35,148995,0,276705,0,160169.625,289156.72499999998,449326.35,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,769890,404750,0,5700,0,149910,1014.9999999999999,0,148995,710370,59520,1214250,0,13300,0,349790,1885,0,276705,1855930,59520,464270,0,5700,0,148995,149910,1014.9999999999999,0]
[{"$f":"Summary!B37","v":30},{"$f":"Summary!C37","v":91},{"$f":"Summary!D37","v":90},{"$f":"Summary!E37","v":2053},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":1670300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":413700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":486500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":20000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},0,0,2590500,7.4999999999999997E-2,4.4999999999999998E-2,0.3,777150,0.3,777150,0,0,89600,23000,26300,0,0,0,1100,0,2730500,0.25,480405,0,1189895,0,516435.375,1243440.2749999999,1759875.65,0.3,0,0,0,0,0,0,0,0.3,6000,0,14000,0,6450,14629.999999999998,21080,0.3,0,0,0,0,0,0,0,0.3,145950,0,340550,0,156896.25,355874.75,512771,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,144795,0,268905,0,155654.625,281005.72499999998,436660.35,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,777150,417575,0,6000,0,145950,0,0,144795,714320,62830,1252725,0,14000,0,340550,0,0,268905,1876180,62830,480405,0,6000,0,144795,145950,0,0]
[{"$f":"Summary!B38","v":31},{"$f":"Summary!C38","v":92},{"$f":"Summary!D38","v":91},{"$f":"Summary!E38","v":2054},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B39","v":32},{"$f":"Summary!C39","v":93},{"$f":"Summary!D39","v":92},{"$f":"Summary!E39","v":2055},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B40","v":33},{"$f":"Summary!C40","v":94},{"$f":"Summary!D40","v":93},{"$f":"Summary!E40","v":2056},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B41","v":34},{"$f":"Summary!C41","v":95},{"$f":"Summary!D41","v":94},{"$f":"Summary!E41","v":2057},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B42","v":35},{"$f":"Summary!C42","v":96},{"$f":"Summary!D42","v":95},{"$f":"Summary!E42","v":2058},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B43","v":36},{"$f":"Summary!C43","v":97},{"$f":"Summary!D43","v":96},{"$f":"Summary!E43","v":2059},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B44","v":37},{"$f":"Summary!C44","v":98},{"$f":"Summary!D44","v":97},{"$f":"Summary!E44","v":2060},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B45","v":38},{"$f":"Summary!C45","v":99},{"$f":"Summary!D45","v":98},{"$f":"Summary!E45","v":2061},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B46","v":39},{"$f":"Summary!C46","v":100},{"$f":"Summary!D46","v":99},{"$f":"Summary!E46","v":2062},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B47","v":40},{"$f":"Summary!C47","v":101},{"$f":"Summary!D47","v":100},{"$f":"Summary!E47","v":2063},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE8:AE47)","v":925000},{"$f":"SUM(AF8:AF47)","v":803400},758000,{"$f":"SUM(AH8:AH47)","v":17500},{"$f":"SUM(AI8:AI47)","v":26800},208500,38000,0]
[]
["Column Number:",null,null,1,{"$f":"D50+1","v":2},{"$f":"E50+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start of Feasibility Calculation ===>"]

{"sheet":"AA_Base_T-R","index":6,"n_rows":50,"n_cols":140,"rows_kept":50,"cut":false,"hidden":true,"merged":[[5,1,5,2]]}
[null,null,null,{"$f":"IF(A5=0, \"Base \", \"Details \") & \"column AW: \"","v":"Base column AW: "},2,467,3,null,4,null,6,null,7,null,9,null,10,null,12,null,null,null,null,null,null,null,null,null,null,null,"Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21",null,null,null,null,null,null,null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,null,null,"Mod 8/24/21",null,"Mod 8/24/21",null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,"Mod 8/24/21","Mod 8/24/21",null,"Mod 8/24/21","Mod 8/24/21","Mod 8/24/21"]
["Explanation",null,null,null,null,null,null,null,null,null,99,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fix returns","Fix returns","Fix returns","Fix returns","Fix returns","Fix returns","Fix returns","Fix returns",null,null,null,null,null,null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,null,null,"Fix returns",null,"Fix returns",null,null,null,null,null,"Fix returns",null,null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,"Fix returns","Fix returns",null,"Fix returns","Fix returns","Fix returns"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To match","To match","To match","To match","To match","To match","To match","To match",null,null,null,null,null,null,null,null,null,null,null,"To match",null,null,null,null,null,null,"To match",null,null,null,null,null,null,null,null,"To match",null,"To match",null,null,null,null,null,"To match",null,null,null,null,null,null,null,"To match",null,null,null,null,null,null,null,"To match",null,null,null,null,null,null,"To match","To match",null,"To match","To match","To match"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPM","RPM","RPM","RPM","RPM","RPM","RPM","RPM",null,null,null,null,null,null,null,null,null,null,null,"RPM",null,null,null,null,null,null,"RPM",null,null,null,null,null,null,null,null,"RPM",null,"RPM",null,null,null,null,null,"RPM",null,null,null,null,null,null,null,"RPM",null,null,null,null,null,null,null,"RPM",null,null,null,null,null,null,"RPM","RPM",null,"RPM","RPM","RPM"]
[0,null,null,null,"Taxable","Net change","IRA1","IRA1","IRA2","IRA2","IRA1-inh","IRA1-inh","IRA2-inh","IRA2-inh","ROTH1","ROTH1","ROTH2","ROTH2","ROTH","ROTH","ROTH","Total","Stock","Bond","Portfolio","Portfolio","Portfolio","Portfolio","Portfolio","Portfolio","Taxable","IRA1","IRA2","IRA1-inh","IRA2-inh","ROTH1","ROTH2","ROTH","Total","Taxable","Taxable","Net change","Taxable","Net change","Taxable","Taxable","Taxable","ROTH1","ROTH1","ROTH1","ROTH1","ROTH1","ROTH1","ROTH1","ROTH1","ROTH2","ROTH2","ROTH2","ROTH2","ROTH2","ROTH2","ROTH2","ROTH2","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","IRA2","IRA2","IRA2","IRA2","IRA2","IRA2","IRA2","IRA2","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA2-inh","IRA2-inh","IRA2-inh","IRA2-inh","IRA1-inh","IRA2-inh","IRA2-inh","IRA2-inh","IRA1","IRA1","IRA1","IRA1","IRA1","IRA1","IRA1","IRA1","Taxable","IRA1","IRA2","IRA1-inh","IRA2inh","ROTH1","ROTH2","ROTH","Portfolio","Taxable","ROTH1","ROTH2","ROTH","IRA2","IRA1-inh","IRA2-inh","IRA1","Portfolio","Portfolio","Taxable","ROTH1","ROTH2","ROTH","IRA2","IRA1-inh","IRA2-inh","IRA1","Portfolio","Portfolio","Taxable","ROTH1","ROTH2","ROTH","IRA1","IRA2","IRA1-inh","IRA2-inh"]
[null,"    Ages",null,null,"Account","Before","Account","RMD/Contri/","Account","RMD/Contri/","Account","RMD","Account","RMD","Account","Contrib +","Account","Withdraw -","Conversion","Conversion","Withdrawal","Account","Average","Average","Desired","Desired","Allocated","Allocated","Allocated","Allocated","Account","Account","Account","Account","Account","Account","Account","Conversion","Account","Desired","Allocated","Allocated","Allocated","Allocated","Earning","Earning","Earning","Desired","Allocated","Contr/Withd","Allocated","Contr/Withd","Earning","Earning","Earning","Desired","Allocated","Withdrawal","Allocated","Withdrawal","Earning","Earning","Earning","Desired","Allocated","Amount","Allocated","Amount","Earning","Earning","Earning","Desired","Allocated","RMD","Allocated","RMD","Earning","Earning","Earning","Desired","Allocated","RMD","Allocated","RMD","Earning","Earning","Earning","Desired","Allocated","RMD","Allocated","RMD","Earning","Earning","Earning","Desired","Allocated","RMD","Allocated","RMD","Earning","Earning","Earning","Desired","Acct","Acct","Desired","Desired","Desired","Desired","Desired","WANTED","Desired","Desired","Desired","Desired","Desired","Desired","Desired","Desired","Desired","SHORTFALL","Headroom","Headroom","Headroom","Headroom","Headroom","Headroom","Headroom","Headroom","HEADROOM","To Be Alloc.","TBA","TBA","TBA","TBA","TBA","TBA","TBA","TBA"]
[null,"You","Sp","Year","Balance","Earn + taxes","Balance","Withdraw","Balance","Withdraw","Balance","Amount","Balance","Amount","Balance","Withdraw -","Balance","Amount","Balance","Amount","Amount","Balance","% Return","% Return","% Stock","Stock","% Stock","Stock","Stock CHK","TOTAL CHK","RETURN","RETURN","RETURN","RETURN","RETURN","RETURN","RETURN","RETURN","RETURN","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","% Stock","% Stock","% Stock","% Stock","% Stock","% Stock","% Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock"]
[{"$f":"Summary!B8","v":1},{"$f":"Summary!C8","v":62},{"$f":"Summary!D8","v":61},{"$f":"Summary!E8","v":2024},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":200000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":500000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":200000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":75000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":25000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":0},0,0,{"$f":"SUM(E8:G8) + I8 + K8 + M8 + O8 + Q8 + S8","v":1000000},{"$f":"Stock_Rate","v":7.4999999999999997E-2},{"$f":"Bond_Rate","v":4.4999999999999998E-2},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_Alloc_ChgTar, Stock_Alloc_BegTar)","v":0.6},{"$f":"V8*Y8","v":600000},{"$f":"IF(V8>0,AB8/V8,0)","v":0.6},{"$f":"((AO8+AP8) + (AW8+AX8*0) + (BE8+BF8*0) + (BM8+BN8*0) + (BU8+BV8*0) + (CC8) + (CK8) + (CS8+CT8*0))*1     +     ((AQ8+AR8) + (AY8+AZ8*0) + (BG8+BH8*0) + (BO8+BP8*0) + (BW8+BX8*0) + (CE8) + (CM8) + (CU8+CV8*0))*0     -     V8*0","v":600000},{"$f":"Z8-AB8","v":0},{"$f":"V8     -     AB8     -     ((AQ8+AR8) + (AY8+AZ8*0) + (BG8+BH8*0) + (BO8+BP8*0) + (BW8+BX8*0) + (CE8) + (CM8) + (CU8+CV8*0))","v":0},{"$f":"IF( (E8+F8) <=0, 0, ROUND( (AU8-(E8 + (E8+F8))/2)/Round_To, 0) * Round_To)","v":12500},{"$f":"IF((G8+H8-T8)<=0, 0,ROUND( (CY8 - (G8 + (G8 + H8 - T8))/2)/Round_To, 0)*Round_To)","v":32300},{"$f":"IF( (I8+J8)<=0, 0, ROUND( (CA8 - (I8 + (I8 + J8))/2)/Round_To, 0) * Round_To)","v":12000},{"$f":"IF((K8+L8)<=0, 0, ROUND( (CI8-(K8+(K8+L8))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF((M8+N8)<=0, 0, ROUND( (CQ8-(M8+(M8+N8))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF((O8+P8)<=0, 0, ROUND((BC8-(O8+(O8+P8))/2)/Round_To, 0) * Round_To)","v":4700},{"$f":"IF((Q8+R8)<=0, 0, ROUND((BK8-(Q8+(Q8+R8))/2)/Round_To, 0) * Round_To)","v":1500},{"$f":"IF(S8+T8+U8<=0, 0, ROUND( (BS8-(S8 + (S8+T8+U8))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"V8+SUM(AE8:AL8)","v":1063000},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_Taxable2, Stock_Taxable)","v":0.45},{"$f":"MAX(MAX(MIN(E8*AN8,-F8*AN8 + $Z8), 0), EC8)","v":116250},{"$f":"MAX(-AO8, MIN(F8*AN8,$Z8-AO8))","v":0},{"$f":"E8-AO8","v":83750},0,{"$f":"(AO8 + (AO8+AP8))/2 * (1+$W8)","v":124968.75},{"$f":"(AQ8 + (AQ8+AR8))/2 * (1+$X8)","v":87518.75},{"$f":"AS8+AT8","v":212487.5},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_Roth2, Stock_Roth)","v":0.6},{"$f":"MAX(MAX(MIN(O8*AV8,$Z8-$AO8-$AP8), 0), ED8)","v":45000},{"$f":"MAX(-AW8, P8*AV8)","v":0},{"$f":"O8-AW8","v":30000},0,{"$f":"(AW8 + (AW8+AX8))/2 * (1+$W8)","v":48375},{"$f":"(AY8 + (AY8+AZ8))/2 * (1+$X8)","v":31349.999999999996},{"$f":"BA8+BB8","v":79725},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_Roth22, Stock_Roth_2)","v":0.55000000000000004},{"$f":"MAX(Q8*BD8, EE8)","v":13750.000000000002},{"$f":"MAX(-BE8, MIN(R8*BD8, $Z8-$AO8-$AP8-$AW8-$AX8*0-$BE8))","v":0},{"$f":"Q8-BE8","v":11249.999999999998},0,{"$f":"(BE8 + (BE8+BF8))/2 * (1+$W8)","v":14781.250000000002},{"$f":"(BG8 + (BG8+BH8))/2 * (1+$X8)","v":11756.249999999998},{"$f":"BI8+BJ8","v":26537.5},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_RothConv2, Stock_RothConv)","v":0.6},{"$f":"MAX(MAX(MIN(S8 * BL8,$Z8-$AO8-$AP8-$AW8-$AX8*0-$BE8-$BF8*0), 0), EF8)","v":0},{"$f":"(T8+U8)*BL8","v":0},{"$f":"S8-BM8","v":0},{"$f":"(T8+U8)-BN8","v":0},{"$f":"(BM8 + (BM8+BN8))/2 * (1+$W8)","v":0},{"$f":"(BO8 + (BO8+BP8))/2 * (1+$X8)","v":0},{"$f":"BQ8+BR8","v":0},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_tIRA22, Stock_tIRA2)","v":0.5},{"$f":"MAX(MAX(MIN(I8*$BT8, $Z8-$AO8-$AP8-$AW8-$AX8*0-$BE8-$BF8*0-$BM8-$BN8*0), 0), EH8)","v":100000},{"$f":"MAX(-BU8, J8*$BT8)","v":0},{"$f":"I8-BU8","v":100000},0,{"$f":"(BU8 + (BU8 + BV8))/2 * (1+$W8)","v":107500},{"$f":"(BW8 + (BW8 + BX8))/2 * (1+$X8)","v":104500},{"$f":"BY8+BZ8","v":212000},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_tIRA12, Stock_tIRA1)","v":0.65},{"$f":"MAX(MAX(MIN(K8*CB8,$Z8-$AO8-$AP8-$AW8-$AX8*0-$BE8-$BF8*0-$BM8-$BN8*0-$BU8-$BV8*0), 0), EI8)","v":0},{"$f":"MAX(-CC8, L8*$CB8)","v":0},{"$f":"K8-CC8","v":0},0,{"$f":"(CC8 + (CC8 + CD8))/2 * (1+$W8)","v":0},{"$f":"(CE8 + (CE8 + CF8))/2 * (1+$X8)","v":0},{"$f":"CG8+CH8","v":0},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_tIRA22, Stock_tIRA2)","v":0.5},{"$f":"MAX(MAX(MIN(M8*CJ8,$Z8-$AO8-$AP8-$AW8-$AX8*0-$BE8-$BF8*0-$BM8-$BN8*0-$BU8-$BV8*0-$CC8-$CD8*0), 0), EJ8)","v":0},{"$f":"MAX(-CK8, N8*$CB8)","v":0},{"$f":"M8-CK8","v":0},0,{"$f":"(CK8 + (CK8 + CL8))/2 * (1+$W8)","v":0},{"$f":"(CM8 + (CM8 + CN8))/2 * (1+$X8)","v":0},{"$f":"CO8+CP8","v":0},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_tIRA12, Stock_tIRA1)","v":0.65},{"$f":"MAX(MAX($Z8 - $AO8 - $AP8 -$AW8-$BE8-$BM8-$BU8-$CC8-$CK8, 0), EG8)","v":325000},{"$f":"MAX(-CS8, (H8-T8)*CR8)","v":0},{"$f":"G8 - CS8","v":175000},{"$f":"(H8-T8)-CT8","v":0},{"$f":"MAX((CS8 + (CS8+CT8 - BN8*0))/2 * (1+$W8), 0)","v":349375},{"$f":"(CU8 + (CU8+CV8 - BP8*0 - IF(CS8+CT8=0, BN8, 0)*0 ))/2 * (1+$X8)","v":182875},{"$f":"CW8+CX8","v":532250},{"$f":"AN8","v":0.45},{"$f":"CR8","v":0.65},{"$f":"BT8","v":0.5},{"$f":"CB8","v":0.65},{"$f":"CJ8","v":0.5},{"$f":"AV8","v":0.6},{"$f":"BD8","v":0.55000000000000004},{"$f":"BL8","v":0.6},{"$f":"Z8 - F8*CZ8","v":600000},{"$f":"E8*CZ8","v":90000},{"$f":"O8*DE8","v":45000},{"$f":"Q8*DF8","v":13750.000000000002},{"$f":"S8*DG8","v":0},{"$f":"(I8+J8*0)*DB8","v":100000},{"$f":"(K8+L8*0)*DC8","v":0},{"$f":"(M8+N8*0)*DD8","v":0},{"$f":"(G8+H8*0)*DA8","v":325000},{"$f":"SUM(DI8:DP8)","v":573750},{"$f":"MAX(DH8-DQ8, 0)","v":26250},{"$f":"E8-DI8","v":110000},{"$f":"O8-DJ8","v":30000},{"$f":"Q8-DK8","v":11249.999999999998},{"$f":"S8-DL8","v":0},{"$f":"I8-DM8","v":100000},{"$f":"K8-DN8","v":0},{"$f":"M8-DO8","v":0},{"$f":"G8-DP8","v":175000},{"$f":"SUM(DS8:DZ8)","v":426250},{"$f":"MIN(DR8,EA8)","v":26250},{"$f":"(MIN(DS8, $EB8) + DI8) * IF($EB8 > 0, 1, 0)","v":116250},{"$f":"(MAX(0, MIN(DT8, $EB8 - ($EC8-$DI8))) + DJ8) * IF($EB8 > 0, 1, 0)","v":45000},{"$f":"(MAX(0, MIN(DU8, $EB8 - ($EC8-$DI8) - ($ED8-$DJ8))) + DK8) * IF($EB8 > 0, 1, 0)","v":13750.000000000002},{"$f":"(MAX(0, MIN(DV8, $EB8 - ($EC8-$DI8) - ($ED8-$DJ8) - ($EE8-$DK8))) + DL8) * IF($EB8 > 0, 1, 0)","v":0},{"$f":"(MAX(0,MIN(DZ8, $EB8 - ($EC8-$DI8) - ($ED8-$DJ8) - ($EE8-$DK8) - ($EF8-$DL8))) + DP8) * IF($EB8 > 0, 1, 0)","v":325000},{"$f":"(MAX(0, MIN(DW8, $EB8 - ($EC8-$DI8) - ($ED8-$DJ8) - ($EE8-$DK8) - ($EF8-$DL8) - ($EG8-$DP8))) + DM8) * IF($EB8 > 0, 1, 0)","v":100000},{"$f":"(MAX(0, MIN(DX8, $EB8 - ($EC8-$DI8) - ($ED8-$DJ8) - ($EE8-$DK8) - ($EF8-$DL8) - ($EG8-$DP8) - ($EH8-$DM8))) + DN8) * IF($EB8 > 0, 1, 0)","v":0},{"$f":"(MAX(0, MIN(DY8, $EB8 - ($EC8-$DI8) - ($ED8-$DJ8) - ($EE8-$DK8) - ($EF8-$DL8) - ($EG8-$DP8) - ($EH8-$DM8) - ($EI8-$DN8))) + DO8) * IF($EB8 > 0, 1, 0)","v":0}]
[{"$f":"Summary!B9","v":2},{"$f":"Summary!C9","v":63},{"$f":"Summary!D9","v":62},{"$f":"Summary!E9","v":2025},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":182100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":491200},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":218500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":80700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":26400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":0},0,0,{"$f":"SUM(E9:G9) + I9 + K9 + M9 + O9 + Q9 + S9","v":998900},7.4999999999999997E-2,4.4999999999999998E-2,0.6,599340,0.6,{"$f":"((AO9+AP9) + (AW9+AX9*0) + (BE9+BF9*0) + (BM9+BN9*0) + (BU9+BV9*0) + (CC9) + (CK9) + (CS9+CT9*0))*1     +     ((AQ9+AR9) + (AY9+AZ9*0) + (BG9+BH9*0) + (BO9+BP9*0) + (BW9+BX9*0) + (CE9) + (CM9) + (CU9+CV9*0))*0     -     V9*0","v":599340},0,{"$f":"V9     -     AB9     -     ((AQ9+AR9) + (AY9+AZ9*0) + (BG9+BH9*0) + (BO9+BP9*0) + (BW9+BX9*0) + (CE9) + (CM9) + (CU9+CV9*0))","v":0},{"$f":"IF( AND(E8=0, (E9+F9) <=0), 0, ROUND( (AU9-(E9 + (E9+F9))/2)/Round_To, 0) * Round_To)","v":11400},{"$f":"IF(OR(AND(G8=0, G9=0), (G9+H9-T9)<=0),0,ROUND( (CY9 - (G9 + (G9 + H9 - T9))/2)/Round_To, 0)*Round_To)","v":31700},{"$f":"IF( OR(AND(I9=0, I8=0), (I9+J9)<=0), 0, ROUND( (CA9 - (I9 + (I9 + J9))/2)/Round_To, 0) * Round_To)","v":13100},{"$f":"IF(OR(AND(K9=0, K8=0), (K9+L9)<=0), 0, ROUND( (CI9-(K9+(K9+L9))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF( OR(AND(M9=0, M8=0), (M9+N9)<=0), 0, ROUND( (CQ9-(M9+(M9+N9))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF(OR(AND(O9=0, O8=0), (O9+P9)<=0), 0, ROUND((BC9-(O9+(O9+P9))/2)/Round_To, 0) * Round_To)","v":5100},{"$f":"IF(OR(AND(Q9=0, Q8=0), (Q9+R9)<=0), 0, ROUND((BK9-(Q9+(Q9+R9))/2)/Round_To, 0) * Round_To)","v":1600},0,1061800,0.45,{"$f":"MAX(MAX(MIN(E9*AN9,-F9*AN9 + $Z9), 0), EC9)","v":107870},{"$f":"MAX(-AO9, MIN(F9*AN9,$Z9-AO9))","v":0},74230,0,{"$f":"(AO9 + (AO9+AP9))/2 * (1+$W9)","v":115960.25},{"$f":"(AQ9 + (AQ9+AR9))/2 * (1+$X9)","v":77570.349999999991},{"$f":"AS9+AT9","v":193530.59999999998},0.6,{"$f":"MAX(MAX(MIN(O9*AV9,$Z9-$AO9-$AP9), 0), ED9)","v":48420},{"$f":"MAX(-AW9, P9*AV9)","v":0},32280,0,{"$f":"(AW9 + (AW9+AX9))/2 * (1+$W9)","v":52051.5},{"$f":"(AY9 + (AY9+AZ9))/2 * (1+$X9)","v":33732.6},{"$f":"BA9+BB9","v":85784.1},0.55000000000000004,{"$f":"MAX(Q9*BD9, EE9)","v":14520.000000000002},{"$f":"MAX(-BE9, MIN(R9*BD9, $Z9-$AO9-$AP9-$AW9-$AX9*0-$BE9))","v":0},11879.999999999998,0,{"$f":"(BE9 + (BE9+BF9))/2 * (1+$W9)","v":15609.000000000002},{"$f":"(BG9 + (BG9+BH9))/2 * (1+$X9)","v":12414.599999999997},{"$f":"BI9+BJ9","v":28023.599999999999},0.6,{"$f":"MAX(MAX(MIN(S9 * BL9,$Z9-$AO9-$AP9-$AW9-$AX9*0-$BE9-$BF9*0), 0), EF9)","v":0},{"$f":"(T9+U9)*BL9","v":0},0,{"$f":"(T9+U9)-BN9","v":0},{"$f":"(BM9 + (BM9+BN9))/2 * (1+$W9)","v":0},{"$f":"(BO9 + (BO9+BP9))/2 * (1+$X9)","v":0},{"$f":"BQ9+BR9","v":0},0.5,{"$f":"MAX(MAX(MIN(I9*$BT9, $Z9-$AO9-$AP9-$AW9-$AX9*0-$BE9-$BF9*0-$BM9-$BN9*0), 0), EH9)","v":109250},{"$f":"MAX(-BU9, J9*$BT9)","v":0},109250,0,{"$f":"(BU9 + (BU9 + BV9))/2 * (1+$W9)","v":117443.75},{"$f":"(BW9 + (BW9 + BX9))/2 * (1+$X9)","v":114166.24999999999},{"$f":"BY9+BZ9","v":231610},0.65,{"$f":"MAX(MAX(MIN(K9*CB9,$Z9-$AO9-$AP9-$AW9-$AX9*0-$BE9-$BF9*0-$BM9-$BN9*0-$BU9-$BV9*0), 0), EI9)","v":0},{"$f":"MAX(-CC9, L9*$CB9)","v":0},0,0,{"$f":"(CC9 + (CC9 + CD9))/2 * (1+$W9)","v":0},{"$f":"(CE9 + (CE9 + CF9))/2 * (1+$X9)","v":0},{"$f":"CG9+CH9","v":0},0.5,{"$f":"MAX(MAX(MIN(M9*CJ9,$Z9-$AO9-$AP9-$AW9-$AX9*0-$BE9-$BF9*0-$BM9-$BN9*0-$BU9-$BV9*0-$CC9-$CD9*0), 0), EJ9)","v":0},{"$f":"MAX(-CK9, N9*$CB9)","v":0},0,0,{"$f":"(CK9 + (CK9 + CL9))/2 * (1+$W9)","v":0},{"$f":"(CM9 + (CM9 + CN9))/2 * (1+$X9)","v":0},{"$f":"CO9+CP9","v":0},0.65,{"$f":"MAX(MAX($Z9 - $AO9 - $AP9 -$AW9-$BE9-$BM9-$BU9-$CC9-$CK9, 0), EG9)","v":319280},{"$f":"MAX(-CS9, (H9-T9)*CR9)","v":0},{"$f":"G9 - CS9","v":171920},{"$f":"(H9-T9)-CT9","v":0},{"$f":"MAX((CS9 + (CS9+CT9 - BN9*0))/2 * (1+$W9), 0)","v":343226},{"$f":"(CU9 + (CU9+CV9 - BP9*0 - IF(CS9+CT9=0, BN9, 0)*0 ))/2 * (1+$X9)","v":179656.4},{"$f":"CW9+CX9","v":522882.4},0.45,{"$f":"CR9","v":0.65},{"$f":"BT9","v":0.5},{"$f":"CB9","v":0.65},{"$f":"CJ9","v":0.5},{"$f":"AV9","v":0.6},{"$f":"BD9","v":0.55000000000000004},{"$f":"BL9","v":0.6},{"$f":"Z9 - F9*CZ9","v":599340},{"$f":"E9*CZ9","v":81945},48420,14520.000000000002,0,109250,{"$f":"(K9+L9*0)*DC9","v":0},{"$f":"(M9+N9*0)*DD9","v":0},{"$f":"(G9+H9*0)*DA9","v":319280},{"$f":"SUM(DI9:DP9)","v":573415},{"$f":"MAX(DH9-DQ9, 0)","v":25925},{"$f":"E9-DI9","v":100155},32280,11879.999999999998,0,{"$f":"I9-DM9","v":109250},0,0,{"$f":"G9-DP9","v":171920},{"$f":"SUM(DS9:DZ9)","v":425485},{"$f":"MIN(DR9,EA9)","v":25925},{"$f":"(MIN(DS9, $EB9) + DI9) * IF($EB9 > 0, 1, 0)","v":107870},{"$f":"(MAX(0, MIN(DT9, $EB9 - ($EC9-$DI9))) + DJ9) * IF($EB9 > 0, 1, 0)","v":48420},{"$f":"(MAX(0, MIN(DU9, $EB9 - ($EC9-$DI9) - ($ED9-$DJ9))) + DK9) * IF($EB9 > 0, 1, 0)","v":14520.000000000002},{"$f":"(MAX(0, MIN(DV9, $EB9 - ($EC9-$DI9) - ($ED9-$DJ9) - ($EE9-$DK9))) + DL9) * IF($EB9 > 0, 1, 0)","v":0},{"$f":"(MAX(0,MIN(DZ9, $EB9 - ($EC9-$DI9) - ($ED9-$DJ9) - ($EE9-$DK9) - ($EF9-$DL9))) + DP9) * IF($EB9 > 0, 1, 0)","v":319280},{"$f":"(MAX(0, MIN(DW9, $EB9 - ($EC9-$DI9) - ($ED9-$DJ9) - ($EE9-$DK9) - ($EF9-$DL9) - ($EG9-$DP9))) + DM9) * IF($EB9 > 0, 1, 0)","v":109250},{"$f":"(MAX(0, MIN(DX9, $EB9 - ($EC9-$DI9) - ($ED9-$DJ9) - ($EE9-$DK9) - ($EF9-$DL9) - ($EG9-$DP9) - ($EH9-$DM9))) + DN9) * IF($EB9 > 0, 1, 0)","v":0},{"$f":"(MAX(0, MIN(DY9, $EB9 - ($EC9-$DI9) - ($ED9-$DJ9) - ($EE9-$DK9) - ($EF9-$DL9) - ($EG9-$DP9) - ($EH9-$DM9) - ($EI9-$DN9))) + DO9) * IF($EB9 > 0, 1, 0)","v":0}]
[{"$f":"Summary!B10","v":3},{"$f":"Summary!C10","v":64},{"$f":"Summary!D10","v":63},{"$f":"Summary!E10","v":2026},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":176500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":480600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":238100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":86800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":27900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":0},0,0,1009900,7.4999999999999997E-2,4.4999999999999998E-2,0.6,605940,0.6,605940,0,0,11200,31000,14300,0,0,5500,1700,0,1073600,0.45,107075,0,69425,0,115105.625,72549.125,187654.75,0.6,52080,0,34720,0,55986,36282.399999999994,92268.4,0.55000000000000004,15345.000000000002,0,12554.999999999998,0,16495.875,13119.974999999997,29615.85,0.6,0,0,0,0,0,0,0,0.5,119050,0,119050,0,127978.75,124407.24999999999,252386,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,312390,0,168210,0,335819.25,175779.44999999998,511598.69999999995,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,605940,79425,52080,15345.000000000002,0,119050,0,0,312390,578290,27650,97075,34720,12554.999999999998,0,119050,0,0,168210,431610,27650,107075,52080,15345.000000000002,0,312390,119050,0,0]
[{"$f":"Summary!B11","v":4},{"$f":"Summary!C11","v":65},{"$f":"Summary!D11","v":64},{"$f":"Summary!E11","v":2027},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":158000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":468100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":258800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":93400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":29500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":0},0,0,1007800,7.4999999999999997E-2,4.4999999999999998E-2,0.6,604680,0.6,604680,0,0,10100,30200,15500,0,0,5900,1800,0,1071300,0.45,98750,0,59250,0,106156.25,61916.249999999993,168072.5,0.6,56040,0,37360,0,60243,39041.199999999997,99284.2,0.55000000000000004,16225.000000000002,0,13274.999999999998,0,17441.875,13872.374999999996,31314.249999999996,0.6,0,0,0,0,0,0,0,0.5,129400,0,129400,0,139105,135223,274328,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,304265,0,163835,0,327084.875,171207.57499999998,498292.44999999995,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,604680,71100,56040,16225.000000000002,0,129400,0,0,304265,577030,27650,86900,37360,13274.999999999998,0,129400,0,0,163835,430770,27650,98750,56040,16225.000000000002,0,304265,129400,0,0]
[{"$f":"Summary!B12","v":5},{"$f":"Summary!C12","v":66},{"$f":"Summary!D12","v":65},{"$f":"Summary!E12","v":2028},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":138900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":453400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":280800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":100500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":31200},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":0},0,0,1004800,7.4999999999999997E-2,4.4999999999999998E-2,0.6,602880,0.6,602880,0,0,9000,29200,16800,0,0,6300,1900,0,1068000,0.45,90310,0,48590,0,97083.25,50776.549999999996,147859.79999999999,0.6,60300,0,40200,0,64822.5,42009,106831.5,0.55000000000000004,17160,0,14040,0,18447,14671.8,33118.800000000003,0.6,0,0,0,0,0,0,0,0.5,140400,0,140400,0,150930,146718,297648,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,294710,0,158690,0,316813.25,165831.04999999999,482644.3,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,602880,62505,60300,17160,0,140400,0,0,294710,575075,27805,76395,40200,14040,0,140400,0,0,158690,429725,27805,90310,60300,17160,0,294710,140400,0,0]
[{"$f":"Summary!B13","v":6},{"$f":"Summary!C13","v":67},{"$f":"Summary!D13","v":66},{"$f":"Summary!E13","v":2029},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":120800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":436400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":304100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":106700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":33000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":0},0,0,1001000,7.4999999999999997E-2,4.4999999999999998E-2,0.6,600600,0.6,600600,0,0,7900,28100,18200,0,0,6700,2000,0,1063900,0.45,82720,0,38080,0,88924,39793.599999999999,128717.6,0.6,64020,0,42680,0,68821.5,44600.6,113422.1,0.55000000000000004,18150,0,14850,0,19511.25,15518.249999999998,35029.5,0.6,0,0,0,0,0,0,0,0.5,152050,0,152050,0,163453.75,158892.25,322346,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,283660,0,152740,0,304934.5,159613.29999999999,464547.8,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,600600,54360,64020,18150,0,152050,0,0,283660,572240,28360,66440,42680,14850,0,152050,0,0,152740,428760,28360,82720,64020,18150,0,283660,152050,0,0]
[{"$f":"Summary!B14","v":7},{"$f":"Summary!C14","v":68},{"$f":"Summary!D14","v":67},{"$f":"Summary!E14","v":2030},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":127700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":416900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":328700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":113300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":34900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":0},0,0,1021500,7.4999999999999997E-2,4.4999999999999998E-2,0.6,612900,0.6,612900,0,0,8500,26900,19700,0,0,7100,2100,0,1085800,0.45,90390,0,37310,0,97169.25,38988.949999999997,136158.20000000001,0.6,67980,0,45320,0,73078.5,47359.399999999994,120437.9,0.55000000000000004,19195,0,15705,0,20634.625,16411.724999999999,37046.35,0.6,0,0,0,0,0,0,0,0.5,164350,0,164350,0,176676.25,171745.75,348422,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,270985,0,145915,0,291308.875,152481.17499999999,443790.05,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,612900,57465,67980,19195,0,164350,0,0,270985,579975,32925,70235,45320,15705,0,164350,0,0,145915,441525,32925,90390,67980,19195,0,270985,164350,0,0]
[{"$f":"Summary!B15","v":8},{"$f":"Summary!C15","v":69},{"$f":"Summary!D15","v":68},{"$f":"Summary!E15","v":2031},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":136100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":394600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":354800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":120300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":36900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":0},0,0,1042700,7.4999999999999997E-2,4.4999999999999998E-2,0.6,625620,0.6,625620,0,0,9100,25500,21300,0,0,7600,2300,0,1108500,0.45,99255,0,36845,0,106699.125,38503.024999999994,145202.15,0.6,72180,0,48120,0,77593.5,50285.399999999994,127878.9,0.55000000000000004,20295,0,16605,0,21817.125,17352.224999999999,39169.35,0.6,0,0,0,0,0,0,0,0.5,177400,0,177400,0,190705,185383,376088,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,256490,0,138110,0,275726.75,144324.94999999998,420051.69999999995,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,625620,61245,72180,20295,0,177400,0,0,256490,587610,38010,74855,48120,16605,0,177400,0,0,138110,455090,38010,99255,72180,20295,0,256490,177400,0,0]
[{"$f":"Summary!B16","v":9},{"$f":"Summary!C16","v":70},{"$f":"Summary!D16","v":69},{"$f":"Summary!E16","v":2032},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":145100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":369500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":382400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":127800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":39000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":0},0,0,1063800,7.4999999999999997E-2,4.4999999999999998E-2,0.6,638280,0.6,638280,0,0,9800,23800,22900,0,0,8100,2400,0,1130800,0.45,108775,0,36325,0,116933.125,37959.625,154892.75,0.6,76680,0,51120,0,82431,53420.399999999994,135851.4,0.55000000000000004,21450,0,17550,0,23058.75,18339.75,41398.5,0.6,0,0,0,0,0,0,0,0.5,191200,0,191200,0,205540,199804,405344,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,240175,0,129325,0,258188.125,135144.625,393332.75,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,638280,65295,76680,21450,0,191200,0,0,240175,594800,43480,79805,51120,17550,0,191200,0,0,129325,469000,43480,108775,76680,21450,0,240175,191200,0,0]
[{"$f":"Summary!B17","v":10},{"$f":"Summary!C17","v":71},{"$f":"Summary!D17","v":70},{"$f":"Summary!E17","v":2033},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":171500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":383200},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":411700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":135700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":36100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":0},0,0,1138200,7.4999999999999997E-2,4.4999999999999998E-2,0.6,682920,0.6,682920,0,0,11500,24700,24700,0,0,8500,2200,0,1209800,0.45,126715,0,44785,0,136218.625,46800.324999999997,183018.95,0.6,81420,0,54280,0,87526.5,56722.6,144249.1,0.55000000000000004,19855,0,16245,0,21344.125,16976.024999999998,38320.149999999994,0.6,0,0,0,0,0,0,0,0.5,205850,0,205850,0,221288.75,215113.24999999997,436402,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,249080,0,134120,0,267761,140155.4,407916.4,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,682920,77175,81420,19855,0,205850,0,0,249080,633380,49540,94325,54280,16245,0,205850,0,0,134120,504820,49540,126715,81420,19855,0,249080,205850,0,0]
[{"$f":"Summary!B18","v":11},{"$f":"Summary!C18","v":72},{"$f":"Summary!D18","v":71},{"$f":"Summary!E18","v":2034},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":194500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":398800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":436000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":144100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":32500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":0},0,0,1205900,7.4999999999999997E-2,4.4999999999999998E-2,0.6,723540,0.6,723540,0,0,13000,25700,26200,0,0,9100,2000,0,1281900,0.45,141985,0,52515,0,152633.875,54878.174999999996,207512.05,0.6,86460,0,57640,0,92944.5,60233.799999999996,153178.29999999999,0.55000000000000004,17875,0,14625,0,19215.625,15283.124999999998,34498.75,0.6,0,0,0,0,0,0,0,0.5,218000,0,218000,0,234350,227809.99999999997,462160,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,259220,0,139580,0,278661.5,145861.09999999998,424522.6,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,723540,87525,86460,17875,0,218000,0,0,259220,669080,54460,106975,57640,14625,0,218000,0,0,139580,536820,54460,141985,86460,17875,0,259220,218000,0,0]
[{"$f":"Summary!B19","v":12},{"$f":"Summary!C19","v":73},{"$f":"Summary!D19","v":72},{"$f":"Summary!E19","v":2035},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":136500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":416400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":461700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0))  )","v":60000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":153000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":28100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":0},0,0,1255700,7.4999999999999997E-2,4.4999999999999998E-2,0.6,753420,0.6,753420,0,0,9600,26900,27700,0,3600,9600,1700,0,1334800,0.45,114655,0,21845,0,123254.125,22828.024999999998,146082.15,0.6,91800,0,61200,0,98685,63953.999999999993,162639,0.55000000000000004,15455.000000000002,0,12644.999999999998,0,16614.125,13214.024999999998,29828.149999999998,0.6,0,0,0,0,0,0,0,0.5,230850,0,230850,0,248163.75,241238.24999999997,489402,0.65,0,0,0,0,0,0,0,0.5,30000,0,30000,0,32250,31349.999999999996,63600,0.65,270660,0,145740,0,290959.5,152298.29999999999,443257.8,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,753420,61425,91800,15455.000000000002,0,230850,0,30000,270660,700190,53230,75075,61200,12644.999999999998,0,230850,0,30000,145740,555510,53230,114655,91800,15455.000000000002,0,270660,230850,0,30000]
[{"$f":"Summary!B20","v":13},{"$f":"Summary!C20","v":74},{"$f":"Summary!D20","v":73},{"$f":"Summary!E20","v":2036},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":211500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":419700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":488900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0))  )","v":60000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":162500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":22800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":0},0,0,1365400,7.4999999999999997E-2,4.4999999999999998E-2,0.6,819240,0.6,819240,0,0,14400,27100,29300,0,3600,10200,1400,0,1451400,0.45,161945,0,49555,0,174090.875,51784.974999999999,225875.85,0.6,97500,0,65000,0,104812.5,67925,172737.5,0.55000000000000004,12540.000000000002,0,10259.999999999998,0,13480.500000000002,10721.699999999997,24202.199999999997,0.6,0,0,0,0,0,0,0,0.5,244450,0,244450,0,262783.75,255450.24999999997,518234,0.65,0,0,0,0,0,0,0,0.5,30000,0,30000,0,32250,31349.999999999996,63600,0.65,272805,0,146895,0,293265.375,153505.27499999999,446770.65,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,819240,95175,97500,12540.000000000002,0,244450,0,30000,272805,752470,66770,116325,65000,10259.999999999998,0,244450,0,30000,146895,612930,66770,161945,97500,12540.000000000002,0,272805,244450,0,30000]
[{"$f":"Summary!B21","v":14},{"$f":"Summary!C21","v":75},{"$f":"Summary!D21","v":74},{"$f":"Summary!E21","v":2037},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":236600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":423100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":498800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0))  )","v":57400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":172600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":16500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":0},0,0,1405000,7.4999999999999997E-2,4.4999999999999998E-2,0.6,843000,0.6,843000,0,0,16000,27300,29900,0,3400,10900,1000,0,1493500,0.45,177250,0,59350,0,190543.75,62020.749999999993,252564.5,0.6,103560,0,69040,0,111327,72146.799999999988,183473.8,0.55000000000000004,9075,0,7425,0,9755.625,7759.1249999999991,17514.75,0.6,0,0,0,0,0,0,0,0.5,249400,0,249400,0,268105,260622.99999999997,528728,0.65,0,0,0,0,0,0,0,0.5,28700,0,28700,0,30852.5,29991.499999999996,60844,0.65,275015,0,148085,0,295641.125,154748.82499999998,450389.94999999995,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,843000,106470,103560,9075,0,249400,0,28700,275015,772220,70780,130130,69040,7425,0,249400,0,28700,148085,632780,70780,177250,103560,9075,0,275015,249400,0,28700]
[{"$f":"Summary!B22","v":15},{"$f":"Summary!C22","v":76},{"$f":"Summary!D22","v":75},{"$f":"Summary!E22","v":2038},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":281300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":426800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":508100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0))  )","v":54300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":183300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":9100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":0},0,0,1462900,7.4999999999999997E-2,4.4999999999999998E-2,0.6,877740,0.6,877740,0,0,18800,27500,30500,0,3300,11500,600,0,1555100,0.45,204135,0,77165,0,219445.125,80637.424999999988,300082.55,0.6,109980,0,73320,0,118228.5,76619.399999999994,194847.9,0.55000000000000004,5005,0,4095,0,5380.375,4279.2749999999996,9659.65,0.6,0,0,0,0,0,0,0,0.5,254050,0,254050,0,273103.75,265482.25,538586,0.65,0,0,0,0,0,0,0,0.5,27150,0,27150,0,29186.25,28371.749999999996,57558,0.65,277420,0,149380,0,298226.5,156102.09999999998,454328.6,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,877740,126585,109980,5005,0,254050,0,27150,277420,800190,77550,154715,73320,4095,0,254050,0,27150,149380,662710,77550,204135,109980,5005,0,277420,254050,0,27150]
[{"$f":"Summary!B23","v":16},{"$f":"Summary!C23","v":77},{"$f":"Summary!D23","v":76},{"$f":"Summary!E23","v":2039},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":204900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":436000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":516800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0))  )","v":40000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0))  )","v":50800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":194700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":9600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":0},0,0,1452800,7.4999999999999997E-2,4.4999999999999998E-2,0.6,871680,0.6,871680,0,0,13900,28100,31000,2600,3000,12300,600,0,1544300,0.45,156380,0,48520,0,168108.5,50703.399999999994,218811.9,0.6,116820,0,77880,0,125581.5,81384.599999999991,206966.09999999998,0.55000000000000004,5280,0,4320,0,5676,4514.3999999999996,10190.4,0.6,0,0,0,0,0,0,0,0.5,258400,0,258400,0,277780,270028,547808,0.65,26000,0,14000,0,27950,14629.999999999998,42580,0.5,25400,0,25400,0,27305,26543,53848,0.65,283400,0,152600,0,304655,159467,464122,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,871680,92205,116820,5280,0,258400,26000,25400,283400,807505,64175,112695,77880,4320,0,258400,14000,25400,152600,645295,64175,156380,116820,5280,0,283400,258400,26000,25400]
[{"$f":"Summary!B24","v":17},{"$f":"Summary!C24","v":78},{"$f":"Summary!D24","v":77},{"$f":"Summary!E24","v":2040},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":293600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":444700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":524800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0))  )","v":36000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0))  )","v":46500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":206800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":10100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":0},0,0,1562500,7.4999999999999997E-2,4.4999999999999998E-2,0.6,937500,0.6,937500,0,0,19500,28700,31500,2300,2800,13000,600,0,1660900,0.45,209760,0,83840,0,225492,87612.799999999988,313104.8,0.6,124080,0,82720,0,133386,86442.4,219828.4,0.55000000000000004,5555,0,4545,0,5971.625,4749.5249999999996,10721.15,0.6,0,0,0,0,0,0,0,0.5,262400,0,262400,0,282080,274208,556288,0.65,23400,0,12600,0,25155,13167,38322,0.5,23250,0,23250,0,24993.75,24296.25,49290,0.65,289055,0,155645,0,310734.125,162649.02499999999,473383.15,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,937500,132120,124080,5555,0,262400,23400,23250,289055,859860,77640,161480,82720,4545,0,262400,12600,23250,155645,702640,77640,209760,124080,5555,0,289055,262400,23400,23250]
[{"$f":"Summary!B25","v":18},{"$f":"Summary!C25","v":79},{"$f":"Summary!D25","v":78},{"$f":"Summary!E25","v":2041},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":330100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":452700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":532200},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0))  )","v":31300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0))  )","v":40100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":219600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":10700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":0},0,0,1616700,7.4999999999999997E-2,4.4999999999999998E-2,0.6,970020,0.6,970020,0,0,21800,29200,31900,2000,2400,13800,700,0,1718500,0.45,231625,0,98475,0,248996.875,102906.375,351903.25,0.6,131760,0,87840,0,141642,91792.799999999988,233434.8,0.55000000000000004,5885.0000000000009,0,4814.9999999999991,0,6326.3750000000009,5031.6749999999984,11358.05,0.6,0,0,0,0,0,0,0,0.5,266100,0,266100,0,286057.5,278074.5,564132,0.65,20345,0,10955,0,21870.875,11447.974999999999,33318.85,0.5,20050,0,20050,0,21553.75,20952.25,42506,0.65,294255,0,158445,0,316324.125,165575.02499999999,481899.15,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,970020,148545,131760,5885.0000000000009,0,266100,20345,20050,294255,886940,83080,181555,87840,4814.9999999999991,0,266100,10955,20050,158445,729760,83080,231625,131760,5885.0000000000009,0,294255,266100,20345,20050]
[{"$f":"Summary!B26","v":19},{"$f":"Summary!C26","v":80},{"$f":"Summary!D26","v":79},{"$f":"Summary!E26","v":2042},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":382800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":459900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":538700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0))  )","v":26500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0))  )","v":33100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":233200},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":11300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":0},0,0,1685500,7.4999999999999997E-2,4.4999999999999998E-2,0.3,505650,0.3,505650,0,0,20100,25400,29100,1500,1800,12600,600,0,1776600,0.25,95700,0,287100,0,102877.5,300019.5,402897,0.3,69960,0,163240,0,75207,170585.8,245792.8,0.3,3390,0,7910,0,3644.25,8265.9499999999989,11910.199999999999,0.3,0,0,0,0,0,0,0,0.3,161610,0,377090,0,173730.75,394059.05,567789.80000000005,0.35,9275,0,17225,0,9970.625,18000.125,27970.75,0.3,9930,0,23170,0,10674.75,24212.649999999998,34887.399999999994,0.35,155785,0,304115,0,167468.875,317800.17499999999,485269.05,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,505650,95700,69960,3390,0,161610,9275,9930,160965,510830,0,287100,163240,7910,0,377090,17225,23170,298935,1174670,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B27","v":20},{"$f":"Summary!C27","v":81},{"$f":"Summary!D27","v":80},{"$f":"Summary!E27","v":2043},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":457700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":462200},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":541100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0))  )","v":25400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0))  )","v":25100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":204500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":11900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":0},0,0,1727900,7.4999999999999997E-2,4.4999999999999998E-2,0.3,518370,0.3,518370,0,0,24000,25600,29200,1400,1400,11000,600,0,1821100,0.25,114425,0,343275,0,123006.875,358722.375,481729.25,0.3,61350,0,143150,0,65951.25,149591.75,215543,0.3,3570,0,8330,0,3837.75,8704.8499999999985,12542.599999999999,0.3,0,0,0,0,0,0,0,0.3,162330,0,378770,0,174504.75,395814.64999999997,570319.39999999991,0.35,8890,0,16510,0,9556.75,17252.949999999997,26809.699999999997,0.3,7530,0,17570,0,8094.75,18360.649999999998,26455.399999999998,0.35,160275,0,301925,0,172295.625,315511.625,487807.25,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,518370,114425,61350,3570,0,162330,8890,7530,161770,519865,0,343275,143150,8330,0,378770,16510,17570,300430,1208035,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B28","v":21},{"$f":"Summary!C28","v":82},{"$f":"Summary!D28","v":81},{"$f":"Summary!E28","v":2044},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":535900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":463600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":542300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0))  )","v":24100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0))  )","v":17900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":174300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":12500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":0},0,0,1770600,7.4999999999999997E-2,4.4999999999999998E-2,0.3,531180,0.3,531180,0,0,28200,25700,29300,1300,1000,9400,700,0,1866200,0.25,136385,0,399515,0,146613.875,417493.17499999999,564107.05000000005,0.3,52290,0,122010,0,56211.75,127500.45,183712.2,0.3,3750,0,8750,0,4031.25,9143.75,13175,0.3,0,0,0,0,0,0,0,0.3,162690,0,379610,0,174891.75,396692.44999999995,571584.19999999995,0.35,8435,0,15665,0,9067.625,16369.924999999999,25437.55,0.3,5370,0,12530,0,5772.75,13093.849999999999,18866.599999999999,0.35,162260,0,301340,0,174429.5,314900.3,489329.8,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,531180,133975,52290,3750,0,162690,8435,5370,162260,528770,2410,401925,122010,8750,0,379610,15665,12530,301340,1241830,2410,136385,52290,3750,0,162260,162690,8435,5370]
[{"$f":"Summary!B29","v":22},{"$f":"Summary!C29","v":83},{"$f":"Summary!D29","v":82},{"$f":"Summary!E29","v":2045},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":619300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":463800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":542300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0))  )","v":22600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0))  )","v":9600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":142500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":13200},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":0},0,0,1813300,7.4999999999999997E-2,4.4999999999999998E-2,0.3,543990,0.3,543990,0,0,32700,25700,29300,1300,500,7700,700,0,1911200,0.25,161470,0,457830,0,173580.25,478432.35,652012.6,0.3,42750,0,99750,0,45956.25,104238.75,150195,0.3,3960,0,9240,0,4257,9655.7999999999993,13912.8,0.3,0,0,0,0,0,0,0,0.3,162690,0,379610,0,174891.75,396692.44999999995,571584.19999999995,0.35,7909.9999999999991,0,14690,0,8503.2499999999982,15351.05,23854.299999999996,0.3,2880,0,6720,0,3096,7022.4,10118.4,0.35,162330,0,301470,0,174504.75,315036.14999999997,489540.89999999997,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,543990,154825,42750,3960,0,162690,7909.9999999999991,2880,162330,537345,6645,464475,99750,9240,0,379610,14690,6720,301470,1275955,6645,161470,42750,3960,0,162330,162690,7909.9999999999991,2880]
[{"$f":"Summary!B30","v":23},{"$f":"Summary!C30","v":84},{"$f":"Summary!D30","v":83},{"$f":"Summary!E30","v":2046},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":708100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":462800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":541000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0))  )","v":20800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":109000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":13900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":0},0,0,1855600,7.4999999999999997E-2,4.4999999999999998E-2,0.3,556680,0.3,556680,0,0,37500,25700,29200,1200,0,5900,800,0,1955900,0.25,188250,0,519850,0,202368.75,543243.25,745612,0.3,32700,0,76300,0,35152.5,79733.5,114886,0.3,4170,0,9730,0,4482.75,10167.849999999999,14650.599999999999,0.3,0,0,0,0,0,0,0,0.3,162300,0,378700,0,174472.5,395741.5,570214,0.35,7279.9999999999991,0,13520,0,7825.9999999999991,14128.4,21954.399999999998,0.3,0,0,0,0,0,0,0,0.35,161980,0,300820,0,174128.5,314356.89999999997,488485.39999999997,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,556680,177025,32700,4170,0,162300,7279.9999999999991,0,161980,545455,11225,531075,76300,9730,0,378700,13520,0,300820,1310145,11225,188250,32700,4170,0,161980,162300,7279.9999999999991,0]
[{"$f":"Summary!B31","v":24},{"$f":"Summary!C31","v":85},{"$f":"Summary!D31","v":84},{"$f":"Summary!E31","v":2047},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":1197700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":460400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":538300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0))  )","v":18700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":73700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":14600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":0},0,0,2303400,7.4999999999999997E-2,4.4999999999999998E-2,0.3,691020,0.3,691020,0,0,64000,25600,29100,1000,0,4000,800,0,2427900,0.25,335355,0,862345,0,360506.625,901150.52499999991,1261657.1499999999,0.3,22110,0,51590,0,23768.25,53911.549999999996,77679.799999999988,0.3,4380,0,10220,0,4708.5,10679.9,15388.4,0.3,0,0,0,0,0,0,0,0.3,161490,0,376810,0,173601.75,393766.44999999995,567368.19999999995,0.35,6545,0,12155,0,7035.875,12701.974999999999,19737.849999999999,0.3,0,0,0,0,0,0,0,0.35,161140,0,299260,0,173225.5,312726.69999999995,485952.19999999995,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,691020,299425,22110,4380,0,161490,6545,0,161140,655090,35930,898275,51590,10220,0,376810,12155,0,299260,1648310,35930,335355,22110,4380,0,161140,161490,6545,0]
[{"$f":"Summary!B32","v":25},{"$f":"Summary!C32","v":86},{"$f":"Summary!D32","v":85},{"$f":"Summary!E32","v":2048},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":1300400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":456600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":534000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0))  )","v":16400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":36500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":15400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":0},0,0,2359300,7.4999999999999997E-2,4.4999999999999998E-2,0.3,707790,0.3,707790,0,0,69500,25300,28800,900,0,2000,800,0,2486600,0.25,366470,0,933930,0,393955.25,975956.85,1369912.1,0.3,10950,0,25550,0,11771.25,26699.75,38471,0.3,4620,0,10780,0,4966.5,11265.099999999999,16231.599999999999,0.3,0,0,0,0,0,0,0,0.3,160200,0,373800,0,172215,390621,562836,0.35,5740,0,10660,0,6170.5,11139.699999999999,17310.199999999997,0.3,0,0,0,0,0,0,0,0.35,159810,0,296790,0,171795.75,310145.55,481941.3,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,707790,325100,10950,4620,0,160200,5740,0,159810,666420,41370,975300,25550,10780,0,373800,10660,0,296790,1692880,41370,366470,10950,4620,0,159810,160200,5740,0]
[{"$f":"Summary!B33","v":26},{"$f":"Summary!C33","v":87},{"$f":"Summary!D33","v":86},{"$f":"Summary!E33","v":2049},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":1476800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":451300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":528000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0))  )","v":13600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":16200},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":0},0,0,2485900,7.4999999999999997E-2,4.4999999999999998E-2,0.3,745770,0.3,745770,0,0,79000,25000,28500,800,0,0,900,0,2620100,0.25,419795,0,1057005,0,451279.625,1104570.2249999999,1555849.8499999999,0.3,0,0,0,0,0,0,0,0.3,4860,0,11340,0,5224.5,11850.3,17074.8,0.3,0,0,0,0,0,0,0,0.3,158400,0,369600,0,170280,386232,556512,0.35,4760,0,8840,0,5117,9237.7999999999993,14354.8,0.3,0,0,0,0,0,0,0,0.35,157955,0,293345,0,169801.625,306545.52499999997,476347.14999999997,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,745770,369200,0,4860,0,158400,4760,0,157955,695175,50595,1107600,0,11340,0,369600,8840,0,293345,1790725,50595,419795,0,4860,0,157955,158400,4760,0]
[{"$f":"Summary!B34","v":27},{"$f":"Summary!C34","v":88},{"$f":"Summary!D34","v":87},{"$f":"Summary!E34","v":2050},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":1521700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":444400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":520400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0))  )","v":10500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":17100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":0},0,0,2514100,7.4999999999999997E-2,4.4999999999999998E-2,0.3,754230,0.3,754230,0,0,81500,24700,28100,600,0,0,900,0,2649900,0.25,433765,0,1087935,0,466297.375,1136892.075,1603189.45,0.3,0,0,0,0,0,0,0,0.3,5130,0,11970,0,5514.75,12508.65,18023.400000000001,0.3,0,0,0,0,0,0,0,0.3,156120,0,364280,0,167829,380672.6,548501.6,0.35,3674.9999999999995,0,6825,0,3950.6249999999995,7132.1249999999991,11082.749999999998,0.3,0,0,0,0,0,0,0,0.35,155540,0,288860,0,167205.5,301858.69999999995,469064.19999999995,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,754230,380425,0,5130,0,156120,3674.9999999999995,0,155540,700890,53340,1141275,0,11970,0,364280,6825,0,288860,1813210,53340,433765,0,5130,0,155540,156120,3674.9999999999995,0]
[{"$f":"Summary!B35","v":28},{"$f":"Summary!C35","v":89},{"$f":"Summary!D35","v":88},{"$f":"Summary!E35","v":2051},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":1569000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":436000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":510900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0))  )","v":7000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":18000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":0},0,0,2540900,7.4999999999999997E-2,4.4999999999999998E-2,0.3,762270,0.3,762270,0,0,84100,24200,27600,400,0,0,1000,0,2678200,0.25,448550,0,1120450,0,482191.25,1170870.25,1653061.5,0.3,0,0,0,0,0,0,0,0.3,5400,0,12600,0,5805,13167,18972,0.3,0,0,0,0,0,0,0,0.3,153270,0,357630,0,164765.25,373723.35,538488.6,0.35,2450,0,4550,0,2633.75,4754.75,7388.5,0.3,0,0,0,0,0,0,0,0.35,152600,0,283400,0,164045,296153,460198,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,762270,392250,0,5400,0,153270,2450,0,152600,705970,56300,1176750,0,12600,0,357630,4550,0,283400,1834930,56300,448550,0,5400,0,152600,153270,2450,0]
[{"$f":"Summary!B36","v":29},{"$f":"Summary!C36","v":90},{"$f":"Summary!D36","v":89},{"$f":"Summary!E36","v":2052},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":1619000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":425700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":499700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0))  )","v":2900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":19000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":0},0,0,2566300,7.4999999999999997E-2,4.4999999999999998E-2,0.3,769890,0.3,769890,0,0,86800,23600,27000,200,0,0,1000,0,2704900,0.25,464270,0,1154730,0,499090.25,1206692.8499999999,1705783.0999999999,0.3,0,0,0,0,0,0,0,0.3,5700,0,13300,0,6127.5,13898.499999999998,20026,0.3,0,0,0,0,0,0,0,0.3,149910,0,349790,0,161153.25,365530.55,526683.80000000005,0.35,1014.9999999999999,0,1885,0,1091.1249999999998,1969.8249999999998,3060.95,0.3,0,0,0,0,0,0,0,0.35,148995,0,276705,0,160169.625,289156.72499999998,449326.35,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,769890,404750,0,5700,0,149910,1014.9999999999999,0,148995,710370,59520,1214250,0,13300,0,349790,1885,0,276705,1855930,59520,464270,0,5700,0,148995,149910,1014.9999999999999,0]
[{"$f":"Summary!B37","v":30},{"$f":"Summary!C37","v":91},{"$f":"Summary!D37","v":90},{"$f":"Summary!E37","v":2053},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":1670300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":413700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":486500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":20000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},0,0,2590500,7.4999999999999997E-2,4.4999999999999998E-2,0.3,777150,0.3,777150,0,0,89600,23000,26300,0,0,0,1100,0,2730500,0.25,480405,0,1189895,0,516435.375,1243440.2749999999,1759875.65,0.3,0,0,0,0,0,0,0,0.3,6000,0,14000,0,6450,14629.999999999998,21080,0.3,0,0,0,0,0,0,0,0.3,145950,0,340550,0,156896.25,355874.75,512771,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,144795,0,268905,0,155654.625,281005.72499999998,436660.35,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,777150,417575,0,6000,0,145950,0,0,144795,714320,62830,1252725,0,14000,0,340550,0,0,268905,1876180,62830,480405,0,6000,0,144795,145950,0,0]
[{"$f":"Summary!B38","v":31},{"$f":"Summary!C38","v":92},{"$f":"Summary!D38","v":91},{"$f":"Summary!E38","v":2054},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B39","v":32},{"$f":"Summary!C39","v":93},{"$f":"Summary!D39","v":92},{"$f":"Summary!E39","v":2055},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B40","v":33},{"$f":"Summary!C40","v":94},{"$f":"Summary!D40","v":93},{"$f":"Summary!E40","v":2056},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B41","v":34},{"$f":"Summary!C41","v":95},{"$f":"Summary!D41","v":94},{"$f":"Summary!E41","v":2057},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B42","v":35},{"$f":"Summary!C42","v":96},{"$f":"Summary!D42","v":95},{"$f":"Summary!E42","v":2058},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B43","v":36},{"$f":"Summary!C43","v":97},{"$f":"Summary!D43","v":96},{"$f":"Summary!E43","v":2059},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B44","v":37},{"$f":"Summary!C44","v":98},{"$f":"Summary!D44","v":97},{"$f":"Summary!E44","v":2060},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B45","v":38},{"$f":"Summary!C45","v":99},{"$f":"Summary!D45","v":98},{"$f":"Summary!E45","v":2061},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B46","v":39},{"$f":"Summary!C46","v":100},{"$f":"Summary!D46","v":99},{"$f":"Summary!E46","v":2062},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B47","v":40},{"$f":"Summary!C47","v":101},{"$f":"Summary!D47","v":100},{"$f":"Summary!E47","v":2063},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE8:AE47)","v":925000},{"$f":"SUM(AF8:AF47)","v":803400},758000,{"$f":"SUM(AH8:AH47)","v":17500},{"$f":"SUM(AI8:AI47)","v":26800},208500,38000,0]
[]
["Column Number:",null,null,1,{"$f":"D50+1","v":2},{"$f":"E50+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start of Feasibility Calculation ===>"]

{"sheet":"Rebal-Details_T-R","index":7,"n_rows":50,"n_cols":140,"rows_kept":50,"cut":false,"hidden":true,"merged":[[5,1,5,2]]}
[null,null,null,{"$f":"IF(A5=0, \"Base \", \"Details \") & \"column AW: \"","v":"Details column AW: "},2,467,3,81,4,92,6,104,7,105,9,114,10,118,12,127,128,null,null,null,null,null,null,null,null,null,"Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21",null,null,null,null,null,null,null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,null,null,"Mod 8/24/21",null,"Mod 8/24/21",null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,"Mod 8/24/21","Mod 8/24/21",null,"Mod 8/24/21","Mod 8/24/21","Mod 8/24/21"]
["Explanation",null,null,null,null,null,null,85,null,93,99,null,100,null,null,117,null,null,null,null,"Add 8/24/21",null,null,null,null,null,null,null,null,null,"Fix returns","Fix returns","Fix returns","Fix returns","Fix returns","Fix returns","Fix returns","Fix returns",null,null,null,null,null,null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,null,null,"Fix returns",null,"Fix returns",null,null,null,null,null,"Fix returns",null,null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,"Fix returns","Fix returns",null,"Fix returns","Fix returns","Fix returns"]
[null,null,null,null,null,null,null,88,null,96,null,null,null,null,null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,null,null,null,"To match","To match","To match","To match","To match","To match","To match","To match",null,null,null,null,null,null,null,null,null,null,null,"To match",null,null,null,null,null,null,"To match",null,null,null,null,null,null,null,null,"To match",null,"To match",null,null,null,null,null,"To match",null,null,null,null,null,null,null,"To match",null,null,null,null,null,null,null,"To match",null,null,null,null,null,null,"To match","To match",null,"To match","To match","To match"]
[null,null,null,null,null,null,null,90,null,null,null,null,null,null,null,null,null,null,null,null,"To match RPM",null,null,null,null,null,null,null,null,null,"RPM","RPM","RPM","RPM","RPM","RPM","RPM","RPM",null,null,null,null,null,null,null,null,null,null,null,"RPM",null,null,null,null,null,null,"RPM",null,null,null,null,null,null,null,null,"RPM",null,"RPM",null,null,null,null,null,"RPM",null,null,null,null,null,null,null,"RPM",null,null,null,null,null,null,null,"RPM",null,null,null,null,null,null,"RPM","RPM",null,"RPM","RPM","RPM"]
[1,null,null,null,"Taxable","Net change","IRA1","IRA1","IRA2","IRA2","IRA1-inh","IRA1-inh","IRA2-inh","IRA2-inh","ROTH1","ROTH1","ROTH2","ROTH2","ROTH","ROTH","ROTH","Total","Stock","Bond","Portfolio","Portfolio","Portfolio","Portfolio","Portfolio","Portfolio","Taxable","IRA1","IRA2","IRA1-inh","IRA2-inh","ROTH1","ROTH2","ROTH","Total","Taxable","Taxable","Net change","Taxable","Net change","Taxable","Taxable","Taxable","ROTH1","ROTH1","ROTH1","ROTH1","ROTH1","ROTH1","ROTH1","ROTH1","ROTH2","ROTH2","ROTH2","ROTH2","ROTH2","ROTH2","ROTH2","ROTH2","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","IRA2","IRA2","IRA2","IRA2","IRA2","IRA2","IRA2","IRA2","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA2-inh","IRA2-inh","IRA2-inh","IRA2-inh","IRA1-inh","IRA2-inh","IRA2-inh","IRA2-inh","IRA1","IRA1","IRA1","IRA1","IRA1","IRA1","IRA1","IRA1","Taxable","IRA1","IRA2","IRA1-inh","IRA2inh","ROTH1","ROTH2","ROTH","Portfolio","Taxable","ROTH1","ROTH2","ROTH","IRA2","IRA1-inh","IRA2-inh","IRA1","Portfolio","Portfolio","Taxable","ROTH1","ROTH2","ROTH","IRA2","IRA1-inh","IRA2-inh","IRA1","Portfolio","Portfolio","Taxable","ROTH1","ROTH2","ROTH","IRA1","IRA2","IRA1-inh","IRA2-inh"]
[null,"    Ages",null,null,"Account","Before","Account","RMD/Contri/","Account","RMD/Contri/","Account","RMD","Account","RMD","Account","Contrib +","Account","Withdraw -","Conversion","Conversion","Withdrawal","Account","Average","Average","Desired","Desired","Allocated","Allocated","Allocated","Allocated","Account","Account","Account","Account","Account","Account","Account","Conversion","Account","Desired","Allocated","Allocated","Allocated","Allocated","Earning","Earning","Earning","Desired","Allocated","Contr/Withd","Allocated","Contr/Withd","Earning","Earning","Earning","Desired","Allocated","Withdrawal","Allocated","Withdrawal","Earning","Earning","Earning","Desired","Allocated","Amount","Allocated","Amount","Earning","Earning","Earning","Desired","Allocated","RMD","Allocated","RMD","Earning","Earning","Earning","Desired","Allocated","RMD","Allocated","RMD","Earning","Earning","Earning","Desired","Allocated","RMD","Allocated","RMD","Earning","Earning","Earning","Desired","Allocated","RMD","Allocated","RMD","Earning","Earning","Earning","Desired","Acct","Acct","Desired","Desired","Desired","Desired","Desired","WANTED","Desired","Desired","Desired","Desired","Desired","Desired","Desired","Desired","Desired","SHORTFALL","Headroom","Headroom","Headroom","Headroom","Headroom","Headroom","Headroom","Headroom","HEADROOM","To Be Alloc.","TBA","TBA","TBA","TBA","TBA","TBA","TBA","TBA"]
[null,"You","Sp","Year","Balance","Earn + taxes","Balance","Withdraw","Balance","Withdraw","Balance","Amount","Balance","Amount","Balance","Withdraw -","Balance","Amount","Balance","Amount","Amount","Balance","% Return","% Return","% Stock","Stock","% Stock","Stock","Stock CHK","TOTAL CHK","RETURN","RETURN","RETURN","RETURN","RETURN","RETURN","RETURN","RETURN","RETURN","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","% Stock","% Stock","% Stock","% Stock","% Stock","% Stock","% Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock"]
[{"$f":"Summary!B8","v":1},{"$f":"Summary!C8","v":62},{"$f":"Summary!D8","v":61},{"$f":"Summary!E8","v":2024},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":200000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":-22500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":500000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":-40000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":200000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":75000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0))  )","v":1000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":25000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"SUM(E8:G8) + I8 + K8 + M8 + O8 + Q8 + S8","v":977500},{"$f":"Stock_Rate","v":7.4999999999999997E-2},{"$f":"Bond_Rate","v":4.4999999999999998E-2},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_Alloc_ChgTar, Stock_Alloc_BegTar)","v":0.6},{"$f":"V8*Y8","v":586500},{"$f":"IF(V8>0,AB8/V8,0)","v":0.6},{"$f":"((AO8+AP8) + (AW8+AX8*0) + (BE8+BF8*0) + (BM8+BN8*0) + (BU8+BV8*0) + (CC8) + (CK8) + (CS8+CT8*0))*1     +     ((AQ8+AR8) + (AY8+AZ8*0) + (BG8+BH8*0) + (BO8+BP8*0) + (BW8+BX8*0) + (CE8) + (CM8) + (CU8+CV8*0))*0     -     V8*0","v":586500},{"$f":"Z8-AB8","v":0},{"$f":"V8     -     AB8     -     ((AQ8+AR8) + (AY8+AZ8*0) + (BG8+BH8*0) + (BO8+BP8*0) + (BW8+BX8*0) + (CE8) + (CM8) + (CU8+CV8*0))","v":0},{"$f":"IF( (E8+F8) <=0, 0, ROUND( (AU8-(E8 + (E8+F8))/2)/Round_To, 0) * Round_To)","v":11700},{"$f":"IF((G8+H8-T8)<=0, 0,ROUND( (CY8 - (G8 + (G8 + H8 - T8))/2)/Round_To, 0)*Round_To)","v":31000},{"$f":"IF( (I8+J8)<=0, 0, ROUND( (CA8 - (I8 + (I8 + J8))/2)/Round_To, 0) * Round_To)","v":12200},{"$f":"IF((K8+L8)<=0, 0, ROUND( (CI8-(K8+(K8+L8))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF((M8+N8)<=0, 0, ROUND( (CQ8-(M8+(M8+N8))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF((O8+P8)<=0, 0, ROUND((BC8-(O8+(O8+P8))/2)/Round_To, 0) * Round_To)","v":4800},{"$f":"IF((Q8+R8)<=0, 0, ROUND((BK8-(Q8+(Q8+R8))/2)/Round_To, 0) * Round_To)","v":1500},{"$f":"IF(S8+T8+U8<=0, 0, ROUND( (BS8-(S8 + (S8+T8+U8))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"V8+SUM(AE8:AL8)","v":1038700},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_Taxable2, Stock_Taxable)","v":0.45},{"$f":"MAX(MAX(MIN(E8*AN8,-F8*AN8 + $Z8), 0), EC8)","v":112875},{"$f":"MAX(-AO8, MIN(F8*AN8,$Z8-AO8))","v":-10125},{"$f":"E8-AO8","v":87125},-12375,{"$f":"(AO8 + (AO8+AP8))/2 * (1+$W8)","v":115898.4375},{"$f":"(AQ8 + (AQ8+AR8))/2 * (1+$X8)","v":84579.6875},{"$f":"AS8+AT8","v":200478.125},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_Roth2, Stock_Roth)","v":0.6},{"$f":"MAX(MAX(MIN(O8*AV8,$Z8-$AO8-$AP8), 0), ED8)","v":45000},{"$f":"MAX(-AW8, P8*AV8)","v":600},{"$f":"O8-AW8","v":30000},400,{"$f":"(AW8 + (AW8+AX8))/2 * (1+$W8)","v":48697.5},{"$f":"(AY8 + (AY8+AZ8))/2 * (1+$X8)","v":31558.999999999996},{"$f":"BA8+BB8","v":80256.5},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_Roth22, Stock_Roth_2)","v":0.55000000000000004},{"$f":"MAX(Q8*BD8, EE8)","v":13750.000000000002},{"$f":"MAX(-BE8, MIN(R8*BD8, $Z8-$AO8-$AP8-$AW8-$AX8*0-$BE8))","v":0},{"$f":"Q8-BE8","v":11249.999999999998},0,{"$f":"(BE8 + (BE8+BF8))/2 * (1+$W8)","v":14781.250000000002},{"$f":"(BG8 + (BG8+BH8))/2 * (1+$X8)","v":11756.249999999998},{"$f":"BI8+BJ8","v":26537.5},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_RothConv2, Stock_RothConv)","v":0.6},{"$f":"MAX(MAX(MIN(S8 * BL8,$Z8-$AO8-$AP8-$AW8-$AX8*0-$BE8-$BF8*0), 0), EF8)","v":0},{"$f":"(T8+U8)*BL8","v":0},{"$f":"S8-BM8","v":0},{"$f":"(T8+U8)-BN8","v":0},{"$f":"(BM8 + (BM8+BN8))/2 * (1+$W8)","v":0},{"$f":"(BO8 + (BO8+BP8))/2 * (1+$X8)","v":0},{"$f":"BQ8+BR8","v":0},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_tIRA22, Stock_tIRA2)","v":0.5},{"$f":"MAX(MAX(MIN(I8*$BT8, $Z8-$AO8-$AP8-$AW8-$AX8*0-$BE8-$BF8*0-$BM8-$BN8*0), 0), EH8)","v":100000},{"$f":"MAX(-BU8, J8*$BT8)","v":3250},{"$f":"I8-BU8","v":100000},3250,{"$f":"(BU8 + (BU8 + BV8))/2 * (1+$W8)","v":109246.875},{"$f":"(BW8 + (BW8 + BX8))/2 * (1+$X8)","v":106198.125},{"$f":"BY8+BZ8","v":215445},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_tIRA12, Stock_tIRA1)","v":0.65},{"$f":"MAX(MAX(MIN(K8*CB8,$Z8-$AO8-$AP8-$AW8-$AX8*0-$BE8-$BF8*0-$BM8-$BN8*0-$BU8-$BV8*0), 0), EI8)","v":0},{"$f":"MAX(-CC8, L8*$CB8)","v":0},{"$f":"K8-CC8","v":0},0,{"$f":"(CC8 + (CC8 + CD8))/2 * (1+$W8)","v":0},{"$f":"(CE8 + (CE8 + CF8))/2 * (1+$X8)","v":0},{"$f":"CG8+CH8","v":0},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_tIRA22, Stock_tIRA2)","v":0.5},{"$f":"MAX(MAX(MIN(M8*CJ8,$Z8-$AO8-$AP8-$AW8-$AX8*0-$BE8-$BF8*0-$BM8-$BN8*0-$BU8-$BV8*0-$CC8-$CD8*0), 0), EJ8)","v":0},{"$f":"MAX(-CK8, N8*$CB8)","v":0},{"$f":"M8-CK8","v":0},0,{"$f":"(CK8 + (CK8 + CL8))/2 * (1+$W8)","v":0},{"$f":"(CM8 + (CM8 + CN8))/2 * (1+$X8)","v":0},{"$f":"CO8+CP8","v":0},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_tIRA12, Stock_tIRA1)","v":0.65},{"$f":"MAX(MAX($Z8 - $AO8 - $AP8 -$AW8-$BE8-$BM8-$BU8-$CC8-$CK8, 0), EG8)","v":325000},{"$f":"MAX(-CS8, (H8-T8)*CR8)","v":-26000},{"$f":"G8 - CS8","v":175000},{"$f":"(H8-T8)-CT8","v":-14000},{"$f":"MAX((CS8 + (CS8+CT8 - BN8*0))/2 * (1+$W8), 0)","v":335400},{"$f":"(CU8 + (CU8+CV8 - BP8*0 - IF(CS8+CT8=0, BN8, 0)*0 ))/2 * (1+$X8)","v":175560},{"$f":"CW8+CX8","v":510960},{"$f":"AN8","v":0.45},{"$f":"CR8","v":0.65},{"$f":"BT8","v":0.5},{"$f":"CB8","v":0.65},{"$f":"CJ8","v":0.5},{"$f":"AV8","v":0.6},{"$f":"BD8","v":0.55000000000000004},{"$f":"BL8","v":0.6},{"$f":"Z8 - F8*CZ8","v":596625},{"$f":"E8*CZ8","v":90000},{"$f":"O8*DE8","v":45000},{"$f":"Q8*DF8","v":13750.000000000002},{"$f":"S8*DG8","v":0},{"$f":"(I8+J8*0)*DB8","v":100000},{"$f":"(K8+L8*0)*DC8","v":0},{"$f":"(M8+N8*0)*DD8","v":0},{"$f":"(G8+H8*0)*DA8","v":325000},{"$f":"SUM(DI8:DP8)","v":573750},{"$f":"MAX(DH8-DQ8, 0)","v":22875},{"$f":"E8-DI8","v":110000},{"$f":"O8-DJ8","v":30000},{"$f":"Q8-DK8","v":11249.999999999998},{"$f":"S8-DL8","v":0},{"$f":"I8-DM8","v":100000},{"$f":"K8-DN8","v":0},{"$f":"M8-DO8","v":0},{"$f":"G8-DP8","v":175000},{"$f":"SUM(DS8:DZ8)","v":426250},{"$f":"MIN(DR8,EA8)","v":22875},{"$f":"(MIN(DS8, $EB8) + DI8) * IF($EB8 > 0, 1, 0)","v":112875},{"$f":"(MAX(0, MIN(DT8, $EB8 - ($EC8-$DI8))) + DJ8) * IF($EB8 > 0, 1, 0)","v":45000},{"$f":"(MAX(0, MIN(DU8, $EB8 - ($EC8-$DI8) - ($ED8-$DJ8))) + DK8) * IF($EB8 > 0, 1, 0)","v":13750.000000000002},{"$f":"(MAX(0, MIN(DV8, $EB8 - ($EC8-$DI8) - ($ED8-$DJ8) - ($EE8-$DK8))) + DL8) * IF($EB8 > 0, 1, 0)","v":0},{"$f":"(MAX(0,MIN(DZ8, $EB8 - ($EC8-$DI8) - ($ED8-$DJ8) - ($EE8-$DK8) - ($EF8-$DL8))) + DP8) * IF($EB8 > 0, 1, 0)","v":325000},{"$f":"(MAX(0, MIN(DW8, $EB8 - ($EC8-$DI8) - ($ED8-$DJ8) - ($EE8-$DK8) - ($EF8-$DL8) - ($EG8-$DP8))) + DM8) * IF($EB8 > 0, 1, 0)","v":100000},{"$f":"(MAX(0, MIN(DX8, $EB8 - ($EC8-$DI8) - ($ED8-$DJ8) - ($EE8-$DK8) - ($EF8-$DL8) - ($EG8-$DP8) - ($EH8-$DM8))) + DN8) * IF($EB8 > 0, 1, 0)","v":0},{"$f":"(MAX(0, MIN(DY8, $EB8 - ($EC8-$DI8) - ($ED8-$DJ8) - ($EE8-$DK8) - ($EF8-$DL8) - ($EG8-$DP8) - ($EH8-$DM8) - ($EI8-$DN8))) + DO8) * IF($EB8 > 0, 1, 0)","v":0}]
[{"$f":"Summary!B9","v":2},{"$f":"Summary!C9","v":63},{"$f":"Summary!D9","v":62},{"$f":"Summary!E9","v":2025},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":182100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":-7200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":491200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":-41200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":218500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":80700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0))  )","v":1100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":26400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"SUM(E9:G9) + I9 + K9 + M9 + O9 + Q9 + S9","v":991700},7.4999999999999997E-2,4.4999999999999998E-2,0.6,595020,0.6,{"$f":"((AO9+AP9) + (AW9+AX9*0) + (BE9+BF9*0) + (BM9+BN9*0) + (BU9+BV9*0) + (CC9) + (CK9) + (CS9+CT9*0))*1     +     ((AQ9+AR9) + (AY9+AZ9*0) + (BG9+BH9*0) + (BO9+BP9*0) + (BW9+BX9*0) + (CE9) + (CM9) + (CU9+CV9*0))*0     -     V9*0","v":595020},0,{"$f":"V9     -     AB9     -     ((AQ9+AR9) + (AY9+AZ9*0) + (BG9+BH9*0) + (BO9+BP9*0) + (BW9+BX9*0) + (CE9) + (CM9) + (CU9+CV9*0))","v":0},{"$f":"IF( AND(E8=0, (E9+F9) <=0), 0, ROUND( (AU9-(E9 + (E9+F9))/2)/Round_To, 0) * Round_To)","v":11200},{"$f":"IF(OR(AND(G8=0, G9=0), (G9+H9-T9)<=0),0,ROUND( (CY9 - (G9 + (G9 + H9 - T9))/2)/Round_To, 0)*Round_To)","v":30400},{"$f":"IF( OR(AND(I9=0, I8=0), (I9+J9)<=0), 0, ROUND( (CA9 - (I9 + (I9 + J9))/2)/Round_To, 0) * Round_To)","v":13300},{"$f":"IF(OR(AND(K9=0, K8=0), (K9+L9)<=0), 0, ROUND( (CI9-(K9+(K9+L9))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF( OR(AND(M9=0, M8=0), (M9+N9)<=0), 0, ROUND( (CQ9-(M9+(M9+N9))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF(OR(AND(O9=0, O8=0), (O9+P9)<=0), 0, ROUND((BC9-(O9+(O9+P9))/2)/Round_To, 0) * Round_To)","v":5100},{"$f":"IF(OR(AND(Q9=0, Q8=0), (Q9+R9)<=0), 0, ROUND((BK9-(Q9+(Q9+R9))/2)/Round_To, 0) * Round_To)","v":1600},0,1053300,0.45,{"$f":"MAX(MAX(MIN(E9*AN9,-F9*AN9 + $Z9), 0), EC9)","v":106790},{"$f":"MAX(-AO9, MIN(F9*AN9,$Z9-AO9))","v":-3240},75310,-3960,{"$f":"(AO9 + (AO9+AP9))/2 * (1+$W9)","v":113057.75},{"$f":"(AQ9 + (AQ9+AR9))/2 * (1+$X9)","v":76629.849999999991},{"$f":"AS9+AT9","v":189687.59999999998},0.6,{"$f":"MAX(MAX(MIN(O9*AV9,$Z9-$AO9-$AP9), 0), ED9)","v":48420},{"$f":"MAX(-AW9, P9*AV9)","v":660},32280,440,{"$f":"(AW9 + (AW9+AX9))/2 * (1+$W9)","v":52406.25},{"$f":"(AY9 + (AY9+AZ9))/2 * (1+$X9)","v":33962.5},{"$f":"BA9+BB9","v":86368.75},0.55000000000000004,{"$f":"MAX(Q9*BD9, EE9)","v":14520.000000000002},{"$f":"MAX(-BE9, MIN(R9*BD9, $Z9-$AO9-$AP9-$AW9-$AX9*0-$BE9))","v":0},11879.999999999998,0,{"$f":"(BE9 + (BE9+BF9))/2 * (1+$W9)","v":15609.000000000002},{"$f":"(BG9 + (BG9+BH9))/2 * (1+$X9)","v":12414.599999999997},{"$f":"BI9+BJ9","v":28023.599999999999},0.6,{"$f":"MAX(MAX(MIN(S9 * BL9,$Z9-$AO9-$AP9-$AW9-$AX9*0-$BE9-$BF9*0), 0), EF9)","v":0},{"$f":"(T9+U9)*BL9","v":0},0,{"$f":"(T9+U9)-BN9","v":0},{"$f":"(BM9 + (BM9+BN9))/2 * (1+$W9)","v":0},{"$f":"(BO9 + (BO9+BP9))/2 * (1+$X9)","v":0},{"$f":"BQ9+BR9","v":0},0.5,{"$f":"MAX(MAX(MIN(I9*$BT9, $Z9-$AO9-$AP9-$AW9-$AX9*0-$BE9-$BF9*0-$BM9-$BN9*0), 0), EH9)","v":109250},{"$f":"MAX(-BU9, J9*$BT9)","v":3250},109250,3250,{"$f":"(BU9 + (BU9 + BV9))/2 * (1+$W9)","v":119190.625},{"$f":"(BW9 + (BW9 + BX9))/2 * (1+$X9)","v":115864.37499999999},{"$f":"BY9+BZ9","v":235055},0.65,{"$f":"MAX(MAX(MIN(K9*CB9,$Z9-$AO9-$AP9-$AW9-$AX9*0-$BE9-$BF9*0-$BM9-$BN9*0-$BU9-$BV9*0), 0), EI9)","v":0},{"$f":"MAX(-CC9, L9*$CB9)","v":0},0,0,{"$f":"(CC9 + (CC9 + CD9))/2 * (1+$W9)","v":0},{"$f":"(CE9 + (CE9 + CF9))/2 * (1+$X9)","v":0},{"$f":"CG9+CH9","v":0},0.5,{"$f":"MAX(MAX(MIN(M9*CJ9,$Z9-$AO9-$AP9-$AW9-$AX9*0-$BE9-$BF9*0-$BM9-$BN9*0-$BU9-$BV9*0-$CC9-$CD9*0), 0), EJ9)","v":0},{"$f":"MAX(-CK9, N9*$CB9)","v":0},0,0,{"$f":"(CK9 + (CK9 + CL9))/2 * (1+$W9)","v":0},{"$f":"(CM9 + (CM9 + CN9))/2 * (1+$X9)","v":0},{"$f":"CO9+CP9","v":0},0.65,{"$f":"MAX(MAX($Z9 - $AO9 - $AP9 -$AW9-$BE9-$BM9-$BU9-$CC9-$CK9, 0), EG9)","v":319280},{"$f":"MAX(-CS9, (H9-T9)*CR9)","v":-26780},{"$f":"G9 - CS9","v":171920},{"$f":"(H9-T9)-CT9","v":-14420},{"$f":"MAX((CS9 + (CS9+CT9 - BN9*0))/2 * (1+$W9), 0)","v":328831.75},{"$f":"(CU9 + (CU9+CV9 - BP9*0 - IF(CS9+CT9=0, BN9, 0)*0 ))/2 * (1+$X9)","v":172121.94999999998},{"$f":"CW9+CX9","v":500953.69999999995},0.45,{"$f":"CR9","v":0.65},{"$f":"BT9","v":0.5},{"$f":"CB9","v":0.65},{"$f":"CJ9","v":0.5},{"$f":"AV9","v":0.6},{"$f":"BD9","v":0.55000000000000004},{"$f":"BL9","v":0.6},{"$f":"Z9 - F9*CZ9","v":598260},{"$f":"E9*CZ9","v":81945},48420,14520.000000000002,0,109250,{"$f":"(K9+L9*0)*DC9","v":0},{"$f":"(M9+N9*0)*DD9","v":0},{"$f":"(G9+H9*0)*DA9","v":319280},{"$f":"SUM(DI9:DP9)","v":573415},{"$f":"MAX(DH9-DQ9, 0)","v":24845},{"$f":"E9-DI9","v":100155},32280,11879.999999999998,0,{"$f":"I9-DM9","v":109250},0,0,{"$f":"G9-DP9","v":171920},{"$f":"SUM(DS9:DZ9)","v":425485},{"$f":"MIN(DR9,EA9)","v":24845},{"$f":"(MIN(DS9, $EB9) + DI9) * IF($EB9 > 0, 1, 0)","v":106790},{"$f":"(MAX(0, MIN(DT9, $EB9 - ($EC9-$DI9))) + DJ9) * IF($EB9 > 0, 1, 0)","v":48420},{"$f":"(MAX(0, MIN(DU9, $EB9 - ($EC9-$DI9) - ($ED9-$DJ9))) + DK9) * IF($EB9 > 0, 1, 0)","v":14520.000000000002},{"$f":"(MAX(0, MIN(DV9, $EB9 - ($EC9-$DI9) - ($ED9-$DJ9) - ($EE9-$DK9))) + DL9) * IF($EB9 > 0, 1, 0)","v":0},{"$f":"(MAX(0,MIN(DZ9, $EB9 - ($EC9-$DI9) - ($ED9-$DJ9) - ($EE9-$DK9) - ($EF9-$DL9))) + DP9) * IF($EB9 > 0, 1, 0)","v":319280},{"$f":"(MAX(0, MIN(DW9, $EB9 - ($EC9-$DI9) - ($ED9-$DJ9) - ($EE9-$DK9) - ($EF9-$DL9) - ($EG9-$DP9))) + DM9) * IF($EB9 > 0, 1, 0)","v":109250},{"$f":"(MAX(0, MIN(DX9, $EB9 - ($EC9-$DI9) - ($ED9-$DJ9) - ($EE9-$DK9) - ($EF9-$DL9) - ($EG9-$DP9) - ($EH9-$DM9))) + DN9) * IF($EB9 > 0, 1, 0)","v":0},{"$f":"(MAX(0, MIN(DY9, $EB9 - ($EC9-$DI9) - ($ED9-$DJ9) - ($EE9-$DK9) - ($EF9-$DL9) - ($EG9-$DP9) - ($EH9-$DM9) - ($EI9-$DN9))) + DO9) * IF($EB9 > 0, 1, 0)","v":0}]
[{"$f":"Summary!B10","v":3},{"$f":"Summary!C10","v":64},{"$f":"Summary!D10","v":63},{"$f":"Summary!E10","v":2026},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":176500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":-21900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":480600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":-42400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":238100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":86800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0))  )","v":1200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":27900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":0},988000,7.4999999999999997E-2,4.4999999999999998E-2,0.6,592800,0.6,592800,0,0,10400,29600,{"$f":"IF( OR(AND(I10=0, I9=0), (I10+J10)<=0), 0, ROUND( (CA10 - (I10 + (I10 + J10))/2)/Round_To, 0) * Round_To)","v":14500},0,0,5500,1700,0,1049700,0.45,103790,-9855,72710,-12045,106277.1875,69688.4375,175965.625,0.6,52080,720,34720,480,56373,36533.199999999997,92906.2,0.55000000000000004,15345.000000000002,0,12554.999999999998,0,16495.875,13119.974999999997,29615.85,0.6,0,0,0,0,0,0,0,0.5,119050,3250,119050,3250,129725.625,126105.37499999999,255831,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,312390,-27560,168210,-14840,321005.75,168025.55,489031.3,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,602655,79425,52080,15345.000000000002,0,119050,0,0,312390,578290,24365,97075,34720,12554.999999999998,0,119050,0,0,168210,431610,24365,103790,52080,15345.000000000002,0,312390,119050,0,0]
[{"$f":"Summary!B11","v":4},{"$f":"Summary!C11","v":65},{"$f":"Summary!D11","v":64},{"$f":"Summary!E11","v":2027},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":158000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":-21500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":468100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":-43700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":258800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":93400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0))  )","v":1300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":29500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":0},986300,7.4999999999999997E-2,4.4999999999999998E-2,0.6,591780,0.6,591780,0,0,9300,28800,15700,0,0,5900,1800,0,1047800,0.45,95525,-9675,62475,-11825,97489.0625,59107.812499999993,156596.875,0.6,56040,780,37360,520,60662.25,39312.899999999994,99975.15,0.55000000000000004,16225.000000000002,0,13274.999999999998,0,17441.875,13872.374999999996,31314.249999999996,0.6,0,0,0,0,0,0,0,0.5,129400,3250,129400,3250,140851.875,136921.125,277773,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,304265,-28405,163835,-15295,311817.1875,163215.9375,475033.125,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,601455,71100,56040,16225.000000000002,0,129400,0,0,304265,577030,24425,86900,37360,13274.999999999998,0,129400,0,0,163835,430770,24425,95525,56040,16225.000000000002,0,304265,129400,0,0]
[{"$f":"Summary!B12","v":5},{"$f":"Summary!C12","v":66},{"$f":"Summary!D12","v":65},{"$f":"Summary!E12","v":2028},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":138900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":-19700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":453400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":-45000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":280800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":100500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":31200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":0},985100,7.4999999999999997E-2,4.4999999999999998E-2,0.6,591060,0.6,591060,0,0,8300,27800,17000,0,0,6300,1900,0,1046400,0.45,87355,-8865,51545,-10835,89141.6875,48203.237499999996,137344.92499999999,0.6,60300,0,40200,0,64822.5,42009,106831.5,0.55000000000000004,17160,0,14040,0,18447,14671.8,33118.800000000003,0.6,0,0,0,0,0,0,0,0.5,140400,3250,140400,3250,152676.875,148416.125,301093,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,294710,-29250,158690,-15750,301091.375,157601.67499999999,458693.05,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,599925,62505,60300,17160,0,140400,0,0,294710,575075,24850,76395,40200,14040,0,140400,0,0,158690,429725,24850,87355,60300,17160,0,294710,140400,0,0]
[{"$f":"Summary!B13","v":6},{"$f":"Summary!C13","v":67},{"$f":"Summary!D13","v":66},{"$f":"Summary!E13","v":2029},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":120800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":8100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":436400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":-46400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":304100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":106700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":33000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":0},1009100,7.4999999999999997E-2,4.4999999999999998E-2,0.6,605460,0.6,605460,0,0,8200,26700,18400,0,0,6700,2000,0,1071100,0.45,83935,3645,36865,4455,92189.3125,40851.662499999999,133040.97500000001,0.6,64020,0,42680,0,68821.5,44600.6,113422.1,0.55000000000000004,18150,0,14850,0,19511.25,15518.249999999998,35029.5,0.6,0,0,0,0,0,0,0,0.5,152050,3250,152050,3250,165200.625,160590.375,325791,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,283660,-30160,152740,-16240,288723.5,151127.9,439851.4,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,601815,54360,64020,18150,0,152050,0,0,283660,572240,29575,66440,42680,14850,0,152050,0,0,152740,428760,29575,83935,64020,18150,0,283660,152050,0,0]
[{"$f":"Summary!B14","v":7},{"$f":"Summary!C14","v":68},{"$f":"Summary!D14","v":67},{"$f":"Summary!E14","v":2030},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":127700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":9200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":416900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":-47800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":328700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":113300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":34900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":0},1030700,7.4999999999999997E-2,4.4999999999999998E-2,0.6,618420,0.6,618420,0,0,8800,25300,19900,0,0,7100,2100,0,1093900,0.45,91770,4140,35930,5060,100878,40190.699999999997,141068.70000000001,0.6,67980,0,45320,0,73078.5,47359.399999999994,120437.9,0.55000000000000004,19195,0,15705,0,20634.625,16411.724999999999,37046.35,0.6,0,0,0,0,0,0,0,0.5,164350,3250,164350,3250,178423.125,173443.875,351867,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,270985,-31070,145915,-16730,274608.75,143739.75,418348.5,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,614280,57465,67980,19195,0,164350,0,0,270985,579975,34305,70235,45320,15705,0,164350,0,0,145915,441525,34305,91770,67980,19195,0,270985,164350,0,0]
[{"$f":"Summary!B15","v":8},{"$f":"Summary!C15","v":69},{"$f":"Summary!D15","v":68},{"$f":"Summary!E15","v":2031},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":136100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":10300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":394600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":-49200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":354800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":120300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":36900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":0},1053000,7.4999999999999997E-2,4.4999999999999998E-2,0.6,631800,0.6,631800,0,0,9400,23900,21500,0,0,7600,2300,0,1117700,0.45,100800,4635,35300,5665,110851.3125,39848.462499999994,150699.77499999999,0.6,72180,0,48120,0,77593.5,50285.399999999994,127878.9,0.55000000000000004,20295,0,16605,0,21817.125,17352.224999999999,39169.35,0.6,0,0,0,0,0,0,0,0.5,177400,3250,177400,3250,192451.875,187081.125,379533,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,256490,-31980,138110,-17220,258537.5,135327.5,393865,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,627165,61245,72180,20295,0,177400,0,0,256490,587610,39555,74855,48120,16605,0,177400,0,0,138110,455090,39555,100800,72180,20295,0,256490,177400,0,0]
[{"$f":"Summary!B16","v":9},{"$f":"Summary!C16","v":70},{"$f":"Summary!D16","v":69},{"$f":"Summary!E16","v":2032},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":145100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":22200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":369500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":-10000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":382400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":127800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":39000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":-5000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":0},1086000,7.4999999999999997E-2,4.4999999999999998E-2,0.6,651600,0.6,651600,0,0,10500,23500,23100,0,0,8100,2200,0,1153400,0.45,112105,9990,32995,12210,125882.5,40859.5,166742,0.6,76680,0,51120,0,82431,53420.399999999994,135851.4,0.55000000000000004,21450,-2750,17550,-2250,21580.625,17164.125,38744.75,0.6,0,0,0,0,0,0,0,0.5,191200,3250,191200,3250,207286.875,201502.125,408789,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,240175,-6500,129325,-3500,254694.375,133315.875,388010.25,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,641610,65295,76680,21450,0,191200,0,0,240175,594800,46810,79805,51120,17550,0,191200,0,0,129325,469000,46810,112105,76680,21450,0,240175,191200,0,0]
[{"$f":"Summary!B17","v":10},{"$f":"Summary!C17","v":71},{"$f":"Summary!D17","v":70},{"$f":"Summary!E17","v":2033},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":171500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":14700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":383200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":-9000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":411700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":135700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":36100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":-5500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":0},1152900,7.4999999999999997E-2,4.4999999999999998E-2,0.6,691740,0.6,691740,0,0,12000,24400,24700,0,0,8500,2100,0,1224600,0.45,128920,6615,42580,8085,142144.5625,48720.512499999997,190865.07500000001,0.6,81420,0,54280,0,87526.5,56722.6,144249.1,0.55000000000000004,19855,-3025.0000000000005,16245,-2474.9999999999995,19718.1875,15682.8375,35401.025000000001,0.6,0,0,0,0,0,0,0,0.5,205850,0,205850,0,221288.75,215113.24999999997,436402,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,249080,-5850,134120,-3150,264616.625,138509.52499999999,403126.15,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,685125,77175,81420,19855,0,205850,0,0,249080,633380,51745,94325,54280,16245,0,205850,0,0,134120,504820,51745,128920,81420,19855,0,249080,205850,0,0]
[{"$f":"Summary!B18","v":11},{"$f":"Summary!C18","v":72},{"$f":"Summary!D18","v":71},{"$f":"Summary!E18","v":2034},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":194500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":-65600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":398800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":-8100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":436000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":144100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":32500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":-6100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":0},1140300,7.4999999999999997E-2,4.4999999999999998E-2,0.6,684180,0.6,684180,0,0,10800,25500,26200,0,0,9100,1800,0,1213700,0.45,132145,-29520,62355,-36080,126188.875,46309.174999999996,172498.05,0.6,86460,0,57640,0,92944.5,60233.799999999996,153178.29999999999,0.55000000000000004,17875,-3355.0000000000005,14625,-2744.9999999999995,17412.3125,13848.862499999999,31261.174999999999,0.6,0,0,0,0,0,0,0,0.5,218000,0,218000,0,234350,227809.99999999997,462160,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,259220,-5265,139580,-2835,275831.5625,144379.8125,420211.375,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,713700,87525,86460,17875,0,218000,0,0,259220,669080,44620,106975,57640,14625,0,218000,0,0,139580,536820,44620,132145,86460,17875,0,259220,218000,0,0]
[{"$f":"Summary!B19","v":12},{"$f":"Summary!C19","v":73},{"$f":"Summary!D19","v":72},{"$f":"Summary!E19","v":2035},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":136500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":70000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":416400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":-23000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":461700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0))  )","v":60000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":153000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":28100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":-6700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":0},1325700,7.4999999999999997E-2,4.4999999999999998E-2,0.6,795420,0.6,795420,0,0,11900,26100,27700,0,3600,9600,1500,0,1406100,0.45,125155,31500,11345,38500,151472.875,31971.774999999998,183444.65,0.6,91800,0,61200,0,98685,63953.999999999993,162639,0.55000000000000004,15455.000000000002,-3685.0000000000005,12644.999999999998,-3014.9999999999995,14633.437500000002,11638.687499999998,26272.125,0.6,0,0,0,0,0,0,0,0.5,230850,0,230850,0,248163.75,241238.24999999997,489402,0.65,0,0,0,0,0,0,0,0.5,30000,0,30000,0,32250,31349.999999999996,63600,0.65,270660,-14950,145740,-8050,282923.875,148092.17499999999,431016.05,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,763920,61425,91800,15455.000000000002,0,230850,0,30000,270660,700190,63730,75075,61200,12644.999999999998,0,230850,0,30000,145740,555510,63730,125155,91800,15455.000000000002,0,270660,230850,0,30000]
[{"$f":"Summary!B20","v":13},{"$f":"Summary!C20","v":74},{"$f":"Summary!D20","v":73},{"$f":"Summary!E20","v":2036},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":211500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":20300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":419700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":-23100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":488900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) )","v":-18400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0))  )","v":60000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":-6000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":162500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":22800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":-7400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":0},1385700,7.4999999999999997E-2,4.4999999999999998E-2,0.6,831420,0.6,831420,0,0,15100,26300,28800,0,3400,10200,1200,0,1470700,0.45,164990,9135,46510,11165,182274.3125,54436.662499999999,236710.97500000001,0.6,97500,0,65000,0,104812.5,67925,172737.5,0.55000000000000004,12540.000000000002,-4070.0000000000005,10259.999999999998,-3329.9999999999995,11292.875000000002,8981.7749999999978,20274.650000000001,0.6,0,0,0,0,0,0,0,0.5,244450,-9200,244450,-9200,257838.75,250643.24999999997,508482,0.65,0,0,0,0,0,0,0,0.5,30000,-3900,30000,-2100,30153.75,30252.749999999996,60406.5,0.65,272805,-15015,146895,-8085,285194.8125,149280.86249999999,434475.67499999999,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,822285,95175,97500,12540.000000000002,0,244450,0,30000,272805,752470,69815,116325,65000,10259.999999999998,0,244450,0,30000,146895,612930,69815,164990,97500,12540.000000000002,0,272805,244450,0,30000]
[{"$f":"Summary!B21","v":14},{"$f":"Summary!C21","v":75},{"$f":"Summary!D21","v":74},{"$f":"Summary!E21","v":2037},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":236600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":37500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":423100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":-23100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":498800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) )","v":-19600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0))  )","v":57400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":-6300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":172600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":16500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":-8100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":0},1442500,7.4999999999999997E-2,4.4999999999999998E-2,0.6,865500,0.6,865500,0,0,17200,26500,29300,0,3200,10900,800,0,1530400,0.45,182875,16875,53725,20625,205660.9375,66919.1875,272580.125,0.6,103560,0,69040,0,111327,72146.799999999988,183473.8,0.55000000000000004,9075,-4455,7425,-3645,7361.0625,5854.6124999999993,13215.674999999999,0.6,0,0,0,0,0,0,0,0.5,249400,-9800,249400,-9800,262837.5,255502.49999999997,518340,0.65,0,0,0,0,0,0,0,0.5,28700,-4095,28700,-2205,28651.4375,28839.387499999997,57490.824999999997,0.65,275015,-15015,148085,-8085,287570.5625,150524.41249999998,438094.97499999998,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,848625,106470,103560,9075,0,249400,0,28700,275015,772220,76405,130130,69040,7425,0,249400,0,28700,148085,632780,76405,182875,103560,9075,0,275015,249400,0,28700]
[{"$f":"Summary!B22","v":15},{"$f":"Summary!C22","v":76},{"$f":"Summary!D22","v":75},{"$f":"Summary!E22","v":2038},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":281300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":-84100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":426800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":-18000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":508100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) )","v":-20700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0))  )","v":54300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":-6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":183300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":9100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":0},1378800,7.4999999999999997E-2,4.4999999999999998E-2,0.6,827280,0.6,827280,0,0,15900,26900,29900,0,3000,11500,600,0,1466600,0.45,191520,-37845,89780,-46255,185542.3125,69651.862499999988,255194.17499999999,0.6,109980,0,73320,0,118228.5,76619.399999999994,194847.9,0.55000000000000004,5005,0,4095,0,5380.375,4279.2749999999996,9659.65,0.6,0,0,0,0,0,0,0,0.5,254050,-10350,254050,-10350,267540.625,260074.37499999997,527615,0.65,0,0,0,0,0,0,0,0.5,27150,-4225,27150,-2275,26915.3125,27183.062499999996,54098.375,0.65,277420,-11700,149380,-6300,291937.75,152810.34999999998,444748.1,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,865125,126585,109980,5005,0,254050,0,27150,277420,800190,64935,154715,73320,4095,0,254050,0,27150,149380,662710,64935,191520,109980,5005,0,277420,254050,0,27150]
[{"$f":"Summary!B23","v":16},{"$f":"Summary!C23","v":77},{"$f":"Summary!D23","v":76},{"$f":"Summary!E23","v":2039},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":204900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":82400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":436000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":-19000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":516800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) )","v":-21800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0))  )","v":40000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0))  )","v":50800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":-7100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":194700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":9600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":0},1535200,7.4999999999999997E-2,4.4999999999999998E-2,0.6,921120,0.6,921120,0,0,16700,27500,30400,2600,2800,12300,600,0,1628100,0.45,168740,37080,36160,45320,201326,61466.899999999994,262792.90000000002,0.6,116820,0,77880,0,125581.5,81384.599999999991,206966.09999999998,0.55000000000000004,5280,0,4320,0,5676,4514.3999999999996,10190.4,0.6,0,0,0,0,0,0,0,0.5,258400,-10900,258400,-10900,271921.25,264332.75,536254,0.65,26000,0,14000,0,27950,14629.999999999998,42580,0.5,25400,-4615,25400,-2485,24824.4375,25244.587499999998,50069.024999999994,0.65,283400,-12350,152600,-6650,298016.875,155992.375,454009.25,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,884040,92205,116820,5280,0,258400,26000,25400,283400,807505,76535,112695,77880,4320,0,258400,14000,25400,152600,645295,76535,168740,116820,5280,0,283400,258400,26000,25400]
[{"$f":"Summary!B24","v":17},{"$f":"Summary!C24","v":78},{"$f":"Summary!D24","v":77},{"$f":"Summary!E24","v":2040},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":293600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":29100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":444700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":-20200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":524800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) )","v":-22900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0))  )","v":36000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":-2900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0))  )","v":46500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":-7900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":206800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":10100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":0},1591600,7.4999999999999997E-2,4.4999999999999998E-2,0.6,954960,0.6,954960,0,0,20500,28000,30800,2200,2500,13000,600,0,1689200,0.45,214125,13095,79475,16005,237222.9375,91413.987499999988,328636.92499999999,0.6,124080,0,82720,0,133386,86442.4,219828.4,0.55000000000000004,5555,0,4545,0,5971.625,4749.5249999999996,10721.15,0.6,0,0,0,0,0,0,0,0.5,262400,-11450,262400,-11450,275925.625,268225.375,544151,0.65,23400,-1885,12600,-1015,24141.8125,12636.662499999999,36778.474999999999,0.5,23250,-5135,23250,-2765,22233.6875,22851.537499999999,45085.224999999999,0.65,289055,-13130,155645,-7070,303676.75,158954.94999999998,462631.69999999995,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,941865,132120,124080,5555,0,262400,23400,23250,289055,859860,82005,161480,82720,4545,0,262400,12600,23250,155645,702640,82005,214125,124080,5555,0,289055,262400,23400,23250]
[{"$f":"Summary!B25","v":18},{"$f":"Summary!C25","v":79},{"$f":"Summary!D25","v":78},{"$f":"Summary!E25","v":2041},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":330100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":46400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":452700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":-21500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":532200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) )","v":-24200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0))  )","v":31300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":-2700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0))  )","v":40100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":-8000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":219600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":10700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":0},1663100,7.4999999999999997E-2,4.4999999999999998E-2,0.6,997860,0.6,997860,0,0,23400,28500,31200,1900,2100,13800,700,0,1764700,0.45,238585,20880,91515,25520,267701.875,108967.37499999999,376669.25,0.6,131760,0,87840,0,141642,91792.799999999988,233434.8,0.55000000000000004,5885.0000000000009,0,4814.9999999999991,0,6326.3750000000009,5031.6749999999984,11358.05,0.6,0,0,0,0,0,0,0,0.5,266100,-12100,266100,-12100,279553.75,271752.25,551306,0.65,20345,-1755,10955,-945,20927.5625,10954.2125,31881.775000000001,0.5,20050,-5200,20050,-2800,18758.75,19489.25,38248,0.65,294255,-13975,158445,-7525,308812.5625,161643.21249999999,470455.77500000002,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,976980,148545,131760,5885.0000000000009,0,266100,20345,20050,294255,886940,90040,181555,87840,4814.9999999999991,0,266100,10955,20050,158445,729760,90040,238585,131760,5885.0000000000009,0,294255,266100,20345,20050]
[{"$f":"Summary!B26","v":19},{"$f":"Summary!C26","v":80},{"$f":"Summary!D26","v":79},{"$f":"Summary!E26","v":2042},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":382800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":69900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":459900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":-22800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":538700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) )","v":-25500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0))  )","v":26500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":-2500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0))  )","v":33100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":-8300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":233200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0))  )","v":-40000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":11300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":0},1755400,7.4999999999999997E-2,4.4999999999999998E-2,0.3,526620,0.3,526620,0,0,21900,24800,28400,1400,1600,11500,600,0,1845600,0.25,95700,17475,287100,52425,112270.3125,327411.5625,439681.875,0.3,69960,-12000,163240,-28000,68757,155955.79999999999,224712.8,0.3,3390,0,7910,0,3644.25,8265.9499999999989,11910.199999999999,0.3,0,0,0,0,0,0,0,0.3,161610,-7650,377090,-17850,169618.875,384732.42499999999,554351.30000000005,0.35,9275,-875,17225,-1625,9500.3125,17151.0625,26651.375,0.3,9930,-2905,23170,-5395,9113.3125,21393.762499999997,30507.074999999997,0.35,159280,-7979.9999999999991,300620,-14820,166936.75,306404.44999999995,473341.19999999995,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,509145,95700,69960,3390,0,161610,9275,9930,160965,510830,0,287100,163240,7910,0,377090,17225,23170,298935,1174670,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B27","v":20},{"$f":"Summary!C27","v":81},{"$f":"Summary!D27","v":80},{"$f":"Summary!E27","v":2043},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":457700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":70400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":462200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":-23800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":541100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) )","v":-26800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0))  )","v":25400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":-2600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0))  )","v":25100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":-8300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":204500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0))  )","v":-40000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":11900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":0},1798300,7.4999999999999997E-2,4.4999999999999998E-2,0.3,539490,0.3,539490,0,0,25900,25000,28500,1300,1100,10000,600,0,1890700,0.25,116450,17600,341250,52800,134643.75,384194.25,518838,0.3,61350,-12000,143150,-28000,59501.25,134961.75,194463,0.3,3570,0,8330,0,3837.75,8704.8499999999985,12542.599999999999,0.3,0,0,0,0,0,0,0,0.3,162330,-8040,378770,-18760,170183.25,386012.55,556195.80000000005,0.35,8890,-909.99999999999989,16510,-1690,9067.625,16369.924999999999,25437.55,0.3,7530,-2905,17570,-5395,6533.3125,15541.762499999999,22075.074999999997,0.35,161770,-8330,300430,-15470,169425.375,305866.27499999997,475291.64999999997,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,521890,114425,61350,3570,0,162330,8890,7530,161770,519865,2025,343275,143150,8330,0,378770,16510,17570,300430,1208035,2025,116450,61350,3570,0,161770,162330,8890,7530]
[{"$f":"Summary!B28","v":21},{"$f":"Summary!C28","v":82},{"$f":"Summary!D28","v":81},{"$f":"Summary!E28","v":2044},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":535900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":73100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":463600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":-25100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":542300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) )","v":-28000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0))  )","v":24100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":-2800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0))  )","v":17900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":-9000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":174300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0))  )","v":-40000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":12500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":0},1843700,7.4999999999999997E-2,4.4999999999999998E-2,0.3,553110,0.3,553110,0,0,30200,25000,28500,1300,700,8300,700,0,1938400,0.25,140040,18275,395860,54825,160365.8125,442319.76249999995,602685.57499999995,0.3,52290,-12000,122010,-28000,49761.75,112870.45,162632.20000000001,0.3,3750,0,8750,0,4031.25,9143.75,13175,0.3,0,0,0,0,0,0,0,0.3,162690,-8400,379610,-19600,170376.75,386451.44999999995,556828.19999999995,0.35,8435,-979.99999999999989,15665,-1820,8540.875,15418.974999999999,23959.85,0.3,5370,-3150,12530,-5850,4079.625,10037.224999999999,14116.849999999999,0.35,162260,-8785,301340,-16315,169707.5625,306375.71249999997,476083.27499999997,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,534835,133975,52290,3750,0,162690,8435,5370,162260,528770,6065,401925,122010,8750,0,379610,15665,12530,301340,1241830,6065,140040,52290,3750,0,162260,162690,8435,5370]
[{"$f":"Summary!B29","v":22},{"$f":"Summary!C29","v":83},{"$f":"Summary!D29","v":82},{"$f":"Summary!E29","v":2045},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":619300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":75600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":463800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":-26200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":542300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) )","v":-29300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0))  )","v":22600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":-3000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0))  )","v":9600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":-9600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":142500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0))  )","v":-40000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":13200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":0},1888900,7.4999999999999997E-2,4.4999999999999998E-2,0.3,566670,0.3,566670,0,0,34800,25000,28500,1200,0,6600,700,0,1985700,0.25,165250,18900,454050,56700,187802.5,504107.99999999994,691910.5,0.3,42750,-12000,99750,-28000,39506.25,89608.75,129115,0.3,3960,0,9240,0,4257,9655.7999999999993,13912.8,0.3,0,0,0,0,0,0,0,0.3,162690,-8790,379610,-20510,170167.125,385975.97499999998,556143.1,0.35,7909.9999999999991,-1050,14690,-1950,7938.8749999999991,14332.174999999999,22271.05,0.3,2880,-2880,6720,-6720,1548,3511.2,5059.2,0.35,162330,-9170,301470,-17030,169575.875,306137.97499999998,475713.85,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,547770,154825,42750,3960,0,162690,7909.9999999999991,2880,162330,537345,10425,464475,99750,9240,0,379610,14690,6720,301470,1275955,10425,165250,42750,3960,0,162330,162690,7909.9999999999991,2880]
[{"$f":"Summary!B30","v":23},{"$f":"Summary!C30","v":84},{"$f":"Summary!D30","v":83},{"$f":"Summary!E30","v":2046},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":708100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":468100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":462800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":-27500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":541000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) )","v":-30600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0))  )","v":20800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":-3200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":109000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0))  )","v":-40000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":13900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":0},2323700,7.4999999999999997E-2,4.4999999999999998E-2,0.3,697110,0.3,697110,0,0,50500,24900,28400,1100,0,4800,800,0,2434200,0.25,211655,117025,496445,351075,290430.0625,702221.71249999991,992651.77499999991,0.3,32700,-12000,76300,-28000,28702.5,65103.499999999993,93806,0.3,4170,0,9730,0,4482.75,10167.849999999999,14650.599999999999,0.3,0,0,0,0,0,0,0,0.3,162300,-9180,378700,-21420,169538.25,384549.55,554087.80000000005,0.35,7279.9999999999991,-1120,13520,-2080,7223.9999999999991,13041.599999999999,20265.599999999999,0.3,0,0,0,0,0,0,0,0.35,161980,-9625,300820,-17875,168955.0625,305017.21249999997,473972.27499999997,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,580085,177025,32700,4170,0,162300,7279.9999999999991,0,161980,545455,34630,531075,76300,9730,0,378700,13520,0,300820,1310145,34630,211655,32700,4170,0,161980,162300,7279.9999999999991,0]
[{"$f":"Summary!B31","v":24},{"$f":"Summary!C31","v":85},{"$f":"Summary!D31","v":84},{"$f":"Summary!E31","v":2047},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":1197700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":70200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":460400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":-28800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":538300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) )","v":-32000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0))  )","v":18700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":-3300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":73700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0))  )","v":-40000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":14600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":0},2373600,7.4999999999999997E-2,4.4999999999999998E-2,0.3,712080,0.3,712080,0,0,65900,24800,28200,900,0,2900,800,0,2497100,0.25,338865,17550,858835,52650,373713,924992.2,1298705.2,0.3,22110,-12000,51590,-28000,17318.25,39281.549999999996,56599.799999999996,0.3,4380,0,10220,0,4708.5,10679.9,15388.4,0.3,0,0,0,0,0,0,0,0.3,161490,-9600,376810,-22400,168441.75,382062.44999999995,550504.19999999995,0.35,6545,-1155,12155,-2145,6415.0625,11581.2125,17996.275000000001,0.3,0,0,0,0,0,0,0,0.35,161140,-10080,299260,-18720,167807.5,302945.5,470753,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,694530,299425,22110,4380,0,161490,6545,0,161140,655090,39440,898275,51590,10220,0,376810,12155,0,299260,1648310,39440,338865,22110,4380,0,161140,161490,6545,0]
[{"$f":"Summary!B32","v":25},{"$f":"Summary!C32","v":86},{"$f":"Summary!D32","v":85},{"$f":"Summary!E32","v":2048},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":1300400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":142300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":456600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":-30000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":534000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) )","v":-33400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0))  )","v":16400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":-3600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":36500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0))  )","v":-36500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":15400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":0},2501600,7.4999999999999997E-2,4.4999999999999998E-2,0.3,750480,0.3,750480,0,0,73500,24500,27900,800,0,0,800,0,2629100,0.25,373585,35575,926815,106725,420725.4375,1024285.4874999999,1445010.9249999998,0.3,10950,-10950,25550,-25550,5885.625,13349.875,19235.5,0.3,4620,0,10780,0,4966.5,11265.099999999999,16231.599999999999,0.3,0,0,0,0,0,0,0,0.3,160200,-10020,373800,-23380,166829.25,378404.94999999995,545234.19999999995,0.35,5740,-1260,10660,-2340,5493.25,9917.0499999999993,15410.3,0.3,0,0,0,0,0,0,0,0.35,159810,-10500,296790,-19500,166152,299956.8,466108.8,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,714905,325100,10950,4620,0,160200,5740,0,159810,666420,48485,975300,25550,10780,0,373800,10660,0,296790,1692880,48485,373585,10950,4620,0,159810,160200,5740,0]
[{"$f":"Summary!B33","v":26},{"$f":"Summary!C33","v":87},{"$f":"Summary!D33","v":86},{"$f":"Summary!E33","v":2049},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":1476800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":7400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":451300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":-31300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":528000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) )","v":-34700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0))  )","v":13600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":-3800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":16200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":0},2493300,7.4999999999999997E-2,4.4999999999999998E-2,0.3,747990,0.3,747990,0,0,79300,24200,27600,600,0,0,900,0,2625900,0.25,420165,1850,1056635,5550,452671.75,1107083.45,1559755.2,0.3,0,0,0,0,0,0,0,0.3,4860,0,11340,0,5224.5,11850.3,17074.8,0.3,0,0,0,0,0,0,0,0.3,158400,-10410,369600,-24290,164684.625,373540.47499999998,538225.1,0.35,4760,-1330,8840,-2470,4402.125,7947.2249999999995,12349.349999999999,0.3,0,0,0,0,0,0,0,0.35,157955,-10955,293345,-20345,163913.3125,295915.26249999995,459828.57499999995,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,746140,369200,0,4860,0,158400,4760,0,157955,695175,50965,1107600,0,11340,0,369600,8840,0,293345,1790725,50965,420165,0,4860,0,157955,158400,4760,0]
[{"$f":"Summary!B34","v":27},{"$f":"Summary!C34","v":88},{"$f":"Summary!D34","v":87},{"$f":"Summary!E34","v":2050},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":1521700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":8800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":444400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":-32400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":520400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) )","v":-36100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0))  )","v":10500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":-4000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":17100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":0},2522900,7.4999999999999997E-2,4.4999999999999998E-2,0.3,756870,0.3,756870,0,0,81700,23800,27100,500,0,0,900,0,2656900,0.25,434205,2200,1087495,6600,467952.875,1139880.7749999999,1607833.65,0.3,0,0,0,0,0,0,0,0.3,5130,0,11970,0,5514.75,12508.65,18023.400000000001,0.3,0,0,0,0,0,0,0,0.3,156120,-10830,364280,-25270,162007.875,367469.02499999997,529476.89999999991,0.35,3674.9999999999995,-1400,6825,-2600,3198.1249999999995,5773.625,8971.75,0.3,0,0,0,0,0,0,0,0.35,155540,-11340,288860,-21060,161110.25,290854.84999999998,451965.1,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,754670,380425,0,5130,0,156120,3674.9999999999995,0,155540,700890,53780,1141275,0,11970,0,364280,6825,0,288860,1813210,53780,434205,0,5130,0,155540,156120,3674.9999999999995,0]
[{"$f":"Summary!B35","v":28},{"$f":"Summary!C35","v":89},{"$f":"Summary!D35","v":88},{"$f":"Summary!E35","v":2051},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":1569000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":10500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":436000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":-33800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":510900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) )","v":-37300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0))  )","v":7000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":-4400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":18000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":0},2551400,7.4999999999999997E-2,4.4999999999999998E-2,0.3,765420,0.3,765420,0,0,84400,23300,26600,300,0,0,1000,0,2687000,0.25,449075,2625,1119925,7875,484166.5625,1174436.3125,1658602.875,0.3,0,0,0,0,0,0,0,0.3,5400,0,12600,0,5805,13167,18972,0.3,0,0,0,0,0,0,0,0.3,153270,-11190,357630,-26110,158750.625,360080.875,518831.5,0.35,2450,-1540,4550,-2860,1806,3260.3999999999996,5066.3999999999996,0.3,0,0,0,0,0,0,0,0.35,152600,-11830,283400,-21970,157686.375,284673.67499999999,442360.05,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,762795,392250,0,5400,0,153270,2450,0,152600,705970,56825,1176750,0,12600,0,357630,4550,0,283400,1834930,56825,449075,0,5400,0,152600,153270,2450,0]
[{"$f":"Summary!B36","v":29},{"$f":"Summary!C36","v":90},{"$f":"Summary!D36","v":89},{"$f":"Summary!E36","v":2052},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":1619000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":10100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":425700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":-34900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":499700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) )","v":-38700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0))  )","v":2900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":-2900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":19000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":0},2576400,7.4999999999999997E-2,4.4999999999999998E-2,0.3,772920,0.3,772920,0,0,87100,22700,25900,0,0,0,1000,0,2713100,0.25,464775,2525,1154225,7575,500990.3125,1210123.0625,1711113.375,0.3,0,0,0,0,0,0,0,0.3,5700,0,13300,0,6127.5,13898.499999999998,20026,0.3,0,0,0,0,0,0,0,0.3,149910,-11610,349790,-27090,154912.875,351376.02499999997,506288.89999999997,0.35,1014.9999999999999,-1014.9999999999999,1885,-1885,545.56249999999989,984.91249999999991,1530.4749999999999,0.3,0,0,0,0,0,0,0,0.35,148995,-12215,276705,-22685,153604.0625,277303.8125,430907.875,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,770395,404750,0,5700,0,149910,1014.9999999999999,0,148995,710370,60025,1214250,0,13300,0,349790,1885,0,276705,1855930,60025,464775,0,5700,0,148995,149910,1014.9999999999999,0]
[{"$f":"Summary!B37","v":30},{"$f":"Summary!C37","v":91},{"$f":"Summary!D37","v":90},{"$f":"Summary!E37","v":2053},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":1670300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":8100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":413700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":-36000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":486500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) )","v":-39900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":20000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},2598600,7.4999999999999997E-2,4.4999999999999998E-2,0.3,779580,0.3,779580,0,0,89800,22000,25200,0,0,0,1100,0,2736700,0.25,480810,2025,1189490,6075,517959.1875,1246191.2374999998,1764150.4249999998,0.3,0,0,0,0,0,0,0,0.3,6000,0,14000,0,6450,14629.999999999998,21080,0.3,0,0,0,0,0,0,0,0.3,145950,-11970,340550,-27930,150462.375,341281.32499999995,491743.69999999995,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,144795,-12600,268905,-23400,148882.125,268779.22499999998,417661.35,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,777555,417575,0,6000,0,145950,0,0,144795,714320,63235,1252725,0,14000,0,340550,0,0,268905,1876180,63235,480810,0,6000,0,144795,145950,0,0]
[{"$f":"Summary!B38","v":31},{"$f":"Summary!C38","v":92},{"$f":"Summary!D38","v":91},{"$f":"Summary!E38","v":2054},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B39","v":32},{"$f":"Summary!C39","v":93},{"$f":"Summary!D39","v":92},{"$f":"Summary!E39","v":2055},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B40","v":33},{"$f":"Summary!C40","v":94},{"$f":"Summary!D40","v":93},{"$f":"Summary!E40","v":2056},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B41","v":34},{"$f":"Summary!C41","v":95},{"$f":"Summary!D41","v":94},{"$f":"Summary!E41","v":2057},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B42","v":35},{"$f":"Summary!C42","v":96},{"$f":"Summary!D42","v":95},{"$f":"Summary!E42","v":2058},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B43","v":36},{"$f":"Summary!C43","v":97},{"$f":"Summary!D43","v":96},{"$f":"Summary!E43","v":2059},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B44","v":37},{"$f":"Summary!C44","v":98},{"$f":"Summary!D44","v":97},{"$f":"Summary!E44","v":2060},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B45","v":38},{"$f":"Summary!C45","v":99},{"$f":"Summary!D45","v":98},{"$f":"Summary!E45","v":2061},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B46","v":39},{"$f":"Summary!C46","v":100},{"$f":"Summary!D46","v":99},{"$f":"Summary!E46","v":2062},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B47","v":40},{"$f":"Summary!C47","v":101},{"$f":"Summary!D47","v":100},{"$f":"Summary!E47","v":2063},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE8:AE47)","v":956300},{"$f":"SUM(AF8:AF47)","v":776700},745400,{"$f":"SUM(AH8:AH47)","v":16100},{"$f":"SUM(AI8:AI47)","v":24000},200100,36900,0]
[]
["Column Number:",null,null,1,{"$f":"D50+1","v":2},{"$f":"E50+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"T50+1","v":18},{"$f":"U50+1","v":19},20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start of Feasibility Calculation ===>"]

{"sheet":"Rebal-Base_T-R","index":8,"n_rows":50,"n_cols":140,"rows_kept":50,"cut":false,"hidden":true,"merged":[[5,1,5,2]]}
[null,null,null,{"$f":"IF(A5=0, \"Base \", \"Details \") & \"column AW: \"","v":"Base column AW: "},2,467,3,81,4,92,6,104,7,105,9,114,10,118,12,127,128,null,null,null,null,null,null,null,null,null,"Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21",null,null,null,null,null,null,null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,null,null,"Mod 8/24/21",null,"Mod 8/24/21",null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,"Mod 8/24/21","Mod 8/24/21",null,"Mod 8/24/21","Mod 8/24/21","Mod 8/24/21"]
["Explanation",null,null,null,null,null,null,85,null,93,99,null,100,null,null,117,null,null,null,null,"Add 8/24/21",null,null,null,null,null,null,null,null,null,"Fix returns","Fix returns","Fix returns","Fix returns","Fix returns","Fix returns","Fix returns","Fix returns",null,null,null,null,null,null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,null,null,"Fix returns",null,"Fix returns",null,null,null,null,null,"Fix returns",null,null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,"Fix returns","Fix returns",null,"Fix returns","Fix returns","Fix returns"]
[null,null,null,null,null,null,null,88,null,96,null,null,null,null,null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,null,null,null,"To match","To match","To match","To match","To match","To match","To match","To match",null,null,null,null,null,null,null,null,null,null,null,"To match",null,null,null,null,null,null,"To match",null,null,null,null,null,null,null,null,"To match",null,"To match",null,null,null,null,null,"To match",null,null,null,null,null,null,null,"To match",null,null,null,null,null,null,null,"To match",null,null,null,null,null,null,"To match","To match",null,"To match","To match","To match"]
[null,null,null,null,null,null,null,90,null,null,null,null,null,null,null,null,null,null,null,null,"To match RPM",null,null,null,null,null,null,null,null,null,"RPM","RPM","RPM","RPM","RPM","RPM","RPM","RPM",null,null,null,null,null,null,null,null,null,null,null,"RPM",null,null,null,null,null,null,"RPM",null,null,null,null,null,null,null,null,"RPM",null,"RPM",null,null,null,null,null,"RPM",null,null,null,null,null,null,null,"RPM",null,null,null,null,null,null,null,"RPM",null,null,null,null,null,null,"RPM","RPM",null,"RPM","RPM","RPM"]
[0,null,null,null,"Taxable","Net change","IRA1","IRA1","IRA2","IRA2","IRA1-inh","IRA1-inh","IRA2-inh","IRA2-inh","ROTH1","ROTH1","ROTH2","ROTH2","ROTH","ROTH","ROTH","Total","Stock","Bond","Portfolio","Portfolio","Portfolio","Portfolio","Portfolio","Portfolio","Taxable","IRA1","IRA2","IRA1-inh","IRA2-inh","ROTH1","ROTH2","ROTH","Total","Taxable","Taxable","Net change","Taxable","Net change","Taxable","Taxable","Taxable","ROTH1","ROTH1","ROTH1","ROTH1","ROTH1","ROTH1","ROTH1","ROTH1","ROTH2","ROTH2","ROTH2","ROTH2","ROTH2","ROTH2","ROTH2","ROTH2","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","IRA2","IRA2","IRA2","IRA2","IRA2","IRA2","IRA2","IRA2","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA2-inh","IRA2-inh","IRA2-inh","IRA2-inh","IRA1-inh","IRA2-inh","IRA2-inh","IRA2-inh","IRA1","IRA1","IRA1","IRA1","IRA1","IRA1","IRA1","IRA1","Taxable","IRA1","IRA2","IRA1-inh","IRA2inh","ROTH1","ROTH2","ROTH","Portfolio","Taxable","ROTH1","ROTH2","ROTH","IRA2","IRA1-inh","IRA2-inh","IRA1","Portfolio","Portfolio","Taxable","ROTH1","ROTH2","ROTH","IRA2","IRA1-inh","IRA2-inh","IRA1","Portfolio","Portfolio","Taxable","ROTH1","ROTH2","ROTH","IRA1","IRA2","IRA1-inh","IRA2-inh"]
[null,"    Ages",null,null,"Account","Before","Account","RMD/Contri/","Account","RMD/Contri/","Account","RMD","Account","RMD","Account","Contrib +","Account","Withdraw -","Conversion","Conversion","Withdrawal","Account","Average","Average","Desired","Desired","Allocated","Allocated","Allocated","Allocated","Account","Account","Account","Account","Account","Account","Account","Conversion","Account","Desired","Allocated","Allocated","Allocated","Allocated","Earning","Earning","Earning","Desired","Allocated","Contr/Withd","Allocated","Contr/Withd","Earning","Earning","Earning","Desired","Allocated","Withdrawal","Allocated","Withdrawal","Earning","Earning","Earning","Desired","Allocated","Amount","Allocated","Amount","Earning","Earning","Earning","Desired","Allocated","RMD","Allocated","RMD","Earning","Earning","Earning","Desired","Allocated","RMD","Allocated","RMD","Earning","Earning","Earning","Desired","Allocated","RMD","Allocated","RMD","Earning","Earning","Earning","Desired","Allocated","RMD","Allocated","RMD","Earning","Earning","Earning","Desired","Acct","Acct","Desired","Desired","Desired","Desired","Desired","WANTED","Desired","Desired","Desired","Desired","Desired","Desired","Desired","Desired","Desired","SHORTFALL","Headroom","Headroom","Headroom","Headroom","Headroom","Headroom","Headroom","Headroom","HEADROOM","To Be Alloc.","TBA","TBA","TBA","TBA","TBA","TBA","TBA","TBA"]
[null,"You","Sp","Year","Balance","Earn + taxes","Balance","Withdraw","Balance","Withdraw","Balance","Amount","Balance","Amount","Balance","Withdraw -","Balance","Amount","Balance","Amount","Amount","Balance","% Return","% Return","% Stock","Stock","% Stock","Stock","Stock CHK","TOTAL CHK","RETURN","RETURN","RETURN","RETURN","RETURN","RETURN","RETURN","RETURN","RETURN","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","% Stock","% Stock","% Stock","% Stock","% Stock","% Stock","% Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock"]
[{"$f":"Summary!B8","v":1},{"$f":"Summary!C8","v":62},{"$f":"Summary!D8","v":61},{"$f":"Summary!E8","v":2024},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":200000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":-22500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":500000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":-40000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":200000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":75000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0))  )","v":1000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":25000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"SUM(E8:G8) + I8 + K8 + M8 + O8 + Q8 + S8","v":977500},{"$f":"Stock_Rate","v":7.4999999999999997E-2},{"$f":"Bond_Rate","v":4.4999999999999998E-2},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_Alloc_ChgTar, Stock_Alloc_BegTar)","v":0.6},{"$f":"V8*Y8","v":586500},{"$f":"IF(V8>0,AB8/V8,0)","v":0.6},{"$f":"((AO8+AP8) + (AW8+AX8*0) + (BE8+BF8*0) + (BM8+BN8*0) + (BU8+BV8*0) + (CC8) + (CK8) + (CS8+CT8*0))*1     +     ((AQ8+AR8) + (AY8+AZ8*0) + (BG8+BH8*0) + (BO8+BP8*0) + (BW8+BX8*0) + (CE8) + (CM8) + (CU8+CV8*0))*0     -     V8*0","v":586500},{"$f":"Z8-AB8","v":0},{"$f":"V8     -     AB8     -     ((AQ8+AR8) + (AY8+AZ8*0) + (BG8+BH8*0) + (BO8+BP8*0) + (BW8+BX8*0) + (CE8) + (CM8) + (CU8+CV8*0))","v":0},{"$f":"IF( (E8+F8) <=0, 0, ROUND( (AU8-(E8 + (E8+F8))/2)/Round_To, 0) * Round_To)","v":11700},{"$f":"IF((G8+H8-T8)<=0, 0,ROUND( (CY8 - (G8 + (G8 + H8 - T8))/2)/Round_To, 0)*Round_To)","v":31000},{"$f":"IF( (I8+J8)<=0, 0, ROUND( (CA8 - (I8 + (I8 + J8))/2)/Round_To, 0) * Round_To)","v":12200},{"$f":"IF((K8+L8)<=0, 0, ROUND( (CI8-(K8+(K8+L8))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF((M8+N8)<=0, 0, ROUND( (CQ8-(M8+(M8+N8))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF((O8+P8)<=0, 0, ROUND((BC8-(O8+(O8+P8))/2)/Round_To, 0) * Round_To)","v":4800},{"$f":"IF((Q8+R8)<=0, 0, ROUND((BK8-(Q8+(Q8+R8))/2)/Round_To, 0) * Round_To)","v":1500},{"$f":"IF(S8+T8+U8<=0, 0, ROUND( (BS8-(S8 + (S8+T8+U8))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"V8+SUM(AE8:AL8)","v":1038700},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_Taxable2, Stock_Taxable)","v":0.45},{"$f":"MAX(MAX(MIN(E8*AN8,-F8*AN8 + $Z8), 0), EC8)","v":112875},{"$f":"MAX(-AO8, MIN(F8*AN8,$Z8-AO8))","v":-10125},{"$f":"E8-AO8","v":87125},-12375,{"$f":"(AO8 + (AO8+AP8))/2 * (1+$W8)","v":115898.4375},{"$f":"(AQ8 + (AQ8+AR8))/2 * (1+$X8)","v":84579.6875},{"$f":"AS8+AT8","v":200478.125},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_Roth2, Stock_Roth)","v":0.6},{"$f":"MAX(MAX(MIN(O8*AV8,$Z8-$AO8-$AP8), 0), ED8)","v":45000},{"$f":"MAX(-AW8, P8*AV8)","v":600},{"$f":"O8-AW8","v":30000},400,{"$f":"(AW8 + (AW8+AX8))/2 * (1+$W8)","v":48697.5},{"$f":"(AY8 + (AY8+AZ8))/2 * (1+$X8)","v":31558.999999999996},{"$f":"BA8+BB8","v":80256.5},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_Roth22, Stock_Roth_2)","v":0.55000000000000004},{"$f":"MAX(Q8*BD8, EE8)","v":13750.000000000002},{"$f":"MAX(-BE8, MIN(R8*BD8, $Z8-$AO8-$AP8-$AW8-$AX8*0-$BE8))","v":0},{"$f":"Q8-BE8","v":11249.999999999998},0,{"$f":"(BE8 + (BE8+BF8))/2 * (1+$W8)","v":14781.250000000002},{"$f":"(BG8 + (BG8+BH8))/2 * (1+$X8)","v":11756.249999999998},{"$f":"BI8+BJ8","v":26537.5},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_RothConv2, Stock_RothConv)","v":0.6},{"$f":"MAX(MAX(MIN(S8 * BL8,$Z8-$AO8-$AP8-$AW8-$AX8*0-$BE8-$BF8*0), 0), EF8)","v":0},{"$f":"(T8+U8)*BL8","v":0},{"$f":"S8-BM8","v":0},{"$f":"(T8+U8)-BN8","v":0},{"$f":"(BM8 + (BM8+BN8))/2 * (1+$W8)","v":0},{"$f":"(BO8 + (BO8+BP8))/2 * (1+$X8)","v":0},{"$f":"BQ8+BR8","v":0},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_tIRA22, Stock_tIRA2)","v":0.5},{"$f":"MAX(MAX(MIN(I8*$BT8, $Z8-$AO8-$AP8-$AW8-$AX8*0-$BE8-$BF8*0-$BM8-$BN8*0), 0), EH8)","v":100000},{"$f":"MAX(-BU8, J8*$BT8)","v":3250},{"$f":"I8-BU8","v":100000},3250,{"$f":"(BU8 + (BU8 + BV8))/2 * (1+$W8)","v":109246.875},{"$f":"(BW8 + (BW8 + BX8))/2 * (1+$X8)","v":106198.125},{"$f":"BY8+BZ8","v":215445},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_tIRA12, Stock_tIRA1)","v":0.65},{"$f":"MAX(MAX(MIN(K8*CB8,$Z8-$AO8-$AP8-$AW8-$AX8*0-$BE8-$BF8*0-$BM8-$BN8*0-$BU8-$BV8*0), 0), EI8)","v":0},{"$f":"MAX(-CC8, L8*$CB8)","v":0},{"$f":"K8-CC8","v":0},0,{"$f":"(CC8 + (CC8 + CD8))/2 * (1+$W8)","v":0},{"$f":"(CE8 + (CE8 + CF8))/2 * (1+$X8)","v":0},{"$f":"CG8+CH8","v":0},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_tIRA22, Stock_tIRA2)","v":0.5},{"$f":"MAX(MAX(MIN(M8*CJ8,$Z8-$AO8-$AP8-$AW8-$AX8*0-$BE8-$BF8*0-$BM8-$BN8*0-$BU8-$BV8*0-$CC8-$CD8*0), 0), EJ8)","v":0},{"$f":"MAX(-CK8, N8*$CB8)","v":0},{"$f":"M8-CK8","v":0},0,{"$f":"(CK8 + (CK8 + CL8))/2 * (1+$W8)","v":0},{"$f":"(CM8 + (CM8 + CN8))/2 * (1+$X8)","v":0},{"$f":"CO8+CP8","v":0},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_tIRA12, Stock_tIRA1)","v":0.65},{"$f":"MAX(MAX($Z8 - $AO8 - $AP8 -$AW8-$BE8-$BM8-$BU8-$CC8-$CK8, 0), EG8)","v":325000},{"$f":"MAX(-CS8, (H8-T8)*CR8)","v":-26000},{"$f":"G8 - CS8","v":175000},{"$f":"(H8-T8)-CT8","v":-14000},{"$f":"MAX((CS8 + (CS8+CT8 - BN8*0))/2 * (1+$W8), 0)","v":335400},{"$f":"(CU8 + (CU8+CV8 - BP8*0 - IF(CS8+CT8=0, BN8, 0)*0 ))/2 * (1+$X8)","v":175560},{"$f":"CW8+CX8","v":510960},{"$f":"AN8","v":0.45},{"$f":"CR8","v":0.65},{"$f":"BT8","v":0.5},{"$f":"CB8","v":0.65},{"$f":"CJ8","v":0.5},{"$f":"AV8","v":0.6},{"$f":"BD8","v":0.55000000000000004},{"$f":"BL8","v":0.6},{"$f":"Z8 - F8*CZ8","v":596625},{"$f":"E8*CZ8","v":90000},{"$f":"O8*DE8","v":45000},{"$f":"Q8*DF8","v":13750.000000000002},{"$f":"S8*DG8","v":0},{"$f":"(I8+J8*0)*DB8","v":100000},{"$f":"(K8+L8*0)*DC8","v":0},{"$f":"(M8+N8*0)*DD8","v":0},{"$f":"(G8+H8*0)*DA8","v":325000},{"$f":"SUM(DI8:DP8)","v":573750},{"$f":"MAX(DH8-DQ8, 0)","v":22875},{"$f":"E8-DI8","v":110000},{"$f":"O8-DJ8","v":30000},{"$f":"Q8-DK8","v":11249.999999999998},{"$f":"S8-DL8","v":0},{"$f":"I8-DM8","v":100000},{"$f":"K8-DN8","v":0},{"$f":"M8-DO8","v":0},{"$f":"G8-DP8","v":175000},{"$f":"SUM(DS8:DZ8)","v":426250},{"$f":"MIN(DR8,EA8)","v":22875},{"$f":"(MIN(DS8, $EB8) + DI8) * IF($EB8 > 0, 1, 0)","v":112875},{"$f":"(MAX(0, MIN(DT8, $EB8 - ($EC8-$DI8))) + DJ8) * IF($EB8 > 0, 1, 0)","v":45000},{"$f":"(MAX(0, MIN(DU8, $EB8 - ($EC8-$DI8) - ($ED8-$DJ8))) + DK8) * IF($EB8 > 0, 1, 0)","v":13750.000000000002},{"$f":"(MAX(0, MIN(DV8, $EB8 - ($EC8-$DI8) - ($ED8-$DJ8) - ($EE8-$DK8))) + DL8) * IF($EB8 > 0, 1, 0)","v":0},{"$f":"(MAX(0,MIN(DZ8, $EB8 - ($EC8-$DI8) - ($ED8-$DJ8) - ($EE8-$DK8) - ($EF8-$DL8))) + DP8) * IF($EB8 > 0, 1, 0)","v":325000},{"$f":"(MAX(0, MIN(DW8, $EB8 - ($EC8-$DI8) - ($ED8-$DJ8) - ($EE8-$DK8) - ($EF8-$DL8) - ($EG8-$DP8))) + DM8) * IF($EB8 > 0, 1, 0)","v":100000},{"$f":"(MAX(0, MIN(DX8, $EB8 - ($EC8-$DI8) - ($ED8-$DJ8) - ($EE8-$DK8) - ($EF8-$DL8) - ($EG8-$DP8) - ($EH8-$DM8))) + DN8) * IF($EB8 > 0, 1, 0)","v":0},{"$f":"(MAX(0, MIN(DY8, $EB8 - ($EC8-$DI8) - ($ED8-$DJ8) - ($EE8-$DK8) - ($EF8-$DL8) - ($EG8-$DP8) - ($EH8-$DM8) - ($EI8-$DN8))) + DO8) * IF($EB8 > 0, 1, 0)","v":0}]
[{"$f":"Summary!B9","v":2},{"$f":"Summary!C9","v":63},{"$f":"Summary!D9","v":62},{"$f":"Summary!E9","v":2025},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":182100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":-7200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":491200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":-41200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":218500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":80700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0))  )","v":1100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":26400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"SUM(E9:G9) + I9 + K9 + M9 + O9 + Q9 + S9","v":991700},7.4999999999999997E-2,4.4999999999999998E-2,0.6,595020,0.6,{"$f":"((AO9+AP9) + (AW9+AX9*0) + (BE9+BF9*0) + (BM9+BN9*0) + (BU9+BV9*0) + (CC9) + (CK9) + (CS9+CT9*0))*1     +     ((AQ9+AR9) + (AY9+AZ9*0) + (BG9+BH9*0) + (BO9+BP9*0) + (BW9+BX9*0) + (CE9) + (CM9) + (CU9+CV9*0))*0     -     V9*0","v":595020},0,{"$f":"V9     -     AB9     -     ((AQ9+AR9) + (AY9+AZ9*0) + (BG9+BH9*0) + (BO9+BP9*0) + (BW9+BX9*0) + (CE9) + (CM9) + (CU9+CV9*0))","v":0},{"$f":"IF( AND(E8=0, (E9+F9) <=0), 0, ROUND( (AU9-(E9 + (E9+F9))/2)/Round_To, 0) * Round_To)","v":11200},{"$f":"IF(OR(AND(G8=0, G9=0), (G9+H9-T9)<=0),0,ROUND( (CY9 - (G9 + (G9 + H9 - T9))/2)/Round_To, 0)*Round_To)","v":30400},{"$f":"IF( OR(AND(I9=0, I8=0), (I9+J9)<=0), 0, ROUND( (CA9 - (I9 + (I9 + J9))/2)/Round_To, 0) * Round_To)","v":13300},{"$f":"IF(OR(AND(K9=0, K8=0), (K9+L9)<=0), 0, ROUND( (CI9-(K9+(K9+L9))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF( OR(AND(M9=0, M8=0), (M9+N9)<=0), 0, ROUND( (CQ9-(M9+(M9+N9))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF(OR(AND(O9=0, O8=0), (O9+P9)<=0), 0, ROUND((BC9-(O9+(O9+P9))/2)/Round_To, 0) * Round_To)","v":5100},{"$f":"IF(OR(AND(Q9=0, Q8=0), (Q9+R9)<=0), 0, ROUND((BK9-(Q9+(Q9+R9))/2)/Round_To, 0) * Round_To)","v":1600},0,1053300,0.45,{"$f":"MAX(MAX(MIN(E9*AN9,-F9*AN9 + $Z9), 0), EC9)","v":106790},{"$f":"MAX(-AO9, MIN(F9*AN9,$Z9-AO9))","v":-3240},75310,-3960,{"$f":"(AO9 + (AO9+AP9))/2 * (1+$W9)","v":113057.75},{"$f":"(AQ9 + (AQ9+AR9))/2 * (1+$X9)","v":76629.849999999991},{"$f":"AS9+AT9","v":189687.59999999998},0.6,{"$f":"MAX(MAX(MIN(O9*AV9,$Z9-$AO9-$AP9), 0), ED9)","v":48420},{"$f":"MAX(-AW9, P9*AV9)","v":660},32280,440,{"$f":"(AW9 + (AW9+AX9))/2 * (1+$W9)","v":52406.25},{"$f":"(AY9 + (AY9+AZ9))/2 * (1+$X9)","v":33962.5},{"$f":"BA9+BB9","v":86368.75},0.55000000000000004,{"$f":"MAX(Q9*BD9, EE9)","v":14520.000000000002},{"$f":"MAX(-BE9, MIN(R9*BD9, $Z9-$AO9-$AP9-$AW9-$AX9*0-$BE9))","v":0},11879.999999999998,0,{"$f":"(BE9 + (BE9+BF9))/2 * (1+$W9)","v":15609.000000000002},{"$f":"(BG9 + (BG9+BH9))/2 * (1+$X9)","v":12414.599999999997},{"$f":"BI9+BJ9","v":28023.599999999999},0.6,{"$f":"MAX(MAX(MIN(S9 * BL9,$Z9-$AO9-$AP9-$AW9-$AX9*0-$BE9-$BF9*0), 0), EF9)","v":0},{"$f":"(T9+U9)*BL9","v":0},0,{"$f":"(T9+U9)-BN9","v":0},{"$f":"(BM9 + (BM9+BN9))/2 * (1+$W9)","v":0},{"$f":"(BO9 + (BO9+BP9))/2 * (1+$X9)","v":0},{"$f":"BQ9+BR9","v":0},0.5,{"$f":"MAX(MAX(MIN(I9*$BT9, $Z9-$AO9-$AP9-$AW9-$AX9*0-$BE9-$BF9*0-$BM9-$BN9*0), 0), EH9)","v":109250},{"$f":"MAX(-BU9, J9*$BT9)","v":3250},109250,3250,{"$f":"(BU9 + (BU9 + BV9))/2 * (1+$W9)","v":119190.625},{"$f":"(BW9 + (BW9 + BX9))/2 * (1+$X9)","v":115864.37499999999},{"$f":"BY9+BZ9","v":235055},0.65,{"$f":"MAX(MAX(MIN(K9*CB9,$Z9-$AO9-$AP9-$AW9-$AX9*0-$BE9-$BF9*0-$BM9-$BN9*0-$BU9-$BV9*0), 0), EI9)","v":0},{"$f":"MAX(-CC9, L9*$CB9)","v":0},0,0,{"$f":"(CC9 + (CC9 + CD9))/2 * (1+$W9)","v":0},{"$f":"(CE9 + (CE9 + CF9))/2 * (1+$X9)","v":0},{"$f":"CG9+CH9","v":0},0.5,{"$f":"MAX(MAX(MIN(M9*CJ9,$Z9-$AO9-$AP9-$AW9-$AX9*0-$BE9-$BF9*0-$BM9-$BN9*0-$BU9-$BV9*0-$CC9-$CD9*0), 0), EJ9)","v":0},{"$f":"MAX(-CK9, N9*$CB9)","v":0},0,0,{"$f":"(CK9 + (CK9 + CL9))/2 * (1+$W9)","v":0},{"$f":"(CM9 + (CM9 + CN9))/2 * (1+$X9)","v":0},{"$f":"CO9+CP9","v":0},0.65,{"$f":"MAX(MAX($Z9 - $AO9 - $AP9 -$AW9-$BE9-$BM9-$BU9-$CC9-$CK9, 0), EG9)","v":319280},{"$f":"MAX(-CS9, (H9-T9)*CR9)","v":-26780},{"$f":"G9 - CS9","v":171920},{"$f":"(H9-T9)-CT9","v":-14420},{"$f":"MAX((CS9 + (CS9+CT9 - BN9*0))/2 * (1+$W9), 0)","v":328831.75},{"$f":"(CU9 + (CU9+CV9 - BP9*0 - IF(CS9+CT9=0, BN9, 0)*0 ))/2 * (1+$X9)","v":172121.94999999998},{"$f":"CW9+CX9","v":500953.69999999995},0.45,{"$f":"CR9","v":0.65},{"$f":"BT9","v":0.5},{"$f":"CB9","v":0.65},{"$f":"CJ9","v":0.5},{"$f":"AV9","v":0.6},{"$f":"BD9","v":0.55000000000000004},{"$f":"BL9","v":0.6},{"$f":"Z9 - F9*CZ9","v":598260},{"$f":"E9*CZ9","v":81945},48420,14520.000000000002,0,109250,{"$f":"(K9+L9*0)*DC9","v":0},{"$f":"(M9+N9*0)*DD9","v":0},{"$f":"(G9+H9*0)*DA9","v":319280},{"$f":"SUM(DI9:DP9)","v":573415},{"$f":"MAX(DH9-DQ9, 0)","v":24845},{"$f":"E9-DI9","v":100155},32280,11879.999999999998,0,{"$f":"I9-DM9","v":109250},0,0,{"$f":"G9-DP9","v":171920},{"$f":"SUM(DS9:DZ9)","v":425485},{"$f":"MIN(DR9,EA9)","v":24845},{"$f":"(MIN(DS9, $EB9) + DI9) * IF($EB9 > 0, 1, 0)","v":106790},{"$f":"(MAX(0, MIN(DT9, $EB9 - ($EC9-$DI9))) + DJ9) * IF($EB9 > 0, 1, 0)","v":48420},{"$f":"(MAX(0, MIN(DU9, $EB9 - ($EC9-$DI9) - ($ED9-$DJ9))) + DK9) * IF($EB9 > 0, 1, 0)","v":14520.000000000002},{"$f":"(MAX(0, MIN(DV9, $EB9 - ($EC9-$DI9) - ($ED9-$DJ9) - ($EE9-$DK9))) + DL9) * IF($EB9 > 0, 1, 0)","v":0},{"$f":"(MAX(0,MIN(DZ9, $EB9 - ($EC9-$DI9) - ($ED9-$DJ9) - ($EE9-$DK9) - ($EF9-$DL9))) + DP9) * IF($EB9 > 0, 1, 0)","v":319280},{"$f":"(MAX(0, MIN(DW9, $EB9 - ($EC9-$DI9) - ($ED9-$DJ9) - ($EE9-$DK9) - ($EF9-$DL9) - ($EG9-$DP9))) + DM9) * IF($EB9 > 0, 1, 0)","v":109250},{"$f":"(MAX(0, MIN(DX9, $EB9 - ($EC9-$DI9) - ($ED9-$DJ9) - ($EE9-$DK9) - ($EF9-$DL9) - ($EG9-$DP9) - ($EH9-$DM9))) + DN9) * IF($EB9 > 0, 1, 0)","v":0},{"$f":"(MAX(0, MIN(DY9, $EB9 - ($EC9-$DI9) - ($ED9-$DJ9) - ($EE9-$DK9) - ($EF9-$DL9) - ($EG9-$DP9) - ($EH9-$DM9) - ($EI9-$DN9))) + DO9) * IF($EB9 > 0, 1, 0)","v":0}]
[{"$f":"Summary!B10","v":3},{"$f":"Summary!C10","v":64},{"$f":"Summary!D10","v":63},{"$f":"Summary!E10","v":2026},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":176500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":-21900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":480600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":-42400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":238100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":86800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0))  )","v":1200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":27900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":0},988000,7.4999999999999997E-2,4.4999999999999998E-2,0.6,592800,0.6,592800,0,0,10400,29600,14500,0,0,5500,1700,0,1049700,0.45,103790,-9855,72710,-12045,106277.1875,69688.4375,175965.625,0.6,52080,720,34720,480,56373,36533.199999999997,92906.2,0.55000000000000004,15345.000000000002,0,12554.999999999998,0,16495.875,13119.974999999997,29615.85,0.6,0,0,0,0,0,0,0,0.5,119050,3250,119050,3250,129725.625,126105.37499999999,255831,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,312390,-27560,168210,-14840,321005.75,168025.55,489031.3,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,602655,79425,52080,15345.000000000002,0,119050,0,0,312390,578290,24365,97075,34720,12554.999999999998,0,119050,0,0,168210,431610,24365,103790,52080,15345.000000000002,0,312390,119050,0,0]
[{"$f":"Summary!B11","v":4},{"$f":"Summary!C11","v":65},{"$f":"Summary!D11","v":64},{"$f":"Summary!E11","v":2027},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":158000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":-21500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":468100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":-43700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":258800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":93400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0))  )","v":1300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":29500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":0},986300,7.4999999999999997E-2,4.4999999999999998E-2,0.6,591780,0.6,591780,0,0,9300,28800,15700,0,0,5900,1800,0,1047800,0.45,95525,-9675,62475,-11825,97489.0625,59107.812499999993,156596.875,0.6,56040,780,37360,520,60662.25,39312.899999999994,99975.15,0.55000000000000004,16225.000000000002,0,13274.999999999998,0,17441.875,13872.374999999996,31314.249999999996,0.6,0,0,0,0,0,0,0,0.5,129400,3250,129400,3250,140851.875,136921.125,277773,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,304265,-28405,163835,-15295,311817.1875,163215.9375,475033.125,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,601455,71100,56040,16225.000000000002,0,129400,0,0,304265,577030,24425,86900,37360,13274.999999999998,0,129400,0,0,163835,430770,24425,95525,56040,16225.000000000002,0,304265,129400,0,0]
[{"$f":"Summary!B12","v":5},{"$f":"Summary!C12","v":66},{"$f":"Summary!D12","v":65},{"$f":"Summary!E12","v":2028},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":138900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":-19700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":453400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":-45000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":280800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":100500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":31200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":0},985100,7.4999999999999997E-2,4.4999999999999998E-2,0.6,591060,0.6,591060,0,0,8300,27800,17000,0,0,6300,1900,0,1046400,0.45,87355,-8865,51545,-10835,89141.6875,48203.237499999996,137344.92499999999,0.6,60300,0,40200,0,64822.5,42009,106831.5,0.55000000000000004,17160,0,14040,0,18447,14671.8,33118.800000000003,0.6,0,0,0,0,0,0,0,0.5,140400,3250,140400,3250,152676.875,148416.125,301093,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,294710,-29250,158690,-15750,301091.375,157601.67499999999,458693.05,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,599925,62505,60300,17160,0,140400,0,0,294710,575075,24850,76395,40200,14040,0,140400,0,0,158690,429725,24850,87355,60300,17160,0,294710,140400,0,0]
[{"$f":"Summary!B13","v":6},{"$f":"Summary!C13","v":67},{"$f":"Summary!D13","v":66},{"$f":"Summary!E13","v":2029},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":120800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":8100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":436400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":-46400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":304100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":106700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":33000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":0},1009100,7.4999999999999997E-2,4.4999999999999998E-2,0.6,605460,0.6,605460,0,0,8200,26700,18400,0,0,6700,2000,0,1071100,0.45,83935,3645,36865,4455,92189.3125,40851.662499999999,133040.97500000001,0.6,64020,0,42680,0,68821.5,44600.6,113422.1,0.55000000000000004,18150,0,14850,0,19511.25,15518.249999999998,35029.5,0.6,0,0,0,0,0,0,0,0.5,152050,3250,152050,3250,165200.625,160590.375,325791,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,283660,-30160,152740,-16240,288723.5,151127.9,439851.4,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,601815,54360,64020,18150,0,152050,0,0,283660,572240,29575,66440,42680,14850,0,152050,0,0,152740,428760,29575,83935,64020,18150,0,283660,152050,0,0]
[{"$f":"Summary!B14","v":7},{"$f":"Summary!C14","v":68},{"$f":"Summary!D14","v":67},{"$f":"Summary!E14","v":2030},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":127700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":9200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":416900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":-47800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":328700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":113300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":34900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":0},1030700,7.4999999999999997E-2,4.4999999999999998E-2,0.6,618420,0.6,618420,0,0,8800,25300,19900,0,0,7100,2100,0,1093900,0.45,91770,4140,35930,5060,100878,40190.699999999997,141068.70000000001,0.6,67980,0,45320,0,73078.5,47359.399999999994,120437.9,0.55000000000000004,19195,0,15705,0,20634.625,16411.724999999999,37046.35,0.6,0,0,0,0,0,0,0,0.5,164350,3250,164350,3250,178423.125,173443.875,351867,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,270985,-31070,145915,-16730,274608.75,143739.75,418348.5,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,614280,57465,67980,19195,0,164350,0,0,270985,579975,34305,70235,45320,15705,0,164350,0,0,145915,441525,34305,91770,67980,19195,0,270985,164350,0,0]
[{"$f":"Summary!B15","v":8},{"$f":"Summary!C15","v":69},{"$f":"Summary!D15","v":68},{"$f":"Summary!E15","v":2031},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":136100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":10300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":394600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":-49200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":354800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":120300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":36900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":0},1053000,7.4999999999999997E-2,4.4999999999999998E-2,0.6,631800,0.6,631800,0,0,9400,23900,21500,0,0,7600,2300,0,1117700,0.45,100800,4635,35300,5665,110851.3125,39848.462499999994,150699.77499999999,0.6,72180,0,48120,0,77593.5,50285.399999999994,127878.9,0.55000000000000004,20295,0,16605,0,21817.125,17352.224999999999,39169.35,0.6,0,0,0,0,0,0,0,0.5,177400,3250,177400,3250,192451.875,187081.125,379533,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,256490,-31980,138110,-17220,258537.5,135327.5,393865,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,627165,61245,72180,20295,0,177400,0,0,256490,587610,39555,74855,48120,16605,0,177400,0,0,138110,455090,39555,100800,72180,20295,0,256490,177400,0,0]
[{"$f":"Summary!B16","v":9},{"$f":"Summary!C16","v":70},{"$f":"Summary!D16","v":69},{"$f":"Summary!E16","v":2032},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":145100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":22200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":369500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":-10000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":382400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":127800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":39000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":-5000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":0},1086000,7.4999999999999997E-2,4.4999999999999998E-2,0.6,651600,0.6,651600,0,0,10500,23500,23100,0,0,8100,2200,0,1153400,0.45,112105,9990,32995,12210,125882.5,40859.5,166742,0.6,76680,0,51120,0,82431,53420.399999999994,135851.4,0.55000000000000004,21450,-2750,17550,-2250,21580.625,17164.125,38744.75,0.6,0,0,0,0,0,0,0,0.5,191200,3250,191200,3250,207286.875,201502.125,408789,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,240175,-6500,129325,-3500,254694.375,133315.875,388010.25,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,641610,65295,76680,21450,0,191200,0,0,240175,594800,46810,79805,51120,17550,0,191200,0,0,129325,469000,46810,112105,76680,21450,0,240175,191200,0,0]
[{"$f":"Summary!B17","v":10},{"$f":"Summary!C17","v":71},{"$f":"Summary!D17","v":70},{"$f":"Summary!E17","v":2033},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":171500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":14700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":383200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":-9000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":411700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":135700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":36100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":-5500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":0},1152900,7.4999999999999997E-2,4.4999999999999998E-2,0.6,691740,0.6,691740,0,0,12000,24400,24700,0,0,8500,2100,0,1224600,0.45,128920,6615,42580,8085,142144.5625,48720.512499999997,190865.07500000001,0.6,81420,0,54280,0,87526.5,56722.6,144249.1,0.55000000000000004,19855,-3025.0000000000005,16245,-2474.9999999999995,19718.1875,15682.8375,35401.025000000001,0.6,0,0,0,0,0,0,0,0.5,205850,0,205850,0,221288.75,215113.24999999997,436402,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,249080,-5850,134120,-3150,264616.625,138509.52499999999,403126.15,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,685125,77175,81420,19855,0,205850,0,0,249080,633380,51745,94325,54280,16245,0,205850,0,0,134120,504820,51745,128920,81420,19855,0,249080,205850,0,0]
[{"$f":"Summary!B18","v":11},{"$f":"Summary!C18","v":72},{"$f":"Summary!D18","v":71},{"$f":"Summary!E18","v":2034},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":194500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":-65600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":398800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":-8100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":436000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":144100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":32500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":-6100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":0},1140300,7.4999999999999997E-2,4.4999999999999998E-2,0.6,684180,0.6,684180,0,0,10800,25500,26200,0,0,9100,1800,0,1213700,0.45,132145,-29520,62355,-36080,126188.875,46309.174999999996,172498.05,0.6,86460,0,57640,0,92944.5,60233.799999999996,153178.29999999999,0.55000000000000004,17875,-3355.0000000000005,14625,-2744.9999999999995,17412.3125,13848.862499999999,31261.174999999999,0.6,0,0,0,0,0,0,0,0.5,218000,0,218000,0,234350,227809.99999999997,462160,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,259220,-5265,139580,-2835,275831.5625,144379.8125,420211.375,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,713700,87525,86460,17875,0,218000,0,0,259220,669080,44620,106975,57640,14625,0,218000,0,0,139580,536820,44620,132145,86460,17875,0,259220,218000,0,0]
[{"$f":"Summary!B19","v":12},{"$f":"Summary!C19","v":73},{"$f":"Summary!D19","v":72},{"$f":"Summary!E19","v":2035},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":136500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":70000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":416400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":-23000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":461700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0))  )","v":60000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":153000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":28100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":-6700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":0},1325700,7.4999999999999997E-2,4.4999999999999998E-2,0.6,795420,0.6,795420,0,0,11900,26100,27700,0,3600,9600,1500,0,1406100,0.45,125155,31500,11345,38500,151472.875,31971.774999999998,183444.65,0.6,91800,0,61200,0,98685,63953.999999999993,162639,0.55000000000000004,15455.000000000002,-3685.0000000000005,12644.999999999998,-3014.9999999999995,14633.437500000002,11638.687499999998,26272.125,0.6,0,0,0,0,0,0,0,0.5,230850,0,230850,0,248163.75,241238.24999999997,489402,0.65,0,0,0,0,0,0,0,0.5,30000,0,30000,0,32250,31349.999999999996,63600,0.65,270660,-14950,145740,-8050,282923.875,148092.17499999999,431016.05,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,763920,61425,91800,15455.000000000002,0,230850,0,30000,270660,700190,63730,75075,61200,12644.999999999998,0,230850,0,30000,145740,555510,63730,125155,91800,15455.000000000002,0,270660,230850,0,30000]
[{"$f":"Summary!B20","v":13},{"$f":"Summary!C20","v":74},{"$f":"Summary!D20","v":73},{"$f":"Summary!E20","v":2036},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":211500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":20300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":419700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":-23100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":488900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) )","v":-18400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0))  )","v":60000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":-6000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":162500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":22800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":-7400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":0},1385700,7.4999999999999997E-2,4.4999999999999998E-2,0.6,831420,0.6,831420,0,0,15100,26300,28800,0,3400,10200,1200,0,1470700,0.45,164990,9135,46510,11165,182274.3125,54436.662499999999,236710.97500000001,0.6,97500,0,65000,0,104812.5,67925,172737.5,0.55000000000000004,12540.000000000002,-4070.0000000000005,10259.999999999998,-3329.9999999999995,11292.875000000002,8981.7749999999978,20274.650000000001,0.6,0,0,0,0,0,0,0,0.5,244450,-9200,244450,-9200,257838.75,250643.24999999997,508482,0.65,0,0,0,0,0,0,0,0.5,30000,-3900,30000,-2100,30153.75,30252.749999999996,60406.5,0.65,272805,-15015,146895,-8085,285194.8125,149280.86249999999,434475.67499999999,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,822285,95175,97500,12540.000000000002,0,244450,0,30000,272805,752470,69815,116325,65000,10259.999999999998,0,244450,0,30000,146895,612930,69815,164990,97500,12540.000000000002,0,272805,244450,0,30000]
[{"$f":"Summary!B21","v":14},{"$f":"Summary!C21","v":75},{"$f":"Summary!D21","v":74},{"$f":"Summary!E21","v":2037},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":236600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":37500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":423100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":-23100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":498800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) )","v":-19600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0))  )","v":57400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":-6300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":172600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":16500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":-8100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":0},1442500,7.4999999999999997E-2,4.4999999999999998E-2,0.6,865500,0.6,865500,0,0,17200,26500,29300,0,3200,10900,800,0,1530400,0.45,182875,16875,53725,20625,205660.9375,66919.1875,272580.125,0.6,103560,0,69040,0,111327,72146.799999999988,183473.8,0.55000000000000004,9075,-4455,7425,-3645,7361.0625,5854.6124999999993,13215.674999999999,0.6,0,0,0,0,0,0,0,0.5,249400,-9800,249400,-9800,262837.5,255502.49999999997,518340,0.65,0,0,0,0,0,0,0,0.5,28700,-4095,28700,-2205,28651.4375,28839.387499999997,57490.824999999997,0.65,275015,-15015,148085,-8085,287570.5625,150524.41249999998,438094.97499999998,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,848625,106470,103560,9075,0,249400,0,28700,275015,772220,76405,130130,69040,7425,0,249400,0,28700,148085,632780,76405,182875,103560,9075,0,275015,249400,0,28700]
[{"$f":"Summary!B22","v":15},{"$f":"Summary!C22","v":76},{"$f":"Summary!D22","v":75},{"$f":"Summary!E22","v":2038},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":281300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":-84100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":426800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":-18000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":508100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) )","v":-20700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0))  )","v":54300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":-6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":183300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":9100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":0},1378800,7.4999999999999997E-2,4.4999999999999998E-2,0.6,827280,0.6,827280,0,0,15900,26900,29900,0,3000,11500,600,0,1466600,0.45,191520,-37845,89780,-46255,185542.3125,69651.862499999988,255194.17499999999,0.6,109980,0,73320,0,118228.5,76619.399999999994,194847.9,0.55000000000000004,5005,0,4095,0,5380.375,4279.2749999999996,9659.65,0.6,0,0,0,0,0,0,0,0.5,254050,-10350,254050,-10350,267540.625,260074.37499999997,527615,0.65,0,0,0,0,0,0,0,0.5,27150,-4225,27150,-2275,26915.3125,27183.062499999996,54098.375,0.65,277420,-11700,149380,-6300,291937.75,152810.34999999998,444748.1,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,865125,126585,109980,5005,0,254050,0,27150,277420,800190,64935,154715,73320,4095,0,254050,0,27150,149380,662710,64935,191520,109980,5005,0,277420,254050,0,27150]
[{"$f":"Summary!B23","v":16},{"$f":"Summary!C23","v":77},{"$f":"Summary!D23","v":76},{"$f":"Summary!E23","v":2039},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":204900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":82400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":436000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":-19000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":516800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) )","v":-21800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0))  )","v":40000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0))  )","v":50800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":-7100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":194700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":9600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":0},1535200,7.4999999999999997E-2,4.4999999999999998E-2,0.6,921120,0.6,921120,0,0,16700,27500,30400,2600,2800,12300,600,0,1628100,0.45,168740,37080,36160,45320,201326,61466.899999999994,262792.90000000002,0.6,116820,0,77880,0,125581.5,81384.599999999991,206966.09999999998,0.55000000000000004,5280,0,4320,0,5676,4514.3999999999996,10190.4,0.6,0,0,0,0,0,0,0,0.5,258400,-10900,258400,-10900,271921.25,264332.75,536254,0.65,26000,0,14000,0,27950,14629.999999999998,42580,0.5,25400,-4615,25400,-2485,24824.4375,25244.587499999998,50069.024999999994,0.65,283400,-12350,152600,-6650,298016.875,155992.375,454009.25,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,884040,92205,116820,5280,0,258400,26000,25400,283400,807505,76535,112695,77880,4320,0,258400,14000,25400,152600,645295,76535,168740,116820,5280,0,283400,258400,26000,25400]
[{"$f":"Summary!B24","v":17},{"$f":"Summary!C24","v":78},{"$f":"Summary!D24","v":77},{"$f":"Summary!E24","v":2040},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":293600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":29100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":444700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":-20200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":524800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) )","v":-22900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0))  )","v":36000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":-2900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0))  )","v":46500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":-7900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":206800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":10100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":0},1591600,7.4999999999999997E-2,4.4999999999999998E-2,0.6,954960,0.6,954960,0,0,20500,28000,30800,2200,2500,13000,600,0,1689200,0.45,214125,13095,79475,16005,237222.9375,91413.987499999988,328636.92499999999,0.6,124080,0,82720,0,133386,86442.4,219828.4,0.55000000000000004,5555,0,4545,0,5971.625,4749.5249999999996,10721.15,0.6,0,0,0,0,0,0,0,0.5,262400,-11450,262400,-11450,275925.625,268225.375,544151,0.65,23400,-1885,12600,-1015,24141.8125,12636.662499999999,36778.474999999999,0.5,23250,-5135,23250,-2765,22233.6875,22851.537499999999,45085.224999999999,0.65,289055,-13130,155645,-7070,303676.75,158954.94999999998,462631.69999999995,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,941865,132120,124080,5555,0,262400,23400,23250,289055,859860,82005,161480,82720,4545,0,262400,12600,23250,155645,702640,82005,214125,124080,5555,0,289055,262400,23400,23250]
[{"$f":"Summary!B25","v":18},{"$f":"Summary!C25","v":79},{"$f":"Summary!D25","v":78},{"$f":"Summary!E25","v":2041},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":330100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":46400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":452700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":-21500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":532200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) )","v":-24200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0))  )","v":31300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":-2700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0))  )","v":40100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":-8000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":219600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":10700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":0},1663100,7.4999999999999997E-2,4.4999999999999998E-2,0.6,997860,0.6,997860,0,0,23400,28500,31200,1900,2100,13800,700,0,1764700,0.45,238585,20880,91515,25520,267701.875,108967.37499999999,376669.25,0.6,131760,0,87840,0,141642,91792.799999999988,233434.8,0.55000000000000004,5885.0000000000009,0,4814.9999999999991,0,6326.3750000000009,5031.6749999999984,11358.05,0.6,0,0,0,0,0,0,0,0.5,266100,-12100,266100,-12100,279553.75,271752.25,551306,0.65,20345,-1755,10955,-945,20927.5625,10954.2125,31881.775000000001,0.5,20050,-5200,20050,-2800,18758.75,19489.25,38248,0.65,294255,-13975,158445,-7525,308812.5625,161643.21249999999,470455.77500000002,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,976980,148545,131760,5885.0000000000009,0,266100,20345,20050,294255,886940,90040,181555,87840,4814.9999999999991,0,266100,10955,20050,158445,729760,90040,238585,131760,5885.0000000000009,0,294255,266100,20345,20050]
[{"$f":"Summary!B26","v":19},{"$f":"Summary!C26","v":80},{"$f":"Summary!D26","v":79},{"$f":"Summary!E26","v":2042},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":382800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":69900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":459900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":-22800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":538700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) )","v":-25500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0))  )","v":26500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":-2500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0))  )","v":33100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":-8300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":233200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0))  )","v":-40000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":11300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":0},1755400,7.4999999999999997E-2,4.4999999999999998E-2,0.3,526620,0.3,526620,0,0,21900,24800,28400,1400,1600,11500,600,0,1845600,0.25,95700,17475,287100,52425,112270.3125,327411.5625,439681.875,0.3,69960,-12000,163240,-28000,68757,155955.79999999999,224712.8,0.3,3390,0,7910,0,3644.25,8265.9499999999989,11910.199999999999,0.3,0,0,0,0,0,0,0,0.3,161610,-7650,377090,-17850,169618.875,384732.42499999999,554351.30000000005,0.35,9275,-875,17225,-1625,9500.3125,17151.0625,26651.375,0.3,9930,-2905,23170,-5395,9113.3125,21393.762499999997,30507.074999999997,0.35,159280,-7979.9999999999991,300620,-14820,166936.75,306404.44999999995,473341.19999999995,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,509145,95700,69960,3390,0,161610,9275,9930,160965,510830,0,287100,163240,7910,0,377090,17225,23170,298935,1174670,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B27","v":20},{"$f":"Summary!C27","v":81},{"$f":"Summary!D27","v":80},{"$f":"Summary!E27","v":2043},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":457700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":70400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":462200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":-23800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":541100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) )","v":-26800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0))  )","v":25400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":-2600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0))  )","v":25100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":-8300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":204500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0))  )","v":-40000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":11900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":0},1798300,7.4999999999999997E-2,4.4999999999999998E-2,0.3,539490,0.3,539490,0,0,25900,25000,28500,1300,1100,10000,600,0,1890700,0.25,116450,17600,341250,52800,134643.75,384194.25,518838,0.3,61350,-12000,143150,-28000,59501.25,134961.75,194463,0.3,3570,0,8330,0,3837.75,8704.8499999999985,12542.599999999999,0.3,0,0,0,0,0,0,0,0.3,162330,-8040,378770,-18760,170183.25,386012.55,556195.80000000005,0.35,8890,-909.99999999999989,16510,-1690,9067.625,16369.924999999999,25437.55,0.3,7530,-2905,17570,-5395,6533.3125,15541.762499999999,22075.074999999997,0.35,161770,-8330,300430,-15470,169425.375,305866.27499999997,475291.64999999997,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,521890,114425,61350,3570,0,162330,8890,7530,161770,519865,2025,343275,143150,8330,0,378770,16510,17570,300430,1208035,2025,116450,61350,3570,0,161770,162330,8890,7530]
[{"$f":"Summary!B28","v":21},{"$f":"Summary!C28","v":82},{"$f":"Summary!D28","v":81},{"$f":"Summary!E28","v":2044},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":535900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":73100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":463600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":-25100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":542300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) )","v":-28000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0))  )","v":24100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":-2800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0))  )","v":17900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":-9000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":174300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0))  )","v":-40000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":12500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":0},1843700,7.4999999999999997E-2,4.4999999999999998E-2,0.3,553110,0.3,553110,0,0,30200,25000,28500,1300,700,8300,700,0,1938400,0.25,140040,18275,395860,54825,160365.8125,442319.76249999995,602685.57499999995,0.3,52290,-12000,122010,-28000,49761.75,112870.45,162632.20000000001,0.3,3750,0,8750,0,4031.25,9143.75,13175,0.3,0,0,0,0,0,0,0,0.3,162690,-8400,379610,-19600,170376.75,386451.44999999995,556828.19999999995,0.35,8435,-979.99999999999989,15665,-1820,8540.875,15418.974999999999,23959.85,0.3,5370,-3150,12530,-5850,4079.625,10037.224999999999,14116.849999999999,0.35,162260,-8785,301340,-16315,169707.5625,306375.71249999997,476083.27499999997,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,534835,133975,52290,3750,0,162690,8435,5370,162260,528770,6065,401925,122010,8750,0,379610,15665,12530,301340,1241830,6065,140040,52290,3750,0,162260,162690,8435,5370]
[{"$f":"Summary!B29","v":22},{"$f":"Summary!C29","v":83},{"$f":"Summary!D29","v":82},{"$f":"Summary!E29","v":2045},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":619300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":75600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":463800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":-26200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":542300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) )","v":-29300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0))  )","v":22600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":-3000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0))  )","v":9600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":-9600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":142500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0))  )","v":-40000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":13200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":0},1888900,7.4999999999999997E-2,4.4999999999999998E-2,0.3,566670,0.3,566670,0,0,34800,25000,28500,1200,0,6600,700,0,1985700,0.25,165250,18900,454050,56700,187802.5,504107.99999999994,691910.5,0.3,42750,-12000,99750,-28000,39506.25,89608.75,129115,0.3,3960,0,9240,0,4257,9655.7999999999993,13912.8,0.3,0,0,0,0,0,0,0,0.3,162690,-8790,379610,-20510,170167.125,385975.97499999998,556143.1,0.35,7909.9999999999991,-1050,14690,-1950,7938.8749999999991,14332.174999999999,22271.05,0.3,2880,-2880,6720,-6720,1548,3511.2,5059.2,0.35,162330,-9170,301470,-17030,169575.875,306137.97499999998,475713.85,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,547770,154825,42750,3960,0,162690,7909.9999999999991,2880,162330,537345,10425,464475,99750,9240,0,379610,14690,6720,301470,1275955,10425,165250,42750,3960,0,162330,162690,7909.9999999999991,2880]
[{"$f":"Summary!B30","v":23},{"$f":"Summary!C30","v":84},{"$f":"Summary!D30","v":83},{"$f":"Summary!E30","v":2046},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":708100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":468100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":462800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":-27500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":541000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) )","v":-30600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0))  )","v":20800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":-3200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":109000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0))  )","v":-40000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":13900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":0},2323700,7.4999999999999997E-2,4.4999999999999998E-2,0.3,697110,0.3,697110,0,0,50500,24900,28400,1100,0,4800,800,0,2434200,0.25,211655,117025,496445,351075,290430.0625,702221.71249999991,992651.77499999991,0.3,32700,-12000,76300,-28000,28702.5,65103.499999999993,93806,0.3,4170,0,9730,0,4482.75,10167.849999999999,14650.599999999999,0.3,0,0,0,0,0,0,0,0.3,162300,-9180,378700,-21420,169538.25,384549.55,554087.80000000005,0.35,7279.9999999999991,-1120,13520,-2080,7223.9999999999991,13041.599999999999,20265.599999999999,0.3,0,0,0,0,0,0,0,0.35,161980,-9625,300820,-17875,168955.0625,305017.21249999997,473972.27499999997,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,580085,177025,32700,4170,0,162300,7279.9999999999991,0,161980,545455,34630,531075,76300,9730,0,378700,13520,0,300820,1310145,34630,211655,32700,4170,0,161980,162300,7279.9999999999991,0]
[{"$f":"Summary!B31","v":24},{"$f":"Summary!C31","v":85},{"$f":"Summary!D31","v":84},{"$f":"Summary!E31","v":2047},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":1197700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":70200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":460400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":-28800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":538300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) )","v":-32000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0))  )","v":18700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":-3300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":73700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0))  )","v":-40000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":14600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":0},2373600,7.4999999999999997E-2,4.4999999999999998E-2,0.3,712080,0.3,712080,0,0,65900,24800,28200,900,0,2900,800,0,2497100,0.25,338865,17550,858835,52650,373713,924992.2,1298705.2,0.3,22110,-12000,51590,-28000,17318.25,39281.549999999996,56599.799999999996,0.3,4380,0,10220,0,4708.5,10679.9,15388.4,0.3,0,0,0,0,0,0,0,0.3,161490,-9600,376810,-22400,168441.75,382062.44999999995,550504.19999999995,0.35,6545,-1155,12155,-2145,6415.0625,11581.2125,17996.275000000001,0.3,0,0,0,0,0,0,0,0.35,161140,-10080,299260,-18720,167807.5,302945.5,470753,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,694530,299425,22110,4380,0,161490,6545,0,161140,655090,39440,898275,51590,10220,0,376810,12155,0,299260,1648310,39440,338865,22110,4380,0,161140,161490,6545,0]
[{"$f":"Summary!B32","v":25},{"$f":"Summary!C32","v":86},{"$f":"Summary!D32","v":85},{"$f":"Summary!E32","v":2048},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":1300400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":142300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":456600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":-30000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":534000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) )","v":-33400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0))  )","v":16400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":-3600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":36500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0))  )","v":-36500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":15400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":0},2501600,7.4999999999999997E-2,4.4999999999999998E-2,0.3,750480,0.3,750480,0,0,73500,24500,27900,800,0,0,800,0,2629100,0.25,373585,35575,926815,106725,420725.4375,1024285.4874999999,1445010.9249999998,0.3,10950,-10950,25550,-25550,5885.625,13349.875,19235.5,0.3,4620,0,10780,0,4966.5,11265.099999999999,16231.599999999999,0.3,0,0,0,0,0,0,0,0.3,160200,-10020,373800,-23380,166829.25,378404.94999999995,545234.19999999995,0.35,5740,-1260,10660,-2340,5493.25,9917.0499999999993,15410.3,0.3,0,0,0,0,0,0,0,0.35,159810,-10500,296790,-19500,166152,299956.8,466108.8,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,714905,325100,10950,4620,0,160200,5740,0,159810,666420,48485,975300,25550,10780,0,373800,10660,0,296790,1692880,48485,373585,10950,4620,0,159810,160200,5740,0]
[{"$f":"Summary!B33","v":26},{"$f":"Summary!C33","v":87},{"$f":"Summary!D33","v":86},{"$f":"Summary!E33","v":2049},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":1476800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":7400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":451300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":-31300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":528000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) )","v":-34700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0))  )","v":13600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":-3800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":16200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":0},2493300,7.4999999999999997E-2,4.4999999999999998E-2,0.3,747990,0.3,747990,0,0,79300,24200,27600,600,0,0,900,0,2625900,0.25,420165,1850,1056635,5550,452671.75,1107083.45,1559755.2,0.3,0,0,0,0,0,0,0,0.3,4860,0,11340,0,5224.5,11850.3,17074.8,0.3,0,0,0,0,0,0,0,0.3,158400,-10410,369600,-24290,164684.625,373540.47499999998,538225.1,0.35,4760,-1330,8840,-2470,4402.125,7947.2249999999995,12349.349999999999,0.3,0,0,0,0,0,0,0,0.35,157955,-10955,293345,-20345,163913.3125,295915.26249999995,459828.57499999995,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,746140,369200,0,4860,0,158400,4760,0,157955,695175,50965,1107600,0,11340,0,369600,8840,0,293345,1790725,50965,420165,0,4860,0,157955,158400,4760,0]
[{"$f":"Summary!B34","v":27},{"$f":"Summary!C34","v":88},{"$f":"Summary!D34","v":87},{"$f":"Summary!E34","v":2050},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":1521700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":8800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":444400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":-32400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":520400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) )","v":-36100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0))  )","v":10500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":-4000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":17100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":0},2522900,7.4999999999999997E-2,4.4999999999999998E-2,0.3,756870,0.3,756870,0,0,81700,23800,27100,500,0,0,900,0,2656900,0.25,434205,2200,1087495,6600,467952.875,1139880.7749999999,1607833.65,0.3,0,0,0,0,0,0,0,0.3,5130,0,11970,0,5514.75,12508.65,18023.400000000001,0.3,0,0,0,0,0,0,0,0.3,156120,-10830,364280,-25270,162007.875,367469.02499999997,529476.89999999991,0.35,3674.9999999999995,-1400,6825,-2600,3198.1249999999995,5773.625,8971.75,0.3,0,0,0,0,0,0,0,0.35,155540,-11340,288860,-21060,161110.25,290854.84999999998,451965.1,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,754670,380425,0,5130,0,156120,3674.9999999999995,0,155540,700890,53780,1141275,0,11970,0,364280,6825,0,288860,1813210,53780,434205,0,5130,0,155540,156120,3674.9999999999995,0]
[{"$f":"Summary!B35","v":28},{"$f":"Summary!C35","v":89},{"$f":"Summary!D35","v":88},{"$f":"Summary!E35","v":2051},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":1569000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":10500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":436000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":-33800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":510900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) )","v":-37300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0))  )","v":7000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":-4400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":18000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":0},2551400,7.4999999999999997E-2,4.4999999999999998E-2,0.3,765420,0.3,765420,0,0,84400,23300,26600,300,0,0,1000,0,2687000,0.25,449075,2625,1119925,7875,484166.5625,1174436.3125,1658602.875,0.3,0,0,0,0,0,0,0,0.3,5400,0,12600,0,5805,13167,18972,0.3,0,0,0,0,0,0,0,0.3,153270,-11190,357630,-26110,158750.625,360080.875,518831.5,0.35,2450,-1540,4550,-2860,1806,3260.3999999999996,5066.3999999999996,0.3,0,0,0,0,0,0,0,0.35,152600,-11830,283400,-21970,157686.375,284673.67499999999,442360.05,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,762795,392250,0,5400,0,153270,2450,0,152600,705970,56825,1176750,0,12600,0,357630,4550,0,283400,1834930,56825,449075,0,5400,0,152600,153270,2450,0]
[{"$f":"Summary!B36","v":29},{"$f":"Summary!C36","v":90},{"$f":"Summary!D36","v":89},{"$f":"Summary!E36","v":2052},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":1619000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":10100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":425700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":-34900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":499700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) )","v":-38700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0))  )","v":2900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":-2900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":19000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":0},2576400,7.4999999999999997E-2,4.4999999999999998E-2,0.3,772920,0.3,772920,0,0,87100,22700,25900,0,0,0,1000,0,2713100,0.25,464775,2525,1154225,7575,500990.3125,1210123.0625,1711113.375,0.3,0,0,0,0,0,0,0,0.3,5700,0,13300,0,6127.5,13898.499999999998,20026,0.3,0,0,0,0,0,0,0,0.3,149910,-11610,349790,-27090,154912.875,351376.02499999997,506288.89999999997,0.35,1014.9999999999999,-1014.9999999999999,1885,-1885,545.56249999999989,984.91249999999991,1530.4749999999999,0.3,0,0,0,0,0,0,0,0.35,148995,-12215,276705,-22685,153604.0625,277303.8125,430907.875,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,770395,404750,0,5700,0,149910,1014.9999999999999,0,148995,710370,60025,1214250,0,13300,0,349790,1885,0,276705,1855930,60025,464775,0,5700,0,148995,149910,1014.9999999999999,0]
[{"$f":"Summary!B37","v":30},{"$f":"Summary!C37","v":91},{"$f":"Summary!D37","v":90},{"$f":"Summary!E37","v":2053},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":1670300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":8100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":413700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":-36000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":486500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) )","v":-39900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":20000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},2598600,7.4999999999999997E-2,4.4999999999999998E-2,0.3,779580,0.3,779580,0,0,89800,22000,25200,0,0,0,1100,0,2736700,0.25,480810,2025,1189490,6075,517959.1875,1246191.2374999998,1764150.4249999998,0.3,0,0,0,0,0,0,0,0.3,6000,0,14000,0,6450,14629.999999999998,21080,0.3,0,0,0,0,0,0,0,0.3,145950,-11970,340550,-27930,150462.375,341281.32499999995,491743.69999999995,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,144795,-12600,268905,-23400,148882.125,268779.22499999998,417661.35,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,777555,417575,0,6000,0,145950,0,0,144795,714320,63235,1252725,0,14000,0,340550,0,0,268905,1876180,63235,480810,0,6000,0,144795,145950,0,0]
[{"$f":"Summary!B38","v":31},{"$f":"Summary!C38","v":92},{"$f":"Summary!D38","v":91},{"$f":"Summary!E38","v":2054},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B39","v":32},{"$f":"Summary!C39","v":93},{"$f":"Summary!D39","v":92},{"$f":"Summary!E39","v":2055},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B40","v":33},{"$f":"Summary!C40","v":94},{"$f":"Summary!D40","v":93},{"$f":"Summary!E40","v":2056},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B41","v":34},{"$f":"Summary!C41","v":95},{"$f":"Summary!D41","v":94},{"$f":"Summary!E41","v":2057},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B42","v":35},{"$f":"Summary!C42","v":96},{"$f":"Summary!D42","v":95},{"$f":"Summary!E42","v":2058},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B43","v":36},{"$f":"Summary!C43","v":97},{"$f":"Summary!D43","v":96},{"$f":"Summary!E43","v":2059},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B44","v":37},{"$f":"Summary!C44","v":98},{"$f":"Summary!D44","v":97},{"$f":"Summary!E44","v":2060},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B45","v":38},{"$f":"Summary!C45","v":99},{"$f":"Summary!D45","v":98},{"$f":"Summary!E45","v":2061},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B46","v":39},{"$f":"Summary!C46","v":100},{"$f":"Summary!D46","v":99},{"$f":"Summary!E46","v":2062},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B47","v":40},{"$f":"Summary!C47","v":101},{"$f":"Summary!D47","v":100},{"$f":"Summary!E47","v":2063},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE8:AE47)","v":956300},{"$f":"SUM(AF8:AF47)","v":776700},745400,{"$f":"SUM(AH8:AH47)","v":16100},{"$f":"SUM(AI8:AI47)","v":24000},200100,36900,0]
[]
["Column Number:",null,null,1,{"$f":"D50+1","v":2},{"$f":"E50+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start of Feasibility Calculation ===>"]

{"sheet":"Details","index":9,"n_rows":716,"n_cols":49,"rows_kept":716,"cut":false,"hidden":false,"merged":[]}
[null,"Full Portfolio Calculations",null,null,"Instructions","border & lines",null,"hidden rows",null,"cell comments to Word ",null,{"$f":"+Setup!$B$6","v":"Example Data: $70k expenses before tax. SS at 70 & 66. 23% possible SS reduction in 2038.  $200k inherited. Sell house at 84. Wife widowed at 85. Roth conversions will leave $1.2M to heirs."}]
[]
["   Sections",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
["   user adjustments ",null,null,null,null,{"$f":"Your_Age","v":62},{"$f":"+F4+1","v":63},64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,{"$f":"+AJ4+1","v":93},94,95,96,97,98,99,100,{"$f":"+AR4+1","v":101},null,null,"Higher/"]
[null,null,null,"Earnings &","Final Balance",{"$f":"IF(Spouse_Age>0,Spouse_Age,\"\")","v":61},{"$f":"IF(Spouse_Age>0,F$5+1,\"\")","v":62},63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,null,"Base Case","(Lower)"]
[null,null,null,"Escalation",{"$f":"Final_Year  & \" @ \" &  Your_Age_End & \" or\"","v":"2053 @ 91 or"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totals or","Than","Rebal"]
[null,"Account Balances",null,"Rates","Totals",{"$f":"+Setup!$E$39","v":2024},{"$f":"+F7+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,{"$f":"+AJ7+1","v":2055},2056,2057,2058,2059,2060,2061,2062,{"$f":"+AR7+1","v":2063},null,"Final Year","Base","Code"]
[null,"Taxable",null,null,{"$f":"+E262","v":1721600},{"$f":"ROUND(Taxable_Begin/Round_To,0)*Round_To","v":200000},{"$f":"ROUND((F8+F148)*IF(G$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":182100},176500,158000,138900,120800,127700,136100,145100,171500,194500,136500,211500,236600,281300,204900,293600,330100,382800,457700,535900,619300,708100,1197700,1300400,1476800,1521700,1569000,1619000,1670300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E8","v":1721600},{"$f":"+E8-AU8","v":0},2]
["c","IRA 1",null,null,399900,{"$f":"ROUND(tIRA_Begin/Round_To,0)*Round_To","v":500000},{"$f":"ROUND((+F9+F29+F63+F87+F91+F94+F95+F96-F133)*IF(G$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":491200},480600,468100,453400,436400,416900,394600,369500,383200,398800,416400,419700,423100,426800,436000,444700,452700,459900,462200,463600,463800,462800,460400,456600,451300,444400,436000,425700,413700,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E9","v":399900},0,3]
["c","IRA 2",null,null,471300,{"$f":"ROUND(tIRA_Begin2/Round_To,0)*Round_To","v":200000},{"$f":"ROUND((+F10+F30+F98+F99+F102+F103)*IF(G$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":218500},238100,258800,280800,304100,328700,354800,382400,411700,436000,461700,488900,498800,508100,516800,524800,532200,538700,541100,542300,542300,541000,538300,534000,528000,520400,510900,499700,486500,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E10","v":471300},0,4]
[null,"IRA ^",{"$f":"IF(E11<-1,\"Negative Balance!\",\".\")","v":"."},null,871200,{"$f":"+F9+F10","v":700000},{"$f":"+G9+G10","v":709700},{"$f":"+H9+H10","v":718700},726900,734200,740500,745600,749400,751900,794900,834800,878100,908600,921900,934900,952800,969500,984900,998600,1003300,1005900,1006100,1003800,998700,990600,979300,964800,946900,925400,900200,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E11","v":871200},0]
["c","IRA 1, inherited",null,null,0,0,{"$f":"ROUND((+F12+F32+F110+F113+F116+F105)*IF(G$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,31300,26500,25400,24100,22600,20800,18700,16400,13600,10500,7000,2900,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E12","v":0},0,6]
["c","IRA 2, inherited",null,null,0,0,{"$f":"ROUND((+F13+F33+F111+F114+F117+F106)*IF(G$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,60000,57400,54300,50800,46500,40100,33100,25100,17900,9600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E13","v":0},0,7]
[null,"IRA, inherited ^",{"$f":"IF(E14<0,\"Negative Balance!\",\".\")","v":"."},null,0,{"$f":"+F12+F13","v":0},{"$f":"+G12+G13","v":0},{"$f":"+H12+H13","v":0},0,0,0,0,0,0,0,0,0,60000,57400,54300,50800,82500,71400,59600,50500,42000,32200,20800,18700,16400,13600,10500,7000,2900,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E14","v":0},0]
["c","Roth 1",null,null,0,{"$f":"ROUND(Roth_Begin/Round_To,0)*Round_To","v":75000},{"$f":"ROUND((+F15+F35+F64+F120+F123+F126+F127)*IF(G$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":80700},86800,93400,100500,106700,113300,120300,127800,135700,144100,153000,162500,172600,183300,194700,206800,219600,233200,204500,174300,142500,109000,73700,36500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E15","v":0},0,9]
["c","Roth 2",null,null,21100,{"$f":"ROUND(Roth2_Begin/Round_To,0)*Round_To","v":25000},{"$f":"ROUND((+F16+F36+F124)*IF(G$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":26400},27900,29500,31200,33000,34900,36900,39000,36100,32500,28100,22800,16500,9100,9600,10100,10700,11300,11900,12500,13200,13900,14600,15400,16200,17100,18000,19000,20000,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E16","v":21100},0,10]
[null,"Roth IRA ^",{"$f":"IF(E17<0,\"Negative Balance!\",\".\")","v":"."},null,21100,{"$f":"+F15+F16","v":100000},{"$f":"+G15+G16","v":107100},114700,122900,131700,139700,148200,157200,166800,171800,176600,181100,185300,189100,192400,204300,216900,230300,244500,216400,186800,155700,122900,88300,51900,16200,17100,18000,19000,20000,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E17","v":21100},0]
[null,"Roth IRA, conversion",null,null,0,0,{"$f":"ROUND((+F18+F38+F133+F134+F135)*IF(G$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E18","v":0},0,12]
[null,"Total beginning of year",{"$f":"IF(OR($E$8<0,$E$11<0,$E$14<0,$E$18<0),\"Negative! Adjust factors.\",\".\")","v":"."},null,2613900,{"$f":"ROUND(+F8+F11+F14+F17+F18,0)","v":1000000},998900,1009900,1007800,1004800,1001000,1021500,1042700,1063800,1138200,1205900,1195700,1365400,1405000,1462900,1412800,1562500,1616700,1685500,1727900,1770600,1813300,1855600,2303400,2359300,2485900,2514100,2540900,2566300,2590500,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E19","v":2613900},0]
[null,{"$f":"IF(Negative_Full>0,\"Negative balances in one or more years. Adjust setup factors.\",\"\")","v":""},null,null,null,{"$f":"IF(OR(F8<0,F9<0,F10<0,F12<0,F13<0,F15<0,F16<0,F18<0),\"Negative\",\" \")","v":" "},{"$f":"IF(OR(G8<0,G9<0,G10<0,G12<0,G13<0,G15<0,G16<0,G18<0),\"Negative\",\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",{"$f":"40-COUNTIF(F20:AS20,\" \")","v":0},"< Negative account error check"]
[null,"Earnings and Income",null,"rates: start - change",null,{"$f":"IF(Change_Age=F4,\"rate chg\",\"\")","v":""},"","","","","","","","","","","","","","","","","","rate chg","","","","","","","","","","","","","","","","","","","","",""]
["c","Taxable account",null,{"$f":"\"Rate change year: \" & IF(Change_Age>0,Change_Age-Your_Age+First_Year,First_Year)","v":"Rate change year: 2042"},null,{"$f":"IF(AND(Use_Class=\"c\",F$4>=Change_Age),Taxable_Return2,Taxable_Return)","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2]
["c","IRA 1 incl Inherited 1",null,{"$f":"IF(Use_Class=\"a\",\"Using rates by account method\",\"Using rates by asset class method\")","v":"Using rates by asset class method"},null,{"$f":"IF(AND(Use_Class=\"c\",F$4>=Change_Age),tIRA_Return2,tIRA_Return)","v":6.5000000000000002E-2},6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2]
["c","IRA 2 incl Inherited 2",null,null,null,{"$f":"IF(AND(Use_Class=\"c\",F$4>=Change_Age),tIRA2_Return2,tIRA2_Return)","v":5.8999999999999997E-2},5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2]
["c","Roth 1",null,null,null,{"$f":"IF(AND(Use_Class=\"c\",F$4>=Change_Age),Roth_Return2,Roth_Return)","v":6.2E-2},6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2]
["c","Roth 2",null,null,null,{"$f":"IF(AND(Use_Class=\"c\",F$4>=Change_Age),Roth2_Return2,Roth2_Return)","v":5.7000000000000002E-2},5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2]
["c","Roth Conversion",null,null,null,{"$f":"IF(AND(Use_Class=\"c\",F$4>=Change_Age),RothConv_Return2,RothConv_Return)","v":6.3E-2},6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2]
[null,"Taxable Account",null,{"$f":"Taxable_Return*100 & \"%-\" & Taxable_Return2*100 & \"%\"","v":"5%-4.1%"},{"$f":"SUM(F28:AS28)","v":731100},{"$f":"ROUND(IF((+F8+F504)<=0,0,IF(AA_Setting=0, +(F8+(F8+F504))/2*F22, IF(AA_Setting=1, VLOOKUP(F$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(F$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":9400},{"$f":"ROUND(IF(AND(F8=0,(+G8+G504)<=0),0,IF(AA_Setting=0, +(G8+(G8+G504))/2*G22, IF(AA_Setting=1, VLOOKUP(G$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(G$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":8900},{"$f":"ROUND(IF(AND(G8=0,(+H8+H504)<=0),0,IF(AA_Setting=0, +(H8+(H8+H504))/2*H22, IF(AA_Setting=1, VLOOKUP(H$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(H$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":8300},{"$f":"ROUND(IF(AND(H8=0,(+I8+I504)<=0),0,IF(AA_Setting=0, +(I8+(I8+I504))/2*I22, IF(AA_Setting=1, VLOOKUP(I$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(I$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":7400},{"$f":"ROUND(IF(AND(I8=0,(+J8+J504)<=0),0,IF(AA_Setting=0, +(J8+(J8+J504))/2*J22, IF(AA_Setting=1, VLOOKUP(J$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(J$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":6500},{"$f":"ROUND(IF(AND(J8=0,(+K8+K504)<=0),0,IF(AA_Setting=0, +(K8+(K8+K504))/2*K22, IF(AA_Setting=1, VLOOKUP(K$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(K$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":6200},{"$f":"ROUND(IF(AND(K8=0,(+L8+L504)<=0),0,IF(AA_Setting=0, +(L8+(L8+L504))/2*L22, IF(AA_Setting=1, VLOOKUP(L$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(L$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":6600},{"$f":"ROUND(IF(AND(L8=0,(+M8+M504)<=0),0,IF(AA_Setting=0, +(M8+(M8+M504))/2*M22, IF(AA_Setting=1, VLOOKUP(M$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(M$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":7100},{"$f":"ROUND(IF(AND(M8=0,(+N8+N504)<=0),0,IF(AA_Setting=0, +(N8+(N8+N504))/2*N22, IF(AA_Setting=1, VLOOKUP(N$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(N$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":7800},{"$f":"ROUND(IF(AND(N8=0,(+O8+O504)<=0),0,IF(AA_Setting=0, +(O8+(O8+O504))/2*O22, IF(AA_Setting=1, VLOOKUP(O$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(O$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":8900},{"$f":"ROUND(IF(AND(O8=0,(+P8+P504)<=0),0,IF(AA_Setting=0, +(P8+(P8+P504))/2*P22, IF(AA_Setting=1, VLOOKUP(P$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(P$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":8100},{"$f":"ROUND(IF(AND(P8=0,(+Q8+Q504)<=0),0,IF(AA_Setting=0, +(Q8+(Q8+Q504))/2*Q22, IF(AA_Setting=1, VLOOKUP(Q$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(Q$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":8600},{"$f":"ROUND(IF(AND(Q8=0,(+R8+R504)<=0),0,IF(AA_Setting=0, +(R8+(R8+R504))/2*R22, IF(AA_Setting=1, VLOOKUP(R$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(R$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":11100},{"$f":"ROUND(IF(AND(R8=0,(+S8+S504)<=0),0,IF(AA_Setting=0, +(S8+(S8+S504))/2*S22, IF(AA_Setting=1, VLOOKUP(S$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(S$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":12800},{"$f":"ROUND(IF(AND(S8=0,(+T8+T504)<=0),0,IF(AA_Setting=0, +(T8+(T8+T504))/2*T22, IF(AA_Setting=1, VLOOKUP(T$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(T$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":12000},{"$f":"ROUND(IF(AND(T8=0,(+U8+U504)<=0),0,IF(AA_Setting=0, +(U8+(U8+U504))/2*U22, IF(AA_Setting=1, VLOOKUP(U$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(U$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":12300},{"$f":"ROUND(IF(AND(U8=0,(+V8+V504)<=0),0,IF(AA_Setting=0, +(V8+(V8+V504))/2*V22, IF(AA_Setting=1, VLOOKUP(V$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(V$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":15400},{"$f":"ROUND(IF(AND(V8=0,(+W8+W504)<=0),0,IF(AA_Setting=0, +(W8+(W8+W504))/2*W22, IF(AA_Setting=1, VLOOKUP(W$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(W$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":17700},{"$f":"ROUND(IF(AND(W8=0,(+X8+X504)<=0),0,IF(AA_Setting=0, +(X8+(X8+X504))/2*X22, IF(AA_Setting=1, VLOOKUP(X$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(X$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":17100},{"$f":"ROUND(IF(AND(X8=0,(+Y8+Y504)<=0),0,IF(AA_Setting=0, +(Y8+(Y8+Y504))/2*Y22, IF(AA_Setting=1, VLOOKUP(Y$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(Y$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":20200},{"$f":"ROUND(IF(AND(Y8=0,(+Z8+Z504)<=0),0,IF(AA_Setting=0, +(Z8+(Z8+Z504))/2*Z22, IF(AA_Setting=1, VLOOKUP(Z$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(Z$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":23500},{"$f":"ROUND(IF(AND(Z8=0,(+AA8+AA504)<=0),0,IF(AA_Setting=0, +(AA8+(AA8+AA504))/2*AA22, IF(AA_Setting=1, VLOOKUP(AA$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(AA$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":26900},{"$f":"ROUND(IF(AND(AA8=0,(+AB8+AB504)<=0),0,IF(AA_Setting=0, +(AB8+(AB8+AB504))/2*AB22, IF(AA_Setting=1, VLOOKUP(AB$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(AB$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":38600},{"$f":"ROUND(IF(AND(AB8=0,(+AC8+AC504)<=0),0,IF(AA_Setting=0, +(AC8+(AC8+AC504))/2*AC22, IF(AA_Setting=1, VLOOKUP(AC$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(AC$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":50500},{"$f":"ROUND(IF(AND(AC8=0,(+AD8+AD504)<=0),0,IF(AA_Setting=0, +(AD8+(AD8+AD504))/2*AD22, IF(AA_Setting=1, VLOOKUP(AD$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(AD$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":56200},{"$f":"ROUND(IF(AND(AD8=0,(+AE8+AE504)<=0),0,IF(AA_Setting=0, +(AE8+(AE8+AE504))/2*AE22, IF(AA_Setting=1, VLOOKUP(AE$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(AE$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":60700},{"$f":"ROUND(IF(AND(AE8=0,(+AF8+AF504)<=0),0,IF(AA_Setting=0, +(AF8+(AF8+AF504))/2*AF22, IF(AA_Setting=1, VLOOKUP(AF$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(AF$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":62600},{"$f":"ROUND(IF(AND(AF8=0,(+AG8+AG504)<=0),0,IF(AA_Setting=0, +(AG8+(AG8+AG504))/2*AG22, IF(AA_Setting=1, VLOOKUP(AG$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(AG$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":64500},{"$f":"ROUND(IF(AND(AG8=0,(+AH8+AH504)<=0),0,IF(AA_Setting=0, +(AH8+(AH8+AH504))/2*AH22, IF(AA_Setting=1, VLOOKUP(AH$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(AH$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":66600},{"$f":"ROUND(IF(AND(AH8=0,(+AI8+AI504)<=0),0,IF(AA_Setting=0, +(AI8+(AI8+AI504))/2*AI22, IF(AA_Setting=1, VLOOKUP(AI$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(AI$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":68600},{"$f":"ROUND(IF(AND(AI8=0,(+AJ8+AJ504)<=0),0,IF(AA_Setting=0, +(AJ8+(AJ8+AJ504))/2*AJ22, IF(AA_Setting=1, VLOOKUP(AJ$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(AJ$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AND(AJ8=0,(+AK8+AK504)<=0),0,IF(AA_Setting=0, +(AK8+(AK8+AK504))/2*AK22, IF(AA_Setting=1, VLOOKUP(AK$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(AK$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AND(AK8=0,(+AL8+AL504)<=0),0,IF(AA_Setting=0, +(AL8+(AL8+AL504))/2*AL22, IF(AA_Setting=1, VLOOKUP(AL$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(AL$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AND(AL8=0,(+AM8+AM504)<=0),0,IF(AA_Setting=0, +(AM8+(AM8+AM504))/2*AM22, IF(AA_Setting=1, VLOOKUP(AM$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(AM$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AND(AM8=0,(+AN8+AN504)<=0),0,IF(AA_Setting=0, +(AN8+(AN8+AN504))/2*AN22, IF(AA_Setting=1, VLOOKUP(AN$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(AN$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AND(AN8=0,(+AO8+AO504)<=0),0,IF(AA_Setting=0, +(AO8+(AO8+AO504))/2*AO22, IF(AA_Setting=1, VLOOKUP(AO$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(AO$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AND(AO8=0,(+AP8+AP504)<=0),0,IF(AA_Setting=0, +(AP8+(AP8+AP504))/2*AP22, IF(AA_Setting=1, VLOOKUP(AP$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(AP$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AND(AP8=0,(+AQ8+AQ504)<=0),0,IF(AA_Setting=0, +(AQ8+(AQ8+AQ504))/2*AQ22, IF(AA_Setting=1, VLOOKUP(AQ$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(AQ$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AND(AQ8=0,(+AR8+AR504)<=0),0,IF(AA_Setting=0, +(AR8+(AR8+AR504))/2*AR22, IF(AA_Setting=1, VLOOKUP(AR$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(AR$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AND(AR8=0,(+AS8+AS504)<=0),0,IF(AA_Setting=0, +(AS8+(AS8+AS504))/2*AS22, IF(AA_Setting=1, VLOOKUP(AS$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AE$50, FALSE), VLOOKUP(AS$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":0},null,{"$f":"+Base!E28","v":731100},{"$f":"+E28-AU28","v":0}]
["c","IRA 1",null,{"$f":"tIRA_Return*100 & \"%-\" & tIRA_Return2*100 & \"%\"","v":"6.5%-5.6%"},{"$f":"SUM(F29:AS29)","v":783200},{"$f":"ROUND(IF((F9+F87+F91+F94+F96-F133)<=0,0,IF(AA_Setting=0, +(F9+(F9+F87+F91+F94+F96-F133))/2*F23, IF(AA_Setting=1, VLOOKUP(F$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(F$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":31200},{"$f":"ROUND(IF(OR(AND(F9=0,G9=0),(G9+G87+G91+G94+G96-G133)<=0),0,IF(AA_Setting=0, +(G9+(G9+G87+G91+G94+G96-G133))/2*G23, IF(AA_Setting=1, VLOOKUP(G$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(G$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":30600},{"$f":"ROUND(IF(OR(AND(G9=0,H9=0),(H9+H87+H91+H94+H96-H133)<=0),0,IF(AA_Setting=0, +(H9+(H9+H87+H91+H94+H96-H133))/2*H23, IF(AA_Setting=1, VLOOKUP(H$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(H$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":29900},{"$f":"ROUND(IF(OR(AND(H9=0,I9=0),(I9+I87+I91+I94+I96-I133)<=0),0,IF(AA_Setting=0, +(I9+(I9+I87+I91+I94+I96-I133))/2*I23, IF(AA_Setting=1, VLOOKUP(I$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(I$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":29000},{"$f":"ROUND(IF(OR(AND(I9=0,J9=0),(J9+J87+J91+J94+J96-J133)<=0),0,IF(AA_Setting=0, +(J9+(J9+J87+J91+J94+J96-J133))/2*J23, IF(AA_Setting=1, VLOOKUP(J$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(J$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":28000},{"$f":"ROUND(IF(OR(AND(J9=0,K9=0),(K9+K87+K91+K94+K96-K133)<=0),0,IF(AA_Setting=0, +(K9+(K9+K87+K91+K94+K96-K133))/2*K23, IF(AA_Setting=1, VLOOKUP(K$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(K$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":26900},{"$f":"ROUND(IF(OR(AND(K9=0,L9=0),(L9+L87+L91+L94+L96-L133)<=0),0,IF(AA_Setting=0, +(L9+(L9+L87+L91+L94+L96-L133))/2*L23, IF(AA_Setting=1, VLOOKUP(L$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(L$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":25500},{"$f":"ROUND(IF(OR(AND(L9=0,M9=0),(M9+M87+M91+M94+M96-M133)<=0),0,IF(AA_Setting=0, +(M9+(M9+M87+M91+M94+M96-M133))/2*M23, IF(AA_Setting=1, VLOOKUP(M$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(M$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":24100},{"$f":"ROUND(IF(OR(AND(M9=0,N9=0),(N9+N87+N91+N94+N96-N133)<=0),0,IF(AA_Setting=0, +(N9+(N9+N87+N91+N94+N96-N133))/2*N23, IF(AA_Setting=1, VLOOKUP(N$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(N$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":23700},{"$f":"ROUND(IF(OR(AND(N9=0,O9=0),(O9+O87+O91+O94+O96-O133)<=0),0,IF(AA_Setting=0, +(O9+(O9+O87+O91+O94+O96-O133))/2*O23, IF(AA_Setting=1, VLOOKUP(O$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(O$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":24600},{"$f":"ROUND(IF(OR(AND(O9=0,P9=0),(P9+P87+P91+P94+P96-P133)<=0),0,IF(AA_Setting=0, +(P9+(P9+P87+P91+P94+P96-P133))/2*P23, IF(AA_Setting=1, VLOOKUP(P$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(P$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":25700},{"$f":"ROUND(IF(OR(AND(P9=0,Q9=0),(Q9+Q87+Q91+Q94+Q96-Q133)<=0),0,IF(AA_Setting=0, +(Q9+(Q9+Q87+Q91+Q94+Q96-Q133))/2*Q23, IF(AA_Setting=1, VLOOKUP(Q$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(Q$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":26300},{"$f":"ROUND(IF(OR(AND(Q9=0,R9=0),(R9+R87+R91+R94+R96-R133)<=0),0,IF(AA_Setting=0, +(R9+(R9+R87+R91+R94+R96-R133))/2*R23, IF(AA_Setting=1, VLOOKUP(R$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(R$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":26500},{"$f":"ROUND(IF(OR(AND(R9=0,S9=0),(S9+S87+S91+S94+S96-S133)<=0),0,IF(AA_Setting=0, +(S9+(S9+S87+S91+S94+S96-S133))/2*S23, IF(AA_Setting=1, VLOOKUP(S$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(S$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":26800},{"$f":"ROUND(IF(OR(AND(S9=0,T9=0),(T9+T87+T91+T94+T96-T133)<=0),0,IF(AA_Setting=0, +(T9+(T9+T87+T91+T94+T96-T133))/2*T23, IF(AA_Setting=1, VLOOKUP(T$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(T$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":27200},{"$f":"ROUND(IF(OR(AND(T9=0,U9=0),(U9+U87+U91+U94+U96-U133)<=0),0,IF(AA_Setting=0, +(U9+(U9+U87+U91+U94+U96-U133))/2*U23, IF(AA_Setting=1, VLOOKUP(U$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(U$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":27700},{"$f":"ROUND(IF(OR(AND(U9=0,V9=0),(V9+V87+V91+V94+V96-V133)<=0),0,IF(AA_Setting=0, +(V9+(V9+V87+V91+V94+V96-V133))/2*V23, IF(AA_Setting=1, VLOOKUP(V$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(V$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":28200},{"$f":"ROUND(IF(OR(AND(V9=0,W9=0),(W9+W87+W91+W94+W96-W133)<=0),0,IF(AA_Setting=0, +(W9+(W9+W87+W91+W94+W96-W133))/2*W23, IF(AA_Setting=1, VLOOKUP(W$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(W$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":28700},{"$f":"ROUND(IF(OR(AND(W9=0,X9=0),(X9+X87+X91+X94+X96-X133)<=0),0,IF(AA_Setting=0, +(X9+(X9+X87+X91+X94+X96-X133))/2*X23, IF(AA_Setting=1, VLOOKUP(X$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(X$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":25100},{"$f":"ROUND(IF(OR(AND(X9=0,Y9=0),(Y9+Y87+Y91+Y94+Y96-Y133)<=0),0,IF(AA_Setting=0, +(Y9+(Y9+Y87+Y91+Y94+Y96-Y133))/2*Y23, IF(AA_Setting=1, VLOOKUP(Y$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(Y$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":25200},{"$f":"ROUND(IF(OR(AND(Y9=0,Z9=0),(Z9+Z87+Z91+Z94+Z96-Z133)<=0),0,IF(AA_Setting=0, +(Z9+(Z9+Z87+Z91+Z94+Z96-Z133))/2*Z23, IF(AA_Setting=1, VLOOKUP(Z$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(Z$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":25300},{"$f":"ROUND(IF(OR(AND(Z9=0,AA9=0),(AA9+AA87+AA91+AA94+AA96-AA133)<=0),0,IF(AA_Setting=0, +(AA9+(AA9+AA87+AA91+AA94+AA96-AA133))/2*AA23, IF(AA_Setting=1, VLOOKUP(AA$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(AA$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":25200},{"$f":"ROUND(IF(OR(AND(AA9=0,AB9=0),(AB9+AB87+AB91+AB94+AB96-AB133)<=0),0,IF(AA_Setting=0, +(AB9+(AB9+AB87+AB91+AB94+AB96-AB133))/2*AB23, IF(AA_Setting=1, VLOOKUP(AB$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(AB$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":25100},{"$f":"ROUND(IF(OR(AND(AB9=0,AC9=0),(AC9+AC87+AC91+AC94+AC96-AC133)<=0),0,IF(AA_Setting=0, +(AC9+(AC9+AC87+AC91+AC94+AC96-AC133))/2*AC23, IF(AA_Setting=1, VLOOKUP(AC$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(AC$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":25000},{"$f":"ROUND(IF(OR(AND(AC9=0,AD9=0),(AD9+AD87+AD91+AD94+AD96-AD133)<=0),0,IF(AA_Setting=0, +(AD9+(AD9+AD87+AD91+AD94+AD96-AD133))/2*AD23, IF(AA_Setting=1, VLOOKUP(AD$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(AD$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":24700},{"$f":"ROUND(IF(OR(AND(AD9=0,AE9=0),(AE9+AE87+AE91+AE94+AE96-AE133)<=0),0,IF(AA_Setting=0, +(AE9+(AE9+AE87+AE91+AE94+AE96-AE133))/2*AE23, IF(AA_Setting=1, VLOOKUP(AE$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(AE$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":24400},{"$f":"ROUND(IF(OR(AND(AE9=0,AF9=0),(AF9+AF87+AF91+AF94+AF96-AF133)<=0),0,IF(AA_Setting=0, +(AF9+(AF9+AF87+AF91+AF94+AF96-AF133))/2*AF23, IF(AA_Setting=1, VLOOKUP(AF$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(AF$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":24000},{"$f":"ROUND(IF(OR(AND(AF9=0,AG9=0),(AG9+AG87+AG91+AG94+AG96-AG133)<=0),0,IF(AA_Setting=0, +(AG9+(AG9+AG87+AG91+AG94+AG96-AG133))/2*AG23, IF(AA_Setting=1, VLOOKUP(AG$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(AG$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":23500},{"$f":"ROUND(IF(OR(AND(AG9=0,AH9=0),(AH9+AH87+AH91+AH94+AH96-AH133)<=0),0,IF(AA_Setting=0, +(AH9+(AH9+AH87+AH91+AH94+AH96-AH133))/2*AH23, IF(AA_Setting=1, VLOOKUP(AH$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(AH$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":22900},{"$f":"ROUND(IF(OR(AND(AH9=0,AI9=0),(AI9+AI87+AI91+AI94+AI96-AI133)<=0),0,IF(AA_Setting=0, +(AI9+(AI9+AI87+AI91+AI94+AI96-AI133))/2*AI23, IF(AA_Setting=1, VLOOKUP(AI$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(AI$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":22200},{"$f":"ROUND(IF(OR(AND(AI9=0,AJ9=0),(AJ9+AJ87+AJ91+AJ94+AJ96-AJ133)<=0),0,IF(AA_Setting=0, +(AJ9+(AJ9+AJ87+AJ91+AJ94+AJ96-AJ133))/2*AJ23, IF(AA_Setting=1, VLOOKUP(AJ$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(AJ$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AJ9=0,AK9=0),(AK9+AK87+AK91+AK94+AK96-AK133)<=0),0,IF(AA_Setting=0, +(AK9+(AK9+AK87+AK91+AK94+AK96-AK133))/2*AK23, IF(AA_Setting=1, VLOOKUP(AK$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(AK$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AK9=0,AL9=0),(AL9+AL87+AL91+AL94+AL96-AL133)<=0),0,IF(AA_Setting=0, +(AL9+(AL9+AL87+AL91+AL94+AL96-AL133))/2*AL23, IF(AA_Setting=1, VLOOKUP(AL$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(AL$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AL9=0,AM9=0),(AM9+AM87+AM91+AM94+AM96-AM133)<=0),0,IF(AA_Setting=0, +(AM9+(AM9+AM87+AM91+AM94+AM96-AM133))/2*AM23, IF(AA_Setting=1, VLOOKUP(AM$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(AM$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AM9=0,AN9=0),(AN9+AN87+AN91+AN94+AN96-AN133)<=0),0,IF(AA_Setting=0, +(AN9+(AN9+AN87+AN91+AN94+AN96-AN133))/2*AN23, IF(AA_Setting=1, VLOOKUP(AN$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(AN$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AN9=0,AO9=0),(AO9+AO87+AO91+AO94+AO96-AO133)<=0),0,IF(AA_Setting=0, +(AO9+(AO9+AO87+AO91+AO94+AO96-AO133))/2*AO23, IF(AA_Setting=1, VLOOKUP(AO$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(AO$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AO9=0,AP9=0),(AP9+AP87+AP91+AP94+AP96-AP133)<=0),0,IF(AA_Setting=0, +(AP9+(AP9+AP87+AP91+AP94+AP96-AP133))/2*AP23, IF(AA_Setting=1, VLOOKUP(AP$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(AP$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AP9=0,AQ9=0),(AQ9+AQ87+AQ91+AQ94+AQ96-AQ133)<=0),0,IF(AA_Setting=0, +(AQ9+(AQ9+AQ87+AQ91+AQ94+AQ96-AQ133))/2*AQ23, IF(AA_Setting=1, VLOOKUP(AQ$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(AQ$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AQ9=0,AR9=0),(AR9+AR87+AR91+AR94+AR96-AR133)<=0),0,IF(AA_Setting=0, +(AR9+(AR9+AR87+AR91+AR94+AR96-AR133))/2*AR23, IF(AA_Setting=1, VLOOKUP(AR$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(AR$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AR9=0,AS9=0),(AS9+AS87+AS91+AS94+AS96-AS133)<=0),0,IF(AA_Setting=0, +(AS9+(AS9+AS87+AS91+AS94+AS96-AS133))/2*AS23, IF(AA_Setting=1, VLOOKUP(AS$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AF$50, FALSE), VLOOKUP(AS$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":0},null,{"$f":"+Base!E29","v":783200},0]
["c","IRA 2",null,{"$f":"tIRA2_Return*100 & \"%-\" & tIRA2_Return2*100 & \"%\"","v":"5.9%-5.3%"},{"$f":"SUM(F30:AS30)","v":732700},{"$f":"ROUND(IF((F10+F98+F99+F102)<=0,0,IF(AA_Setting=0, +(F10+(F10+F98+F99+F102))/2*F24, IF(AA_Setting=1, VLOOKUP(F$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(F$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":12000},{"$f":"ROUND(IF(OR(AND(F10=0,G10=0),(G10+G98+G99+G102)<=0),0,IF(AA_Setting=0, +(G10+(G10+G98+G99+G102))/2*G24, IF(AA_Setting=1, VLOOKUP(G$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(G$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":13100},{"$f":"ROUND(IF(OR(AND(G10=0,H10=0),(H10+H98+H99+H102)<=0),0,IF(AA_Setting=0, +(H10+(H10+H98+H99+H102))/2*H24, IF(AA_Setting=1, VLOOKUP(H$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(H$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":14200},{"$f":"ROUND(IF(OR(AND(H10=0,I10=0),(I10+I98+I99+I102)<=0),0,IF(AA_Setting=0, +(I10+(I10+I98+I99+I102))/2*I24, IF(AA_Setting=1, VLOOKUP(I$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(I$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":15500},{"$f":"ROUND(IF(OR(AND(I10=0,J10=0),(J10+J98+J99+J102)<=0),0,IF(AA_Setting=0, +(J10+(J10+J98+J99+J102))/2*J24, IF(AA_Setting=1, VLOOKUP(J$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(J$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":16800},{"$f":"ROUND(IF(OR(AND(J10=0,K10=0),(K10+K98+K99+K102)<=0),0,IF(AA_Setting=0, +(K10+(K10+K98+K99+K102))/2*K24, IF(AA_Setting=1, VLOOKUP(K$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(K$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":18100},{"$f":"ROUND(IF(OR(AND(K10=0,L10=0),(L10+L98+L99+L102)<=0),0,IF(AA_Setting=0, +(L10+(L10+L98+L99+L102))/2*L24, IF(AA_Setting=1, VLOOKUP(L$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(L$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":19600},{"$f":"ROUND(IF(OR(AND(L10=0,M10=0),(M10+M98+M99+M102)<=0),0,IF(AA_Setting=0, +(M10+(M10+M98+M99+M102))/2*M24, IF(AA_Setting=1, VLOOKUP(M$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(M$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":21100},{"$f":"ROUND(IF(OR(AND(M10=0,N10=0),(N10+N98+N99+N102)<=0),0,IF(AA_Setting=0, +(N10+(N10+N98+N99+N102))/2*N24, IF(AA_Setting=1, VLOOKUP(N$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(N$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":22800},{"$f":"ROUND(IF(OR(AND(N10=0,O10=0),(O10+O98+O99+O102)<=0),0,IF(AA_Setting=0, +(O10+(O10+O98+O99+O102))/2*O24, IF(AA_Setting=1, VLOOKUP(O$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(O$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":24300},{"$f":"ROUND(IF(OR(AND(O10=0,P10=0),(P10+P98+P99+P102)<=0),0,IF(AA_Setting=0, +(P10+(P10+P98+P99+P102))/2*P24, IF(AA_Setting=1, VLOOKUP(P$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(P$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":25700},{"$f":"ROUND(IF(OR(AND(P10=0,Q10=0),(Q10+Q98+Q99+Q102)<=0),0,IF(AA_Setting=0, +(Q10+(Q10+Q98+Q99+Q102))/2*Q24, IF(AA_Setting=1, VLOOKUP(Q$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(Q$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":27200},{"$f":"ROUND(IF(OR(AND(Q10=0,R10=0),(R10+R98+R99+R102)<=0),0,IF(AA_Setting=0, +(R10+(R10+R98+R99+R102))/2*R24, IF(AA_Setting=1, VLOOKUP(R$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(R$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":28300},{"$f":"ROUND(IF(OR(AND(R10=0,S10=0),(S10+S98+S99+S102)<=0),0,IF(AA_Setting=0, +(S10+(S10+S98+S99+S102))/2*S24, IF(AA_Setting=1, VLOOKUP(S$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(S$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":28900},{"$f":"ROUND(IF(OR(AND(S10=0,T10=0),(T10+T98+T99+T102)<=0),0,IF(AA_Setting=0, +(T10+(T10+T98+T99+T102))/2*T24, IF(AA_Setting=1, VLOOKUP(T$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(T$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":29400},{"$f":"ROUND(IF(OR(AND(T10=0,U10=0),(U10+U98+U99+U102)<=0),0,IF(AA_Setting=0, +(U10+(U10+U98+U99+U102))/2*U24, IF(AA_Setting=1, VLOOKUP(U$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(U$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":29800},{"$f":"ROUND(IF(OR(AND(U10=0,V10=0),(V10+V98+V99+V102)<=0),0,IF(AA_Setting=0, +(V10+(V10+V98+V99+V102))/2*V24, IF(AA_Setting=1, VLOOKUP(V$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(V$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":30300},{"$f":"ROUND(IF(OR(AND(V10=0,W10=0),(W10+W98+W99+W102)<=0),0,IF(AA_Setting=0, +(W10+(W10+W98+W99+W102))/2*W24, IF(AA_Setting=1, VLOOKUP(W$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(W$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":30700},{"$f":"ROUND(IF(OR(AND(W10=0,X10=0),(X10+X98+X99+X102)<=0),0,IF(AA_Setting=0, +(X10+(X10+X98+X99+X102))/2*X24, IF(AA_Setting=1, VLOOKUP(X$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(X$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":27900},{"$f":"ROUND(IF(OR(AND(X10=0,Y10=0),(Y10+Y98+Y99+Y102)<=0),0,IF(AA_Setting=0, +(Y10+(Y10+Y98+Y99+Y102))/2*Y24, IF(AA_Setting=1, VLOOKUP(Y$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(Y$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":28000},{"$f":"ROUND(IF(OR(AND(Y10=0,Z10=0),(Z10+Z98+Z99+Z102)<=0),0,IF(AA_Setting=0, +(Z10+(Z10+Z98+Z99+Z102))/2*Z24, IF(AA_Setting=1, VLOOKUP(Z$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(Z$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":28000},{"$f":"ROUND(IF(OR(AND(Z10=0,AA10=0),(AA10+AA98+AA99+AA102)<=0),0,IF(AA_Setting=0, +(AA10+(AA10+AA98+AA99+AA102))/2*AA24, IF(AA_Setting=1, VLOOKUP(AA$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(AA$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":28000},{"$f":"ROUND(IF(OR(AND(AA10=0,AB10=0),(AB10+AB98+AB99+AB102)<=0),0,IF(AA_Setting=0, +(AB10+(AB10+AB98+AB99+AB102))/2*AB24, IF(AA_Setting=1, VLOOKUP(AB$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(AB$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":27900},{"$f":"ROUND(IF(OR(AND(AB10=0,AC10=0),(AC10+AC98+AC99+AC102)<=0),0,IF(AA_Setting=0, +(AC10+(AC10+AC98+AC99+AC102))/2*AC24, IF(AA_Setting=1, VLOOKUP(AC$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(AC$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":27700},{"$f":"ROUND(IF(OR(AND(AC10=0,AD10=0),(AD10+AD98+AD99+AD102)<=0),0,IF(AA_Setting=0, +(AD10+(AD10+AD98+AD99+AD102))/2*AD24, IF(AA_Setting=1, VLOOKUP(AD$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(AD$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":27400},{"$f":"ROUND(IF(OR(AND(AD10=0,AE10=0),(AE10+AE98+AE99+AE102)<=0),0,IF(AA_Setting=0, +(AE10+(AE10+AE98+AE99+AE102))/2*AE24, IF(AA_Setting=1, VLOOKUP(AE$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(AE$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":27100},{"$f":"ROUND(IF(OR(AND(AE10=0,AF10=0),(AF10+AF98+AF99+AF102)<=0),0,IF(AA_Setting=0, +(AF10+(AF10+AF98+AF99+AF102))/2*AF24, IF(AA_Setting=1, VLOOKUP(AF$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(AF$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":26600},{"$f":"ROUND(IF(OR(AND(AF10=0,AG10=0),(AG10+AG98+AG99+AG102)<=0),0,IF(AA_Setting=0, +(AG10+(AG10+AG98+AG99+AG102))/2*AG24, IF(AA_Setting=1, VLOOKUP(AG$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(AG$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":26100},{"$f":"ROUND(IF(OR(AND(AG10=0,AH10=0),(AH10+AH98+AH99+AH102)<=0),0,IF(AA_Setting=0, +(AH10+(AH10+AH98+AH99+AH102))/2*AH24, IF(AA_Setting=1, VLOOKUP(AH$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(AH$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":25500},{"$f":"ROUND(IF(OR(AND(AH10=0,AI10=0),(AI10+AI98+AI99+AI102)<=0),0,IF(AA_Setting=0, +(AI10+(AI10+AI98+AI99+AI102))/2*AI24, IF(AA_Setting=1, VLOOKUP(AI$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(AI$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":24700},{"$f":"ROUND(IF(OR(AND(AI10=0,AJ10=0),(AJ10+AJ98+AJ99+AJ102)<=0),0,IF(AA_Setting=0, +(AJ10+(AJ10+AJ98+AJ99+AJ102))/2*AJ24, IF(AA_Setting=1, VLOOKUP(AJ$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(AJ$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AJ10=0,AK10=0),(AK10+AK98+AK99+AK102)<=0),0,IF(AA_Setting=0, +(AK10+(AK10+AK98+AK99+AK102))/2*AK24, IF(AA_Setting=1, VLOOKUP(AK$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(AK$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AK10=0,AL10=0),(AL10+AL98+AL99+AL102)<=0),0,IF(AA_Setting=0, +(AL10+(AL10+AL98+AL99+AL102))/2*AL24, IF(AA_Setting=1, VLOOKUP(AL$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(AL$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AL10=0,AM10=0),(AM10+AM98+AM99+AM102)<=0),0,IF(AA_Setting=0, +(AM10+(AM10+AM98+AM99+AM102))/2*AM24, IF(AA_Setting=1, VLOOKUP(AM$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(AM$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AM10=0,AN10=0),(AN10+AN98+AN99+AN102)<=0),0,IF(AA_Setting=0, +(AN10+(AN10+AN98+AN99+AN102))/2*AN24, IF(AA_Setting=1, VLOOKUP(AN$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(AN$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AN10=0,AO10=0),(AO10+AO98+AO99+AO102)<=0),0,IF(AA_Setting=0, +(AO10+(AO10+AO98+AO99+AO102))/2*AO24, IF(AA_Setting=1, VLOOKUP(AO$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(AO$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AO10=0,AP10=0),(AP10+AP98+AP99+AP102)<=0),0,IF(AA_Setting=0, +(AP10+(AP10+AP98+AP99+AP102))/2*AP24, IF(AA_Setting=1, VLOOKUP(AP$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(AP$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AP10=0,AQ10=0),(AQ10+AQ98+AQ99+AQ102)<=0),0,IF(AA_Setting=0, +(AQ10+(AQ10+AQ98+AQ99+AQ102))/2*AQ24, IF(AA_Setting=1, VLOOKUP(AQ$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(AQ$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AQ10=0,AR10=0),(AR10+AR98+AR99+AR102)<=0),0,IF(AA_Setting=0, +(AR10+(AR10+AR98+AR99+AR102))/2*AR24, IF(AA_Setting=1, VLOOKUP(AR$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(AR$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AR10=0,AS10=0),(AS10+AS98+AS99+AS102)<=0),0,IF(AA_Setting=0, +(AS10+(AS10+AS98+AS99+AS102))/2*AS24, IF(AA_Setting=1, VLOOKUP(AS$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AG$50, FALSE), VLOOKUP(AS$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":0},null,{"$f":"+Base!E30","v":732700},0]
[null,"IRA ^",null,{"$f":"\"1: \" & tIRA_Return*100 & \"%-\" & tIRA_Return2*100 & \"%   2: \" & tIRA2_Return*100 & \"%-\" & tIRA2_Return2*100 & \"%\"","v":"1: 6.5%-5.6%   2: 5.9%-5.3%"},{"$f":"SUM(F31:AS31)","v":1515900},{"$f":"+F29+F30","v":43200},43700,{"$f":"+H29+H30","v":44100},44500,44800,45000,45100,45200,46500,48900,51400,53500,54800,55700,56600,57500,58500,59400,53000,53200,53300,53200,53000,52700,52100,51500,50600,49600,48400,46900,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E31","v":1515900},0]
["c","IRA 1, inherited",null,{"$f":"tIRA_Return*100 & \"%-\" & tIRA_Return2*100 & \"%\"","v":"6.5%-5.6%"},{"$f":"SUM(F32:AS32)","v":13700},{"$f":"ROUND(IF((F12+F110<=0),0,IF(AA_Setting=0, +(F12+(F12+F110))/2*F23, IF(AA_Setting=1, VLOOKUP(F$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(F$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(F12=0,G12=0),(G12+G110)<=0),0,IF(AA_Setting=0, +(G12+(G12+G110))/2*G23, IF(AA_Setting=1, VLOOKUP(G$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(G$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(G12=0,H12=0),(H12+H110)<=0),0,IF(AA_Setting=0, +(H12+(H12+H110))/2*H23, IF(AA_Setting=1, VLOOKUP(H$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(H$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(H12=0,I12=0),(I12+I110)<=0),0,IF(AA_Setting=0, +(I12+(I12+I110))/2*I23, IF(AA_Setting=1, VLOOKUP(I$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(I$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(I12=0,J12=0),(J12+J110)<=0),0,IF(AA_Setting=0, +(J12+(J12+J110))/2*J23, IF(AA_Setting=1, VLOOKUP(J$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(J$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(J12=0,K12=0),(K12+K110)<=0),0,IF(AA_Setting=0, +(K12+(K12+K110))/2*K23, IF(AA_Setting=1, VLOOKUP(K$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(K$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(K12=0,L12=0),(L12+L110)<=0),0,IF(AA_Setting=0, +(L12+(L12+L110))/2*L23, IF(AA_Setting=1, VLOOKUP(L$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(L$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(L12=0,M12=0),(M12+M110)<=0),0,IF(AA_Setting=0, +(M12+(M12+M110))/2*M23, IF(AA_Setting=1, VLOOKUP(M$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(M$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(M12=0,N12=0),(N12+N110)<=0),0,IF(AA_Setting=0, +(N12+(N12+N110))/2*N23, IF(AA_Setting=1, VLOOKUP(N$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(N$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(N12=0,O12=0),(O12+O110)<=0),0,IF(AA_Setting=0, +(O12+(O12+O110))/2*O23, IF(AA_Setting=1, VLOOKUP(O$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(O$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(O12=0,P12=0),(P12+P110)<=0),0,IF(AA_Setting=0, +(P12+(P12+P110))/2*P23, IF(AA_Setting=1, VLOOKUP(P$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(P$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(P12=0,Q12=0),(Q12+Q110)<=0),0,IF(AA_Setting=0, +(Q12+(Q12+Q110))/2*Q23, IF(AA_Setting=1, VLOOKUP(Q$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(Q$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(Q12=0,R12=0),(R12+R110)<=0),0,IF(AA_Setting=0, +(R12+(R12+R110))/2*R23, IF(AA_Setting=1, VLOOKUP(R$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(R$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(R12=0,S12=0),(S12+S110)<=0),0,IF(AA_Setting=0, +(S12+(S12+S110))/2*S23, IF(AA_Setting=1, VLOOKUP(S$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(S$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(S12=0,T12=0),(T12+T110)<=0),0,IF(AA_Setting=0, +(T12+(T12+T110))/2*T23, IF(AA_Setting=1, VLOOKUP(T$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(T$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(T12=0,U12=0),(U12+U110)<=0),0,IF(AA_Setting=0, +(U12+(U12+U110))/2*U23, IF(AA_Setting=1, VLOOKUP(U$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(U$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(U12=0,V12=0),(V12+V110)<=0),0,IF(AA_Setting=0, +(V12+(V12+V110))/2*V23, IF(AA_Setting=1, VLOOKUP(V$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(V$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":2200},{"$f":"ROUND(IF(OR(AND(V12=0,W12=0),(W12+W110)<=0),0,IF(AA_Setting=0, +(W12+(W12+W110))/2*W23, IF(AA_Setting=1, VLOOKUP(W$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(W$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":1900},{"$f":"ROUND(IF(OR(AND(W12=0,X12=0),(X12+X110)<=0),0,IF(AA_Setting=0, +(X12+(X12+X110))/2*X23, IF(AA_Setting=1, VLOOKUP(X$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(X$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":1400},{"$f":"ROUND(IF(OR(AND(X12=0,Y12=0),(Y12+Y110)<=0),0,IF(AA_Setting=0, +(Y12+(Y12+Y110))/2*Y23, IF(AA_Setting=1, VLOOKUP(Y$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(Y$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":1300},{"$f":"ROUND(IF(OR(AND(Y12=0,Z12=0),(Z12+Z110)<=0),0,IF(AA_Setting=0, +(Z12+(Z12+Z110))/2*Z23, IF(AA_Setting=1, VLOOKUP(Z$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(Z$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":1300},{"$f":"ROUND(IF(OR(AND(Z12=0,AA12=0),(AA12+AA110)<=0),0,IF(AA_Setting=0, +(AA12+(AA12+AA110))/2*AA23, IF(AA_Setting=1, VLOOKUP(AA$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(AA$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":1200},{"$f":"ROUND(IF(OR(AND(AA12=0,AB12=0),(AB12+AB110)<=0),0,IF(AA_Setting=0, +(AB12+(AB12+AB110))/2*AB23, IF(AA_Setting=1, VLOOKUP(AB$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(AB$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":1100},{"$f":"ROUND(IF(OR(AND(AB12=0,AC12=0),(AC12+AC110)<=0),0,IF(AA_Setting=0, +(AC12+(AC12+AC110))/2*AC23, IF(AA_Setting=1, VLOOKUP(AC$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(AC$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":1000},{"$f":"ROUND(IF(OR(AND(AC12=0,AD12=0),(AD12+AD110)<=0),0,IF(AA_Setting=0, +(AD12+(AD12+AD110))/2*AD23, IF(AA_Setting=1, VLOOKUP(AD$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(AD$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":800},{"$f":"ROUND(IF(OR(AND(AD12=0,AE12=0),(AE12+AE110)<=0),0,IF(AA_Setting=0, +(AE12+(AE12+AE110))/2*AE23, IF(AA_Setting=1, VLOOKUP(AE$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(AE$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":700},{"$f":"ROUND(IF(OR(AND(AE12=0,AF12=0),(AF12+AF110)<=0),0,IF(AA_Setting=0, +(AF12+(AF12+AF110))/2*AF23, IF(AA_Setting=1, VLOOKUP(AF$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(AF$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":500},{"$f":"ROUND(IF(OR(AND(AF12=0,AG12=0),(AG12+AG110)<=0),0,IF(AA_Setting=0, +(AG12+(AG12+AG110))/2*AG23, IF(AA_Setting=1, VLOOKUP(AG$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(AG$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":300},{"$f":"ROUND(IF(OR(AND(AG12=0,AH12=0),(AH12+AH110)<=0),0,IF(AA_Setting=0, +(AH12+(AH12+AH110))/2*AH23, IF(AA_Setting=1, VLOOKUP(AH$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(AH$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AH12=0,AI12=0),(AI12+AI110)<=0),0,IF(AA_Setting=0, +(AI12+(AI12+AI110))/2*AI23, IF(AA_Setting=1, VLOOKUP(AI$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(AI$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AI12=0,AJ12=0),(AJ12+AJ110)<=0),0,IF(AA_Setting=0, +(AJ12+(AJ12+AJ110))/2*AJ23, IF(AA_Setting=1, VLOOKUP(AJ$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(AJ$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AJ12=0,AK12=0),(AK12+AK110)<=0),0,IF(AA_Setting=0, +(AK12+(AK12+AK110))/2*AK23, IF(AA_Setting=1, VLOOKUP(AK$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(AK$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AK12=0,AL12=0),(AL12+AL110)<=0),0,IF(AA_Setting=0, +(AL12+(AL12+AL110))/2*AL23, IF(AA_Setting=1, VLOOKUP(AL$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(AL$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AL12=0,AM12=0),(AM12+AM110)<=0),0,IF(AA_Setting=0, +(AM12+(AM12+AM110))/2*AM23, IF(AA_Setting=1, VLOOKUP(AM$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(AM$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AM12=0,AN12=0),(AN12+AN110)<=0),0,IF(AA_Setting=0, +(AN12+(AN12+AN110))/2*AN23, IF(AA_Setting=1, VLOOKUP(AN$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(AN$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AN12=0,AO12=0),(AO12+AO110)<=0),0,IF(AA_Setting=0, +(AO12+(AO12+AO110))/2*AO23, IF(AA_Setting=1, VLOOKUP(AO$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(AO$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AO12=0,AP12=0),(AP12+AP110)<=0),0,IF(AA_Setting=0, +(AP12+(AP12+AP110))/2*AP23, IF(AA_Setting=1, VLOOKUP(AP$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(AP$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AP12=0,AQ12=0),(AQ12+AQ110)<=0),0,IF(AA_Setting=0, +(AQ12+(AQ12+AQ110))/2*AQ23, IF(AA_Setting=1, VLOOKUP(AQ$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(AQ$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AQ12=0,AR12=0),(AR12+AR110)<=0),0,IF(AA_Setting=0, +(AR12+(AR12+AR110))/2*AR23, IF(AA_Setting=1, VLOOKUP(AR$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(AR$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AR12=0,AS12=0),(AS12+AS110)<=0),0,IF(AA_Setting=0, +(AS12+(AS12+AS110))/2*AS23, IF(AA_Setting=1, VLOOKUP(AS$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AH$50, FALSE), VLOOKUP(AS$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},null,{"$f":"+Base!E32","v":13700},0]
["c","IRA 2, inherited",null,{"$f":"tIRA2_Return*100 & \"%-\" & tIRA2_Return2*100 & \"%\"","v":"5.9%-5.3%"},20300,{"$f":"ROUND(IF((F13+F111<=0),0,IF(AA_Setting=0, +(F13+(F13+F111))/2*F24, IF(AA_Setting=1, VLOOKUP(F$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(F$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(F13=0,G13=0),(G13+G111)<=0),0,IF(AA_Setting=0, +(G13+(G13+G111))/2*G24, IF(AA_Setting=1, VLOOKUP(G$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(G$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(G13=0,H13=0),(H13+H111)<=0),0,IF(AA_Setting=0, +(H13+(H13+H111))/2*H24, IF(AA_Setting=1, VLOOKUP(H$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(H$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(H13=0,I13=0),(I13+I111)<=0),0,IF(AA_Setting=0, +(I13+(I13+I111))/2*I24, IF(AA_Setting=1, VLOOKUP(I$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(I$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(I13=0,J13=0),(J13+J111)<=0),0,IF(AA_Setting=0, +(J13+(J13+J111))/2*J24, IF(AA_Setting=1, VLOOKUP(J$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(J$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(J13=0,K13=0),(K13+K111)<=0),0,IF(AA_Setting=0, +(K13+(K13+K111))/2*K24, IF(AA_Setting=1, VLOOKUP(K$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(K$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(K13=0,L13=0),(L13+L111)<=0),0,IF(AA_Setting=0, +(L13+(L13+L111))/2*L24, IF(AA_Setting=1, VLOOKUP(L$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(L$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(L13=0,M13=0),(M13+M111)<=0),0,IF(AA_Setting=0, +(M13+(M13+M111))/2*M24, IF(AA_Setting=1, VLOOKUP(M$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(M$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(M13=0,N13=0),(N13+N111)<=0),0,IF(AA_Setting=0, +(N13+(N13+N111))/2*N24, IF(AA_Setting=1, VLOOKUP(N$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(N$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(N13=0,O13=0),(O13+O111)<=0),0,IF(AA_Setting=0, +(O13+(O13+O111))/2*O24, IF(AA_Setting=1, VLOOKUP(O$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(O$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(O13=0,P13=0),(P13+P111)<=0),0,IF(AA_Setting=0, +(P13+(P13+P111))/2*P24, IF(AA_Setting=1, VLOOKUP(P$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(P$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(P13=0,Q13=0),(Q13+Q111)<=0),0,IF(AA_Setting=0, +(Q13+(Q13+Q111))/2*Q24, IF(AA_Setting=1, VLOOKUP(Q$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(Q$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(Q13=0,R13=0),(R13+R111)<=0),0,IF(AA_Setting=0, +(R13+(R13+R111))/2*R24, IF(AA_Setting=1, VLOOKUP(R$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(R$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":3400},{"$f":"ROUND(IF(OR(AND(R13=0,S13=0),(S13+S111)<=0),0,IF(AA_Setting=0, +(S13+(S13+S111))/2*S24, IF(AA_Setting=1, VLOOKUP(S$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(S$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":3200},{"$f":"ROUND(IF(OR(AND(S13=0,T13=0),(T13+T111)<=0),0,IF(AA_Setting=0, +(T13+(T13+T111))/2*T24, IF(AA_Setting=1, VLOOKUP(T$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(T$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":3000},{"$f":"ROUND(IF(OR(AND(T13=0,U13=0),(U13+U111)<=0),0,IF(AA_Setting=0, +(U13+(U13+U111))/2*U24, IF(AA_Setting=1, VLOOKUP(U$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(U$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":2800},{"$f":"ROUND(IF(OR(AND(U13=0,V13=0),(V13+V111)<=0),0,IF(AA_Setting=0, +(V13+(V13+V111))/2*V24, IF(AA_Setting=1, VLOOKUP(V$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(V$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":2500},{"$f":"ROUND(IF(OR(AND(V13=0,W13=0),(W13+W111)<=0),0,IF(AA_Setting=0, +(W13+(W13+W111))/2*W24, IF(AA_Setting=1, VLOOKUP(W$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(W$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":2100},{"$f":"ROUND(IF(OR(AND(W13=0,X13=0),(X13+X111)<=0),0,IF(AA_Setting=0, +(X13+(X13+X111))/2*X24, IF(AA_Setting=1, VLOOKUP(X$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(X$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":1500},{"$f":"ROUND(IF(OR(AND(X13=0,Y13=0),(Y13+Y111)<=0),0,IF(AA_Setting=0, +(Y13+(Y13+Y111))/2*Y24, IF(AA_Setting=1, VLOOKUP(Y$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(Y$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":1100},{"$f":"ROUND(IF(OR(AND(Y13=0,Z13=0),(Z13+Z111)<=0),0,IF(AA_Setting=0, +(Z13+(Z13+Z111))/2*Z24, IF(AA_Setting=1, VLOOKUP(Z$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(Z$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":700},{"$f":"ROUND(IF(OR(AND(Z13=0,AA13=0),(AA13+AA111)<=0),0,IF(AA_Setting=0, +(AA13+(AA13+AA111))/2*AA24, IF(AA_Setting=1, VLOOKUP(AA$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(AA$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AA13=0,AB13=0),(AB13+AB111)<=0),0,IF(AA_Setting=0, +(AB13+(AB13+AB111))/2*AB24, IF(AA_Setting=1, VLOOKUP(AB$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(AB$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AB13=0,AC13=0),(AC13+AC111)<=0),0,IF(AA_Setting=0, +(AC13+(AC13+AC111))/2*AC24, IF(AA_Setting=1, VLOOKUP(AC$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(AC$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AC13=0,AD13=0),(AD13+AD111)<=0),0,IF(AA_Setting=0, +(AD13+(AD13+AD111))/2*AD24, IF(AA_Setting=1, VLOOKUP(AD$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(AD$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AD13=0,AE13=0),(AE13+AE111)<=0),0,IF(AA_Setting=0, +(AE13+(AE13+AE111))/2*AE24, IF(AA_Setting=1, VLOOKUP(AE$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(AE$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AE13=0,AF13=0),(AF13+AF111)<=0),0,IF(AA_Setting=0, +(AF13+(AF13+AF111))/2*AF24, IF(AA_Setting=1, VLOOKUP(AF$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(AF$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AF13=0,AG13=0),(AG13+AG111)<=0),0,IF(AA_Setting=0, +(AG13+(AG13+AG111))/2*AG24, IF(AA_Setting=1, VLOOKUP(AG$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(AG$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AG13=0,AH13=0),(AH13+AH111)<=0),0,IF(AA_Setting=0, +(AH13+(AH13+AH111))/2*AH24, IF(AA_Setting=1, VLOOKUP(AH$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(AH$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AH13=0,AI13=0),(AI13+AI111)<=0),0,IF(AA_Setting=0, +(AI13+(AI13+AI111))/2*AI24, IF(AA_Setting=1, VLOOKUP(AI$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(AI$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AI13=0,AJ13=0),(AJ13+AJ111)<=0),0,IF(AA_Setting=0, +(AJ13+(AJ13+AJ111))/2*AJ24, IF(AA_Setting=1, VLOOKUP(AJ$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(AJ$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AJ13=0,AK13=0),(AK13+AK111)<=0),0,IF(AA_Setting=0, +(AK13+(AK13+AK111))/2*AK24, IF(AA_Setting=1, VLOOKUP(AK$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(AK$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AK13=0,AL13=0),(AL13+AL111)<=0),0,IF(AA_Setting=0, +(AL13+(AL13+AL111))/2*AL24, IF(AA_Setting=1, VLOOKUP(AL$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(AL$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AL13=0,AM13=0),(AM13+AM111)<=0),0,IF(AA_Setting=0, +(AM13+(AM13+AM111))/2*AM24, IF(AA_Setting=1, VLOOKUP(AM$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(AM$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AM13=0,AN13=0),(AN13+AN111)<=0),0,IF(AA_Setting=0, +(AN13+(AN13+AN111))/2*AN24, IF(AA_Setting=1, VLOOKUP(AN$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(AN$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AN13=0,AO13=0),(AO13+AO111)<=0),0,IF(AA_Setting=0, +(AO13+(AO13+AO111))/2*AO24, IF(AA_Setting=1, VLOOKUP(AO$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(AO$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AO13=0,AP13=0),(AP13+AP111)<=0),0,IF(AA_Setting=0, +(AP13+(AP13+AP111))/2*AP24, IF(AA_Setting=1, VLOOKUP(AP$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(AP$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AP13=0,AQ13=0),(AQ13+AQ111)<=0),0,IF(AA_Setting=0, +(AQ13+(AQ13+AQ111))/2*AQ24, IF(AA_Setting=1, VLOOKUP(AQ$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(AQ$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AQ13=0,AR13=0),(AR13+AR111)<=0),0,IF(AA_Setting=0, +(AR13+(AR13+AR111))/2*AR24, IF(AA_Setting=1, VLOOKUP(AR$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(AR$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AR13=0,AS13=0),(AS13+AS111)<=0),0,IF(AA_Setting=0, +(AS13+(AS13+AS111))/2*AS24, IF(AA_Setting=1, VLOOKUP(AS$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AI$50, FALSE), VLOOKUP(AS$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},null,{"$f":"+Base!E33","v":20300},0]
[null,"IRA, inherited ^",null,{"$f":"\"1: \" & tIRA_Return*100 & \"%-\" & tIRA_Return2*100 & \"%   2: \" & tIRA2_Return*100 & \"%-\" & tIRA2_Return2*100 & \"%\"","v":"1: 6.5%-5.6%   2: 5.9%-5.3%"},34000,{"$f":"+F32+F33","v":0},{"$f":"+G32+G33","v":0},{"$f":"+H32+H33","v":0},0,0,0,0,0,0,0,0,0,3400,3200,3000,2800,4700,4000,2900,2400,2000,1200,1100,1000,800,700,500,300,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E34","v":34000},0]
["c","Roth 1",null,{"$f":" Roth_Return*100 & \"%-\" & Roth_Return2*100 & \"%\"","v":"6.2%-5.3%"},196900,{"$f":"ROUND(IF((F15+F120+F123)<=0,0,IF(AA_Setting=0, +(F15+(F15+F120+F123))/2*F$25, IF(AA_Setting=1, VLOOKUP(F$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(F$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":4700},{"$f":"ROUND(IF(OR(AND(F15=0,G15=0),(G15+G120+G123)<=0),0,IF(AA_Setting=0, +(G15+(G15+G120+G123))/2*G$25, IF(AA_Setting=1, VLOOKUP(G$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(G$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":5000},{"$f":"ROUND(IF(OR(AND(G15=0,H15=0),(H15+H120+H123)<=0),0,IF(AA_Setting=0, +(H15+(H15+H120+H123))/2*H$25, IF(AA_Setting=1, VLOOKUP(H$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(H$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":5400},{"$f":"ROUND(IF(OR(AND(H15=0,I15=0),(I15+I120+I123)<=0),0,IF(AA_Setting=0, +(I15+(I15+I120+I123))/2*I$25, IF(AA_Setting=1, VLOOKUP(I$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(I$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":5800},{"$f":"ROUND(IF(OR(AND(I15=0,J15=0),(J15+J120+J123)<=0),0,IF(AA_Setting=0, +(J15+(J15+J120+J123))/2*J$25, IF(AA_Setting=1, VLOOKUP(J$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(J$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":6200},{"$f":"ROUND(IF(OR(AND(J15=0,K15=0),(K15+K120+K123)<=0),0,IF(AA_Setting=0, +(K15+(K15+K120+K123))/2*K$25, IF(AA_Setting=1, VLOOKUP(K$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(K$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":6600},{"$f":"ROUND(IF(OR(AND(K15=0,L15=0),(L15+L120+L123)<=0),0,IF(AA_Setting=0, +(L15+(L15+L120+L123))/2*L$25, IF(AA_Setting=1, VLOOKUP(L$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(L$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":7000},{"$f":"ROUND(IF(OR(AND(L15=0,M15=0),(M15+M120+M123)<=0),0,IF(AA_Setting=0, +(M15+(M15+M120+M123))/2*M$25, IF(AA_Setting=1, VLOOKUP(M$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(M$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":7500},{"$f":"ROUND(IF(OR(AND(M15=0,N15=0),(N15+N120+N123)<=0),0,IF(AA_Setting=0, +(N15+(N15+N120+N123))/2*N$25, IF(AA_Setting=1, VLOOKUP(N$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(N$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":7900},{"$f":"ROUND(IF(OR(AND(N15=0,O15=0),(O15+O120+O123)<=0),0,IF(AA_Setting=0, +(O15+(O15+O120+O123))/2*O$25, IF(AA_Setting=1, VLOOKUP(O$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(O$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":8400},{"$f":"ROUND(IF(OR(AND(O15=0,P15=0),(P15+P120+P123)<=0),0,IF(AA_Setting=0, +(P15+(P15+P120+P123))/2*P$25, IF(AA_Setting=1, VLOOKUP(P$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(P$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":8900},{"$f":"ROUND(IF(OR(AND(P15=0,Q15=0),(Q15+Q120+Q123)<=0),0,IF(AA_Setting=0, +(Q15+(Q15+Q120+Q123))/2*Q$25, IF(AA_Setting=1, VLOOKUP(Q$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(Q$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":9500},{"$f":"ROUND(IF(OR(AND(Q15=0,R15=0),(R15+R120+R123)<=0),0,IF(AA_Setting=0, +(R15+(R15+R120+R123))/2*R$25, IF(AA_Setting=1, VLOOKUP(R$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(R$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":10100},{"$f":"ROUND(IF(OR(AND(R15=0,S15=0),(S15+S120+S123)<=0),0,IF(AA_Setting=0, +(S15+(S15+S120+S123))/2*S$25, IF(AA_Setting=1, VLOOKUP(S$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(S$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":10700},{"$f":"ROUND(IF(OR(AND(S15=0,T15=0),(T15+T120+T123)<=0),0,IF(AA_Setting=0, +(T15+(T15+T120+T123))/2*T$25, IF(AA_Setting=1, VLOOKUP(T$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(T$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":11400},{"$f":"ROUND(IF(OR(AND(T15=0,U15=0),(U15+U120+U123)<=0),0,IF(AA_Setting=0, +(U15+(U15+U120+U123))/2*U$25, IF(AA_Setting=1, VLOOKUP(U$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(U$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":12100},{"$f":"ROUND(IF(OR(AND(U15=0,V15=0),(V15+V120+V123)<=0),0,IF(AA_Setting=0, +(V15+(V15+V120+V123))/2*V$25, IF(AA_Setting=1, VLOOKUP(V$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(V$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":12800},{"$f":"ROUND(IF(OR(AND(V15=0,W15=0),(W15+W120+W123)<=0),0,IF(AA_Setting=0, +(W15+(W15+W120+W123))/2*W$25, IF(AA_Setting=1, VLOOKUP(W$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(W$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":13600},{"$f":"ROUND(IF(OR(AND(W15=0,X15=0),(X15+X120+X123)<=0),0,IF(AA_Setting=0, +(X15+(X15+X120+X123))/2*X$25, IF(AA_Setting=1, VLOOKUP(X$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(X$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":11300},{"$f":"ROUND(IF(OR(AND(X15=0,Y15=0),(Y15+Y120+Y123)<=0),0,IF(AA_Setting=0, +(Y15+(Y15+Y120+Y123))/2*Y$25, IF(AA_Setting=1, VLOOKUP(Y$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(Y$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":9800},{"$f":"ROUND(IF(OR(AND(Y15=0,Z15=0),(Z15+Z120+Z123)<=0),0,IF(AA_Setting=0, +(Z15+(Z15+Z120+Z123))/2*Z$25, IF(AA_Setting=1, VLOOKUP(Z$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(Z$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":8200},{"$f":"ROUND(IF(OR(AND(Z15=0,AA15=0),(AA15+AA120+AA123)<=0),0,IF(AA_Setting=0, +(AA15+(AA15+AA120+AA123))/2*AA$25, IF(AA_Setting=1, VLOOKUP(AA$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(AA$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":6500},{"$f":"ROUND(IF(OR(AND(AA15=0,AB15=0),(AB15+AB120+AB123)<=0),0,IF(AA_Setting=0, +(AB15+(AB15+AB120+AB123))/2*AB$25, IF(AA_Setting=1, VLOOKUP(AB$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(AB$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":4700},{"$f":"ROUND(IF(OR(AND(AB15=0,AC15=0),(AC15+AC120+AC123)<=0),0,IF(AA_Setting=0, +(AC15+(AC15+AC120+AC123))/2*AC$25, IF(AA_Setting=1, VLOOKUP(AC$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(AC$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":2800},{"$f":"ROUND(IF(OR(AND(AC15=0,AD15=0),(AD15+AD120+AD123)<=0),0,IF(AA_Setting=0, +(AD15+(AD15+AD120+AD123))/2*AD$25, IF(AA_Setting=1, VLOOKUP(AD$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(AD$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AD15=0,AE15=0),(AE15+AE120+AE123)<=0),0,IF(AA_Setting=0, +(AE15+(AE15+AE120+AE123))/2*AE$25, IF(AA_Setting=1, VLOOKUP(AE$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(AE$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AE15=0,AF15=0),(AF15+AF120+AF123)<=0),0,IF(AA_Setting=0, +(AF15+(AF15+AF120+AF123))/2*AF$25, IF(AA_Setting=1, VLOOKUP(AF$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(AF$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AF15=0,AG15=0),(AG15+AG120+AG123)<=0),0,IF(AA_Setting=0, +(AG15+(AG15+AG120+AG123))/2*AG$25, IF(AA_Setting=1, VLOOKUP(AG$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(AG$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AG15=0,AH15=0),(AH15+AH120+AH123)<=0),0,IF(AA_Setting=0, +(AH15+(AH15+AH120+AH123))/2*AH$25, IF(AA_Setting=1, VLOOKUP(AH$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(AH$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AH15=0,AI15=0),(AI15+AI120+AI123)<=0),0,IF(AA_Setting=0, +(AI15+(AI15+AI120+AI123))/2*AI$25, IF(AA_Setting=1, VLOOKUP(AI$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(AI$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AI15=0,AJ15=0),(AJ15+AJ120+AJ123)<=0),0,IF(AA_Setting=0, +(AJ15+(AJ15+AJ120+AJ123))/2*AJ$25, IF(AA_Setting=1, VLOOKUP(AJ$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(AJ$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AJ15=0,AK15=0),(AK15+AK120+AK123)<=0),0,IF(AA_Setting=0, +(AK15+(AK15+AK120+AK123))/2*AK$25, IF(AA_Setting=1, VLOOKUP(AK$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(AK$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AK15=0,AL15=0),(AL15+AL120+AL123)<=0),0,IF(AA_Setting=0, +(AL15+(AL15+AL120+AL123))/2*AL$25, IF(AA_Setting=1, VLOOKUP(AL$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(AL$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AL15=0,AM15=0),(AM15+AM120+AM123)<=0),0,IF(AA_Setting=0, +(AM15+(AM15+AM120+AM123))/2*AM$25, IF(AA_Setting=1, VLOOKUP(AM$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(AM$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AM15=0,AN15=0),(AN15+AN120+AN123)<=0),0,IF(AA_Setting=0, +(AN15+(AN15+AN120+AN123))/2*AN$25, IF(AA_Setting=1, VLOOKUP(AN$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(AN$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AN15=0,AO15=0),(AO15+AO120+AO123)<=0),0,IF(AA_Setting=0, +(AO15+(AO15+AO120+AO123))/2*AO$25, IF(AA_Setting=1, VLOOKUP(AO$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(AO$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AO15=0,AP15=0),(AP15+AP120+AP123)<=0),0,IF(AA_Setting=0, +(AP15+(AP15+AP120+AP123))/2*AP$25, IF(AA_Setting=1, VLOOKUP(AP$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(AP$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AP15=0,AQ15=0),(AQ15+AQ120+AQ123)<=0),0,IF(AA_Setting=0, +(AQ15+(AQ15+AQ120+AQ123))/2*AQ$25, IF(AA_Setting=1, VLOOKUP(AQ$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(AQ$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AQ15=0,AR15=0),(AR15+AR120+AR123)<=0),0,IF(AA_Setting=0, +(AR15+(AR15+AR120+AR123))/2*AR$25, IF(AA_Setting=1, VLOOKUP(AR$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(AR$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AR15=0,AS15=0),(AS15+AS120+AS123)<=0),0,IF(AA_Setting=0, +(AS15+(AS15+AS120+AS123))/2*AS$25, IF(AA_Setting=1, VLOOKUP(AS$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AJ$50, FALSE), VLOOKUP(AS$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":0},null,{"$f":"+Base!E35","v":196900},{"$f":"+E35-AU35","v":0}]
["c","Roth 2",null,{"$f":" Roth2_Return*100 & \"%-\" & Roth2_Return2*100 & \"%\"","v":"5.7%-5.3%"},34900,{"$f":"ROUND(IF((F16+F124)<=0,0,IF(AA_Setting=0, +(F16+(F16+F124))/2*F$26, IF(AA_Setting=1, VLOOKUP(F$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(F$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":1400},{"$f":"ROUND(IF(OR(AND(F16=0,G16=0),(G16+G124)<=0),0,IF(AA_Setting=0, +(G16+(G16+G124))/2*G$26, IF(AA_Setting=1, VLOOKUP(G$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(G$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":1500},{"$f":"ROUND(IF(OR(AND(G16=0,H16=0),(H16+H124)<=0),0,IF(AA_Setting=0, +(H16+(H16+H124))/2*H$26, IF(AA_Setting=1, VLOOKUP(H$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(H$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":1600},{"$f":"ROUND(IF(OR(AND(H16=0,I16=0),(I16+I124)<=0),0,IF(AA_Setting=0, +(I16+(I16+I124))/2*I$26, IF(AA_Setting=1, VLOOKUP(I$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(I$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":1700},{"$f":"ROUND(IF(OR(AND(I16=0,J16=0),(J16+J124)<=0),0,IF(AA_Setting=0, +(J16+(J16+J124))/2*J$26, IF(AA_Setting=1, VLOOKUP(J$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(J$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":1800},{"$f":"ROUND(IF(OR(AND(J16=0,K16=0),(K16+K124)<=0),0,IF(AA_Setting=0, +(K16+(K16+K124))/2*K$26, IF(AA_Setting=1, VLOOKUP(K$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(K$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":1900},{"$f":"ROUND(IF(OR(AND(K16=0,L16=0),(L16+L124)<=0),0,IF(AA_Setting=0, +(L16+(L16+L124))/2*L$26, IF(AA_Setting=1, VLOOKUP(L$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(L$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":2000},{"$f":"ROUND(IF(OR(AND(L16=0,M16=0),(M16+M124)<=0),0,IF(AA_Setting=0, +(M16+(M16+M124))/2*M$26, IF(AA_Setting=1, VLOOKUP(M$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(M$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":2100},{"$f":"ROUND(IF(OR(AND(M16=0,N16=0),(N16+N124)<=0),0,IF(AA_Setting=0, +(N16+(N16+N124))/2*N$26, IF(AA_Setting=1, VLOOKUP(N$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(N$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":2100},{"$f":"ROUND(IF(OR(AND(N16=0,O16=0),(O16+O124)<=0),0,IF(AA_Setting=0, +(O16+(O16+O124))/2*O$26, IF(AA_Setting=1, VLOOKUP(O$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(O$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":1900},{"$f":"ROUND(IF(OR(AND(O16=0,P16=0),(P16+P124)<=0),0,IF(AA_Setting=0, +(P16+(P16+P124))/2*P$26, IF(AA_Setting=1, VLOOKUP(P$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(P$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":1700},{"$f":"ROUND(IF(OR(AND(P16=0,Q16=0),(Q16+Q124)<=0),0,IF(AA_Setting=0, +(Q16+(Q16+Q124))/2*Q$26, IF(AA_Setting=1, VLOOKUP(Q$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(Q$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":1400},{"$f":"ROUND(IF(OR(AND(Q16=0,R16=0),(R16+R124)<=0),0,IF(AA_Setting=0, +(R16+(R16+R124))/2*R$26, IF(AA_Setting=1, VLOOKUP(R$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(R$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":1100},{"$f":"ROUND(IF(OR(AND(R16=0,S16=0),(S16+S124)<=0),0,IF(AA_Setting=0, +(S16+(S16+S124))/2*S$26, IF(AA_Setting=1, VLOOKUP(S$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(S$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":700},{"$f":"ROUND(IF(OR(AND(S16=0,T16=0),(T16+T124)<=0),0,IF(AA_Setting=0, +(T16+(T16+T124))/2*T$26, IF(AA_Setting=1, VLOOKUP(T$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(T$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":500},{"$f":"ROUND(IF(OR(AND(T16=0,U16=0),(U16+U124)<=0),0,IF(AA_Setting=0, +(U16+(U16+U124))/2*U$26, IF(AA_Setting=1, VLOOKUP(U$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(U$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":500},{"$f":"ROUND(IF(OR(AND(U16=0,V16=0),(V16+V124)<=0),0,IF(AA_Setting=0, +(V16+(V16+V124))/2*V$26, IF(AA_Setting=1, VLOOKUP(V$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(V$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":600},{"$f":"ROUND(IF(OR(AND(V16=0,W16=0),(W16+W124)<=0),0,IF(AA_Setting=0, +(W16+(W16+W124))/2*W$26, IF(AA_Setting=1, VLOOKUP(W$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(W$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":600},{"$f":"ROUND(IF(OR(AND(W16=0,X16=0),(X16+X124)<=0),0,IF(AA_Setting=0, +(X16+(X16+X124))/2*X$26, IF(AA_Setting=1, VLOOKUP(X$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(X$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":600},{"$f":"ROUND(IF(OR(AND(X16=0,Y16=0),(Y16+Y124)<=0),0,IF(AA_Setting=0, +(Y16+(Y16+Y124))/2*Y$26, IF(AA_Setting=1, VLOOKUP(Y$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(Y$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":600},{"$f":"ROUND(IF(OR(AND(Y16=0,Z16=0),(Z16+Z124)<=0),0,IF(AA_Setting=0, +(Z16+(Z16+Z124))/2*Z$26, IF(AA_Setting=1, VLOOKUP(Z$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(Z$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":700},{"$f":"ROUND(IF(OR(AND(Z16=0,AA16=0),(AA16+AA124)<=0),0,IF(AA_Setting=0, +(AA16+(AA16+AA124))/2*AA$26, IF(AA_Setting=1, VLOOKUP(AA$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(AA$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":700},{"$f":"ROUND(IF(OR(AND(AA16=0,AB16=0),(AB16+AB124)<=0),0,IF(AA_Setting=0, +(AB16+(AB16+AB124))/2*AB$26, IF(AA_Setting=1, VLOOKUP(AB$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(AB$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":700},{"$f":"ROUND(IF(OR(AND(AB16=0,AC16=0),(AC16+AC124)<=0),0,IF(AA_Setting=0, +(AC16+(AC16+AC124))/2*AC$26, IF(AA_Setting=1, VLOOKUP(AC$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(AC$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":800},{"$f":"ROUND(IF(OR(AND(AC16=0,AD16=0),(AD16+AD124)<=0),0,IF(AA_Setting=0, +(AD16+(AD16+AD124))/2*AD$26, IF(AA_Setting=1, VLOOKUP(AD$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(AD$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":800},{"$f":"ROUND(IF(OR(AND(AD16=0,AE16=0),(AE16+AE124)<=0),0,IF(AA_Setting=0, +(AE16+(AE16+AE124))/2*AE$26, IF(AA_Setting=1, VLOOKUP(AE$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(AE$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":900},{"$f":"ROUND(IF(OR(AND(AE16=0,AF16=0),(AF16+AF124)<=0),0,IF(AA_Setting=0, +(AF16+(AF16+AF124))/2*AF$26, IF(AA_Setting=1, VLOOKUP(AF$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(AF$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":900},{"$f":"ROUND(IF(OR(AND(AF16=0,AG16=0),(AG16+AG124)<=0),0,IF(AA_Setting=0, +(AG16+(AG16+AG124))/2*AG$26, IF(AA_Setting=1, VLOOKUP(AG$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(AG$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":1000},{"$f":"ROUND(IF(OR(AND(AG16=0,AH16=0),(AH16+AH124)<=0),0,IF(AA_Setting=0, +(AH16+(AH16+AH124))/2*AH$26, IF(AA_Setting=1, VLOOKUP(AH$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(AH$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":1000},{"$f":"ROUND(IF(OR(AND(AH16=0,AI16=0),(AI16+AI124)<=0),0,IF(AA_Setting=0, +(AI16+(AI16+AI124))/2*AI$26, IF(AA_Setting=1, VLOOKUP(AI$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(AI$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":1100},{"$f":"ROUND(IF(OR(AND(AI16=0,AJ16=0),(AJ16+AJ124)<=0),0,IF(AA_Setting=0, +(AJ16+(AJ16+AJ124))/2*AJ$26, IF(AA_Setting=1, VLOOKUP(AJ$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(AJ$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AJ16=0,AK16=0),(AK16+AK124)<=0),0,IF(AA_Setting=0, +(AK16+(AK16+AK124))/2*AK$26, IF(AA_Setting=1, VLOOKUP(AK$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(AK$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AK16=0,AL16=0),(AL16+AL124)<=0),0,IF(AA_Setting=0, +(AL16+(AL16+AL124))/2*AL$26, IF(AA_Setting=1, VLOOKUP(AL$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(AL$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AL16=0,AM16=0),(AM16+AM124)<=0),0,IF(AA_Setting=0, +(AM16+(AM16+AM124))/2*AM$26, IF(AA_Setting=1, VLOOKUP(AM$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(AM$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AM16=0,AN16=0),(AN16+AN124)<=0),0,IF(AA_Setting=0, +(AN16+(AN16+AN124))/2*AN$26, IF(AA_Setting=1, VLOOKUP(AN$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(AN$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AN16=0,AO16=0),(AO16+AO124)<=0),0,IF(AA_Setting=0, +(AO16+(AO16+AO124))/2*AO$26, IF(AA_Setting=1, VLOOKUP(AO$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(AO$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AO16=0,AP16=0),(AP16+AP124)<=0),0,IF(AA_Setting=0, +(AP16+(AP16+AP124))/2*AP$26, IF(AA_Setting=1, VLOOKUP(AP$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(AP$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AP16=0,AQ16=0),(AQ16+AQ124)<=0),0,IF(AA_Setting=0, +(AQ16+(AQ16+AQ124))/2*AQ$26, IF(AA_Setting=1, VLOOKUP(AQ$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(AQ$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AQ16=0,AR16=0),(AR16+AR124)<=0),0,IF(AA_Setting=0, +(AR16+(AR16+AR124))/2*AR$26, IF(AA_Setting=1, VLOOKUP(AR$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(AR$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AR16=0,AS16=0),(AS16+AS124)<=0),0,IF(AA_Setting=0, +(AS16+(AS16+AS124))/2*AS$26, IF(AA_Setting=1, VLOOKUP(AS$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AK$50, FALSE), VLOOKUP(AS$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":0},null,{"$f":"+Base!E36","v":34900},{"$f":"+E36-AU36","v":0}]
[null,"Roth IRA ^",null,{"$f":"\"1: \" & Roth_Return*100 & \"%-\" & Roth_Return2*100 & \"%   2: \" & Roth2_Return*100 & \"%-\" & Roth2_Return2*100 & \"%\"","v":"1: 6.2%-5.3%   2: 5.7%-5.3%"},231800,{"$f":"+F35+F36","v":6100},{"$f":"+G35+G36","v":6500},{"$f":"+H35+H36","v":7000},7500,8000,8500,9000,9600,10000,10300,10600,10900,11200,11400,11900,12600,13400,14200,11900,10400,8900,7200,5400,3600,800,900,900,1000,1000,1100,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E37","v":231800},0]
[null,"Roth IRA, conversion",null,{"$f":" RothConv_Return*100 & \"%-\" & RothConv_Return2*100 & \"%\"","v":"6.3%-5.3%"},0,{"$f":"ROUND(IF((F18+F133+F134)<=0,0,IF(AA_Setting=0, +(F18+(F18+F133+F134))/2*F27, IF(AA_Setting=1, VLOOKUP(F$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(F$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((G18+G133+G134)<=0,0,IF(AA_Setting=0, +(G18+(G18+G133+G134))/2*G27, IF(AA_Setting=1, VLOOKUP(G$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(G$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((H18+H133+H134)<=0,0,IF(AA_Setting=0, +(H18+(H18+H133+H134))/2*H27, IF(AA_Setting=1, VLOOKUP(H$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(H$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((I18+I133+I134)<=0,0,IF(AA_Setting=0, +(I18+(I18+I133+I134))/2*I27, IF(AA_Setting=1, VLOOKUP(I$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(I$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((J18+J133+J134)<=0,0,IF(AA_Setting=0, +(J18+(J18+J133+J134))/2*J27, IF(AA_Setting=1, VLOOKUP(J$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(J$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((K18+K133+K134)<=0,0,IF(AA_Setting=0, +(K18+(K18+K133+K134))/2*K27, IF(AA_Setting=1, VLOOKUP(K$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(K$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((L18+L133+L134)<=0,0,IF(AA_Setting=0, +(L18+(L18+L133+L134))/2*L27, IF(AA_Setting=1, VLOOKUP(L$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(L$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((M18+M133+M134)<=0,0,IF(AA_Setting=0, +(M18+(M18+M133+M134))/2*M27, IF(AA_Setting=1, VLOOKUP(M$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(M$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((N18+N133+N134)<=0,0,IF(AA_Setting=0, +(N18+(N18+N133+N134))/2*N27, IF(AA_Setting=1, VLOOKUP(N$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(N$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((O18+O133+O134)<=0,0,IF(AA_Setting=0, +(O18+(O18+O133+O134))/2*O27, IF(AA_Setting=1, VLOOKUP(O$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(O$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((P18+P133+P134)<=0,0,IF(AA_Setting=0, +(P18+(P18+P133+P134))/2*P27, IF(AA_Setting=1, VLOOKUP(P$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(P$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((Q18+Q133+Q134)<=0,0,IF(AA_Setting=0, +(Q18+(Q18+Q133+Q134))/2*Q27, IF(AA_Setting=1, VLOOKUP(Q$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(Q$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((R18+R133+R134)<=0,0,IF(AA_Setting=0, +(R18+(R18+R133+R134))/2*R27, IF(AA_Setting=1, VLOOKUP(R$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(R$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((S18+S133+S134)<=0,0,IF(AA_Setting=0, +(S18+(S18+S133+S134))/2*S27, IF(AA_Setting=1, VLOOKUP(S$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(S$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((T18+T133+T134)<=0,0,IF(AA_Setting=0, +(T18+(T18+T133+T134))/2*T27, IF(AA_Setting=1, VLOOKUP(T$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(T$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((U18+U133+U134)<=0,0,IF(AA_Setting=0, +(U18+(U18+U133+U134))/2*U27, IF(AA_Setting=1, VLOOKUP(U$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(U$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((V18+V133+V134)<=0,0,IF(AA_Setting=0, +(V18+(V18+V133+V134))/2*V27, IF(AA_Setting=1, VLOOKUP(V$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(V$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((W18+W133+W134)<=0,0,IF(AA_Setting=0, +(W18+(W18+W133+W134))/2*W27, IF(AA_Setting=1, VLOOKUP(W$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(W$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((X18+X133+X134)<=0,0,IF(AA_Setting=0, +(X18+(X18+X133+X134))/2*X27, IF(AA_Setting=1, VLOOKUP(X$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(X$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((Y18+Y133+Y134)<=0,0,IF(AA_Setting=0, +(Y18+(Y18+Y133+Y134))/2*Y27, IF(AA_Setting=1, VLOOKUP(Y$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(Y$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((Z18+Z133+Z134)<=0,0,IF(AA_Setting=0, +(Z18+(Z18+Z133+Z134))/2*Z27, IF(AA_Setting=1, VLOOKUP(Z$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(Z$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((AA18+AA133+AA134)<=0,0,IF(AA_Setting=0, +(AA18+(AA18+AA133+AA134))/2*AA27, IF(AA_Setting=1, VLOOKUP(AA$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(AA$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((AB18+AB133+AB134)<=0,0,IF(AA_Setting=0, +(AB18+(AB18+AB133+AB134))/2*AB27, IF(AA_Setting=1, VLOOKUP(AB$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(AB$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((AC18+AC133+AC134)<=0,0,IF(AA_Setting=0, +(AC18+(AC18+AC133+AC134))/2*AC27, IF(AA_Setting=1, VLOOKUP(AC$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(AC$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((AD18+AD133+AD134)<=0,0,IF(AA_Setting=0, +(AD18+(AD18+AD133+AD134))/2*AD27, IF(AA_Setting=1, VLOOKUP(AD$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(AD$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((AE18+AE133+AE134)<=0,0,IF(AA_Setting=0, +(AE18+(AE18+AE133+AE134))/2*AE27, IF(AA_Setting=1, VLOOKUP(AE$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(AE$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((AF18+AF133+AF134)<=0,0,IF(AA_Setting=0, +(AF18+(AF18+AF133+AF134))/2*AF27, IF(AA_Setting=1, VLOOKUP(AF$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(AF$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((AG18+AG133+AG134)<=0,0,IF(AA_Setting=0, +(AG18+(AG18+AG133+AG134))/2*AG27, IF(AA_Setting=1, VLOOKUP(AG$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(AG$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((AH18+AH133+AH134)<=0,0,IF(AA_Setting=0, +(AH18+(AH18+AH133+AH134))/2*AH27, IF(AA_Setting=1, VLOOKUP(AH$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(AH$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((AI18+AI133+AI134)<=0,0,IF(AA_Setting=0, +(AI18+(AI18+AI133+AI134))/2*AI27, IF(AA_Setting=1, VLOOKUP(AI$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(AI$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((AJ18+AJ133+AJ134)<=0,0,IF(AA_Setting=0, +(AJ18+(AJ18+AJ133+AJ134))/2*AJ27, IF(AA_Setting=1, VLOOKUP(AJ$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(AJ$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((AK18+AK133+AK134)<=0,0,IF(AA_Setting=0, +(AK18+(AK18+AK133+AK134))/2*AK27, IF(AA_Setting=1, VLOOKUP(AK$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(AK$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((AL18+AL133+AL134)<=0,0,IF(AA_Setting=0, +(AL18+(AL18+AL133+AL134))/2*AL27, IF(AA_Setting=1, VLOOKUP(AL$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(AL$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((AM18+AM133+AM134)<=0,0,IF(AA_Setting=0, +(AM18+(AM18+AM133+AM134))/2*AM27, IF(AA_Setting=1, VLOOKUP(AM$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(AM$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((AN18+AN133+AN134)<=0,0,IF(AA_Setting=0, +(AN18+(AN18+AN133+AN134))/2*AN27, IF(AA_Setting=1, VLOOKUP(AN$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(AN$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((AO18+AO133+AO134)<=0,0,IF(AA_Setting=0, +(AO18+(AO18+AO133+AO134))/2*AO27, IF(AA_Setting=1, VLOOKUP(AO$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(AO$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((AP18+AP133+AP134)<=0,0,IF(AA_Setting=0, +(AP18+(AP18+AP133+AP134))/2*AP27, IF(AA_Setting=1, VLOOKUP(AP$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(AP$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((AQ18+AQ133+AQ134)<=0,0,IF(AA_Setting=0, +(AQ18+(AQ18+AQ133+AQ134))/2*AQ27, IF(AA_Setting=1, VLOOKUP(AQ$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(AQ$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((AR18+AR133+AR134)<=0,0,IF(AA_Setting=0, +(AR18+(AR18+AR133+AR134))/2*AR27, IF(AA_Setting=1, VLOOKUP(AR$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(AR$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF((AS18+AS133+AS134)<=0,0,IF(AA_Setting=0, +(AS18+(AS18+AS133+AS134))/2*AS27, IF(AA_Setting=1, VLOOKUP(AS$7, 'Rebal-Details_T-R'!$D$8:$AL$47, 'Rebal-Details_T-R'!$AL$50, FALSE), VLOOKUP(AS$7, 'Rebal-Details_R-T'!$D$8:$AL$47, 'Rebal-Details_R-T'!$AL$50, FALSE))))/Round_To,0)*Round_To","v":0},null,{"$f":"+Base!E38","v":0},0]
["c","SS Benefits - You - self",{"$f":"Your_SS_Start","v":70},{"$f":"Your_SS_CA","v":46400},{"$f":"SUM(F39:AS39)","v":1031800},{"$f":"ROUND(IF(Your_SS_Start=F$4,Your_SS_Calc,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND((IF(Your_SS_Start=G$4,Your_SS_Calc,0)+IF(AND(OR(G$5<=Your_SS_End,Your_SS_End=0),Final_Year>=G$7,F39>0),F39*(1+SS_COLA),0))*IF(AND(SS_re_yr=G7,SS_re_pc>0),(1-SS_re_pc),1)/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,46400,47300,48200,49200,50200,51200,39700,40500,41300,42100,42900,43800,44700,45600,46500,47400,48300,49300,50300,51300,52300,53300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E39","v":1031800},{"$f":"+E39-AU39","v":0}]
["c","SS Benefits - You - spousal",{"$f":"Your_SB","v":"self - 2032"},null,256000,{"$f":"ROUND(IF(Your_SS_Start=F$4,Your_Spousal,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND((IF(Your_SS_Start=G$4,Your_Spousal,0)+IF(AND(OR(G$5<=Your_SS_End,Your_SS_End=0),Final_Year>=G$7),F40*(1+SS_COLA),0))*IF(AND(SS_re_yr=G7,SS_re_pc>0),(1-SS_re_pc),1)/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,11700,11900,12100,12300,12500,12800,9900,10100,10300,10500,10700,10900,11100,11300,11500,11700,11900,12100,12300,12500,12800,13100,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E40","v":256000},0]
["c","SS Benefits - You - using",null,null,1031800,{"$f":"IF(AND(Auto_Spousal=\"y\",Your_SB<>\"self\"),IF(F40>F39,F40,F39),F39)*IF(F$4<Your_SS_Start,0,1)","v":0},0,0,0,0,0,0,0,46400,47300,48200,49200,50200,51200,39700,40500,41300,42100,42900,43800,44700,45600,46500,47400,48300,49300,50300,51300,52300,53300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E41","v":1031800},{"$f":"+E41-AU41","v":0}]
["c","SS Benefits - You - additional",null,null,0,{"$f":"ROUND(IF(SS_Add_Start=F$4,Your_SS_Add,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(SS_Add_Start=G$4,Your_SS_Add,IF(AND(SS_Add_Start<G$4,SS_Add_End>=G$4),F42*(1+SS_COLA),0))/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E42","v":0},0]
["c","Total - You",null,null,{"$f":"SUM(F43:AS43)","v":1031800},{"$f":"+F41+F42","v":0},{"$f":"+G41+G42","v":0},0,0,0,0,0,0,46400,47300,48200,49200,50200,51200,39700,40500,41300,42100,42900,43800,44700,45600,46500,47400,48300,49300,50300,51300,52300,53300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E43","v":1031800},{"$f":"+E43-AU43","v":0}]
["c","SS Benefits - You - self alt",{"$f":"Your_SS_Start_Alt","v":62},{"$f":"Your_SS_CA_Alt","v":22500},785800,{"$f":"ROUND(IF(Your_SS_Start_Alt=F$4,Your_SS_Calc_Alt,0)/Round_To,0)*Round_To","v":22500},{"$f":"ROUND((IF(Your_SS_Start_Alt=G$4,Your_SS_Calc_Alt,0)+IF(AND(OR(G$5<=Your_SS_End_Alt,Your_SS_End_Alt=0),Final_Year>=G$7,F44>0),F44*(1+SS_COLA_Alt),0))*IF(AND(SS_re_yr_alt=G7,SS_re_pc_alt>0),(1-SS_re_pc_alt),1)/Round_To,0)*Round_To","v":23000},23500,24000,24500,25000,25500,26000,26500,27000,27500,28100,28700,29300,22700,23200,23700,24200,24700,25200,25700,26200,26700,27200,27700,28300,28900,29500,30100,30700,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E44","v":0},785800]
["c","SS Benefits - You - spousal alt",{"$f":"Your_SB_Alt","v":"self - 2024"},null,242900,{"$f":"ROUND(IF(Your_SS_Start_Alt=F$4,Your_Spousal_Alt,0)/Round_To,0)*Round_To","v":7000},{"$f":"ROUND((IF(Your_SS_Start_Alt=G$4,Your_Spousal_Alt,0)+IF(AND(OR(G$5<=Your_SS_End_Alt,Your_SS_End_Alt=0),Final_Year>=G$7),F45*(1+SS_COLA_Alt),0))*IF(AND(SS_re_yr_alt=G7,SS_re_pc_alt>0),(1-SS_re_pc_alt),1)/Round_To,0)*Round_To","v":7100},7200,7300,7400,7500,7700,7900,8100,8300,8500,8700,8900,9100,7100,7200,7300,7400,7500,7700,7900,8100,8300,8500,8700,8900,9100,9300,9500,9700,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E45","v":0},242900]
["c","SS Benefits - You - using",null,null,785800,{"$f":"IF(AND(Auto_Spousal_Alt=\"y\",Your_SB_Alt<>\"self\"),IF(F45>F44,F45,F44),F44)*IF(F$4<Your_SS_Start_Alt,0,1)","v":22500},23000,23500,24000,24500,25000,25500,26000,26500,27000,27500,28100,28700,29300,22700,23200,23700,24200,24700,25200,25700,26200,26700,27200,27700,28300,28900,29500,30100,30700,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E46","v":0},{"$f":"+E46-AU46","v":785800}]
["c","SS Benefits - You - additional",null,null,42800,{"$f":"ROUND(IF(SS_Add_Start_Alt=F$4,Your_SS_Add_Alt,0)/Round_To,0)*Round_To","v":5000},{"$f":"ROUND(IF(SS_Add_Start_Alt=G$4,Your_SS_Add_Alt,IF(AND(SS_Add_Start_Alt<G$4,SS_Add_End_Alt>=G$4),F47*(1+SS_COLA),0))/Round_To,0)*Round_To","v":5100},5200,5300,5400,5500,5600,5700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E47","v":0},42800]
["c","Total - You Alternative",null,{"$f":"IF(SS_Comparison=\"y\",\"using\",\"not using\")","v":"not using"},828600,{"$f":"+F46+F47","v":27500},{"$f":"+G46+G47","v":28100},28700,29300,29900,30500,31100,31700,26500,27000,27500,28100,28700,29300,22700,23200,23700,24200,24700,25200,25700,26200,26700,27200,27700,28300,28900,29500,30100,30700,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E48","v":0},{"$f":"+E48-AU48","v":828600}]
[null,"SS benefits - You ^",{"$f":"IF(SS_Comparison=\"y\",\"Alternative benefits in use\",\".\")","v":"."},null,1031800,{"$f":"IF(SS_Comparison=\"n\",F43,F48)","v":0},0,0,0,0,0,0,0,46400,47300,48200,49200,50200,51200,39700,40500,41300,42100,42900,43800,44700,45600,46500,47400,48300,49300,50300,51300,52300,53300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E49","v":1031800},0]
["c","SS Benefits - Spouse - self",{"$f":"Spouse_SS_Start","v":66},{"$f":"Spouse_SS_CA","v":22100},436700,{"$f":"ROUND(IF(Spouse_SS_Start=F$5,Spouse_SS_Calc,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND((IF(Spouse_SS_Start=G$5,+Spouse_SS_Calc,0)+IF(AND(OR(G$4<=Spouse_SS_End,Spouse_SS_End=0),Final_Year>=G$7,F50>0),F50*(1+SS_COLA),0))*IF(AND(SS_re_yr=G7,SS_re_pc>0),(1-SS_re_pc),1)/Round_To,0)*Round_To","v":0},0,0,0,22100,22500,23000,23500,24000,24500,25000,25500,26000,20200,20600,21000,21400,21800,22200,22600,23100,23600,24100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E50","v":436700},0]
["c","SS Benefits - Spouse - spousal",{"$f":"Spouse_SB","v":"self - 2029"},null,326300,{"$f":"ROUND(IF(Spouse_SS_Start=F$5,+Spouse_Spousal,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND((IF(Spouse_SS_Start=G$5,+Spouse_Spousal,0)+IF(AND(OR(G$4<=Spouse_SS_End,Spouse_SS_End=0),Final_Year>=G$7),F51*(1+SS_COLA),0))*IF(AND(SS_re_yr=G7,SS_re_pc>0),(1-SS_re_pc),1)/Round_To,0)*Round_To","v":0},0,0,0,16600,16900,17200,17500,17900,18300,18700,19100,19500,15100,15400,15700,16000,16300,16600,16900,17200,17500,17900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E51","v":326300},0]
["c","SS Benefits - Spouse - using",null,null,436700,{"$f":"IF(AND(Auto_Spousal=\"y\",Spouse_SB<>\"self\"),IF(F51>F50,F51,F50),F50)*IF(F$5<Spouse_SS_Start,0,1)","v":0},0,0,0,0,22100,22500,23000,23500,24000,24500,25000,25500,26000,20200,20600,21000,21400,21800,22200,22600,23100,23600,24100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E52","v":436700},{"$f":"+E52-AU52","v":0}]
["c","SS Benefits - Spouse - additional",null,null,0,{"$f":"ROUND(IF(SS_Add_Start_Sp=F$5,Spouse_SS_Add,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(SS_Add_Start_Sp=G$5,Spouse_SS_Add,IF(AND(SS_Add_Start_Sp<G$5,SS_Add_End_Sp>=G$5),F53*(1+SS_COLA),0))/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E53","v":0},0]
["c","Total - Spouse",null,null,{"$f":"SUM(F54:AS54)","v":436700},{"$f":"+F52+F53","v":0},{"$f":"+G52+G53","v":0},0,0,0,22100,22500,23000,23500,24000,24500,25000,25500,26000,20200,20600,21000,21400,21800,22200,22600,23100,23600,24100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E54","v":436700},{"$f":"+E54-AU54","v":0}]
["c","SS Benefits - Spouse - self alt",{"$f":"Spouse_SS_Start_Alt","v":62},{"$f":"Spouse_SS_CA_Alt","v":15300},386800,{"$f":"ROUND(IF(Spouse_SS_Start_Alt=F$5,Spouse_SS_Calc_Alt,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND((IF(Spouse_SS_Start_Alt=G$5,+Spouse_SS_Calc_Alt,0)+IF(AND(OR(G$4<=Spouse_SS_End_Alt,Spouse_SS_End_Alt=0),Final_Year>=G$7,F55>0),F55*(1+SS_COLA_Alt),0))*IF(AND(SS_re_yr_alt=G7,SS_re_pc_alt>0),(1-SS_re_pc_alt),1)/Round_To,0)*Round_To","v":15300},15600,15900,16200,16500,16800,17100,17400,17700,18100,18500,18900,19300,15000,15300,15600,15900,16200,16500,16800,17100,17400,17700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E55","v":0},386800]
["c","SS Benefits - Spouse - spousal alt",{"$f":"Spouse_SB_Alt","v":"self - 2025"},null,268300,{"$f":"ROUND(IF(Spouse_SS_Start_Alt=F$5,Spouse_Spousal_Alt,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND((IF(Spouse_SS_Start_Alt=G$5,+Spouse_Spousal_Alt,0)+IF(AND(OR(G$4<=Spouse_SS_End_Alt,Spouse_SS_End_Alt=0),Final_Year>=G$7),F56*(1+SS_COLA_Alt),0))*IF(AND(SS_re_yr_alt=G7,SS_re_pc_alt>0),(1-SS_re_pc_alt),1)/Round_To,0)*Round_To","v":10700},10900,11100,11300,11500,11700,11900,12100,12300,12500,12800,13100,13400,10400,10600,10800,11000,11200,11400,11600,11800,12000,12200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E56","v":0},268300]
["c","SS Benefits - Spouse - using",null,null,386800,{"$f":"IF(AND(Auto_Spousal_Alt=\"y\",Spouse_SB_Alt<>\"self\"),IF(F56>F55,F56,F55),F55)*IF(F$5<Spouse_SS_Start_Alt,0,1)","v":0},15300,15600,15900,16200,16500,16800,17100,17400,17700,18100,18500,18900,19300,15000,15300,15600,15900,16200,16500,16800,17100,17400,17700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E57","v":0},{"$f":"+E57-AU57","v":386800}]
["c","SS Benefits - Spouse - additional",null,null,0,{"$f":"ROUND(IF(SS_Add_Start_Alt_Sp=F$5,Spouse_SS_Add_Alt,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(SS_Add_Start_Alt_Sp=G$5,Spouse_SS_Add_Alt,IF(AND(SS_Add_Start_Alt_Sp<G$5,SS_Add_End_Alt_Sp>=G$5),F58*(1+SS_COLA),0))/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E58","v":0},0]
["c","Total - Spouse Alternative",null,{"$f":"IF(SS_Comparison=\"y\",\"using\",\"not using\")","v":"not using"},386800,{"$f":"+F57+F58","v":0},{"$f":"+G57+G58","v":15300},15600,15900,16200,16500,16800,17100,17400,17700,18100,18500,18900,19300,15000,15300,15600,15900,16200,16500,16800,17100,17400,17700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E59","v":0},{"$f":"+E59-AU59","v":386800}]
[null,"SS benefits - Spouse ^",null,null,436700,{"$f":"IF(SS_Comparison=\"n\",F54,F59)","v":0},0,0,0,0,22100,22500,23000,23500,24000,24500,25000,25500,26000,20200,20600,21000,21400,21800,22200,22600,23100,23600,24100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E60","v":436700},{"$f":"+E60-AU60","v":0}]
[null,"Total SS benefits",{"$f":"IF(OR(SS_re_pc=0,SS_re_yr=0),\".\",\"Reduction of \" & (SS_re_pc*100) & \"% in \" & SS_re_yr)","v":"Reduction of 24% in 2038"},null,1468500,{"$f":"+F49+F60","v":0},0,0,0,0,22100,22500,23000,69900,71300,72700,74200,75700,77200,59900,61100,62300,63500,64700,66000,67300,68700,70100,71500,48300,49300,50300,51300,52300,53300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E61","v":1468500},{"$f":"+E61-AU61","v":0}]
["c","Taxable SPIA Income",null,null,{"$f":"SUM(F62:AS62)","v":144000},{"$f":"IF(SPIA_From=\"t\",IF(OR(SPIA_Amt=0,SPIA_Age=0),0,ROUND(IF(SPIA_Start<=F$4,SPIA_Income,0)/Round_To,0)*Round_To),0)","v":0},{"$f":"IF(SPIA_From=\"t\",IF(OR(SPIA_Amt=0,SPIA_Age=0),0,ROUND(IF(OR(AND(SPIA_End<G$4,SPIA_End<>\"\"),OR(SPIA_Income=0,SPIA_Start>G$4,Your_Age_End<G$4)),0,IF(SPIA_Start=G$4,SPIA_Income,IF(F62>0,(+F62*(1+SPIA_Esc)))))/Round_To,0)*Round_To),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E62","v":144000},{"$f":"+E62-AU62","v":0}]
["c","IRA 1 SPIA Income",null,null,{"$f":"SUM(F63:AS63)","v":0},{"$f":"IF(SPIA_From=\"i\",IF(OR(SPIA_Amt=0,SPIA_Age=0),0,ROUND(IF(SPIA_Start<=F$4,SPIA_Income,0)/Round_To,0)*Round_To),0)","v":0},{"$f":"IF(SPIA_From=\"i\",IF(OR(SPIA_Amt=0,SPIA_Age=0),0,ROUND(IF(OR(AND(SPIA_End<G$4,SPIA_End<>\"\"),OR(SPIA_Income=0,SPIA_Start>G$4,Your_Age_End<G$4)),0,IF(SPIA_Start=G$4,SPIA_Income,IF(F63>0,(+F63*(1+SPIA_Esc)))))/Round_To,0)*Round_To),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E63","v":0},0]
["c","Roth 1 SPIA Income",null,null,{"$f":"SUM(F64:AS64)","v":0},{"$f":"IF(SPIA_From=\"r\",IF(OR(SPIA_Amt=0,SPIA_Age=0),0,ROUND(IF(SPIA_Start<=F$4,SPIA_Income,0)/Round_To,0)*Round_To),0)","v":0},{"$f":"IF(SPIA_From=\"r\",IF(OR(SPIA_Amt=0,SPIA_Age=0),0,ROUND(IF(OR(AND(SPIA_End<G$4,SPIA_End<>\"\"),OR(SPIA_Income=0,SPIA_Start>G$4,Your_Age_End<G$4)),0,IF(SPIA_Start=G$4,SPIA_Income,IF(F64>0,(+F64*(1+SPIA_Esc)))))/Round_To,0)*Round_To),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E64","v":0},0]
[null,"SPIA income ^",null,{"$f":"\"using \" & IF(SPIA_From=\"t\",\"Taxable\",IF(SPIA_From=\"I\",\"Traditional IRA\",\"Roth IRA\")) & \" account\"","v":"using Taxable account"},{"$f":"SUM(F65:AS65)","v":144000},{"$f":"+F62+F63+F64","v":0},{"$f":"+G62+G63+G64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E65","v":144000},0]
["c","Pensions 1",null,{"$f":"Esc_OInc_Long","v":0.03},381200,{"$f":"ROUND(IF(Start_OInc_Long<=F$4,Income_OInc_Long,0)/Round_To,0)*Round_To","v":8000},{"$f":"ROUND(IF(OR(AND(End_OInc_Long<G$4,End_OInc_Long<>\"\"),OR(Income_OInc_Long=0,Start_OInc_Long>G$4,Your_Age_End<G$4)),0,IF(Start_OInc_Long=G$4,Income_OInc_Long,IF(F66>0,(+F66*(1+Esc_OInc_Long)))))/Round_To,0)*Round_To","v":8200},8400,8700,9000,9300,9600,9900,10200,10500,10800,11100,11400,11700,12100,12500,12900,13300,13700,14100,14500,14900,15300,15800,16300,16800,17300,17800,18300,18800,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E66","v":381200},0]
["c","Pensions 2",null,{"$f":"Esc_OInc_Long2","v":0},48000,{"$f":"ROUND(IF(Start_OInc_Long2<=F$4,Income_OInc_Long2,0)/Round_To,0)*Round_To","v":2000},{"$f":"ROUND(IF(OR(AND(End_OInc_Long2<G$4,End_OInc_Long2<>\"\"),OR(Income_OInc_Long2=0,Start_OInc_Long2>G$4,Your_Age_End<G$4)),0,IF(Start_OInc_Long2=G$4,Income_OInc_Long2,IF(F67>0,(+F67*(1+Esc_OInc_Long2)))))/Round_To,0)*Round_To","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E67","v":48000},{"$f":"+E67-AU67","v":0}]
["c","Other income 1",null,{"$f":"Esc_OInc_Temp","v":0.04},105400,{"$f":"ROUND(IF(Start_OInc_Temp<=F$4,Income_OInc_Temp,0)/Round_To,0)*Round_To","v":10000},{"$f":"ROUND(IF(OR(AND(End_OInc_Temp<G$4,End_OInc_Temp<>\"\"),OR(Income_OInc_Temp=0,Start_OInc_Temp>G$4,Your_Age_End<G$4)),0,IF(Start_OInc_Temp=G$4,Income_OInc_Temp,IF(F68>0,(+F68*(1+Esc_OInc_Temp)))))/Round_To,0)*Round_To","v":10400},10800,11200,11600,12100,12600,13100,13600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E68","v":105400},0]
["c","Other income 2",null,{"$f":"Esc_OInc_Temp2","v":0},15000,{"$f":"ROUND(IF(Start_OInc_Temp2<=F$4,Income_OInc_Temp2,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(End_OInc_Temp2<G$4,End_OInc_Temp2<>\"\"),OR(Income_OInc_Temp2=0,Start_OInc_Temp2>G$4,Your_Age_End<G$4)),0,IF(Start_OInc_Temp2=G$4,Income_OInc_Temp2,IF(F69>0,(+F69*(1+Esc_OInc_Temp2)))))/Round_To,0)*Round_To","v":15000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E69","v":15000},{"$f":"+E69-AU69","v":0}]
[null,"Other income (pensions, wages, etc.) ^",null,null,549600,{"$f":"+F66+F67+F68+F69","v":20000},{"$f":"+G66+G67+G68+G69","v":35600},21200,21900,22600,23400,24200,25000,25800,12500,12800,13100,13400,13700,14100,14500,14900,15300,15700,16100,16500,16900,17300,17800,16300,16800,17300,17800,18300,18800,0,0,0,0,0,0,0,0,0,{"$f":"+AS66+AS67+AS68+AS69","v":0},null,{"$f":"+Base!E70","v":549600},{"$f":"+E70-AU70","v":0}]
[null,"Total Income",null,null,4674900,{"$f":"F28+F31+F34+F37+F38+F61+F65+F70","v":78700},{"$f":"G28+G31+G34+G37+G38+G61+G65+G70","v":94700},80600,81300,81900,105200,107400,109900,160000,151900,155600,160300,169600,174000,166500,169800,178200,183100,174300,177300,180500,183100,194500,206100,183500,188900,191200,193500,195600,197700,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E71","v":4674900},{"$f":"+E71-AU71","v":0}]
[]
[null,"Account Changes"]
["c","IRA 1 contributions",null,null,{"$f":"SUM(F74:AS74)","v":0},{"$f":"-F87","v":0},{"$f":"-G87","v":0},{"$f":"-H87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E74","v":0},{"$f":"+E74-AU74","v":0}]
["c","IRA 2 contributions",null,null,{"$f":"SUM(F75:AS75)","v":-58500},{"$f":"-F98","v":-6500},{"$f":"-G98","v":-6500},{"$f":"-H98","v":-6500},-6500,-6500,-6500,-6500,-6500,-6500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E75","v":-58500},{"$f":"+E75-AU75","v":0}]
["c","Roth 1 contributions",null,null,{"$f":"SUM(F76:AS76)","v":-4600},{"$f":"-F120","v":-1000},{"$f":"-G120","v":-1100},-1200,-1300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E76","v":-4600},{"$f":"+E76-AU76","v":0}]
[null,"Taxable account - IRA contributions",null,null,{"$f":"SUM(F77:AS77)","v":-63100},{"$f":"+F74+F75+F76","v":-7500},{"$f":"+G74+G75+G76","v":-7600},{"$f":"+H74+H75+H76","v":-7700},-7800,-6500,-6500,-6500,-6500,-6500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E77","v":-63100},{"$f":"+E77-AU77","v":0}]
["c","Inheritance 1",null,null,{"$f":"SUM(F78:AS78)","v":60000},{"$f":"IF(AND(Inheritance=\"y\",IF(Inheritor=\"y\",Inherit_Age=F$4,Inherit_Age=F$5)),Inherit_Taxable,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E78","v":60000},{"$f":"+E78-AU78","v":0}]
["c","Inheritance 2",null,null,40000,{"$f":"IF(AND(Inheritance2=\"y\",IF(Inheritor2=\"y\",Inherit_Age2=F$4,Inherit_Age2=F$5)),Inherit_Taxable2,0)","v":0},0,0,0,0,0,0,0,0,0,0,40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E79","v":40000},{"$f":"+E79-AU79","v":0}]
["c","Asset Sale 1",null,null,100000,{"$f":"IF(AND(Asset_Sale=\"y\",Asset_Sale_Age=F$4),Asset_Sale_Amt,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E80","v":100000},0]
["c","Asset Sale 2",null,null,400000,{"$f":"IF(AND(Asset_Sale2=\"y\",Asset_Sale_Age2=F$4),Asset_Sale_Amt2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,400000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E81","v":400000},0]
["c","Special Expenditure 1",null,null,-80000,{"$f":"IF(AND(Expenditure=\"y\",Expenditure_Age=F$4),-Expenditure_Amt,0)","v":0},0,0,0,0,0,0,0,0,0,-80000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E82","v":-80000},0]
["c","Special Expenditure 2",null,null,-20000,{"$f":"IF(AND(Expenditure2=\"y\",Expenditure_Age2=F$4),-Expenditure_Amt2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,-20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E83","v":-20000},0]
["c","SPIA Purchase",null,null,-100000,{"$f":"IF(SPIA_From=\"t\",IF(SPIA_Age=F$4,-SPIA_Amt,0),0)*IF(SPIA_Amt>F8,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E84","v":-100000},0]
[null,"Taxable account - special events & annuity ^",null,null,400000,{"$f":"+F78+F79+F80+F81+F82+F83+F84","v":0},{"$f":"+G78+G79+G80+G81+G82+G83+G84","v":0},0,0,0,0,0,0,0,0,-80000,40000,-20000,0,-100000,60000,0,0,0,0,0,0,400000,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E85","v":400000},{"$f":"+E85-AU85","v":0}]
[]
[null,"IRA 1 Contributions",{"$f":"tIRA1_Start & \"-\" & tIRA1_End","v":"-"},{"$f":"tIRA1_Esc","v":0},0,{"$f":"ROUND(IF(tIRA1_Start=F$4,tIRA1_Add,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AND(F87>0,OR(tIRA1_End>=G$4,tIRA1_End>=\"\")),F87*(1+tIRA1_Esc),IF(tIRA1_Start=G$4,tIRA1_Add,0))/Round_To,0)*Round_To*G$278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E87","v":0},{"$f":"+E87-AU87","v":0},81]
["c","IRA 1 Withdrawals #1",{"$f":"Start_Compare1 & \"-\" & End_Compare1","v":"62-69"},{"$f":"Esc_Compare1","v":0.03},-355700,{"$f":"ROUND(IF(AND(tIRA_Begin>0,Start_Compare1<=F$4),-tIRA_Withdr_Compare1,0)/Round_To,0)*Round_To","v":-40000},{"$f":"ROUND(IF(F88<0,IF(-G343>+F88*(1+Esc_Compare1),-G343,+F88*(1+Esc_Compare1)),IF(Start_Compare1<=G$4,IF(-G343>-tIRA_Withdr_Compare1,-G343,-tIRA_Withdr_Compare1),0))/Round_To,0)*Round_To","v":-41200},-42400,-43700,-45000,-46400,-47800,-49200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E88","v":-355700},{"$f":"+E88-AU88","v":0}]
["c","IRA 1 Withdrawals #2",{"$f":"Start_Compare2 & \"-\" & End_Compare2","v":"70-75"},{"$f":"Esc_Compare2","v":-0.1},-46900,{"$f":"ROUND(IF(AND(tIRA_Begin>0,Start_Compare2<=F$4),-tIRA_Withdr_Compare2,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(F89<0,IF(-G347>+F89*(1+Esc_Compare2),-G347,+F89*(1+Esc_Compare2)),IF(Start_Compare2<=G$4,IF(-G347>-tIRA_Withdr_Compare2,-G347,-tIRA_Withdr_Compare2),0))/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,-10000,-9000,-8100,-7300,-6600,-5900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E89","v":-46900},{"$f":"+E89-AU89","v":0}]
[]
[null,"IRA 1 Withdrawals ^",{"$f":"IF(OR(tIRA_Withdr_Base1,tIRA_Withdr_Base2<>0),\"Differs from Base\",\"Same as Base\")","v":"Same as Base"},null,-402600,{"$f":"+F88+F89","v":-40000},{"$f":"+G88+G89","v":-41200},{"$f":"+H88+H89","v":-42400},-43700,-45000,-46400,-47800,-49200,-10000,-9000,-8100,-7300,-6600,-5900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E91","v":-402600},{"$f":"+E91-AU91","v":0},85]
["c","IRA 1 RMD original owner",{"$f":"IF(IRA1_Owner=\"y\",\"Yours:\",\"Spouse:\") & \" start \" & IRA_RMD_Age","v":"Yours: start 73"},{"$f":"\"end at \" & IF(IRA1_Owner=\"y\",Your_End,Spouse_End)","v":"end at 85"},-282300,{"$f":"IF(RMD_Table=\"d\",Details!F562,Details!F574)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!G562,Details!G574)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!H562,Details!H574)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!I562,Details!I574)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!J562,Details!J574)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!K562,Details!K574)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!L562,Details!L574)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!M562,Details!M574)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!N562,Details!N574)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!O562,Details!O574)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!P562,Details!P574)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!Q562,Details!Q574)","v":-15700},{"$f":"IF(RMD_Table=\"d\",Details!R562,Details!R574)","v":-16500},{"$f":"IF(RMD_Table=\"d\",Details!S562,Details!S574)","v":-17200},{"$f":"IF(RMD_Table=\"d\",Details!T562,Details!T574)","v":-18000},{"$f":"IF(RMD_Table=\"d\",Details!U562,Details!U574)","v":-19000},{"$f":"IF(RMD_Table=\"d\",Details!V562,Details!V574)","v":-20200},{"$f":"IF(RMD_Table=\"d\",Details!W562,Details!W574)","v":-21500},{"$f":"IF(RMD_Table=\"d\",Details!X562,Details!X574)","v":-22800},{"$f":"IF(RMD_Table=\"d\",Details!Y562,Details!Y574)","v":-23800},{"$f":"IF(RMD_Table=\"d\",Details!Z562,Details!Z574)","v":-25100},{"$f":"IF(RMD_Table=\"d\",Details!AA562,Details!AA574)","v":-26200},{"$f":"IF(RMD_Table=\"d\",Details!AB562,Details!AB574)","v":-27500},{"$f":"IF(RMD_Table=\"d\",Details!AC562,Details!AC574)","v":-28800},{"$f":"IF(RMD_Table=\"d\",Details!AD562,Details!AD574)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!AE562,Details!AE574)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!AF562,Details!AF574)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!AG562,Details!AG574)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!AH562,Details!AH574)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!AI562,Details!AI574)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!AJ562,Details!AJ574)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!AK562,Details!AK574)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!AL562,Details!AL574)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!AM562,Details!AM574)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!AN562,Details!AN574)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!AO562,Details!AO574)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!AP562,Details!AP574)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!AQ562,Details!AQ574)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!AR562,Details!AR574)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!AS562,Details!AS574)","v":0},null,{"$f":"+Base!E92","v":-282300},{"$f":"+E92-AU92","v":0}]
["c","IRA 1 RMD beneficiary",{"$f":"IF(IRA1_RMD=\"d\",\".\",\"Single Life\")","v":"."},{"$f":"IF(IRA1_Owner=\"s\",Spouse_End_Input +1,Your_End_Input+1) & \" - \" & IF(IRA1_Owner=\"s\",Your_End,Spouse_End)","v":"86 - 90"},-198400,null,{"$f":"IF(RMD_Table=\"d\",IF(IRA1_RMD=\"d\",G563,G564),IF(IRA1_RMD=\"d\",G575,G576))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-30000,-31300,-32400,-33800,-34900,-36000,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E93","v":-198400},{"$f":"+E93-AU93","v":0}]
[null,"IRA 1 RMD",{"$f":"IF(IRA1_Owner=\"y\",\"Yours:\",\"Spouse:\") & \" start \" & IRA_RMD_Age","v":"Yours: start 73"},{"$f":"INDEX('Tax Tables'!$H$317:$H$377,MATCH(IRA_RMD_Age,'Tax Tables'!$G$317:$G$377,1))&\" yrs life\"","v":"26.5 yrs life"},-480700,{"$f":"+F92+F93","v":0},{"$f":"+G92+G93","v":0},{"$f":"+H92+H93","v":0},{"$f":"+I92+I93","v":0},0,0,0,0,0,0,0,-15700,-16500,-17200,-18000,-19000,-20200,-21500,-22800,-23800,-25100,-26200,-27500,-28800,-30000,-31300,-32400,-33800,-34900,-36000,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E94","v":-480700},0,88]
[null,"IRA 1 withdrawals - automatic",null,null,0,{"$f":"ROUND(IF(F8-Taxable_Min+F335<0,IF(F351>0,IF(F8-Taxable_Min+F335<-F351,-F351,F8+F335-Taxable_Min),0),0)/Round_To,0)*Round_To*IF(Automate=\"y\",1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E95","v":0},0]
[null,"IRA 1 SPIA purchase",null,null,0,{"$f":"IF(SPIA_From=\"i\",IF(SPIA_Age=F$4,-SPIA_Amt,0),0)*IF(SPIA_Amt>F9,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E96","v":0},0,90]
[]
[null,"IRA 2 Contributions",{"$f":"tIRA2_Start & \"-\" & tIRA2_End","v":"62-70"},{"$f":"tIRA2_Esc","v":0},58500,{"$f":"ROUND(IF(tIRA2_Start=F$4,tIRA2_Add,0)/Round_To,0)*Round_To","v":6500},{"$f":"ROUND(IF(AND(F98>0,OR(tIRA2_End>=G$4,tIRA2_End>=\"\")),F98*(1+tIRA2_Esc),IF(tIRA2_Start=G$4,tIRA2_Add,0))/Round_To,0)*Round_To*G$278","v":6500},6500,6500,6500,6500,6500,6500,6500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E98","v":58500},{"$f":"+E98-AU98","v":0},92]
[null,"IRA 2 Withdrawals ^",{"$f":"IF(tIRA_Withdr_Base3<>0,\"Differs from Base\",\"Same as Base\")","v":"Same as Base"},{"$f":"IF(AV99<>0,\"Differs: \" & Start_Compare3 & \"-\" & End_Compare3,\"Same: \" & Start_Compare3 & \"-\" & End_Compare3)","v":"Same: -"},0,{"$f":"ROUND(IF(AND(tIRA_Begin2>0,Start_Compare3<=F$4),-tIRA_Withdr_Compare3,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(F99<0,IF(-G359>+F99*(1+Esc_Compare3),-G359,+F99*(1+Esc_Compare3)),IF(Start_Compare3<=G$4,IF(-G359>-tIRA_Withdr_Compare3,-G359,-tIRA_Withdr_Compare3),0))/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E99","v":0},0,93]
["c","IRA 2 RMD original owner",{"$f":"IF(IRA2_Owner=\"y\",\"Yours:\",\"Spouse:\") & \" start \" & IRA_RMD_Age2","v":"Spouse: start 73"},{"$f":"\"end at \" & IF(IRA2_Owner=\"y\",Your_End,Spouse_End)","v":"end at 90"},-519900,{"$f":"IF(RMD_Table=\"d\",Details!F568,Details!F579)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!G568,Details!G579)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!H568,Details!H579)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!I568,Details!I579)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!J568,Details!J579)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!K568,Details!K579)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!L568,Details!L579)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!M568,Details!M579)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!N568,Details!N579)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!O568,Details!O579)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!P568,Details!P579)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!Q568,Details!Q579)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!R568,Details!R579)","v":-18400},{"$f":"IF(RMD_Table=\"d\",Details!S568,Details!S579)","v":-19600},{"$f":"IF(RMD_Table=\"d\",Details!T568,Details!T579)","v":-20700},{"$f":"IF(RMD_Table=\"d\",Details!U568,Details!U579)","v":-21800},{"$f":"IF(RMD_Table=\"d\",Details!V568,Details!V579)","v":-22900},{"$f":"IF(RMD_Table=\"d\",Details!W568,Details!W579)","v":-24200},{"$f":"IF(RMD_Table=\"d\",Details!X568,Details!X579)","v":-25500},{"$f":"IF(RMD_Table=\"d\",Details!Y568,Details!Y579)","v":-26800},{"$f":"IF(RMD_Table=\"d\",Details!Z568,Details!Z579)","v":-28000},{"$f":"IF(RMD_Table=\"d\",Details!AA568,Details!AA579)","v":-29300},{"$f":"IF(RMD_Table=\"d\",Details!AB568,Details!AB579)","v":-30600},{"$f":"IF(RMD_Table=\"d\",Details!AC568,Details!AC579)","v":-32000},{"$f":"IF(RMD_Table=\"d\",Details!AD568,Details!AD579)","v":-33400},{"$f":"IF(RMD_Table=\"d\",Details!AE568,Details!AE579)","v":-34700},{"$f":"IF(RMD_Table=\"d\",Details!AF568,Details!AF579)","v":-36100},{"$f":"IF(RMD_Table=\"d\",Details!AG568,Details!AG579)","v":-37300},{"$f":"IF(RMD_Table=\"d\",Details!AH568,Details!AH579)","v":-38700},{"$f":"IF(RMD_Table=\"d\",Details!AI568,Details!AI579)","v":-39900},{"$f":"IF(RMD_Table=\"d\",Details!AJ568,Details!AJ579)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!AK568,Details!AK579)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!AL568,Details!AL579)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!AM568,Details!AM579)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!AN568,Details!AN579)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!AO568,Details!AO579)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!AP568,Details!AP579)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!AQ568,Details!AQ579)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!AR568,Details!AR579)","v":0},{"$f":"IF(RMD_Table=\"d\",Details!AS568,Details!AS579)","v":0},null,{"$f":"+Base!E100","v":-519900},{"$f":"+E100-AU100","v":0}]
["c","IRA 2 RMD beneficiary",{"$f":"IF(IRA1_RMD=\"d\",\".\",\"Single Life\")","v":"."},{"$f":"IF(IRA2_Owner=\"s\",IF(Spouse_End_Input>0,Spouse_End_Input +1,IRA_RMD_Age2),Your_End_Input+1) & \" - \" & IF(IRA2_Owner=\"s\",Your_End,Spouse_End)","v":"73 - 85"},0,null,{"$f":"IF(RMD_Table=\"d\",IF(IRA1_RMD=\"d\",G569,G570),IF(IRA1_RMD=\"d\",G580,G581))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E101","v":0},{"$f":"+E101-AU101","v":0}]
[null,"IRA 2 RMD",{"$f":"IF(IRA2_Owner=\"y\",\"Yours:\",\"Spouse:\") & \" start \" & IRA_RMD_Age2","v":"Spouse: start 73"},{"$f":"INDEX('Tax Tables'!$H$317:$H$377,MATCH(IRA_RMD_Age2,'Tax Tables'!$G$317:$G$377,1))&\" yrs life\"","v":"26.5 yrs life"},-519900,{"$f":"+F100+F101","v":0},{"$f":"+G100+G101","v":0},{"$f":"+H100+H101","v":0},0,0,0,0,0,0,0,0,0,-18400,-19600,-20700,-21800,-22900,-24200,-25500,-26800,-28000,-29300,-30600,-32000,-33400,-34700,-36100,-37300,-38700,-39900,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E102","v":-519900},0,96]
[null,"IRA 2 withdrawals - automatic",null,null,0,{"$f":"ROUND(IF(F8-Taxable_Min+F335-F95<0,IF(F362>0,IF(F8-Taxable_Min+F335-F95<-F362,-F362,F8+F335-F95-Taxable_Min),0),0)/Round_To,0)*Round_To*IF(Automate=\"y\",1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E103","v":0},0]
[null,null,null,null,null,{"$f":"IF(Inherit_Age>F4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(F4,'Tax Tables'!$J$317:$J$326,1)))","v":0},{"$f":"IF(Inherit_Age>G4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(G4,'Tax Tables'!$J$317:$J$326,1)))","v":0},{"$f":"IF(Inherit_Age>H4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(H4,'Tax Tables'!$J$317:$J$326,1)))","v":0},{"$f":"IF(Inherit_Age>I4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(I4,'Tax Tables'!$J$317:$J$326,1)))","v":0},{"$f":"IF(Inherit_Age>J4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(J4,'Tax Tables'!$J$317:$J$326,1)))","v":0},{"$f":"IF(Inherit_Age>K4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(K4,'Tax Tables'!$J$317:$J$326,1)))","v":0},{"$f":"IF(Inherit_Age>L4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(L4,'Tax Tables'!$J$317:$J$326,1)))","v":0},{"$f":"IF(Inherit_Age>M4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(M4,'Tax Tables'!$J$317:$J$326,1)))","v":0},{"$f":"IF(Inherit_Age>N4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(N4,'Tax Tables'!$J$317:$J$326,1)))","v":0},{"$f":"IF(Inherit_Age>O4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(O4,'Tax Tables'!$J$317:$J$326,1)))","v":0},{"$f":"IF(Inherit_Age>P4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(P4,'Tax Tables'!$J$317:$J$326,1)))","v":0},{"$f":"IF(Inherit_Age>Q4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(Q4,'Tax Tables'!$J$317:$J$326,1)))","v":0},{"$f":"IF(Inherit_Age>R4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(R4,'Tax Tables'!$J$317:$J$326,1)))","v":0},{"$f":"IF(Inherit_Age>S4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(S4,'Tax Tables'!$J$317:$J$326,1)))","v":0},{"$f":"IF(Inherit_Age>T4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(T4,'Tax Tables'!$J$317:$J$326,1)))","v":0},{"$f":"IF(Inherit_Age>U4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(U4,'Tax Tables'!$J$317:$J$326,1)))","v":10},{"$f":"IF(Inherit_Age>V4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(V4,'Tax Tables'!$J$317:$J$326,1)))","v":9.0909090909090917},{"$f":"IF(Inherit_Age>W4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(W4,'Tax Tables'!$J$317:$J$326,1)))","v":8.3333333333333339},{"$f":"IF(Inherit_Age>X4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(X4,'Tax Tables'!$J$317:$J$326,1)))","v":7.1428571428571423},{"$f":"IF(Inherit_Age>Y4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(Y4,'Tax Tables'!$J$317:$J$326,1)))","v":5.8823529411764701},{"$f":"IF(Inherit_Age>Z4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(Z4,'Tax Tables'!$J$317:$J$326,1)))","v":5},{"$f":"IF(Inherit_Age>AA4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(AA4,'Tax Tables'!$J$317:$J$326,1)))","v":4},{"$f":"IF(Inherit_Age>AB4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(AB4,'Tax Tables'!$J$317:$J$326,1)))","v":3.0303030303030303},{"$f":"IF(Inherit_Age>AC4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(AC4,'Tax Tables'!$J$317:$J$326,1)))","v":2},{"$f":"IF(Inherit_Age>AD4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(AD4,'Tax Tables'!$J$317:$J$326,1)))","v":1},{"$f":"IF(Inherit_Age>AE4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(AE4,'Tax Tables'!$J$317:$J$326,1)))","v":1},{"$f":"IF(Inherit_Age>AF4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(AF4,'Tax Tables'!$J$317:$J$326,1)))","v":1},{"$f":"IF(Inherit_Age>AG4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(AG4,'Tax Tables'!$J$317:$J$326,1)))","v":1},{"$f":"IF(Inherit_Age>AH4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(AH4,'Tax Tables'!$J$317:$J$326,1)))","v":1},{"$f":"IF(Inherit_Age>AI4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(AI4,'Tax Tables'!$J$317:$J$326,1)))","v":1},{"$f":"IF(Inherit_Age>AJ4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(AJ4,'Tax Tables'!$J$317:$J$326,1)))","v":1},{"$f":"IF(Inherit_Age>AK4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(AK4,'Tax Tables'!$J$317:$J$326,1)))","v":1},{"$f":"IF(Inherit_Age>AL4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(AL4,'Tax Tables'!$J$317:$J$326,1)))","v":1},{"$f":"IF(Inherit_Age>AM4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(AM4,'Tax Tables'!$J$317:$J$326,1)))","v":1},{"$f":"IF(Inherit_Age>AN4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(AN4,'Tax Tables'!$J$317:$J$326,1)))","v":1},{"$f":"IF(Inherit_Age>AO4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(AO4,'Tax Tables'!$J$317:$J$326,1)))","v":1},{"$f":"IF(Inherit_Age>AP4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(AP4,'Tax Tables'!$J$317:$J$326,1)))","v":1},{"$f":"IF(Inherit_Age>AQ4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(AQ4,'Tax Tables'!$J$317:$J$326,1)))","v":1},{"$f":"IF(Inherit_Age>AR4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(AR4,'Tax Tables'!$J$317:$J$326,1)))","v":1},{"$f":"IF(Inherit_Age>AS4,0,INDEX('Tax Tables'!$L$317:$L$326,MATCH(AS4,'Tax Tables'!$J$317:$J$326,1)))","v":1}]
["c","Inherited IRA 1","end of year",{"$f":"IF(Inheritor=\"y\",\"You\",\"Spouse\")","v":"You"},{"$f":"SUM(F105:AS105)","v":40000},{"$f":"IF(AND(Inheritance=\"y\",IF(Inheritor=\"y\",Inherit_Age=F$4,Inherit_Age=F$5)),Inherit_tIRA,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E105","v":40000},{"$f":"+E105-AU105","v":0},99]
["c","Inherited IRA 2","end of year",{"$f":"IF(Inheritor2=\"y\",\"Your\",\"Spouse\")","v":"Spouse"},60000,{"$f":"IF(AND(Inheritance2=\"y\",IF(Inheritor2=\"y\",Inherit_Age2=F$4,Inherit_Age2=F$5)),Inherit_tIRA2,0)","v":0},0,0,0,0,0,0,0,0,0,0,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E106","v":60000},{"$f":"+E106-AU106","v":0},100]
[null,"Inherited IRA - special events ^",null,null,100000,{"$f":"+F105+F106","v":0},{"$f":"+G105+G106","v":0},0,0,0,0,0,0,0,0,0,60000,0,0,0,40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E107","v":100000},0]
["c",{"$f":"IF(Inherit_Term=\"s\",\"IRA 1 factor using: Life Expectancy Table 1\",\"IRA 1 factor using: 10 Year Period\")","v":"IRA 1 factor using: Life Expectancy Table 1"},null,null,null,{"$f":"IF(Inherit_Term=\"s\",F552,F555)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.6,11.6,10.6,9.6,8.6,7.6,6.6,5.6,4.5999999999999996,3.5999999999999996,2.5999999999999996,1.5999999999999996,0.59999999999999964,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E108","v":0},0]
["c",{"$f":"IF(Inherit_Term2=\"s\",\"IRA 2 factor using: Life Expectancy Table 1\",\"IRA 2 factor using: 10 Year Period\")","v":"IRA 2 factor using: 10 Year Period"},null,null,null,{"$f":"IF(Inherit_Term2=\"s\",F553,F556)","v":0},0,0,0,0,0,0,0,0,0,0,0,10,9.0909090909090917,8.3333333333333339,7.1428571428571423,5.8823529411764701,5,4,3.0303030303030303,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E109","v":0},0]
["c","Inherited IRA 1 RMD",{"$f":"IF(Inheritor=\"y\",\"You\",\"Spouse\") & \" at \" & iIRA_RMD_Age","v":"You at 78"},{"$f":"IF(Inherit_Term=\"s\",\"using stretch\",\"using 10 year\")","v":"using stretch"},-41700,{"$f":"ROUND(IF(F108=0,0,IF(F12-(F12/F108)<0,-F12,-F12/F108))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(G108=0,0,IF(G12-(G12/G108)<0,-G12,-G12/G108))/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2900,-2700,-2500,-2600,-2800,-3000,-3200,-3300,-3600,-3800,-4000,-4400,-2900,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E110","v":-41700},0,104]
["c","Inherited IRA 2 RMD",{"$f":"IF(Inheritor2=\"y\",\"You\",\"Spouse\") & \" at \" & iIRA_RMD_Age2","v":"Spouse at 73"},{"$f":"IF(Inherit_Term2=\"s\",\"using stretch\",\"using 10 year\")","v":"using 10 year"},-77000,{"$f":"ROUND(IF(F109=0,0,IF(F13-(F13/F109)<0,-F13,-F13/F109))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(G109=0,0,IF(G13-(G13/G109)<0,-G13,-G13/G109))/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,-6000,-6300,-6500,-7100,-7900,-8000,-8300,-8300,-9000,-9600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E111","v":-77000},0,105]
[null,"Inherited IRA RMD ^",null,null,-118700,{"$f":"+F110+F111","v":0},{"$f":"+G110+G111","v":0},0,0,0,0,0,0,0,0,0,0,-6000,-6300,-6500,-7100,-10800,-10700,-10800,-10900,-11800,-12600,-3200,-3300,-3600,-3800,-4000,-4400,-2900,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E112","v":-118700},0]
["c","Inherited IRA 1 Withdrawals","esc rates",{"$f":"Esc_InhIRA","v":0},-12000,{"$f":"ROUND(IF(Start_InhIRA<=F$4,-With_InhIRA,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(F113<0,IF(-G371>+F113*(1+Esc_InhIRA),-G371,+F113*(1+Esc_InhIRA)),IF(Start_InhIRA<=G$4,IF(-G371>-With_InhIRA,-G371,-With_InhIRA),0))*IF(AND(End_InhIRA<G4,End_InhIRA<>0),0,1)/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-4000,-4000,-4000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E113","v":-12000},0]
["c","Inherited IRA 2 Withdrawals","esc rates",{"$f":"Esc_InhIRA2","v":0.1},-3300,{"$f":"ROUND(IF(Start_InhIRA2<=F$4,-With_InhIRA2,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(F114<0,IF(-G372>+F114*(1+Esc_InhIRA2),-G372,+F114*(1+Esc_InhIRA2)),IF(Start_InhIRA2<=G$4,IF(-G372>-With_InhIRA2,-G372,-With_InhIRA2),0))*IF(AND(End_InhIRA2<G4,End_InhIRA2<>0),0,1)/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1000,-1100,-1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E114","v":-3300},0]
[null,"Inherited IRA withdrawals ^",null,null,-15300,{"$f":"+F113+F114","v":0},{"$f":"+G113+G114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-4000,-5000,-5100,-1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E115","v":-15300},0]
["c","Inherited IRA 1 - Automatic",null,null,0,{"$f":"ROUND(IF(F8-Taxable_Min+F335-F95-F103<0,IF(F377>0,IF(F8-Taxable_Min+F335-F95-F103<-F377,-F377,F8-Taxable_Min+F335-F95-F103),0),0)/Round_To,0)*Round_To*IF(Automate=\"y\",1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E116","v":0},0]
["c","Inherited IRA 2 - Automatic",null,null,0,{"$f":"ROUND(IF(F8-Taxable_Min+F335-F95-F103-F116<0,IF(F378>0,IF(F8-Taxable_Min+F335-F95-F103-F116<-F378,-F378,F8-Taxable_Min+F335-F95-F103-F116),0),0)/Round_To,0)*Round_To*IF(Automate=\"y\",1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E117","v":0},0]
[null,"Inherited IRA automatic withdrawals ^",null,null,0,{"$f":"+F116+F117","v":0},{"$f":"+G116+G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E118","v":0},0]
[]
[null,"Roth 1 contributions",null,{"$f":"Roth1_Esc","v":0.1},{"$f":"SUM(F120:AS120)","v":4600},{"$f":"ROUND(IF(Roth1_Start=F$4,Roth1_Add,0)/Round_To,0)*Round_To","v":1000},{"$f":"ROUND(IF(AND(F120>0,OR(Roth1_End>=G$4,Roth1_End>=\"\")),F120*(1+Roth1_Esc),IF(Roth1_Start=G$4,Roth1_Add,0))/Round_To,0)*Round_To*G$278","v":1100},1200,1300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E120","v":4600},{"$f":"+E120-AU120","v":0},114]
["c","Roth 1 withdrawals 1","esc rate:",{"$f":"Esc_ExRoth","v":0},{"$f":"SUM(F121:AS121)","v":-210000},{"$f":"ROUND(IF(Start_ExRoth<=F$4,-With_ExRoth,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(F121<0,IF(-G$389>+F121*(1+Esc_ExRoth),-G$389,+F121*(1+Esc_ExRoth)),IF(Start_ExRoth<=G$4,IF(-G$389>-With_ExRoth,-G$389,-With_ExRoth),0))*IF(AND(End_ExRoth<G$4,End_ExRoth<>0),0,1)/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-30000,-30000,-30000,-30000,-30000,-30000,-30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E121","v":-210000},{"$f":"+E121-AU121","v":0}]
["c","Roth 1 withdrawals 2",null,{"$f":"Esc_ExRoth1_2","v":0},-66500,{"$f":"ROUND(IF(Start_ExRoth1_2<=F$4,-With_ExRoth1_2,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(F122<0,IF(-G$391>+F122*(1+Esc_ExRoth1_2),-G$391,+F122*(1+Esc_ExRoth1_2)),IF(Start_ExRoth1_2<=G$4,IF(-G$391>-With_ExRoth1_2,-G$391,-With_ExRoth1_2),0))*IF(AND(End_ExRoth1_2<G$4,End_ExRoth1_2<>0),0,1)/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10000,-10000,-10000,-10000,-10000,-10000,-6500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E122","v":-66500},0]
["c","Roth 1 withdrawals",null,null,-276500,{"$f":"+F121+F122","v":0},{"$f":"+G121+G122","v":0},{"$f":"+H121+H122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-40000,-40000,-40000,-40000,-40000,-40000,-36500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E123","v":-276500},0,117]
["c","Roth 2 withdrawals",null,{"$f":"Esc_ExRoth2","v":0.1},-38800,{"$f":"ROUND(IF(Start_ExRoth2<=F$4,-With_ExRoth2,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(F124<0,IF(-G$399>+F124*(1+Esc_ExRoth2),-G$399,+F124*(1+Esc_ExRoth2)),IF(Start_ExRoth2<=G$4,IF(-G$399>-With_ExRoth2,-G$399,-With_ExRoth2),0))*IF(AND(End_ExRoth2<G$4,End_ExRoth2<>0),0,1)/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,-5000,-5500,-6100,-6700,-7400,-8100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E124","v":-38800},0,118]
[null,"Roths 1 & 2 withdrawals",null,null,-315300,{"$f":"+F123+F124","v":0},{"$f":"+G123+G124","v":0},0,0,0,0,0,0,-5000,-5500,-6100,-6700,-7400,-8100,0,0,0,0,-40000,-40000,-40000,-40000,-40000,-40000,-36500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E125","v":-315300},0]
[null,"Roth 1 automatic",null,null,0,{"$f":"ROUND(IF(F8-Taxable_Min+F335-F95-F103-F118<0,IF(F394>0,IF(F8-Taxable_Min+F335-F95-F103-F118<-F394,-F394,F8-Taxable_Min+F335-F95-F103-F118),0),0)/Round_To,0)*Round_To*IF(Automate=\"y\",1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E126","v":0},0]
[null,"Roth 1 SPIA purchase",null,null,0,{"$f":"IF(SPIA_From=\"r\",IF(SPIA_Age=F$4,-SPIA_Amt,0),0)*IF(SPIA_Amt>F15,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E127","v":0},0]
["c","Roth Conversions - input",null,null,280000,{"$f":"ROUND(IF(F345>0,F417,0)/Round_To,0)*Round_To","v":45000},{"$f":"ROUND(IF(G417=0,0,IF(G417>G345,G345,G417))/Round_To,0)*Round_To","v":30000},45000,45000,50000,30000,35000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E128","v":0},{"$f":"+E128-AU128","v":280000}]
["c","Roth Withdrawals - input",null,null,0,{"$f":"IF(F418=0,0,ROUND(IF(F409+F417<F418,-(F409+F416),-F418)/Round_To,0)*Round_To)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E129","v":0},0]
["c","Roth Conversions - calculated",{"$f":"\"age \" & Roth_Start & \" to \" & Roth_End","v":"age 62 to 70"},{"$f":"+Roth_Esc","v":9.5000000000000001E-2},200100,{"$f":"ROUND(IF(F345>0,IF(Roth_Start<=F$4,Roth_Convert,0),0)/Round_To,0)*Round_To","v":15000},{"$f":"ROUND(IF(G$4=Roth_Start,Roth_Convert,IF(G$4<=Roth_End,IF(F130>0,IF(F130*(1+Roth_Esc)>G345,G345,F130*(1+Roth_Esc)),0)))/Round_To,0)*Round_To","v":16400},18000,19700,21600,23700,26000,28500,31200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E130","v":0},200100]
["c","Roth Withdrawals - calculated",{"$f":"\"age \" & Roth_W_Start & \" to \" & Roth_W_End","v":"age 75 to 76"},{"$f":"+Roth_W_Esc","v":0.5},0,{"$f":"ROUND(IF(Roth_W_Start<=F$4,-Roth_With,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AND(Roth_W_End<G$4,Roth_W_End<>0),0,IF(F131<0,(+F131*(1+$D131)),IF(Roth_W_Start<=G$4,-Roth_With,0))*IF(G$7-$F$7<=Total_Years-1,1,0)*IF(G$18-Roth_With*(1+Roth_W_Esc)^(G$4-Roth_W_Start)<0,0,1)+IF(G$18<-F131,-G$18,0))/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E131","v":0},0]
[]
[null,"Roth conversions ^",{"$f":"\"method used: \" & IF(Roth_Method=\"c\",\"calculated amounts\",\"yearly amounts\")","v":"method used: yearly amounts"},null,0,{"$f":"IF(Include_Roth=\"y\",IF(Roth_Method=\"e\",F128,F130),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E133","v":0},0,127]
[null,"Roth conversions withdrawals ^",null,null,0,{"$f":"IF(Include_Roth=\"y\",IF(Roth_Method=\"e\",F129,F131),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E134","v":0},0,128]
[null,"Roth conversions withdrawals - automatic",null,null,0,{"$f":"ROUND(IF(F8-Taxable_Min+F335-F95-F103-F118-F126<0,IF(F413>0,IF(F8-Taxable_Min+F335-F95-F103-F118-F126<-F413,-F413,F8-Taxable_Min+F335-F95-F103-F118-F126),0),0)/Round_To,0)*Round_To*IF(Automate=\"y\",1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E135","v":0},{"$f":"+E135-AU135","v":0}]
[null,"Long-Term Capital Gains",null,null,0,{"$f":"+F206","v":0},{"$f":"+G206","v":0},{"$f":"+H206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E136","v":0},{"$f":"+E136-AU136","v":0}]
[null,"Qualified Charitable Distributions",{"$f":"\"QCD1: \" & +QCD1_Name & \" - QCD2: \" & QCD2_Name","v":"QCD1: IRA 2 - QCD2: Inhr IRA 2"},null,-100000,{"$f":"-ROUND((IF(OR(QCD_Age1=F$4,AND(QCD_Age1<F$4,(QCD_Age1+QCD1_Cnt)>F$4)),QCD_Amt1,0)+IF(OR(QCD_Age2=F$4,AND(QCD_Age2<F$4,(QCD_Age2+QCD2_Cnt)>F$4)),QCD_Amt2,0))*IF(Qual1=\"y\",1,0)/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,-15000,-20000,-20000,-20000,-20000,-5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E137","v":-100000},{"$f":"+E137-AU137","v":0}]
[]
[null,"Taxable account net change (income, deposits, withdrls, etc)",null,null,{"$f":"SUM(F139:AS139)","v":4982600},{"$f":"+F28+F61+F62+F70+F77+F85-F91-F94-F95-F99-F102-F103-F112-F115-F118-F125-F126-F134-F135+F136+F137","v":61900},{"$f":"+G28+G61+G62+G70+G77+G85-G91-G94-G95-G99-G102-G103-G112-G115-G118-G125-G126-G134-G135+G136+G137","v":78100},64200,65200,67600,91600,94600,97800,112000,107200,27800,165600,120100,140800,20200,188800,140500,162000,206800,212800,221200,229600,636300,252900,333300,205600,211700,218100,222700,225600,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E139","v":4982600},{"$f":"+E139-AU139","v":0}]
[]
[null,"Expenses",null,null,{"$f":"SUM(F141:AS141)","v":25000},{"$f":"(IF(AND(Temp_Expense_Start<=F4,F4<=Temp_Expense_End),Temp_Expense,0))","v":5000},{"$f":"ROUND((IF(AND(Temp_Expense_Start<=G4,G4<=Temp_Expense_End),Temp_Expense,0))/Round_To,0)*Round_To","v":5000},5000,5000,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E141","v":25000},{"$f":"+E141-AU141","v":0}]
[null,{"$f":"\"Living expenses \" & IF(IRMAA_Incl=\"y\",\"incl IRMAA\",\"excl IRMAA\")","v":"Living expenses excl IRMAA"},{"$f":"+Setup!G171","v":"increase in 2042"},{"$f":"Inflation","v":0.02},{"$f":"SUM(F142:AS142)","v":3129300},{"$f":"Living_Expenses + IF(IRMAA_Incl=\"y\",F286,0)+F141","v":75000},{"$f":"ROUND((((F142-F141 - IF(IRMAA_Incl=\"y\",F286,0) )*(1+Inflation))*IF(G$4=Expense_Chg_Year,(1+Expense_Change),1)\n+ IF(IRMAA_Incl=\"y\", G286,0))*IF(G$7-$F$7<=Total_Years-1,1,0)/Round_To,0)*Round_To+G141","v":76400},77800,79300,80800,77300,78800,80400,82000,83600,85300,87000,88700,90500,92300,94100,96000,97900,119800,122200,124600,127100,129600,132200,134800,137500,140300,143100,146000,148900,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E142","v":3129300},0]
[null,"User expense adjustment","user adjust",null,{"$f":"SUM(F143:AS143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!E143","v":0},0]
[null,"Total living expenses",{"$f":"IF(IRMAA_Incl=\"y\",\"includes IRMAA $\" & IRMAA_Total,\" \")","v":" "},null,{"$f":"SUM(F144:AS144)","v":3129300},{"$f":"F142+ROUND(F143/Round_To,0)*Round_To","v":75000},76400,77800,79300,80800,77300,78800,80400,82000,83600,85300,87000,88700,90500,92300,94100,96000,97900,119800,122200,124600,127100,129600,132200,134800,137500,140300,143100,146000,148900,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E144","v":3129300},0]
[null,"Federal and state income taxes",null,null,{"$f":"SUM(F145:AS145)","v":331700},{"$f":"F214+F241","v":4800},7300,4900,5000,4900,7400,7400,8400,3600,600,500,3600,6300,5600,4300,6000,8000,11400,12100,12400,13200,13700,17100,18000,22100,23200,24100,25000,25400,25400,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E145","v":331700},0]
[null,"Total expenses",null,{"$f":"INDEX(F146:AS146,Total_Years)","v":174300},{"$f":"+E144+E145","v":3461000},{"$f":"+F144+F145","v":79800},83700,82700,84300,85700,84700,86200,88800,85600,84200,85800,90600,95000,96100,96600,100100,104000,109300,131900,134600,137800,140800,146700,150200,156900,160700,164400,168100,171400,174300,0,{"$f":"+AK144+AK145","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+Base!E146","v":3461000},0]
[]
[null,"Net funds added to or (deducted from) Taxable account",null,null,{"$f":"SUM(F148:AS148)","v":1521600},{"$f":"+F139-F144-F145","v":-17900},{"$f":"+G139-G144-G145","v":-5600},-18500,-19100,-18100,6900,8400,9000,26400,23000,-58000,75000,25100,44700,-76400,88700,36500,52700,74900,78200,83400,88800,489600,102700,176400,44900,47300,50000,51300,51300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E148","v":1521600},{"$f":"+E148-AU148","v":0}]
[]
[null,"SS benefits taxation calculation"]
["c","1: Total net Social Security benefits",null,null,{"$f":"SUM(F151:AS151)","v":1468500},{"$f":"+F61","v":0},0,0,0,0,22100,22500,23000,69900,71300,72700,74200,75700,77200,59900,61100,62300,63500,64700,66000,67300,68700,70100,71500,48300,49300,50300,51300,52300,53300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E151","v":1468500},{"$f":"+E151-AU151","v":0}]
["c","2: One-half of Line 1",null,null,{"$f":"SUM(F152:AS152)","v":735300},{"$f":"ROUND(+F151*0.5/Round_To,0)*Round_To","v":0},0,0,0,0,11100,11300,11500,35000,35700,36400,37100,37900,38600,30000,30600,31200,31800,32400,33000,33700,34400,35100,35800,24200,24700,25200,25700,26200,26700,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E152","v":735300},0]
["c","3: AGI before taxable SS benefits but incl tax-exempt interest",null,null,{"$f":"SUM(F153:AS153)","v":2454800},{"$f":"+F182-F170","v":64400},81000,67500,69100,70600,72800,75100,77500,39500,25700,24700,40200,51100,48700,47200,54400,63300,82400,88900,92400,98300,104100,104200,116000,120800,127300,131600,136400,139200,140400,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E153","v":2454800},0]
["c","5: Combine 2, 3, (4 not incl in RPM)",null,null,{"$f":"SUM(F154:AS154)","v":3190100},{"$f":"+F152+F153","v":64400},{"$f":"+G152+G153","v":81000},67500,69100,70600,83900,86400,89000,74500,61400,61100,77300,89000,87300,77200,85000,94500,114200,121300,125400,132000,138500,139300,151800,145000,152000,156800,162100,165400,167100,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E154","v":3190100},0]
["c","8: Social Security Base Amount","This calculation is from",null,null,{"$f":"IF(F$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>F$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(F$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(G$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>G$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(G$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(H$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>H$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(H$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(I$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>I$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(I$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(J$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>J$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(J$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(K$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>K$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(K$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(L$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>L$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(L$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(M$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>M$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(M$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(N$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>N$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(N$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(O$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>O$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(O$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(P$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>P$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(P$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(Q$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>Q$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(Q$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(R$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>R$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(R$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(S$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>S$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(S$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(T$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>T$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(T$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(U$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>U$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(U$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(V$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>V$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(V$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(W$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>W$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(W$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(X$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>X$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(X$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(Y$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>Y$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(Y$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(Z$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>Z$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(Z$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(AA$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AA$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AA$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(AB$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AB$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AB$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(AC$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AC$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AC$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(AD$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AD$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AD$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":25000},{"$f":"IF(AE$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AE$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AE$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":25000},{"$f":"IF(AF$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AF$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AF$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":25000},{"$f":"IF(AG$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AG$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AG$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":25000},{"$f":"IF(AH$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AH$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AH$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":25000},{"$f":"IF(AI$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AI$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AI$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":25000},{"$f":"IF(AJ$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AJ$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AJ$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":0},{"$f":"IF(AK$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AK$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AK$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":0},{"$f":"IF(AL$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AL$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AL$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":0},{"$f":"IF(AM$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AM$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AM$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":0},{"$f":"IF(AN$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AN$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AN$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":0},{"$f":"IF(AO$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AO$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AO$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":0},{"$f":"IF(AP$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AP$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AP$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":0},{"$f":"IF(AQ$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AQ$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AQ$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":0},{"$f":"IF(AR$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AR$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AR$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":0},{"$f":"IF(AS$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AS$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AS$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":0},null,{"$f":"+Base!E155","v":0},0]
["c","9. Line 8-5: amt over $32k or $25k","SS Benefits Worksheet",null,{"$f":"SUM(F156:AS156)","v":2272100},{"$f":"IF(+F154-F155<0,0,F154-F155)","v":32400},{"$f":"IF(+G154-G155<0,0,G154-G155)","v":49000},35500,37100,38600,51900,54400,57000,42500,29400,29100,45300,57000,55300,45200,53000,62500,82200,89300,93400,100000,106500,107300,119800,120000,127000,131800,137100,140400,142100,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E156","v":2272100},0]
["c","10: Filing factor: $9,000 or $12,000","2021 Form 1040 - Line 20",null,null,{"$f":"IF(F$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>F$7),'Tax Tables'!$C$21,IF(F$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(G$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>G$7),'Tax Tables'!$C$21,IF(G$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(H$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>H$7),'Tax Tables'!$C$21,IF(H$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(I$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>I$7),'Tax Tables'!$C$21,IF(I$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(J$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>J$7),'Tax Tables'!$C$21,IF(J$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(K$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>K$7),'Tax Tables'!$C$21,IF(K$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(L$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>L$7),'Tax Tables'!$C$21,IF(L$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(M$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>M$7),'Tax Tables'!$C$21,IF(M$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(N$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>N$7),'Tax Tables'!$C$21,IF(N$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(O$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>O$7),'Tax Tables'!$C$21,IF(O$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(P$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>P$7),'Tax Tables'!$C$21,IF(P$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(Q$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>Q$7),'Tax Tables'!$C$21,IF(Q$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(R$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>R$7),'Tax Tables'!$C$21,IF(R$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(S$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>S$7),'Tax Tables'!$C$21,IF(S$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(T$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>T$7),'Tax Tables'!$C$21,IF(T$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(U$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>U$7),'Tax Tables'!$C$21,IF(U$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(V$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>V$7),'Tax Tables'!$C$21,IF(V$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(W$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>W$7),'Tax Tables'!$C$21,IF(W$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(X$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>X$7),'Tax Tables'!$C$21,IF(X$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(Y$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>Y$7),'Tax Tables'!$C$21,IF(Y$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(Z$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>Z$7),'Tax Tables'!$C$21,IF(Z$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(AA$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AA$7),'Tax Tables'!$C$21,IF(AA$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(AB$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AB$7),'Tax Tables'!$C$21,IF(AB$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(AC$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AC$7),'Tax Tables'!$C$21,IF(AC$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(AD$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AD$7),'Tax Tables'!$C$21,IF(AD$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":9000},{"$f":"IF(AE$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AE$7),'Tax Tables'!$C$21,IF(AE$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":9000},{"$f":"IF(AF$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AF$7),'Tax Tables'!$C$21,IF(AF$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":9000},{"$f":"IF(AG$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AG$7),'Tax Tables'!$C$21,IF(AG$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":9000},{"$f":"IF(AH$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AH$7),'Tax Tables'!$C$21,IF(AH$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":9000},{"$f":"IF(AI$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AI$7),'Tax Tables'!$C$21,IF(AI$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":9000},{"$f":"IF(AJ$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AJ$7),'Tax Tables'!$C$21,IF(AJ$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":0},{"$f":"IF(AK$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AK$7),'Tax Tables'!$C$21,IF(AK$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":0},{"$f":"IF(AL$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AL$7),'Tax Tables'!$C$21,IF(AL$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":0},{"$f":"IF(AM$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AM$7),'Tax Tables'!$C$21,IF(AM$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":0},{"$f":"IF(AN$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AN$7),'Tax Tables'!$C$21,IF(AN$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":0},{"$f":"IF(AO$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AO$7),'Tax Tables'!$C$21,IF(AO$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":0},{"$f":"IF(AP$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AP$7),'Tax Tables'!$C$21,IF(AP$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":0},{"$f":"IF(AQ$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AQ$7),'Tax Tables'!$C$21,IF(AQ$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":0},{"$f":"IF(AR$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AR$7),'Tax Tables'!$C$21,IF(AR$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":0},{"$f":"IF(AS$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AS$7),'Tax Tables'!$C$21,IF(AS$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":0},null,{"$f":"+Base!E157","v":0},0]
["c","11: Line 10-9: Net SS or zero","Form line numbers shown.",null,1930100,{"$f":"IF(F$156-F$157<0,0,F$156-F$157)","v":20400},{"$f":"IF(G$156-G$157<0,0,G$156-G$157)","v":37000},23500,25100,26600,39900,42400,45000,30500,17400,17100,33300,45000,43300,33200,41000,50500,70200,77300,81400,88000,94500,95300,107800,111000,118000,122800,128100,131400,133100,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E158","v":1930100},0]
["c","12: Smaller of line 9 or 10","Some special tax items are",null,342000,{"$f":"IF(F$156<F$157,F$156,F$157)","v":12000},{"$f":"IF(G$156<G$157,G$156,G$157)","v":12000},12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,9000,9000,9000,9000,9000,9000,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E159","v":342000},0]
["c","13: One-half of line 12","not included in this model,",null,171000,{"$f":"+F$159*0.5","v":6000},{"$f":"+G$159*0.5","v":6000},6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,4500,4500,4500,4500,4500,4500,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E160","v":171000},0]
["c","14: Smaller of line 2 or line 13","e.g. foreign earned income",null,141000,{"$f":"IF(F$160<F$152,F$160,F$152)","v":0},{"$f":"IF(G$160<G$152,G$160,G$152)","v":0},0,0,0,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,4500,4500,4500,4500,4500,4500,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E161","v":141000},0]
["c","15: Line 11 x 85%",null,null,1640600,{"$f":"ROUND(IF(+F$158*0.85<0,0,+F$158*0.85)/Round_To,0)*Round_To","v":17300},31500,20000,21300,22600,33900,36000,38300,25900,14800,14500,28300,38300,36800,28200,34900,42900,59700,65700,69200,74800,80300,81000,91600,94400,100300,104400,108900,111700,113100,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E162","v":1640600},0]
["c","16: Add lines 14 & 15",null,null,1781600,{"$f":"+F161+F162","v":17300},31500,20000,21300,22600,39900,42000,44300,31900,20800,20500,34300,44300,42800,34200,40900,48900,65700,71700,75200,80800,86300,87000,97600,98900,104800,108900,113400,116200,117600,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E163","v":1781600},0]
["c","17: 85% of line 1 (smaller of 17 or 18 is taxable SS amount)",null,null,1248400,{"$f":"ROUND(+F151*0.85/Round_To,0)*Round_To","v":0},0,0,0,0,18800,19100,19600,59400,60600,61800,63100,64300,65600,50900,51900,53000,54000,55000,56100,57200,58400,59600,60800,41100,41900,42800,43600,44500,45300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E164","v":1248400},0]
[null,"18. Taxable SS benefits ^","details above",null,{"$f":"SUM(F165:AS165)","v":1036400},{"$f":"ROUND(IF(F$163<0,0,IF(F$163<F$164,F$163,F$164))/Round_To,0)*Round_To","v":0},0,0,0,0,18800,19100,19600,31900,20800,20500,34300,44300,42800,34200,40900,48900,54000,55000,56100,57200,58400,59600,60800,41100,41900,42800,43600,44500,45300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E165","v":1036400},{"$f":"+E165-AU165","v":0}]
[null,"Percent of SS benefits taxed",null,null,null,{"$f":"IF(F61=0,0,+F165/F61)","v":0},0,0,0,0,0.85067873303167418,0.84888888888888892,0.85217391304347823,0.4563662374821173,0.29172510518934081,0.28198074277854196,0.46226415094339623,0.58520475561426688,0.55440414507772018,0.57095158597662776,0.66939443535188214,0.7849117174959872,0.85039370078740162,0.85007727975270475,0.85,0.84992570579494797,0.85007278020378452,0.85021398002853066,0.85034965034965038,0.85093167701863359,0.84989858012170383,0.85089463220675943,0.84990253411306038,0.85086042065009559,0.84990619136960599,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Adjusted Gross Income calculation"]
["c","Taxable account earnings",null,null,{"$f":"SUM(F169:AS169)","v":731100},{"$f":"+F28","v":9400},8900,8300,7400,6500,6200,6600,7100,7800,8900,8100,8600,11100,12800,12000,12300,15400,17700,17100,20200,23500,26900,38600,50500,56200,60700,62600,64500,66600,68600,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E169","v":731100},{"$f":"+E169-AU169","v":0}]
["c","Less tax-exempt investments earnings",null,null,-334300,{"$f":"-F449","v":-2800},{"$f":"-G449","v":-2700},-2500,-2200,-1900,-1900,-2000,-2100,-2300,-2700,-2400,-2600,-3300,-3800,-3600,-3700,-4600,-5300,-8600,-10100,-11800,-13600,-18400,-25700,-28400,-31100,-32000,-33000,-34100,-35100,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E170","v":-334300},{"$f":"+E170-AU170","v":0}]
["c","Less other non-taxable earnings in taxable",null,{"$f":"Taxable_Tax_Rate","v":0.75},-298300,{"$f":"ROUND(-Taxable_Tax_Rate*(F169+F170)/Round_To,0)*Round_To","v":-5000},{"$f":"ROUND(-Taxable_Tax_Rate*(G169+G170)/Round_To,0)*Round_To","v":-4700},-4400,-3900,-3500,-3200,-3500,-3800,-4100,-4700,-4300,-4500,-5900,-6800,-6300,-6500,-8100,-9300,-6400,-7600,-8800,-10000,-15200,-18600,-20900,-22200,-23000,-23600,-24400,-25100,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E171","v":-298300},{"$f":"+E171-AU171","v":0}]
["c","Other Income (wages, pensions, etc)",null,null,549600,{"$f":"+F70","v":20000},35600,21200,21900,22600,23400,24200,25000,25800,12500,12800,13100,13400,13700,14100,14500,14900,15300,15700,16100,16500,16900,17300,17800,16300,16800,17300,17800,18300,18800,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E172","v":549600},0]
["c","SPI Annuity Income",{"$f":"IF(SPIA_From=\"t\",\"taxable acct\",IF(SPIA_From=\"i\",\"IRA acct\",IF(SPIA_From=\"r\",\"Roth acct\")))","v":"taxable acct"},null,144000,{"$f":"+F63+F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E173","v":144000},0]
["c","Less SPIA exclusion",null,{"$f":"+SPIA_Excl","v":0.75},-108800,{"$f":"IF(SPIA_From=\"t\",ROUND(-SPIA_Excl*F62/Round_To,0)*Round_To,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E174","v":-108800},{"$f":"+E174-AU174","v":0}]
["c","IRA Withdrawals",null,null,402600,{"$f":"-F91-F99-F95-F103","v":40000},41200,42400,43700,45000,46400,47800,49200,10000,9000,8100,7300,6600,5900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E175","v":402600},0]
["c","IRA RMD",null,null,1000600,{"$f":"-F94-F102","v":0},0,0,0,0,0,0,0,0,0,0,15700,34900,36800,38700,40800,43100,45700,48300,50600,53100,55500,58100,60800,63400,66000,68500,71100,73600,75900,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E176","v":1000600},0]
["c","Inherited IRA Withdrawals",{"$f":"IF(Automate=\"y\",\"Auto withdrawals included\",\".\")","v":"."},null,{"$f":"SUM(F177:AS177)","v":15300},{"$f":"-F115-F118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,4000,5000,5100,1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E177","v":15300},{"$f":"+E177-AU177","v":0}]
["c","Inherited IRA RMD",null,null,{"$f":"SUM(F178:AS178)","v":118700},{"$f":"-F112","v":0},0,0,0,0,0,0,0,0,0,0,0,6000,6300,6500,7100,10800,10700,10800,10900,11800,12600,3200,3300,3600,3800,4000,4400,2900,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E178","v":118700},0]
["c","Qualified Charitable Distributions from RMDs ",null,null,{"$f":"SUM(F179:AS179)","v":-100000},{"$f":"F137","v":0},{"$f":"G137","v":0},{"$f":"H137","v":0},0,0,0,0,0,0,0,0,0,-15000,-20000,-20000,-20000,-20000,-5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E179","v":-100000},0]
["c","Roth Conversion",null,null,{"$f":"SUM(F180:AS180)","v":0},{"$f":"+F133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E180","v":0},0]
[null,"User input income, credits and adjustments",null,null,{"$f":"SUM(F181:AS181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!E181","v":0},0]
[null,"Income before taxable SS benefits ^",null,"includes input LTCG",2120500,{"$f":"SUM(F169:F180)+F206+ ROUND(F181/Round_To,0)*Round_To","v":61600},78300,65000,66900,68700,70900,73100,75400,37200,23000,22300,37600,47800,44900,43600,50700,58700,77100,80300,82300,86500,90500,85800,90300,92400,96200,99600,103400,105100,105300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E182","v":2120500},0]
[null,"Taxable SS benefits",null,null,1036400,{"$f":"+F165","v":0},0,0,0,0,18800,19100,19600,31900,20800,20500,34300,44300,42800,34200,40900,48900,54000,55000,56100,57200,58400,59600,60800,41100,41900,42800,43600,44500,45300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E183","v":1036400},0]
[null,"Adjusted Gross Income",null,null,{"$f":"SUM(F184:AS184)","v":3156900},{"$f":"+F182+F183","v":61600},78300,65000,66900,68700,89700,92200,95000,69100,43800,42800,71900,92100,87700,77800,91600,107600,131100,135300,138400,143700,148900,145400,151100,133500,138100,142400,147000,149600,150600,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E184","v":3156900},{"$f":"+E184-AU184","v":0}]
[]
[null,"Standard or Itemized Deductions"]
[null,"Personal exemptions and Filing method",null,{"$f":"IF(Exemptions_Add>0,\"Additional \" & Exemptions_Start & \"-\" & Exemptions_End,\".\")","v":"."},null,{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!F99,+'Tax Tables'!F167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!G99,+'Tax Tables'!G167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!H99,+'Tax Tables'!H167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!I99,+'Tax Tables'!I167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!J99,+'Tax Tables'!J167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!K99,+'Tax Tables'!K167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!L99,+'Tax Tables'!L167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!M99,+'Tax Tables'!M167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!N99,+'Tax Tables'!N167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!O99,+'Tax Tables'!O167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!P99,+'Tax Tables'!P167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!Q99,+'Tax Tables'!Q167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!R99,+'Tax Tables'!R167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!S99,+'Tax Tables'!S167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!T99,+'Tax Tables'!T167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!U99,+'Tax Tables'!U167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!V99,+'Tax Tables'!V167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!W99,+'Tax Tables'!W167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!X99,+'Tax Tables'!X167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!Y99,+'Tax Tables'!Y167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!Z99,+'Tax Tables'!Z167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AA99,+'Tax Tables'!AA167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AB99,+'Tax Tables'!AB167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AC99,+'Tax Tables'!AC167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AD99,+'Tax Tables'!AD167)","v":1},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AE99,+'Tax Tables'!AE167)","v":1},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AF99,+'Tax Tables'!AF167)","v":1},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AG99,+'Tax Tables'!AG167)","v":1},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AH99,+'Tax Tables'!AH167)","v":1},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AI99,+'Tax Tables'!AI167)","v":1},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AJ99,+'Tax Tables'!AJ167)","v":0},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AK99,+'Tax Tables'!AK167)","v":0},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AL99,+'Tax Tables'!AL167)","v":0},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AM99,+'Tax Tables'!AM167)","v":0},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AN99,+'Tax Tables'!AN167)","v":0},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AO99,+'Tax Tables'!AO167)","v":0},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AP99,+'Tax Tables'!AP167)","v":0},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AQ99,+'Tax Tables'!AQ167)","v":0},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AR99,+'Tax Tables'!AR167)","v":0},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AS99,+'Tax Tables'!AS167)","v":0}]
[null,"Personal exemptions deduction","removed 2018",{"$f":"IF(Esc_Fed_Ded=\"n\",\"Escalation turned off\",\".\")","v":"."},{"$f":"SUM(F188:AS188)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!F$100,-'Tax Tables'!F$168),-'Tax Tables'!F$168)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(G$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!G$100,-'Tax Tables'!G$168),-'Tax Tables'!G$168)*IF(G$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(H$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!H$100,-'Tax Tables'!H$168),-'Tax Tables'!H$168)*IF(H$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(I$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!I$100,-'Tax Tables'!I$168),-'Tax Tables'!I$168)*IF(I$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(J$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!J$100,-'Tax Tables'!J$168),-'Tax Tables'!J$168)*IF(J$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(K$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!K$100,-'Tax Tables'!K$168),-'Tax Tables'!K$168)*IF(K$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(L$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!L$100,-'Tax Tables'!L$168),-'Tax Tables'!L$168)*IF(L$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(M$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!M$100,-'Tax Tables'!M$168),-'Tax Tables'!M$168)*IF(M$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(N$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!N$100,-'Tax Tables'!N$168),-'Tax Tables'!N$168)*IF(N$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(O$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!O$100,-'Tax Tables'!O$168),-'Tax Tables'!O$168)*IF(O$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(P$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!P$100,-'Tax Tables'!P$168),-'Tax Tables'!P$168)*IF(P$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Q$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!Q$100,-'Tax Tables'!Q$168),-'Tax Tables'!Q$168)*IF(Q$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(R$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!R$100,-'Tax Tables'!R$168),-'Tax Tables'!R$168)*IF(R$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(S$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!S$100,-'Tax Tables'!S$168),-'Tax Tables'!S$168)*IF(S$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(T$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!T$100,-'Tax Tables'!T$168),-'Tax Tables'!T$168)*IF(T$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(U$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!U$100,-'Tax Tables'!U$168),-'Tax Tables'!U$168)*IF(U$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(V$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!V$100,-'Tax Tables'!V$168),-'Tax Tables'!V$168)*IF(V$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(W$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!W$100,-'Tax Tables'!W$168),-'Tax Tables'!W$168)*IF(W$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(X$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!X$100,-'Tax Tables'!X$168),-'Tax Tables'!X$168)*IF(X$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Y$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!Y$100,-'Tax Tables'!Y$168),-'Tax Tables'!Y$168)*IF(Y$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Z$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!Z$100,-'Tax Tables'!Z$168),-'Tax Tables'!Z$168)*IF(Z$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AA$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AA$100,-'Tax Tables'!AA$168),-'Tax Tables'!AA$168)*IF(AA$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AB$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AB$100,-'Tax Tables'!AB$168),-'Tax Tables'!AB$168)*IF(AB$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AC$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AC$100,-'Tax Tables'!AC$168),-'Tax Tables'!AC$168)*IF(AC$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AD$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AD$100,-'Tax Tables'!AD$168),-'Tax Tables'!AD$168)*IF(AD$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AE$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AE$100,-'Tax Tables'!AE$168),-'Tax Tables'!AE$168)*IF(AE$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AF$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AF$100,-'Tax Tables'!AF$168),-'Tax Tables'!AF$168)*IF(AF$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AG$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AG$100,-'Tax Tables'!AG$168),-'Tax Tables'!AG$168)*IF(AG$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AH$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AH$100,-'Tax Tables'!AH$168),-'Tax Tables'!AH$168)*IF(AH$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AI$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AI$100,-'Tax Tables'!AI$168),-'Tax Tables'!AI$168)*IF(AI$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AJ$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AJ$100,-'Tax Tables'!AJ$168),-'Tax Tables'!AJ$168)*IF(AJ$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AK$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AK$100,-'Tax Tables'!AK$168),-'Tax Tables'!AK$168)*IF(AK$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AL$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AL$100,-'Tax Tables'!AL$168),-'Tax Tables'!AL$168)*IF(AL$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AM$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AM$100,-'Tax Tables'!AM$168),-'Tax Tables'!AM$168)*IF(AM$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AN$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AN$100,-'Tax Tables'!AN$168),-'Tax Tables'!AN$168)*IF(AN$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AO$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AO$100,-'Tax Tables'!AO$168),-'Tax Tables'!AO$168)*IF(AO$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AP$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AP$100,-'Tax Tables'!AP$168),-'Tax Tables'!AP$168)*IF(AP$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AQ$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AQ$100,-'Tax Tables'!AQ$168),-'Tax Tables'!AQ$168)*IF(AQ$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AR$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AR$100,-'Tax Tables'!AR$168),-'Tax Tables'!AR$168)*IF(AR$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AS$100,-'Tax Tables'!AS$168),-'Tax Tables'!AS$168)*IF(AS$7-$F7<=Total_Years-1,1,0)","v":0},null,{"$f":"+Base!E188","v":0},{"$f":"+E188-AU188","v":0}]
[null,{"$f":"\"Deductions: \" & IF(Itemized>0,\"Itemized from Your Age \"&Your_Age&\"-\"&End_Itemized&IF(End_Itemized<Your_Age_End,\" then Standard\",\"Standard\"),\"Standard\")","v":"Deductions: Itemized from Your Age 62-68 then Standard"},null,null,{"$f":"SUM(F189:AS189)","v":-1114400},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!F$106,-'Tax Tables'!F$173),-'Tax Tables'!F$173)/Round_To,0)*Round_To","v":-25000},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(G$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!G$106,-'Tax Tables'!G$173),-'Tax Tables'!G$173)/Round_To,0)*Round_To","v":-26300},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(H$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!H$106,-'Tax Tables'!H$173),-'Tax Tables'!H$173)/Round_To,0)*Round_To","v":-27600},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(I$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!I$106,-'Tax Tables'!I$173),-'Tax Tables'!I$173)/Round_To,0)*Round_To","v":-29000},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(J$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!J$106,-'Tax Tables'!J$173),-'Tax Tables'!J$173)/Round_To,0)*Round_To","v":-30400},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(K$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!K$106,-'Tax Tables'!K$173),-'Tax Tables'!K$173)*IF(K$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-31900},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(L$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!L$106,-'Tax Tables'!L$173),-'Tax Tables'!L$173)*IF(L$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-33500},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(M$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!M$106,-'Tax Tables'!M$173),-'Tax Tables'!M$173)*IF(M$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-37100},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(N$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!N$106,-'Tax Tables'!N$173),-'Tax Tables'!N$173)*IF(N$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-37800},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(O$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!O$106,-'Tax Tables'!O$173),-'Tax Tables'!O$173)*IF(O$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-38600},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(P$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!P$106,-'Tax Tables'!P$173),-'Tax Tables'!P$173)*IF(P$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-39400},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(Q$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!Q$106,-'Tax Tables'!Q$173),-'Tax Tables'!Q$173)*IF(Q$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-40200},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(R$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!R$106,-'Tax Tables'!R$173),-'Tax Tables'!R$173)*IF(R$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-40900},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(S$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!S$106,-'Tax Tables'!S$173),-'Tax Tables'!S$173)*IF(S$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-41700},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(T$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!T$106,-'Tax Tables'!T$173),-'Tax Tables'!T$173)*IF(T$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-42600},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(U$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!U$106,-'Tax Tables'!U$173),-'Tax Tables'!U$173)*IF(U$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-43500},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(V$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!V$106,-'Tax Tables'!V$173),-'Tax Tables'!V$173)*IF(V$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-44400},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(W$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!W$106,-'Tax Tables'!W$173),-'Tax Tables'!W$173)*IF(W$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-45200},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(X$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!X$106,-'Tax Tables'!X$173),-'Tax Tables'!X$173)*IF(X$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-46100},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(Y$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!Y$106,-'Tax Tables'!Y$173),-'Tax Tables'!Y$173)*IF(Y$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-47000},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(Z$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!Z$106,-'Tax Tables'!Z$173),-'Tax Tables'!Z$173)*IF(Z$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-48000},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AA$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AA$106,-'Tax Tables'!AA$173),-'Tax Tables'!AA$173)*IF(AA$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-49000},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AB$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AB$106,-'Tax Tables'!AB$173),-'Tax Tables'!AB$173)*IF(AB$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-50000},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AC$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AC$106,-'Tax Tables'!AC$173),-'Tax Tables'!AC$173)*IF(AC$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-51000},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AD$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AD$106,-'Tax Tables'!AD$173),-'Tax Tables'!AD$173)*IF(AD$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-26700},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AE$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AE$106,-'Tax Tables'!AE$173),-'Tax Tables'!AE$173)*IF(AE$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-27200},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AF$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AF$106,-'Tax Tables'!AF$173),-'Tax Tables'!AF$173)*IF(AF$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-27700},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AG$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AG$106,-'Tax Tables'!AG$173),-'Tax Tables'!AG$173)*IF(AG$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-28300},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AH$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AH$106,-'Tax Tables'!AH$173),-'Tax Tables'!AH$173)*IF(AH$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-28900},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AI$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AI$106,-'Tax Tables'!AI$173),-'Tax Tables'!AI$173)*IF(AI$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-29400},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AJ$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AJ$106,-'Tax Tables'!AJ$173),-'Tax Tables'!AJ$173)*IF(AJ$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AK$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AK$106,-'Tax Tables'!AK$173),-'Tax Tables'!AK$173)*IF(AK$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AL$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AL$106,-'Tax Tables'!AL$173),-'Tax Tables'!AL$173)*IF(AL$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AM$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AM$106,-'Tax Tables'!AM$173),-'Tax Tables'!AM$173)*IF(AM$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AN$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AN$106,-'Tax Tables'!AN$173),-'Tax Tables'!AN$173)*IF(AN$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AO$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AO$106,-'Tax Tables'!AO$173),-'Tax Tables'!AO$173)*IF(AO$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AP$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AP$106,-'Tax Tables'!AP$173),-'Tax Tables'!AP$173)*IF(AP$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AQ$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AQ$106,-'Tax Tables'!AQ$173),-'Tax Tables'!AQ$173)*IF(AQ$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AR$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AR$106,-'Tax Tables'!AR$173),-'Tax Tables'!AR$173)*IF(AR$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AS$106,-'Tax Tables'!AS$173),-'Tax Tables'!AS$173)*IF(AS$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":0},null,{"$f":"+Base!E189","v":-1114400},{"$f":"+E189-AU189","v":0}]
[null,"Total Deductions",null,null,{"$f":"SUM(F190:AS190)","v":-1114400},{"$f":"+F188+F189","v":-25000},{"$f":"+G188+G189","v":-26300},{"$f":"+H188+H189","v":-27600},-29000,-30400,-31900,-33500,-37100,-37800,-38600,-39400,-40200,-40900,-41700,-42600,-43500,-44400,-45200,-46100,-47000,-48000,-49000,-50000,-51000,-26700,-27200,-27700,-28300,-28900,-29400,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E190","v":-1114400},{"$f":"+E190-AU190","v":0}]
[]
[null,"Taxable Ordinary Income",{"$f":"IF(Setup!$E$262=\"S\",\"Single\",IF(Setup!$E$263<>\"\",\"Joint then Single in \" & Setup!$E$263,\"Married Filing Jointly\"))","v":"Joint then Single in 2048"},null,{"$f":"SUM(F192:AS192)","v":1990900},{"$f":"IF(F$184+F$190-F$207<0,0,F$184+F$190-F$207)","v":35700},{"$f":"IF(G$184+G$190-G$207<0,0,G$184+G$190-G$207)","v":51200},36600,37200,37700,57200,58100,57200,30600,4400,2700,30900,50200,44800,34100,47000,61800,84300,88100,90100,94200,98200,92800,96900,103200,107100,110700,114600,116500,116800,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E192","v":1990900},{"$f":"+E192-AU192","v":0}]
[null,null,"excludes LTCG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!E205","v":51600},{"$f":"+E205-AU193","v":0}]
["c","Taxes by Bracket",{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Filing_Status=\"m\",Setup!$E$318,Setup!$H$318),\"\")","v":""},{"$f":"IF(Filing_Status=\"m\",TaxC_M_1R,TaxC_S_1R)","v":0.1},{"$f":"SUM(F194:AS194)","v":77800},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(F7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(F192>'Tax Tables'!F$112,'Tax Tables'!F$112*'Tax Tables'!F$113,F192*'Tax Tables'!F$113),IF(F192>'Tax Tables'!F$178,'Tax Tables'!F$178*'Tax Tables'!F$179,F192*'Tax Tables'!F$179)),IF(F192>'Tax Tables'!F$178,'Tax Tables'!F$178*'Tax Tables'!F$179,F192*'Tax Tables'!F$179)),0)/Round_To,0)*Round_To","v":2300},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(G7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(G192>'Tax Tables'!G$112,'Tax Tables'!G$112*'Tax Tables'!G$113,G192*'Tax Tables'!G$113),IF(G192>'Tax Tables'!G$178,'Tax Tables'!G$178*'Tax Tables'!G$179,G192*'Tax Tables'!G$179)),IF(G192>'Tax Tables'!G$178,'Tax Tables'!G$178*'Tax Tables'!G$179,G192*'Tax Tables'!G$179)),0)/Round_To,0)*Round_To","v":2400},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(H7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(H192>'Tax Tables'!H$112,'Tax Tables'!H$112*'Tax Tables'!H$113,H192*'Tax Tables'!H$113),IF(H192>'Tax Tables'!H$178,'Tax Tables'!H$178*'Tax Tables'!H$179,H192*'Tax Tables'!H$179)),IF(H192>'Tax Tables'!H$178,'Tax Tables'!H$178*'Tax Tables'!H$179,H192*'Tax Tables'!H$179)),0)/Round_To,0)*Round_To","v":2400},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(I7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(I192>'Tax Tables'!I$112,'Tax Tables'!I$112*'Tax Tables'!I$113,I192*'Tax Tables'!I$113),IF(I192>'Tax Tables'!I$178,'Tax Tables'!I$178*'Tax Tables'!I$179,I192*'Tax Tables'!I$179)),IF(I192>'Tax Tables'!I$178,'Tax Tables'!I$178*'Tax Tables'!I$179,I192*'Tax Tables'!I$179)),0)/Round_To,0)*Round_To","v":2500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(J7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(J192>'Tax Tables'!J$112,'Tax Tables'!J$112*'Tax Tables'!J$113,J192*'Tax Tables'!J$113),IF(J192>'Tax Tables'!J$178,'Tax Tables'!J$178*'Tax Tables'!J$179,J192*'Tax Tables'!J$179)),IF(J192>'Tax Tables'!J$178,'Tax Tables'!J$178*'Tax Tables'!J$179,J192*'Tax Tables'!J$179)),0)/Round_To,0)*Round_To","v":2500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(K7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(K192>'Tax Tables'!K$112,'Tax Tables'!K$112*'Tax Tables'!K$113,K192*'Tax Tables'!K$113),IF(K192>'Tax Tables'!K$178,'Tax Tables'!K$178*'Tax Tables'!K$179,K192*'Tax Tables'!K$179)),IF(K192>'Tax Tables'!K$178,'Tax Tables'!K$178*'Tax Tables'!K$179,K192*'Tax Tables'!K$179)),0)/Round_To,0)*Round_To","v":2600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(L7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(L192>'Tax Tables'!L$112,'Tax Tables'!L$112*'Tax Tables'!L$113,L192*'Tax Tables'!L$113),IF(L192>'Tax Tables'!L$178,'Tax Tables'!L$178*'Tax Tables'!L$179,L192*'Tax Tables'!L$179)),IF(L192>'Tax Tables'!L$178,'Tax Tables'!L$178*'Tax Tables'!L$179,L192*'Tax Tables'!L$179)),0)/Round_To,0)*Round_To","v":2600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(M7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(M192>'Tax Tables'!M$112,'Tax Tables'!M$112*'Tax Tables'!M$113,M192*'Tax Tables'!M$113),IF(M192>'Tax Tables'!M$178,'Tax Tables'!M$178*'Tax Tables'!M$179,M192*'Tax Tables'!M$179)),IF(M192>'Tax Tables'!M$178,'Tax Tables'!M$178*'Tax Tables'!M$179,M192*'Tax Tables'!M$179)),0)/Round_To,0)*Round_To","v":2700},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(N7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(N192>'Tax Tables'!N$112,'Tax Tables'!N$112*'Tax Tables'!N$113,N192*'Tax Tables'!N$113),IF(N192>'Tax Tables'!N$178,'Tax Tables'!N$178*'Tax Tables'!N$179,N192*'Tax Tables'!N$179)),IF(N192>'Tax Tables'!N$178,'Tax Tables'!N$178*'Tax Tables'!N$179,N192*'Tax Tables'!N$179)),0)/Round_To,0)*Round_To","v":2700},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(O7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(O192>'Tax Tables'!O$112,'Tax Tables'!O$112*'Tax Tables'!O$113,O192*'Tax Tables'!O$113),IF(O192>'Tax Tables'!O$178,'Tax Tables'!O$178*'Tax Tables'!O$179,O192*'Tax Tables'!O$179)),IF(O192>'Tax Tables'!O$178,'Tax Tables'!O$178*'Tax Tables'!O$179,O192*'Tax Tables'!O$179)),0)/Round_To,0)*Round_To","v":400},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(P7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(P192>'Tax Tables'!P$112,'Tax Tables'!P$112*'Tax Tables'!P$113,P192*'Tax Tables'!P$113),IF(P192>'Tax Tables'!P$178,'Tax Tables'!P$178*'Tax Tables'!P$179,P192*'Tax Tables'!P$179)),IF(P192>'Tax Tables'!P$178,'Tax Tables'!P$178*'Tax Tables'!P$179,P192*'Tax Tables'!P$179)),0)/Round_To,0)*Round_To","v":300},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Q7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(Q192>'Tax Tables'!Q$112,'Tax Tables'!Q$112*'Tax Tables'!Q$113,Q192*'Tax Tables'!Q$113),IF(Q192>'Tax Tables'!Q$178,'Tax Tables'!Q$178*'Tax Tables'!Q$179,Q192*'Tax Tables'!Q$179)),IF(Q192>'Tax Tables'!Q$178,'Tax Tables'!Q$178*'Tax Tables'!Q$179,Q192*'Tax Tables'!Q$179)),0)/Round_To,0)*Round_To","v":2900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(R7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(R192>'Tax Tables'!R$112,'Tax Tables'!R$112*'Tax Tables'!R$113,R192*'Tax Tables'!R$113),IF(R192>'Tax Tables'!R$178,'Tax Tables'!R$178*'Tax Tables'!R$179,R192*'Tax Tables'!R$179)),IF(R192>'Tax Tables'!R$178,'Tax Tables'!R$178*'Tax Tables'!R$179,R192*'Tax Tables'!R$179)),0)/Round_To,0)*Round_To","v":3000},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(S7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(S192>'Tax Tables'!S$112,'Tax Tables'!S$112*'Tax Tables'!S$113,S192*'Tax Tables'!S$113),IF(S192>'Tax Tables'!S$178,'Tax Tables'!S$178*'Tax Tables'!S$179,S192*'Tax Tables'!S$179)),IF(S192>'Tax Tables'!S$178,'Tax Tables'!S$178*'Tax Tables'!S$179,S192*'Tax Tables'!S$179)),0)/Round_To,0)*Round_To","v":3000},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(T7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(T192>'Tax Tables'!T$112,'Tax Tables'!T$112*'Tax Tables'!T$113,T192*'Tax Tables'!T$113),IF(T192>'Tax Tables'!T$178,'Tax Tables'!T$178*'Tax Tables'!T$179,T192*'Tax Tables'!T$179)),IF(T192>'Tax Tables'!T$178,'Tax Tables'!T$178*'Tax Tables'!T$179,T192*'Tax Tables'!T$179)),0)/Round_To,0)*Round_To","v":3100},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(U7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(U192>'Tax Tables'!U$112,'Tax Tables'!U$112*'Tax Tables'!U$113,U192*'Tax Tables'!U$113),IF(U192>'Tax Tables'!U$178,'Tax Tables'!U$178*'Tax Tables'!U$179,U192*'Tax Tables'!U$179)),IF(U192>'Tax Tables'!U$178,'Tax Tables'!U$178*'Tax Tables'!U$179,U192*'Tax Tables'!U$179)),0)/Round_To,0)*Round_To","v":3100},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(V7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(V192>'Tax Tables'!V$112,'Tax Tables'!V$112*'Tax Tables'!V$113,V192*'Tax Tables'!V$113),IF(V192>'Tax Tables'!V$178,'Tax Tables'!V$178*'Tax Tables'!V$179,V192*'Tax Tables'!V$179)),IF(V192>'Tax Tables'!V$178,'Tax Tables'!V$178*'Tax Tables'!V$179,V192*'Tax Tables'!V$179)),0)/Round_To,0)*Round_To","v":3200},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(W7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(W192>'Tax Tables'!W$112,'Tax Tables'!W$112*'Tax Tables'!W$113,W192*'Tax Tables'!W$113),IF(W192>'Tax Tables'!W$178,'Tax Tables'!W$178*'Tax Tables'!W$179,W192*'Tax Tables'!W$179)),IF(W192>'Tax Tables'!W$178,'Tax Tables'!W$178*'Tax Tables'!W$179,W192*'Tax Tables'!W$179)),0)/Round_To,0)*Round_To","v":3300},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(X7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(X192>'Tax Tables'!X$112,'Tax Tables'!X$112*'Tax Tables'!X$113,X192*'Tax Tables'!X$113),IF(X192>'Tax Tables'!X$178,'Tax Tables'!X$178*'Tax Tables'!X$179,X192*'Tax Tables'!X$179)),IF(X192>'Tax Tables'!X$178,'Tax Tables'!X$178*'Tax Tables'!X$179,X192*'Tax Tables'!X$179)),0)/Round_To,0)*Round_To","v":3300},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Y7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(Y192>'Tax Tables'!Y$112,'Tax Tables'!Y$112*'Tax Tables'!Y$113,Y192*'Tax Tables'!Y$113),IF(Y192>'Tax Tables'!Y$178,'Tax Tables'!Y$178*'Tax Tables'!Y$179,Y192*'Tax Tables'!Y$179)),IF(Y192>'Tax Tables'!Y$178,'Tax Tables'!Y$178*'Tax Tables'!Y$179,Y192*'Tax Tables'!Y$179)),0)/Round_To,0)*Round_To","v":3400},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Z7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(Z192>'Tax Tables'!Z$112,'Tax Tables'!Z$112*'Tax Tables'!Z$113,Z192*'Tax Tables'!Z$113),IF(Z192>'Tax Tables'!Z$178,'Tax Tables'!Z$178*'Tax Tables'!Z$179,Z192*'Tax Tables'!Z$179)),IF(Z192>'Tax Tables'!Z$178,'Tax Tables'!Z$178*'Tax Tables'!Z$179,Z192*'Tax Tables'!Z$179)),0)/Round_To,0)*Round_To","v":3500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AA7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AA192>'Tax Tables'!AA$112,'Tax Tables'!AA$112*'Tax Tables'!AA$113,AA192*'Tax Tables'!AA$113),IF(AA192>'Tax Tables'!AA$178,'Tax Tables'!AA$178*'Tax Tables'!AA$179,AA192*'Tax Tables'!AA$179)),IF(AA192>'Tax Tables'!AA$178,'Tax Tables'!AA$178*'Tax Tables'!AA$179,AA192*'Tax Tables'!AA$179)),0)/Round_To,0)*Round_To","v":3500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AB7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AB192>'Tax Tables'!AB$112,'Tax Tables'!AB$112*'Tax Tables'!AB$113,AB192*'Tax Tables'!AB$113),IF(AB192>'Tax Tables'!AB$178,'Tax Tables'!AB$178*'Tax Tables'!AB$179,AB192*'Tax Tables'!AB$179)),IF(AB192>'Tax Tables'!AB$178,'Tax Tables'!AB$178*'Tax Tables'!AB$179,AB192*'Tax Tables'!AB$179)),0)/Round_To,0)*Round_To","v":3600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AC7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AC192>'Tax Tables'!AC$112,'Tax Tables'!AC$112*'Tax Tables'!AC$113,AC192*'Tax Tables'!AC$113),IF(AC192>'Tax Tables'!AC$178,'Tax Tables'!AC$178*'Tax Tables'!AC$179,AC192*'Tax Tables'!AC$179)),IF(AC192>'Tax Tables'!AC$178,'Tax Tables'!AC$178*'Tax Tables'!AC$179,AC192*'Tax Tables'!AC$179)),0)/Round_To,0)*Round_To","v":3700},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AD7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AD192>'Tax Tables'!AD$112,'Tax Tables'!AD$112*'Tax Tables'!AD$113,AD192*'Tax Tables'!AD$113),IF(AD192>'Tax Tables'!AD$178,'Tax Tables'!AD$178*'Tax Tables'!AD$179,AD192*'Tax Tables'!AD$179)),IF(AD192>'Tax Tables'!AD$178,'Tax Tables'!AD$178*'Tax Tables'!AD$179,AD192*'Tax Tables'!AD$179)),0)/Round_To,0)*Round_To","v":1900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AE7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AE192>'Tax Tables'!AE$112,'Tax Tables'!AE$112*'Tax Tables'!AE$113,AE192*'Tax Tables'!AE$113),IF(AE192>'Tax Tables'!AE$178,'Tax Tables'!AE$178*'Tax Tables'!AE$179,AE192*'Tax Tables'!AE$179)),IF(AE192>'Tax Tables'!AE$178,'Tax Tables'!AE$178*'Tax Tables'!AE$179,AE192*'Tax Tables'!AE$179)),0)/Round_To,0)*Round_To","v":1900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AF7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AF192>'Tax Tables'!AF$112,'Tax Tables'!AF$112*'Tax Tables'!AF$113,AF192*'Tax Tables'!AF$113),IF(AF192>'Tax Tables'!AF$178,'Tax Tables'!AF$178*'Tax Tables'!AF$179,AF192*'Tax Tables'!AF$179)),IF(AF192>'Tax Tables'!AF$178,'Tax Tables'!AF$178*'Tax Tables'!AF$179,AF192*'Tax Tables'!AF$179)),0)/Round_To,0)*Round_To","v":1900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AG7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AG192>'Tax Tables'!AG$112,'Tax Tables'!AG$112*'Tax Tables'!AG$113,AG192*'Tax Tables'!AG$113),IF(AG192>'Tax Tables'!AG$178,'Tax Tables'!AG$178*'Tax Tables'!AG$179,AG192*'Tax Tables'!AG$179)),IF(AG192>'Tax Tables'!AG$178,'Tax Tables'!AG$178*'Tax Tables'!AG$179,AG192*'Tax Tables'!AG$179)),0)/Round_To,0)*Round_To","v":2000},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AH7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AH192>'Tax Tables'!AH$112,'Tax Tables'!AH$112*'Tax Tables'!AH$113,AH192*'Tax Tables'!AH$113),IF(AH192>'Tax Tables'!AH$178,'Tax Tables'!AH$178*'Tax Tables'!AH$179,AH192*'Tax Tables'!AH$179)),IF(AH192>'Tax Tables'!AH$178,'Tax Tables'!AH$178*'Tax Tables'!AH$179,AH192*'Tax Tables'!AH$179)),0)/Round_To,0)*Round_To","v":2000},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AI7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AI192>'Tax Tables'!AI$112,'Tax Tables'!AI$112*'Tax Tables'!AI$113,AI192*'Tax Tables'!AI$113),IF(AI192>'Tax Tables'!AI$178,'Tax Tables'!AI$178*'Tax Tables'!AI$179,AI192*'Tax Tables'!AI$179)),IF(AI192>'Tax Tables'!AI$178,'Tax Tables'!AI$178*'Tax Tables'!AI$179,AI192*'Tax Tables'!AI$179)),0)/Round_To,0)*Round_To","v":2100},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AJ7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AJ192>'Tax Tables'!AJ$112,'Tax Tables'!AJ$112*'Tax Tables'!AJ$113,AJ192*'Tax Tables'!AJ$113),IF(AJ192>'Tax Tables'!AJ$178,'Tax Tables'!AJ$178*'Tax Tables'!AJ$179,AJ192*'Tax Tables'!AJ$179)),IF(AJ192>'Tax Tables'!AJ$178,'Tax Tables'!AJ$178*'Tax Tables'!AJ$179,AJ192*'Tax Tables'!AJ$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AK7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AK192>'Tax Tables'!AK$112,'Tax Tables'!AK$112*'Tax Tables'!AK$113,AK192*'Tax Tables'!AK$113),IF(AK192>'Tax Tables'!AK$178,'Tax Tables'!AK$178*'Tax Tables'!AK$179,AK192*'Tax Tables'!AK$179)),IF(AK192>'Tax Tables'!AK$178,'Tax Tables'!AK$178*'Tax Tables'!AK$179,AK192*'Tax Tables'!AK$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AL7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AL192>'Tax Tables'!AL$112,'Tax Tables'!AL$112*'Tax Tables'!AL$113,AL192*'Tax Tables'!AL$113),IF(AL192>'Tax Tables'!AL$178,'Tax Tables'!AL$178*'Tax Tables'!AL$179,AL192*'Tax Tables'!AL$179)),IF(AL192>'Tax Tables'!AL$178,'Tax Tables'!AL$178*'Tax Tables'!AL$179,AL192*'Tax Tables'!AL$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AM7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AM192>'Tax Tables'!AM$112,'Tax Tables'!AM$112*'Tax Tables'!AM$113,AM192*'Tax Tables'!AM$113),IF(AM192>'Tax Tables'!AM$178,'Tax Tables'!AM$178*'Tax Tables'!AM$179,AM192*'Tax Tables'!AM$179)),IF(AM192>'Tax Tables'!AM$178,'Tax Tables'!AM$178*'Tax Tables'!AM$179,AM192*'Tax Tables'!AM$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AN7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AN192>'Tax Tables'!AN$112,'Tax Tables'!AN$112*'Tax Tables'!AN$113,AN192*'Tax Tables'!AN$113),IF(AN192>'Tax Tables'!AN$178,'Tax Tables'!AN$178*'Tax Tables'!AN$179,AN192*'Tax Tables'!AN$179)),IF(AN192>'Tax Tables'!AN$178,'Tax Tables'!AN$178*'Tax Tables'!AN$179,AN192*'Tax Tables'!AN$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AO7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AO192>'Tax Tables'!AO$112,'Tax Tables'!AO$112*'Tax Tables'!AO$113,AO192*'Tax Tables'!AO$113),IF(AO192>'Tax Tables'!AO$178,'Tax Tables'!AO$178*'Tax Tables'!AO$179,AO192*'Tax Tables'!AO$179)),IF(AO192>'Tax Tables'!AO$178,'Tax Tables'!AO$178*'Tax Tables'!AO$179,AO192*'Tax Tables'!AO$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AP7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AP192>'Tax Tables'!AP$112,'Tax Tables'!AP$112*'Tax Tables'!AP$113,AP192*'Tax Tables'!AP$113),IF(AP192>'Tax Tables'!AP$178,'Tax Tables'!AP$178*'Tax Tables'!AP$179,AP192*'Tax Tables'!AP$179)),IF(AP192>'Tax Tables'!AP$178,'Tax Tables'!AP$178*'Tax Tables'!AP$179,AP192*'Tax Tables'!AP$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AQ7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AQ192>'Tax Tables'!AQ$112,'Tax Tables'!AQ$112*'Tax Tables'!AQ$113,AQ192*'Tax Tables'!AQ$113),IF(AQ192>'Tax Tables'!AQ$178,'Tax Tables'!AQ$178*'Tax Tables'!AQ$179,AQ192*'Tax Tables'!AQ$179)),IF(AQ192>'Tax Tables'!AQ$178,'Tax Tables'!AQ$178*'Tax Tables'!AQ$179,AQ192*'Tax Tables'!AQ$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AR7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AR192>'Tax Tables'!AR$112,'Tax Tables'!AR$112*'Tax Tables'!AR$113,AR192*'Tax Tables'!AR$113),IF(AR192>'Tax Tables'!AR$178,'Tax Tables'!AR$178*'Tax Tables'!AR$179,AR192*'Tax Tables'!AR$179)),IF(AR192>'Tax Tables'!AR$178,'Tax Tables'!AR$178*'Tax Tables'!AR$179,AR192*'Tax Tables'!AR$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AS7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AS192>'Tax Tables'!AS$112,'Tax Tables'!AS$112*'Tax Tables'!AS$113,AS192*'Tax Tables'!AS$113),IF(AS192>'Tax Tables'!AS$178,'Tax Tables'!AS$178*'Tax Tables'!AS$179,AS192*'Tax Tables'!AS$179)),IF(AS192>'Tax Tables'!AS$178,'Tax Tables'!AS$178*'Tax Tables'!AS$179,AS192*'Tax Tables'!AS$179)),0)/Round_To,0)*Round_To","v":0},null,{"$f":"+Base!E194","v":77800},{"$f":"+E194-AU194","v":0}]
["c",null,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Filing_Status=\"m\",Setup!$E$319,Setup!$H$319),\"\")","v":""},{"$f":"IF(Filing_Status=\"m\",TaxC_M_2R,TaxC_S_2R)","v":0.12},123000,{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(F7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(F192>='Tax Tables'!F$116,F192<='Tax Tables'!F$117),(F192-'Tax Tables'!F$116)*'Tax Tables'!F$118,IF(F192>='Tax Tables'!F$117,('Tax Tables'!F$117-'Tax Tables'!F$116)*'Tax Tables'!F$118,0)),IF(AND(F192>='Tax Tables'!F$182,F192<='Tax Tables'!F$183),(F192-'Tax Tables'!F$182)*'Tax Tables'!F$184,IF(F192>='Tax Tables'!F$183,('Tax Tables'!F$183-'Tax Tables'!F$182)*'Tax Tables'!F$184,0))),IF(AND(F192>='Tax Tables'!F$182,F192<='Tax Tables'!F$183),(F192-'Tax Tables'!F$182)*'Tax Tables'!F$184,IF(F192>='Tax Tables'!F$183,('Tax Tables'!F$183-'Tax Tables'!F$182)*'Tax Tables'!F$184,0))),0)/Round_To,0)*Round_To","v":1500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(G7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(G192>='Tax Tables'!G$116,G192<='Tax Tables'!G$117),(G192-'Tax Tables'!G$116)*'Tax Tables'!G$118,IF(G192>='Tax Tables'!G$117,('Tax Tables'!G$117-'Tax Tables'!G$116)*'Tax Tables'!G$118,0)),IF(AND(G192>='Tax Tables'!G$182,G192<='Tax Tables'!G$183),(G192-'Tax Tables'!G$182)*'Tax Tables'!G$184,IF(G192>='Tax Tables'!G$183,('Tax Tables'!G$183-'Tax Tables'!G$182)*'Tax Tables'!G$184,0))),IF(AND(G192>='Tax Tables'!G$182,G192<='Tax Tables'!G$183),(G192-'Tax Tables'!G$182)*'Tax Tables'!G$184,IF(G192>='Tax Tables'!G$183,('Tax Tables'!G$183-'Tax Tables'!G$182)*'Tax Tables'!G$184,0))),0)/Round_To,0)*Round_To","v":3300},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(H7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(H192>='Tax Tables'!H$116,H192<='Tax Tables'!H$117),(H192-'Tax Tables'!H$116)*'Tax Tables'!H$118,IF(H192>='Tax Tables'!H$117,('Tax Tables'!H$117-'Tax Tables'!H$116)*'Tax Tables'!H$118,0)),IF(AND(H192>='Tax Tables'!H$182,H192<='Tax Tables'!H$183),(H192-'Tax Tables'!H$182)*'Tax Tables'!H$184,IF(H192>='Tax Tables'!H$183,('Tax Tables'!H$183-'Tax Tables'!H$182)*'Tax Tables'!H$184,0))),IF(AND(H192>='Tax Tables'!H$182,H192<='Tax Tables'!H$183),(H192-'Tax Tables'!H$182)*'Tax Tables'!H$184,IF(H192>='Tax Tables'!H$183,('Tax Tables'!H$183-'Tax Tables'!H$182)*'Tax Tables'!H$184,0))),0)/Round_To,0)*Round_To","v":1500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(I7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(I192>='Tax Tables'!I$116,I192<='Tax Tables'!I$117),(I192-'Tax Tables'!I$116)*'Tax Tables'!I$118,IF(I192>='Tax Tables'!I$117,('Tax Tables'!I$117-'Tax Tables'!I$116)*'Tax Tables'!I$118,0)),IF(AND(I192>='Tax Tables'!I$182,I192<='Tax Tables'!I$183),(I192-'Tax Tables'!I$182)*'Tax Tables'!I$184,IF(I192>='Tax Tables'!I$183,('Tax Tables'!I$183-'Tax Tables'!I$182)*'Tax Tables'!I$184,0))),IF(AND(I192>='Tax Tables'!I$182,I192<='Tax Tables'!I$183),(I192-'Tax Tables'!I$182)*'Tax Tables'!I$184,IF(I192>='Tax Tables'!I$183,('Tax Tables'!I$183-'Tax Tables'!I$182)*'Tax Tables'!I$184,0))),0)/Round_To,0)*Round_To","v":1500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(J7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(J192>='Tax Tables'!J$116,J192<='Tax Tables'!J$117),(J192-'Tax Tables'!J$116)*'Tax Tables'!J$118,IF(J192>='Tax Tables'!J$117,('Tax Tables'!J$117-'Tax Tables'!J$116)*'Tax Tables'!J$118,0)),IF(AND(J192>='Tax Tables'!J$182,J192<='Tax Tables'!J$183),(J192-'Tax Tables'!J$182)*'Tax Tables'!J$184,IF(J192>='Tax Tables'!J$183,('Tax Tables'!J$183-'Tax Tables'!J$182)*'Tax Tables'!J$184,0))),IF(AND(J192>='Tax Tables'!J$182,J192<='Tax Tables'!J$183),(J192-'Tax Tables'!J$182)*'Tax Tables'!J$184,IF(J192>='Tax Tables'!J$183,('Tax Tables'!J$183-'Tax Tables'!J$182)*'Tax Tables'!J$184,0))),0)/Round_To,0)*Round_To","v":1500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(K7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(K192>='Tax Tables'!K$116,K192<='Tax Tables'!K$117),(K192-'Tax Tables'!K$116)*'Tax Tables'!K$118,IF(K192>='Tax Tables'!K$117,('Tax Tables'!K$117-'Tax Tables'!K$116)*'Tax Tables'!K$118,0)),IF(AND(K192>='Tax Tables'!K$182,K192<='Tax Tables'!K$183),(K192-'Tax Tables'!K$182)*'Tax Tables'!K$184,IF(K192>='Tax Tables'!K$183,('Tax Tables'!K$183-'Tax Tables'!K$182)*'Tax Tables'!K$184,0))),IF(AND(K192>='Tax Tables'!K$182,K192<='Tax Tables'!K$183),(K192-'Tax Tables'!K$182)*'Tax Tables'!K$184,IF(K192>='Tax Tables'!K$183,('Tax Tables'!K$183-'Tax Tables'!K$182)*'Tax Tables'!K$184,0))),0)/Round_To,0)*Round_To","v":3800},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(L7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(L192>='Tax Tables'!L$116,L192<='Tax Tables'!L$117),(L192-'Tax Tables'!L$116)*'Tax Tables'!L$118,IF(L192>='Tax Tables'!L$117,('Tax Tables'!L$117-'Tax Tables'!L$116)*'Tax Tables'!L$118,0)),IF(AND(L192>='Tax Tables'!L$182,L192<='Tax Tables'!L$183),(L192-'Tax Tables'!L$182)*'Tax Tables'!L$184,IF(L192>='Tax Tables'!L$183,('Tax Tables'!L$183-'Tax Tables'!L$182)*'Tax Tables'!L$184,0))),IF(AND(L192>='Tax Tables'!L$182,L192<='Tax Tables'!L$183),(L192-'Tax Tables'!L$182)*'Tax Tables'!L$184,IF(L192>='Tax Tables'!L$183,('Tax Tables'!L$183-'Tax Tables'!L$182)*'Tax Tables'!L$184,0))),0)/Round_To,0)*Round_To","v":3800},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(M7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(M192>='Tax Tables'!M$116,M192<='Tax Tables'!M$117),(M192-'Tax Tables'!M$116)*'Tax Tables'!M$118,IF(M192>='Tax Tables'!M$117,('Tax Tables'!M$117-'Tax Tables'!M$116)*'Tax Tables'!M$118,0)),IF(AND(M192>='Tax Tables'!M$182,M192<='Tax Tables'!M$183),(M192-'Tax Tables'!M$182)*'Tax Tables'!M$184,IF(M192>='Tax Tables'!M$183,('Tax Tables'!M$183-'Tax Tables'!M$182)*'Tax Tables'!M$184,0))),IF(AND(M192>='Tax Tables'!M$182,M192<='Tax Tables'!M$183),(M192-'Tax Tables'!M$182)*'Tax Tables'!M$184,IF(M192>='Tax Tables'!M$183,('Tax Tables'!M$183-'Tax Tables'!M$182)*'Tax Tables'!M$184,0))),0)/Round_To,0)*Round_To","v":3700},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(N7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(N192>='Tax Tables'!N$116,N192<='Tax Tables'!N$117),(N192-'Tax Tables'!N$116)*'Tax Tables'!N$118,IF(N192>='Tax Tables'!N$117,('Tax Tables'!N$117-'Tax Tables'!N$116)*'Tax Tables'!N$118,0)),IF(AND(N192>='Tax Tables'!N$182,N192<='Tax Tables'!N$183),(N192-'Tax Tables'!N$182)*'Tax Tables'!N$184,IF(N192>='Tax Tables'!N$183,('Tax Tables'!N$183-'Tax Tables'!N$182)*'Tax Tables'!N$184,0))),IF(AND(N192>='Tax Tables'!N$182,N192<='Tax Tables'!N$183),(N192-'Tax Tables'!N$182)*'Tax Tables'!N$184,IF(N192>='Tax Tables'!N$183,('Tax Tables'!N$183-'Tax Tables'!N$182)*'Tax Tables'!N$184,0))),0)/Round_To,0)*Round_To","v":400},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(O7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(O192>='Tax Tables'!O$116,O192<='Tax Tables'!O$117),(O192-'Tax Tables'!O$116)*'Tax Tables'!O$118,IF(O192>='Tax Tables'!O$117,('Tax Tables'!O$117-'Tax Tables'!O$116)*'Tax Tables'!O$118,0)),IF(AND(O192>='Tax Tables'!O$182,O192<='Tax Tables'!O$183),(O192-'Tax Tables'!O$182)*'Tax Tables'!O$184,IF(O192>='Tax Tables'!O$183,('Tax Tables'!O$183-'Tax Tables'!O$182)*'Tax Tables'!O$184,0))),IF(AND(O192>='Tax Tables'!O$182,O192<='Tax Tables'!O$183),(O192-'Tax Tables'!O$182)*'Tax Tables'!O$184,IF(O192>='Tax Tables'!O$183,('Tax Tables'!O$183-'Tax Tables'!O$182)*'Tax Tables'!O$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(P7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(P192>='Tax Tables'!P$116,P192<='Tax Tables'!P$117),(P192-'Tax Tables'!P$116)*'Tax Tables'!P$118,IF(P192>='Tax Tables'!P$117,('Tax Tables'!P$117-'Tax Tables'!P$116)*'Tax Tables'!P$118,0)),IF(AND(P192>='Tax Tables'!P$182,P192<='Tax Tables'!P$183),(P192-'Tax Tables'!P$182)*'Tax Tables'!P$184,IF(P192>='Tax Tables'!P$183,('Tax Tables'!P$183-'Tax Tables'!P$182)*'Tax Tables'!P$184,0))),IF(AND(P192>='Tax Tables'!P$182,P192<='Tax Tables'!P$183),(P192-'Tax Tables'!P$182)*'Tax Tables'!P$184,IF(P192>='Tax Tables'!P$183,('Tax Tables'!P$183-'Tax Tables'!P$182)*'Tax Tables'!P$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Q7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Q192>='Tax Tables'!Q$116,Q192<='Tax Tables'!Q$117),(Q192-'Tax Tables'!Q$116)*'Tax Tables'!Q$118,IF(Q192>='Tax Tables'!Q$117,('Tax Tables'!Q$117-'Tax Tables'!Q$116)*'Tax Tables'!Q$118,0)),IF(AND(Q192>='Tax Tables'!Q$182,Q192<='Tax Tables'!Q$183),(Q192-'Tax Tables'!Q$182)*'Tax Tables'!Q$184,IF(Q192>='Tax Tables'!Q$183,('Tax Tables'!Q$183-'Tax Tables'!Q$182)*'Tax Tables'!Q$184,0))),IF(AND(Q192>='Tax Tables'!Q$182,Q192<='Tax Tables'!Q$183),(Q192-'Tax Tables'!Q$182)*'Tax Tables'!Q$184,IF(Q192>='Tax Tables'!Q$183,('Tax Tables'!Q$183-'Tax Tables'!Q$182)*'Tax Tables'!Q$184,0))),0)/Round_To,0)*Round_To","v":200},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(R7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(R192>='Tax Tables'!R$116,R192<='Tax Tables'!R$117),(R192-'Tax Tables'!R$116)*'Tax Tables'!R$118,IF(R192>='Tax Tables'!R$117,('Tax Tables'!R$117-'Tax Tables'!R$116)*'Tax Tables'!R$118,0)),IF(AND(R192>='Tax Tables'!R$182,R192<='Tax Tables'!R$183),(R192-'Tax Tables'!R$182)*'Tax Tables'!R$184,IF(R192>='Tax Tables'!R$183,('Tax Tables'!R$183-'Tax Tables'!R$182)*'Tax Tables'!R$184,0))),IF(AND(R192>='Tax Tables'!R$182,R192<='Tax Tables'!R$183),(R192-'Tax Tables'!R$182)*'Tax Tables'!R$184,IF(R192>='Tax Tables'!R$183,('Tax Tables'!R$183-'Tax Tables'!R$182)*'Tax Tables'!R$184,0))),0)/Round_To,0)*Round_To","v":2500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(S7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(S192>='Tax Tables'!S$116,S192<='Tax Tables'!S$117),(S192-'Tax Tables'!S$116)*'Tax Tables'!S$118,IF(S192>='Tax Tables'!S$117,('Tax Tables'!S$117-'Tax Tables'!S$116)*'Tax Tables'!S$118,0)),IF(AND(S192>='Tax Tables'!S$182,S192<='Tax Tables'!S$183),(S192-'Tax Tables'!S$182)*'Tax Tables'!S$184,IF(S192>='Tax Tables'!S$183,('Tax Tables'!S$183-'Tax Tables'!S$182)*'Tax Tables'!S$184,0))),IF(AND(S192>='Tax Tables'!S$182,S192<='Tax Tables'!S$183),(S192-'Tax Tables'!S$182)*'Tax Tables'!S$184,IF(S192>='Tax Tables'!S$183,('Tax Tables'!S$183-'Tax Tables'!S$182)*'Tax Tables'!S$184,0))),0)/Round_To,0)*Round_To","v":1800},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(T7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(T192>='Tax Tables'!T$116,T192<='Tax Tables'!T$117),(T192-'Tax Tables'!T$116)*'Tax Tables'!T$118,IF(T192>='Tax Tables'!T$117,('Tax Tables'!T$117-'Tax Tables'!T$116)*'Tax Tables'!T$118,0)),IF(AND(T192>='Tax Tables'!T$182,T192<='Tax Tables'!T$183),(T192-'Tax Tables'!T$182)*'Tax Tables'!T$184,IF(T192>='Tax Tables'!T$183,('Tax Tables'!T$183-'Tax Tables'!T$182)*'Tax Tables'!T$184,0))),IF(AND(T192>='Tax Tables'!T$182,T192<='Tax Tables'!T$183),(T192-'Tax Tables'!T$182)*'Tax Tables'!T$184,IF(T192>='Tax Tables'!T$183,('Tax Tables'!T$183-'Tax Tables'!T$182)*'Tax Tables'!T$184,0))),0)/Round_To,0)*Round_To","v":400},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(U7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(U192>='Tax Tables'!U$116,U192<='Tax Tables'!U$117),(U192-'Tax Tables'!U$116)*'Tax Tables'!U$118,IF(U192>='Tax Tables'!U$117,('Tax Tables'!U$117-'Tax Tables'!U$116)*'Tax Tables'!U$118,0)),IF(AND(U192>='Tax Tables'!U$182,U192<='Tax Tables'!U$183),(U192-'Tax Tables'!U$182)*'Tax Tables'!U$184,IF(U192>='Tax Tables'!U$183,('Tax Tables'!U$183-'Tax Tables'!U$182)*'Tax Tables'!U$184,0))),IF(AND(U192>='Tax Tables'!U$182,U192<='Tax Tables'!U$183),(U192-'Tax Tables'!U$182)*'Tax Tables'!U$184,IF(U192>='Tax Tables'!U$183,('Tax Tables'!U$183-'Tax Tables'!U$182)*'Tax Tables'!U$184,0))),0)/Round_To,0)*Round_To","v":1900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(V7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(V192>='Tax Tables'!V$116,V192<='Tax Tables'!V$117),(V192-'Tax Tables'!V$116)*'Tax Tables'!V$118,IF(V192>='Tax Tables'!V$117,('Tax Tables'!V$117-'Tax Tables'!V$116)*'Tax Tables'!V$118,0)),IF(AND(V192>='Tax Tables'!V$182,V192<='Tax Tables'!V$183),(V192-'Tax Tables'!V$182)*'Tax Tables'!V$184,IF(V192>='Tax Tables'!V$183,('Tax Tables'!V$183-'Tax Tables'!V$182)*'Tax Tables'!V$184,0))),IF(AND(V192>='Tax Tables'!V$182,V192<='Tax Tables'!V$183),(V192-'Tax Tables'!V$182)*'Tax Tables'!V$184,IF(V192>='Tax Tables'!V$183,('Tax Tables'!V$183-'Tax Tables'!V$182)*'Tax Tables'!V$184,0))),0)/Round_To,0)*Round_To","v":3600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(W7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(W192>='Tax Tables'!W$116,W192<='Tax Tables'!W$117),(W192-'Tax Tables'!W$116)*'Tax Tables'!W$118,IF(W192>='Tax Tables'!W$117,('Tax Tables'!W$117-'Tax Tables'!W$116)*'Tax Tables'!W$118,0)),IF(AND(W192>='Tax Tables'!W$182,W192<='Tax Tables'!W$183),(W192-'Tax Tables'!W$182)*'Tax Tables'!W$184,IF(W192>='Tax Tables'!W$183,('Tax Tables'!W$183-'Tax Tables'!W$182)*'Tax Tables'!W$184,0))),IF(AND(W192>='Tax Tables'!W$182,W192<='Tax Tables'!W$183),(W192-'Tax Tables'!W$182)*'Tax Tables'!W$184,IF(W192>='Tax Tables'!W$183,('Tax Tables'!W$183-'Tax Tables'!W$182)*'Tax Tables'!W$184,0))),0)/Round_To,0)*Round_To","v":6200},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(X7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(X192>='Tax Tables'!X$116,X192<='Tax Tables'!X$117),(X192-'Tax Tables'!X$116)*'Tax Tables'!X$118,IF(X192>='Tax Tables'!X$117,('Tax Tables'!X$117-'Tax Tables'!X$116)*'Tax Tables'!X$118,0)),IF(AND(X192>='Tax Tables'!X$182,X192<='Tax Tables'!X$183),(X192-'Tax Tables'!X$182)*'Tax Tables'!X$184,IF(X192>='Tax Tables'!X$183,('Tax Tables'!X$183-'Tax Tables'!X$182)*'Tax Tables'!X$184,0))),IF(AND(X192>='Tax Tables'!X$182,X192<='Tax Tables'!X$183),(X192-'Tax Tables'!X$182)*'Tax Tables'!X$184,IF(X192>='Tax Tables'!X$183,('Tax Tables'!X$183-'Tax Tables'!X$182)*'Tax Tables'!X$184,0))),0)/Round_To,0)*Round_To","v":6600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Y7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Y192>='Tax Tables'!Y$116,Y192<='Tax Tables'!Y$117),(Y192-'Tax Tables'!Y$116)*'Tax Tables'!Y$118,IF(Y192>='Tax Tables'!Y$117,('Tax Tables'!Y$117-'Tax Tables'!Y$116)*'Tax Tables'!Y$118,0)),IF(AND(Y192>='Tax Tables'!Y$182,Y192<='Tax Tables'!Y$183),(Y192-'Tax Tables'!Y$182)*'Tax Tables'!Y$184,IF(Y192>='Tax Tables'!Y$183,('Tax Tables'!Y$183-'Tax Tables'!Y$182)*'Tax Tables'!Y$184,0))),IF(AND(Y192>='Tax Tables'!Y$182,Y192<='Tax Tables'!Y$183),(Y192-'Tax Tables'!Y$182)*'Tax Tables'!Y$184,IF(Y192>='Tax Tables'!Y$183,('Tax Tables'!Y$183-'Tax Tables'!Y$182)*'Tax Tables'!Y$184,0))),0)/Round_To,0)*Round_To","v":6700},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Z7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Z192>='Tax Tables'!Z$116,Z192<='Tax Tables'!Z$117),(Z192-'Tax Tables'!Z$116)*'Tax Tables'!Z$118,IF(Z192>='Tax Tables'!Z$117,('Tax Tables'!Z$117-'Tax Tables'!Z$116)*'Tax Tables'!Z$118,0)),IF(AND(Z192>='Tax Tables'!Z$182,Z192<='Tax Tables'!Z$183),(Z192-'Tax Tables'!Z$182)*'Tax Tables'!Z$184,IF(Z192>='Tax Tables'!Z$183,('Tax Tables'!Z$183-'Tax Tables'!Z$182)*'Tax Tables'!Z$184,0))),IF(AND(Z192>='Tax Tables'!Z$182,Z192<='Tax Tables'!Z$183),(Z192-'Tax Tables'!Z$182)*'Tax Tables'!Z$184,IF(Z192>='Tax Tables'!Z$183,('Tax Tables'!Z$183-'Tax Tables'!Z$182)*'Tax Tables'!Z$184,0))),0)/Round_To,0)*Round_To","v":7200},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AA7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AA192>='Tax Tables'!AA$116,AA192<='Tax Tables'!AA$117),(AA192-'Tax Tables'!AA$116)*'Tax Tables'!AA$118,IF(AA192>='Tax Tables'!AA$117,('Tax Tables'!AA$117-'Tax Tables'!AA$116)*'Tax Tables'!AA$118,0)),IF(AND(AA192>='Tax Tables'!AA$182,AA192<='Tax Tables'!AA$183),(AA192-'Tax Tables'!AA$182)*'Tax Tables'!AA$184,IF(AA192>='Tax Tables'!AA$183,('Tax Tables'!AA$183-'Tax Tables'!AA$182)*'Tax Tables'!AA$184,0))),IF(AND(AA192>='Tax Tables'!AA$182,AA192<='Tax Tables'!AA$183),(AA192-'Tax Tables'!AA$182)*'Tax Tables'!AA$184,IF(AA192>='Tax Tables'!AA$183,('Tax Tables'!AA$183-'Tax Tables'!AA$182)*'Tax Tables'!AA$184,0))),0)/Round_To,0)*Round_To","v":7500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AB7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AB192>='Tax Tables'!AB$116,AB192<='Tax Tables'!AB$117),(AB192-'Tax Tables'!AB$116)*'Tax Tables'!AB$118,IF(AB192>='Tax Tables'!AB$117,('Tax Tables'!AB$117-'Tax Tables'!AB$116)*'Tax Tables'!AB$118,0)),IF(AND(AB192>='Tax Tables'!AB$182,AB192<='Tax Tables'!AB$183),(AB192-'Tax Tables'!AB$182)*'Tax Tables'!AB$184,IF(AB192>='Tax Tables'!AB$183,('Tax Tables'!AB$183-'Tax Tables'!AB$182)*'Tax Tables'!AB$184,0))),IF(AND(AB192>='Tax Tables'!AB$182,AB192<='Tax Tables'!AB$183),(AB192-'Tax Tables'!AB$182)*'Tax Tables'!AB$184,IF(AB192>='Tax Tables'!AB$183,('Tax Tables'!AB$183-'Tax Tables'!AB$182)*'Tax Tables'!AB$184,0))),0)/Round_To,0)*Round_To","v":6800},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AC7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AC192>='Tax Tables'!AC$116,AC192<='Tax Tables'!AC$117),(AC192-'Tax Tables'!AC$116)*'Tax Tables'!AC$118,IF(AC192>='Tax Tables'!AC$117,('Tax Tables'!AC$117-'Tax Tables'!AC$116)*'Tax Tables'!AC$118,0)),IF(AND(AC192>='Tax Tables'!AC$182,AC192<='Tax Tables'!AC$183),(AC192-'Tax Tables'!AC$182)*'Tax Tables'!AC$184,IF(AC192>='Tax Tables'!AC$183,('Tax Tables'!AC$183-'Tax Tables'!AC$182)*'Tax Tables'!AC$184,0))),IF(AND(AC192>='Tax Tables'!AC$182,AC192<='Tax Tables'!AC$183),(AC192-'Tax Tables'!AC$182)*'Tax Tables'!AC$184,IF(AC192>='Tax Tables'!AC$183,('Tax Tables'!AC$183-'Tax Tables'!AC$182)*'Tax Tables'!AC$184,0))),0)/Round_To,0)*Round_To","v":7200},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AD7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AD192>='Tax Tables'!AD$116,AD192<='Tax Tables'!AD$117),(AD192-'Tax Tables'!AD$116)*'Tax Tables'!AD$118,IF(AD192>='Tax Tables'!AD$117,('Tax Tables'!AD$117-'Tax Tables'!AD$116)*'Tax Tables'!AD$118,0)),IF(AND(AD192>='Tax Tables'!AD$182,AD192<='Tax Tables'!AD$183),(AD192-'Tax Tables'!AD$182)*'Tax Tables'!AD$184,IF(AD192>='Tax Tables'!AD$183,('Tax Tables'!AD$183-'Tax Tables'!AD$182)*'Tax Tables'!AD$184,0))),IF(AND(AD192>='Tax Tables'!AD$182,AD192<='Tax Tables'!AD$183),(AD192-'Tax Tables'!AD$182)*'Tax Tables'!AD$184,IF(AD192>='Tax Tables'!AD$183,('Tax Tables'!AD$183-'Tax Tables'!AD$182)*'Tax Tables'!AD$184,0))),0)/Round_To,0)*Round_To","v":6900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AE7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AE192>='Tax Tables'!AE$116,AE192<='Tax Tables'!AE$117),(AE192-'Tax Tables'!AE$116)*'Tax Tables'!AE$118,IF(AE192>='Tax Tables'!AE$117,('Tax Tables'!AE$117-'Tax Tables'!AE$116)*'Tax Tables'!AE$118,0)),IF(AND(AE192>='Tax Tables'!AE$182,AE192<='Tax Tables'!AE$183),(AE192-'Tax Tables'!AE$182)*'Tax Tables'!AE$184,IF(AE192>='Tax Tables'!AE$183,('Tax Tables'!AE$183-'Tax Tables'!AE$182)*'Tax Tables'!AE$184,0))),IF(AND(AE192>='Tax Tables'!AE$182,AE192<='Tax Tables'!AE$183),(AE192-'Tax Tables'!AE$182)*'Tax Tables'!AE$184,IF(AE192>='Tax Tables'!AE$183,('Tax Tables'!AE$183-'Tax Tables'!AE$182)*'Tax Tables'!AE$184,0))),0)/Round_To,0)*Round_To","v":7000},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AF7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AF192>='Tax Tables'!AF$116,AF192<='Tax Tables'!AF$117),(AF192-'Tax Tables'!AF$116)*'Tax Tables'!AF$118,IF(AF192>='Tax Tables'!AF$117,('Tax Tables'!AF$117-'Tax Tables'!AF$116)*'Tax Tables'!AF$118,0)),IF(AND(AF192>='Tax Tables'!AF$182,AF192<='Tax Tables'!AF$183),(AF192-'Tax Tables'!AF$182)*'Tax Tables'!AF$184,IF(AF192>='Tax Tables'!AF$183,('Tax Tables'!AF$183-'Tax Tables'!AF$182)*'Tax Tables'!AF$184,0))),IF(AND(AF192>='Tax Tables'!AF$182,AF192<='Tax Tables'!AF$183),(AF192-'Tax Tables'!AF$182)*'Tax Tables'!AF$184,IF(AF192>='Tax Tables'!AF$183,('Tax Tables'!AF$183-'Tax Tables'!AF$182)*'Tax Tables'!AF$184,0))),0)/Round_To,0)*Round_To","v":7200},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AG7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AG192>='Tax Tables'!AG$116,AG192<='Tax Tables'!AG$117),(AG192-'Tax Tables'!AG$116)*'Tax Tables'!AG$118,IF(AG192>='Tax Tables'!AG$117,('Tax Tables'!AG$117-'Tax Tables'!AG$116)*'Tax Tables'!AG$118,0)),IF(AND(AG192>='Tax Tables'!AG$182,AG192<='Tax Tables'!AG$183),(AG192-'Tax Tables'!AG$182)*'Tax Tables'!AG$184,IF(AG192>='Tax Tables'!AG$183,('Tax Tables'!AG$183-'Tax Tables'!AG$182)*'Tax Tables'!AG$184,0))),IF(AND(AG192>='Tax Tables'!AG$182,AG192<='Tax Tables'!AG$183),(AG192-'Tax Tables'!AG$182)*'Tax Tables'!AG$184,IF(AG192>='Tax Tables'!AG$183,('Tax Tables'!AG$183-'Tax Tables'!AG$182)*'Tax Tables'!AG$184,0))),0)/Round_To,0)*Round_To","v":7300},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AH7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AH192>='Tax Tables'!AH$116,AH192<='Tax Tables'!AH$117),(AH192-'Tax Tables'!AH$116)*'Tax Tables'!AH$118,IF(AH192>='Tax Tables'!AH$117,('Tax Tables'!AH$117-'Tax Tables'!AH$116)*'Tax Tables'!AH$118,0)),IF(AND(AH192>='Tax Tables'!AH$182,AH192<='Tax Tables'!AH$183),(AH192-'Tax Tables'!AH$182)*'Tax Tables'!AH$184,IF(AH192>='Tax Tables'!AH$183,('Tax Tables'!AH$183-'Tax Tables'!AH$182)*'Tax Tables'!AH$184,0))),IF(AND(AH192>='Tax Tables'!AH$182,AH192<='Tax Tables'!AH$183),(AH192-'Tax Tables'!AH$182)*'Tax Tables'!AH$184,IF(AH192>='Tax Tables'!AH$183,('Tax Tables'!AH$183-'Tax Tables'!AH$182)*'Tax Tables'!AH$184,0))),0)/Round_To,0)*Round_To","v":7400},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AI7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AI192>='Tax Tables'!AI$116,AI192<='Tax Tables'!AI$117),(AI192-'Tax Tables'!AI$116)*'Tax Tables'!AI$118,IF(AI192>='Tax Tables'!AI$117,('Tax Tables'!AI$117-'Tax Tables'!AI$116)*'Tax Tables'!AI$118,0)),IF(AND(AI192>='Tax Tables'!AI$182,AI192<='Tax Tables'!AI$183),(AI192-'Tax Tables'!AI$182)*'Tax Tables'!AI$184,IF(AI192>='Tax Tables'!AI$183,('Tax Tables'!AI$183-'Tax Tables'!AI$182)*'Tax Tables'!AI$184,0))),IF(AND(AI192>='Tax Tables'!AI$182,AI192<='Tax Tables'!AI$183),(AI192-'Tax Tables'!AI$182)*'Tax Tables'!AI$184,IF(AI192>='Tax Tables'!AI$183,('Tax Tables'!AI$183-'Tax Tables'!AI$182)*'Tax Tables'!AI$184,0))),0)/Round_To,0)*Round_To","v":7600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AJ7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AJ192>='Tax Tables'!AJ$116,AJ192<='Tax Tables'!AJ$117),(AJ192-'Tax Tables'!AJ$116)*'Tax Tables'!AJ$118,IF(AJ192>='Tax Tables'!AJ$117,('Tax Tables'!AJ$117-'Tax Tables'!AJ$116)*'Tax Tables'!AJ$118,0)),IF(AND(AJ192>='Tax Tables'!AJ$182,AJ192<='Tax Tables'!AJ$183),(AJ192-'Tax Tables'!AJ$182)*'Tax Tables'!AJ$184,IF(AJ192>='Tax Tables'!AJ$183,('Tax Tables'!AJ$183-'Tax Tables'!AJ$182)*'Tax Tables'!AJ$184,0))),IF(AND(AJ192>='Tax Tables'!AJ$182,AJ192<='Tax Tables'!AJ$183),(AJ192-'Tax Tables'!AJ$182)*'Tax Tables'!AJ$184,IF(AJ192>='Tax Tables'!AJ$183,('Tax Tables'!AJ$183-'Tax Tables'!AJ$182)*'Tax Tables'!AJ$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AK7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AK192>='Tax Tables'!AK$116,AK192<='Tax Tables'!AK$117),(AK192-'Tax Tables'!AK$116)*'Tax Tables'!AK$118,IF(AK192>='Tax Tables'!AK$117,('Tax Tables'!AK$117-'Tax Tables'!AK$116)*'Tax Tables'!AK$118,0)),IF(AND(AK192>='Tax Tables'!AK$182,AK192<='Tax Tables'!AK$183),(AK192-'Tax Tables'!AK$182)*'Tax Tables'!AK$184,IF(AK192>='Tax Tables'!AK$183,('Tax Tables'!AK$183-'Tax Tables'!AK$182)*'Tax Tables'!AK$184,0))),IF(AND(AK192>='Tax Tables'!AK$182,AK192<='Tax Tables'!AK$183),(AK192-'Tax Tables'!AK$182)*'Tax Tables'!AK$184,IF(AK192>='Tax Tables'!AK$183,('Tax Tables'!AK$183-'Tax Tables'!AK$182)*'Tax Tables'!AK$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AL7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AL192>='Tax Tables'!AL$116,AL192<='Tax Tables'!AL$117),(AL192-'Tax Tables'!AL$116)*'Tax Tables'!AL$118,IF(AL192>='Tax Tables'!AL$117,('Tax Tables'!AL$117-'Tax Tables'!AL$116)*'Tax Tables'!AL$118,0)),IF(AND(AL192>='Tax Tables'!AL$182,AL192<='Tax Tables'!AL$183),(AL192-'Tax Tables'!AL$182)*'Tax Tables'!AL$184,IF(AL192>='Tax Tables'!AL$183,('Tax Tables'!AL$183-'Tax Tables'!AL$182)*'Tax Tables'!AL$184,0))),IF(AND(AL192>='Tax Tables'!AL$182,AL192<='Tax Tables'!AL$183),(AL192-'Tax Tables'!AL$182)*'Tax Tables'!AL$184,IF(AL192>='Tax Tables'!AL$183,('Tax Tables'!AL$183-'Tax Tables'!AL$182)*'Tax Tables'!AL$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AM7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AM192>='Tax Tables'!AM$116,AM192<='Tax Tables'!AM$117),(AM192-'Tax Tables'!AM$116)*'Tax Tables'!AM$118,IF(AM192>='Tax Tables'!AM$117,('Tax Tables'!AM$117-'Tax Tables'!AM$116)*'Tax Tables'!AM$118,0)),IF(AND(AM192>='Tax Tables'!AM$182,AM192<='Tax Tables'!AM$183),(AM192-'Tax Tables'!AM$182)*'Tax Tables'!AM$184,IF(AM192>='Tax Tables'!AM$183,('Tax Tables'!AM$183-'Tax Tables'!AM$182)*'Tax Tables'!AM$184,0))),IF(AND(AM192>='Tax Tables'!AM$182,AM192<='Tax Tables'!AM$183),(AM192-'Tax Tables'!AM$182)*'Tax Tables'!AM$184,IF(AM192>='Tax Tables'!AM$183,('Tax Tables'!AM$183-'Tax Tables'!AM$182)*'Tax Tables'!AM$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AN7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AN192>='Tax Tables'!AN$116,AN192<='Tax Tables'!AN$117),(AN192-'Tax Tables'!AN$116)*'Tax Tables'!AN$118,IF(AN192>='Tax Tables'!AN$117,('Tax Tables'!AN$117-'Tax Tables'!AN$116)*'Tax Tables'!AN$118,0)),IF(AND(AN192>='Tax Tables'!AN$182,AN192<='Tax Tables'!AN$183),(AN192-'Tax Tables'!AN$182)*'Tax Tables'!AN$184,IF(AN192>='Tax Tables'!AN$183,('Tax Tables'!AN$183-'Tax Tables'!AN$182)*'Tax Tables'!AN$184,0))),IF(AND(AN192>='Tax Tables'!AN$182,AN192<='Tax Tables'!AN$183),(AN192-'Tax Tables'!AN$182)*'Tax Tables'!AN$184,IF(AN192>='Tax Tables'!AN$183,('Tax Tables'!AN$183-'Tax Tables'!AN$182)*'Tax Tables'!AN$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AO7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AO192>='Tax Tables'!AO$116,AO192<='Tax Tables'!AO$117),(AO192-'Tax Tables'!AO$116)*'Tax Tables'!AO$118,IF(AO192>='Tax Tables'!AO$117,('Tax Tables'!AO$117-'Tax Tables'!AO$116)*'Tax Tables'!AO$118,0)),IF(AND(AO192>='Tax Tables'!AO$182,AO192<='Tax Tables'!AO$183),(AO192-'Tax Tables'!AO$182)*'Tax Tables'!AO$184,IF(AO192>='Tax Tables'!AO$183,('Tax Tables'!AO$183-'Tax Tables'!AO$182)*'Tax Tables'!AO$184,0))),IF(AND(AO192>='Tax Tables'!AO$182,AO192<='Tax Tables'!AO$183),(AO192-'Tax Tables'!AO$182)*'Tax Tables'!AO$184,IF(AO192>='Tax Tables'!AO$183,('Tax Tables'!AO$183-'Tax Tables'!AO$182)*'Tax Tables'!AO$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AP7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AP192>='Tax Tables'!AP$116,AP192<='Tax Tables'!AP$117),(AP192-'Tax Tables'!AP$116)*'Tax Tables'!AP$118,IF(AP192>='Tax Tables'!AP$117,('Tax Tables'!AP$117-'Tax Tables'!AP$116)*'Tax Tables'!AP$118,0)),IF(AND(AP192>='Tax Tables'!AP$182,AP192<='Tax Tables'!AP$183),(AP192-'Tax Tables'!AP$182)*'Tax Tables'!AP$184,IF(AP192>='Tax Tables'!AP$183,('Tax Tables'!AP$183-'Tax Tables'!AP$182)*'Tax Tables'!AP$184,0))),IF(AND(AP192>='Tax Tables'!AP$182,AP192<='Tax Tables'!AP$183),(AP192-'Tax Tables'!AP$182)*'Tax Tables'!AP$184,IF(AP192>='Tax Tables'!AP$183,('Tax Tables'!AP$183-'Tax Tables'!AP$182)*'Tax Tables'!AP$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AQ7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AQ192>='Tax Tables'!AQ$116,AQ192<='Tax Tables'!AQ$117),(AQ192-'Tax Tables'!AQ$116)*'Tax Tables'!AQ$118,IF(AQ192>='Tax Tables'!AQ$117,('Tax Tables'!AQ$117-'Tax Tables'!AQ$116)*'Tax Tables'!AQ$118,0)),IF(AND(AQ192>='Tax Tables'!AQ$182,AQ192<='Tax Tables'!AQ$183),(AQ192-'Tax Tables'!AQ$182)*'Tax Tables'!AQ$184,IF(AQ192>='Tax Tables'!AQ$183,('Tax Tables'!AQ$183-'Tax Tables'!AQ$182)*'Tax Tables'!AQ$184,0))),IF(AND(AQ192>='Tax Tables'!AQ$182,AQ192<='Tax Tables'!AQ$183),(AQ192-'Tax Tables'!AQ$182)*'Tax Tables'!AQ$184,IF(AQ192>='Tax Tables'!AQ$183,('Tax Tables'!AQ$183-'Tax Tables'!AQ$182)*'Tax Tables'!AQ$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AR7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AR192>='Tax Tables'!AR$116,AR192<='Tax Tables'!AR$117),(AR192-'Tax Tables'!AR$116)*'Tax Tables'!AR$118,IF(AR192>='Tax Tables'!AR$117,('Tax Tables'!AR$117-'Tax Tables'!AR$116)*'Tax Tables'!AR$118,0)),IF(AND(AR192>='Tax Tables'!AR$182,AR192<='Tax Tables'!AR$183),(AR192-'Tax Tables'!AR$182)*'Tax Tables'!AR$184,IF(AR192>='Tax Tables'!AR$183,('Tax Tables'!AR$183-'Tax Tables'!AR$182)*'Tax Tables'!AR$184,0))),IF(AND(AR192>='Tax Tables'!AR$182,AR192<='Tax Tables'!AR$183),(AR192-'Tax Tables'!AR$182)*'Tax Tables'!AR$184,IF(AR192>='Tax Tables'!AR$183,('Tax Tables'!AR$183-'Tax Tables'!AR$182)*'Tax Tables'!AR$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AS7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AS192>='Tax Tables'!AS$116,AS192<='Tax Tables'!AS$117),(AS192-'Tax Tables'!AS$116)*'Tax Tables'!AS$118,IF(AS192>='Tax Tables'!AS$117,('Tax Tables'!AS$117-'Tax Tables'!AS$116)*'Tax Tables'!AS$118,0)),IF(AND(AS192>='Tax Tables'!AS$182,AS192<='Tax Tables'!AS$183),(AS192-'Tax Tables'!AS$182)*'Tax Tables'!AS$184,IF(AS192>='Tax Tables'!AS$183,('Tax Tables'!AS$183-'Tax Tables'!AS$182)*'Tax Tables'!AS$184,0))),IF(AND(AS192>='Tax Tables'!AS$182,AS192<='Tax Tables'!AS$183),(AS192-'Tax Tables'!AS$182)*'Tax Tables'!AS$184,IF(AS192>='Tax Tables'!AS$183,('Tax Tables'!AS$183-'Tax Tables'!AS$182)*'Tax Tables'!AS$184,0))),0)/Round_To,0)*Round_To","v":0},null,{"$f":"+Base!E195","v":123000},0]
["c",null,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Filing_Status=\"m\",Setup!$E$320,Setup!$H$320),\"\")","v":""},{"$f":"IF(Filing_Status=\"m\",TaxC_M_3R,TaxC_S_3R)","v":0.22},41900,{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(F7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(F192>='Tax Tables'!F$121,F192<='Tax Tables'!F$122),(F192-'Tax Tables'!F$121)*'Tax Tables'!F$123,IF(F192>='Tax Tables'!F$122,('Tax Tables'!F$122-'Tax Tables'!F$121)*'Tax Tables'!F$123,0)),IF(AND(F192>='Tax Tables'!F$187,F192<='Tax Tables'!F$188),(F192-'Tax Tables'!F$187)*'Tax Tables'!F$189,IF(F192>='Tax Tables'!F$188,('Tax Tables'!F$188-'Tax Tables'!F$187)*'Tax Tables'!F$189,0))),IF(AND(F192>='Tax Tables'!F$187,F192<='Tax Tables'!F$188),(F192-'Tax Tables'!F$187)*'Tax Tables'!F$189,IF(F192>='Tax Tables'!F$188,('Tax Tables'!F$188-'Tax Tables'!F$187)*'Tax Tables'!F$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(G7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(G192>='Tax Tables'!G$121,G192<='Tax Tables'!G$122),(G192-'Tax Tables'!G$121)*'Tax Tables'!G$123,IF(G192>='Tax Tables'!G$122,('Tax Tables'!G$122-'Tax Tables'!G$121)*'Tax Tables'!G$123,0)),IF(AND(G192>='Tax Tables'!G$187,G192<='Tax Tables'!G$188),(G192-'Tax Tables'!G$187)*'Tax Tables'!G$189,IF(G192>='Tax Tables'!G$188,('Tax Tables'!G$188-'Tax Tables'!G$187)*'Tax Tables'!G$189,0))),IF(AND(G192>='Tax Tables'!G$187,G192<='Tax Tables'!G$188),(G192-'Tax Tables'!G$187)*'Tax Tables'!G$189,IF(G192>='Tax Tables'!G$188,('Tax Tables'!G$188-'Tax Tables'!G$187)*'Tax Tables'!G$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(H7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(H192>='Tax Tables'!H$121,H192<='Tax Tables'!H$122),(H192-'Tax Tables'!H$121)*'Tax Tables'!H$123,IF(H192>='Tax Tables'!H$122,('Tax Tables'!H$122-'Tax Tables'!H$121)*'Tax Tables'!H$123,0)),IF(AND(H192>='Tax Tables'!H$187,H192<='Tax Tables'!H$188),(H192-'Tax Tables'!H$187)*'Tax Tables'!H$189,IF(H192>='Tax Tables'!H$188,('Tax Tables'!H$188-'Tax Tables'!H$187)*'Tax Tables'!H$189,0))),IF(AND(H192>='Tax Tables'!H$187,H192<='Tax Tables'!H$188),(H192-'Tax Tables'!H$187)*'Tax Tables'!H$189,IF(H192>='Tax Tables'!H$188,('Tax Tables'!H$188-'Tax Tables'!H$187)*'Tax Tables'!H$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(I7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(I192>='Tax Tables'!I$121,I192<='Tax Tables'!I$122),(I192-'Tax Tables'!I$121)*'Tax Tables'!I$123,IF(I192>='Tax Tables'!I$122,('Tax Tables'!I$122-'Tax Tables'!I$121)*'Tax Tables'!I$123,0)),IF(AND(I192>='Tax Tables'!I$187,I192<='Tax Tables'!I$188),(I192-'Tax Tables'!I$187)*'Tax Tables'!I$189,IF(I192>='Tax Tables'!I$188,('Tax Tables'!I$188-'Tax Tables'!I$187)*'Tax Tables'!I$189,0))),IF(AND(I192>='Tax Tables'!I$187,I192<='Tax Tables'!I$188),(I192-'Tax Tables'!I$187)*'Tax Tables'!I$189,IF(I192>='Tax Tables'!I$188,('Tax Tables'!I$188-'Tax Tables'!I$187)*'Tax Tables'!I$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(J7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(J192>='Tax Tables'!J$121,J192<='Tax Tables'!J$122),(J192-'Tax Tables'!J$121)*'Tax Tables'!J$123,IF(J192>='Tax Tables'!J$122,('Tax Tables'!J$122-'Tax Tables'!J$121)*'Tax Tables'!J$123,0)),IF(AND(J192>='Tax Tables'!J$187,J192<='Tax Tables'!J$188),(J192-'Tax Tables'!J$187)*'Tax Tables'!J$189,IF(J192>='Tax Tables'!J$188,('Tax Tables'!J$188-'Tax Tables'!J$187)*'Tax Tables'!J$189,0))),IF(AND(J192>='Tax Tables'!J$187,J192<='Tax Tables'!J$188),(J192-'Tax Tables'!J$187)*'Tax Tables'!J$189,IF(J192>='Tax Tables'!J$188,('Tax Tables'!J$188-'Tax Tables'!J$187)*'Tax Tables'!J$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(K7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(K192>='Tax Tables'!K$121,K192<='Tax Tables'!K$122),(K192-'Tax Tables'!K$121)*'Tax Tables'!K$123,IF(K192>='Tax Tables'!K$122,('Tax Tables'!K$122-'Tax Tables'!K$121)*'Tax Tables'!K$123,0)),IF(AND(K192>='Tax Tables'!K$187,K192<='Tax Tables'!K$188),(K192-'Tax Tables'!K$187)*'Tax Tables'!K$189,IF(K192>='Tax Tables'!K$188,('Tax Tables'!K$188-'Tax Tables'!K$187)*'Tax Tables'!K$189,0))),IF(AND(K192>='Tax Tables'!K$187,K192<='Tax Tables'!K$188),(K192-'Tax Tables'!K$187)*'Tax Tables'!K$189,IF(K192>='Tax Tables'!K$188,('Tax Tables'!K$188-'Tax Tables'!K$187)*'Tax Tables'!K$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(L7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(L192>='Tax Tables'!L$121,L192<='Tax Tables'!L$122),(L192-'Tax Tables'!L$121)*'Tax Tables'!L$123,IF(L192>='Tax Tables'!L$122,('Tax Tables'!L$122-'Tax Tables'!L$121)*'Tax Tables'!L$123,0)),IF(AND(L192>='Tax Tables'!L$187,L192<='Tax Tables'!L$188),(L192-'Tax Tables'!L$187)*'Tax Tables'!L$189,IF(L192>='Tax Tables'!L$188,('Tax Tables'!L$188-'Tax Tables'!L$187)*'Tax Tables'!L$189,0))),IF(AND(L192>='Tax Tables'!L$187,L192<='Tax Tables'!L$188),(L192-'Tax Tables'!L$187)*'Tax Tables'!L$189,IF(L192>='Tax Tables'!L$188,('Tax Tables'!L$188-'Tax Tables'!L$187)*'Tax Tables'!L$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(M7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(M192>='Tax Tables'!M$121,M192<='Tax Tables'!M$122),(M192-'Tax Tables'!M$121)*'Tax Tables'!M$123,IF(M192>='Tax Tables'!M$122,('Tax Tables'!M$122-'Tax Tables'!M$121)*'Tax Tables'!M$123,0)),IF(AND(M192>='Tax Tables'!M$187,M192<='Tax Tables'!M$188),(M192-'Tax Tables'!M$187)*'Tax Tables'!M$189,IF(M192>='Tax Tables'!M$188,('Tax Tables'!M$188-'Tax Tables'!M$187)*'Tax Tables'!M$189,0))),IF(AND(M192>='Tax Tables'!M$187,M192<='Tax Tables'!M$188),(M192-'Tax Tables'!M$187)*'Tax Tables'!M$189,IF(M192>='Tax Tables'!M$188,('Tax Tables'!M$188-'Tax Tables'!M$187)*'Tax Tables'!M$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(N7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(N192>='Tax Tables'!N$121,N192<='Tax Tables'!N$122),(N192-'Tax Tables'!N$121)*'Tax Tables'!N$123,IF(N192>='Tax Tables'!N$122,('Tax Tables'!N$122-'Tax Tables'!N$121)*'Tax Tables'!N$123,0)),IF(AND(N192>='Tax Tables'!N$187,N192<='Tax Tables'!N$188),(N192-'Tax Tables'!N$187)*'Tax Tables'!N$189,IF(N192>='Tax Tables'!N$188,('Tax Tables'!N$188-'Tax Tables'!N$187)*'Tax Tables'!N$189,0))),IF(AND(N192>='Tax Tables'!N$187,N192<='Tax Tables'!N$188),(N192-'Tax Tables'!N$187)*'Tax Tables'!N$189,IF(N192>='Tax Tables'!N$188,('Tax Tables'!N$188-'Tax Tables'!N$187)*'Tax Tables'!N$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(O7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(O192>='Tax Tables'!O$121,O192<='Tax Tables'!O$122),(O192-'Tax Tables'!O$121)*'Tax Tables'!O$123,IF(O192>='Tax Tables'!O$122,('Tax Tables'!O$122-'Tax Tables'!O$121)*'Tax Tables'!O$123,0)),IF(AND(O192>='Tax Tables'!O$187,O192<='Tax Tables'!O$188),(O192-'Tax Tables'!O$187)*'Tax Tables'!O$189,IF(O192>='Tax Tables'!O$188,('Tax Tables'!O$188-'Tax Tables'!O$187)*'Tax Tables'!O$189,0))),IF(AND(O192>='Tax Tables'!O$187,O192<='Tax Tables'!O$188),(O192-'Tax Tables'!O$187)*'Tax Tables'!O$189,IF(O192>='Tax Tables'!O$188,('Tax Tables'!O$188-'Tax Tables'!O$187)*'Tax Tables'!O$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(P7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(P192>='Tax Tables'!P$121,P192<='Tax Tables'!P$122),(P192-'Tax Tables'!P$121)*'Tax Tables'!P$123,IF(P192>='Tax Tables'!P$122,('Tax Tables'!P$122-'Tax Tables'!P$121)*'Tax Tables'!P$123,0)),IF(AND(P192>='Tax Tables'!P$187,P192<='Tax Tables'!P$188),(P192-'Tax Tables'!P$187)*'Tax Tables'!P$189,IF(P192>='Tax Tables'!P$188,('Tax Tables'!P$188-'Tax Tables'!P$187)*'Tax Tables'!P$189,0))),IF(AND(P192>='Tax Tables'!P$187,P192<='Tax Tables'!P$188),(P192-'Tax Tables'!P$187)*'Tax Tables'!P$189,IF(P192>='Tax Tables'!P$188,('Tax Tables'!P$188-'Tax Tables'!P$187)*'Tax Tables'!P$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Q7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Q192>='Tax Tables'!Q$121,Q192<='Tax Tables'!Q$122),(Q192-'Tax Tables'!Q$121)*'Tax Tables'!Q$123,IF(Q192>='Tax Tables'!Q$122,('Tax Tables'!Q$122-'Tax Tables'!Q$121)*'Tax Tables'!Q$123,0)),IF(AND(Q192>='Tax Tables'!Q$187,Q192<='Tax Tables'!Q$188),(Q192-'Tax Tables'!Q$187)*'Tax Tables'!Q$189,IF(Q192>='Tax Tables'!Q$188,('Tax Tables'!Q$188-'Tax Tables'!Q$187)*'Tax Tables'!Q$189,0))),IF(AND(Q192>='Tax Tables'!Q$187,Q192<='Tax Tables'!Q$188),(Q192-'Tax Tables'!Q$187)*'Tax Tables'!Q$189,IF(Q192>='Tax Tables'!Q$188,('Tax Tables'!Q$188-'Tax Tables'!Q$187)*'Tax Tables'!Q$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(R7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(R192>='Tax Tables'!R$121,R192<='Tax Tables'!R$122),(R192-'Tax Tables'!R$121)*'Tax Tables'!R$123,IF(R192>='Tax Tables'!R$122,('Tax Tables'!R$122-'Tax Tables'!R$121)*'Tax Tables'!R$123,0)),IF(AND(R192>='Tax Tables'!R$187,R192<='Tax Tables'!R$188),(R192-'Tax Tables'!R$187)*'Tax Tables'!R$189,IF(R192>='Tax Tables'!R$188,('Tax Tables'!R$188-'Tax Tables'!R$187)*'Tax Tables'!R$189,0))),IF(AND(R192>='Tax Tables'!R$187,R192<='Tax Tables'!R$188),(R192-'Tax Tables'!R$187)*'Tax Tables'!R$189,IF(R192>='Tax Tables'!R$188,('Tax Tables'!R$188-'Tax Tables'!R$187)*'Tax Tables'!R$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(S7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(S192>='Tax Tables'!S$121,S192<='Tax Tables'!S$122),(S192-'Tax Tables'!S$121)*'Tax Tables'!S$123,IF(S192>='Tax Tables'!S$122,('Tax Tables'!S$122-'Tax Tables'!S$121)*'Tax Tables'!S$123,0)),IF(AND(S192>='Tax Tables'!S$187,S192<='Tax Tables'!S$188),(S192-'Tax Tables'!S$187)*'Tax Tables'!S$189,IF(S192>='Tax Tables'!S$188,('Tax Tables'!S$188-'Tax Tables'!S$187)*'Tax Tables'!S$189,0))),IF(AND(S192>='Tax Tables'!S$187,S192<='Tax Tables'!S$188),(S192-'Tax Tables'!S$187)*'Tax Tables'!S$189,IF(S192>='Tax Tables'!S$188,('Tax Tables'!S$188-'Tax Tables'!S$187)*'Tax Tables'!S$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(T7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(T192>='Tax Tables'!T$121,T192<='Tax Tables'!T$122),(T192-'Tax Tables'!T$121)*'Tax Tables'!T$123,IF(T192>='Tax Tables'!T$122,('Tax Tables'!T$122-'Tax Tables'!T$121)*'Tax Tables'!T$123,0)),IF(AND(T192>='Tax Tables'!T$187,T192<='Tax Tables'!T$188),(T192-'Tax Tables'!T$187)*'Tax Tables'!T$189,IF(T192>='Tax Tables'!T$188,('Tax Tables'!T$188-'Tax Tables'!T$187)*'Tax Tables'!T$189,0))),IF(AND(T192>='Tax Tables'!T$187,T192<='Tax Tables'!T$188),(T192-'Tax Tables'!T$187)*'Tax Tables'!T$189,IF(T192>='Tax Tables'!T$188,('Tax Tables'!T$188-'Tax Tables'!T$187)*'Tax Tables'!T$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(U7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(U192>='Tax Tables'!U$121,U192<='Tax Tables'!U$122),(U192-'Tax Tables'!U$121)*'Tax Tables'!U$123,IF(U192>='Tax Tables'!U$122,('Tax Tables'!U$122-'Tax Tables'!U$121)*'Tax Tables'!U$123,0)),IF(AND(U192>='Tax Tables'!U$187,U192<='Tax Tables'!U$188),(U192-'Tax Tables'!U$187)*'Tax Tables'!U$189,IF(U192>='Tax Tables'!U$188,('Tax Tables'!U$188-'Tax Tables'!U$187)*'Tax Tables'!U$189,0))),IF(AND(U192>='Tax Tables'!U$187,U192<='Tax Tables'!U$188),(U192-'Tax Tables'!U$187)*'Tax Tables'!U$189,IF(U192>='Tax Tables'!U$188,('Tax Tables'!U$188-'Tax Tables'!U$187)*'Tax Tables'!U$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(V7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(V192>='Tax Tables'!V$121,V192<='Tax Tables'!V$122),(V192-'Tax Tables'!V$121)*'Tax Tables'!V$123,IF(V192>='Tax Tables'!V$122,('Tax Tables'!V$122-'Tax Tables'!V$121)*'Tax Tables'!V$123,0)),IF(AND(V192>='Tax Tables'!V$187,V192<='Tax Tables'!V$188),(V192-'Tax Tables'!V$187)*'Tax Tables'!V$189,IF(V192>='Tax Tables'!V$188,('Tax Tables'!V$188-'Tax Tables'!V$187)*'Tax Tables'!V$189,0))),IF(AND(V192>='Tax Tables'!V$187,V192<='Tax Tables'!V$188),(V192-'Tax Tables'!V$187)*'Tax Tables'!V$189,IF(V192>='Tax Tables'!V$188,('Tax Tables'!V$188-'Tax Tables'!V$187)*'Tax Tables'!V$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(W7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(W192>='Tax Tables'!W$121,W192<='Tax Tables'!W$122),(W192-'Tax Tables'!W$121)*'Tax Tables'!W$123,IF(W192>='Tax Tables'!W$122,('Tax Tables'!W$122-'Tax Tables'!W$121)*'Tax Tables'!W$123,0)),IF(AND(W192>='Tax Tables'!W$187,W192<='Tax Tables'!W$188),(W192-'Tax Tables'!W$187)*'Tax Tables'!W$189,IF(W192>='Tax Tables'!W$188,('Tax Tables'!W$188-'Tax Tables'!W$187)*'Tax Tables'!W$189,0))),IF(AND(W192>='Tax Tables'!W$187,W192<='Tax Tables'!W$188),(W192-'Tax Tables'!W$187)*'Tax Tables'!W$189,IF(W192>='Tax Tables'!W$188,('Tax Tables'!W$188-'Tax Tables'!W$187)*'Tax Tables'!W$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(X7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(X192>='Tax Tables'!X$121,X192<='Tax Tables'!X$122),(X192-'Tax Tables'!X$121)*'Tax Tables'!X$123,IF(X192>='Tax Tables'!X$122,('Tax Tables'!X$122-'Tax Tables'!X$121)*'Tax Tables'!X$123,0)),IF(AND(X192>='Tax Tables'!X$187,X192<='Tax Tables'!X$188),(X192-'Tax Tables'!X$187)*'Tax Tables'!X$189,IF(X192>='Tax Tables'!X$188,('Tax Tables'!X$188-'Tax Tables'!X$187)*'Tax Tables'!X$189,0))),IF(AND(X192>='Tax Tables'!X$187,X192<='Tax Tables'!X$188),(X192-'Tax Tables'!X$187)*'Tax Tables'!X$189,IF(X192>='Tax Tables'!X$188,('Tax Tables'!X$188-'Tax Tables'!X$187)*'Tax Tables'!X$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Y7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Y192>='Tax Tables'!Y$121,Y192<='Tax Tables'!Y$122),(Y192-'Tax Tables'!Y$121)*'Tax Tables'!Y$123,IF(Y192>='Tax Tables'!Y$122,('Tax Tables'!Y$122-'Tax Tables'!Y$121)*'Tax Tables'!Y$123,0)),IF(AND(Y192>='Tax Tables'!Y$187,Y192<='Tax Tables'!Y$188),(Y192-'Tax Tables'!Y$187)*'Tax Tables'!Y$189,IF(Y192>='Tax Tables'!Y$188,('Tax Tables'!Y$188-'Tax Tables'!Y$187)*'Tax Tables'!Y$189,0))),IF(AND(Y192>='Tax Tables'!Y$187,Y192<='Tax Tables'!Y$188),(Y192-'Tax Tables'!Y$187)*'Tax Tables'!Y$189,IF(Y192>='Tax Tables'!Y$188,('Tax Tables'!Y$188-'Tax Tables'!Y$187)*'Tax Tables'!Y$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Z7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Z192>='Tax Tables'!Z$121,Z192<='Tax Tables'!Z$122),(Z192-'Tax Tables'!Z$121)*'Tax Tables'!Z$123,IF(Z192>='Tax Tables'!Z$122,('Tax Tables'!Z$122-'Tax Tables'!Z$121)*'Tax Tables'!Z$123,0)),IF(AND(Z192>='Tax Tables'!Z$187,Z192<='Tax Tables'!Z$188),(Z192-'Tax Tables'!Z$187)*'Tax Tables'!Z$189,IF(Z192>='Tax Tables'!Z$188,('Tax Tables'!Z$188-'Tax Tables'!Z$187)*'Tax Tables'!Z$189,0))),IF(AND(Z192>='Tax Tables'!Z$187,Z192<='Tax Tables'!Z$188),(Z192-'Tax Tables'!Z$187)*'Tax Tables'!Z$189,IF(Z192>='Tax Tables'!Z$188,('Tax Tables'!Z$188-'Tax Tables'!Z$187)*'Tax Tables'!Z$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AA7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AA192>='Tax Tables'!AA$121,AA192<='Tax Tables'!AA$122),(AA192-'Tax Tables'!AA$121)*'Tax Tables'!AA$123,IF(AA192>='Tax Tables'!AA$122,('Tax Tables'!AA$122-'Tax Tables'!AA$121)*'Tax Tables'!AA$123,0)),IF(AND(AA192>='Tax Tables'!AA$187,AA192<='Tax Tables'!AA$188),(AA192-'Tax Tables'!AA$187)*'Tax Tables'!AA$189,IF(AA192>='Tax Tables'!AA$188,('Tax Tables'!AA$188-'Tax Tables'!AA$187)*'Tax Tables'!AA$189,0))),IF(AND(AA192>='Tax Tables'!AA$187,AA192<='Tax Tables'!AA$188),(AA192-'Tax Tables'!AA$187)*'Tax Tables'!AA$189,IF(AA192>='Tax Tables'!AA$188,('Tax Tables'!AA$188-'Tax Tables'!AA$187)*'Tax Tables'!AA$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AB7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AB192>='Tax Tables'!AB$121,AB192<='Tax Tables'!AB$122),(AB192-'Tax Tables'!AB$121)*'Tax Tables'!AB$123,IF(AB192>='Tax Tables'!AB$122,('Tax Tables'!AB$122-'Tax Tables'!AB$121)*'Tax Tables'!AB$123,0)),IF(AND(AB192>='Tax Tables'!AB$187,AB192<='Tax Tables'!AB$188),(AB192-'Tax Tables'!AB$187)*'Tax Tables'!AB$189,IF(AB192>='Tax Tables'!AB$188,('Tax Tables'!AB$188-'Tax Tables'!AB$187)*'Tax Tables'!AB$189,0))),IF(AND(AB192>='Tax Tables'!AB$187,AB192<='Tax Tables'!AB$188),(AB192-'Tax Tables'!AB$187)*'Tax Tables'!AB$189,IF(AB192>='Tax Tables'!AB$188,('Tax Tables'!AB$188-'Tax Tables'!AB$187)*'Tax Tables'!AB$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AC7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AC192>='Tax Tables'!AC$121,AC192<='Tax Tables'!AC$122),(AC192-'Tax Tables'!AC$121)*'Tax Tables'!AC$123,IF(AC192>='Tax Tables'!AC$122,('Tax Tables'!AC$122-'Tax Tables'!AC$121)*'Tax Tables'!AC$123,0)),IF(AND(AC192>='Tax Tables'!AC$187,AC192<='Tax Tables'!AC$188),(AC192-'Tax Tables'!AC$187)*'Tax Tables'!AC$189,IF(AC192>='Tax Tables'!AC$188,('Tax Tables'!AC$188-'Tax Tables'!AC$187)*'Tax Tables'!AC$189,0))),IF(AND(AC192>='Tax Tables'!AC$187,AC192<='Tax Tables'!AC$188),(AC192-'Tax Tables'!AC$187)*'Tax Tables'!AC$189,IF(AC192>='Tax Tables'!AC$188,('Tax Tables'!AC$188-'Tax Tables'!AC$187)*'Tax Tables'!AC$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AD7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AD192>='Tax Tables'!AD$121,AD192<='Tax Tables'!AD$122),(AD192-'Tax Tables'!AD$121)*'Tax Tables'!AD$123,IF(AD192>='Tax Tables'!AD$122,('Tax Tables'!AD$122-'Tax Tables'!AD$121)*'Tax Tables'!AD$123,0)),IF(AND(AD192>='Tax Tables'!AD$187,AD192<='Tax Tables'!AD$188),(AD192-'Tax Tables'!AD$187)*'Tax Tables'!AD$189,IF(AD192>='Tax Tables'!AD$188,('Tax Tables'!AD$188-'Tax Tables'!AD$187)*'Tax Tables'!AD$189,0))),IF(AND(AD192>='Tax Tables'!AD$187,AD192<='Tax Tables'!AD$188),(AD192-'Tax Tables'!AD$187)*'Tax Tables'!AD$189,IF(AD192>='Tax Tables'!AD$188,('Tax Tables'!AD$188-'Tax Tables'!AD$187)*'Tax Tables'!AD$189,0))),0)/Round_To,0)*Round_To","v":6000},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AE7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AE192>='Tax Tables'!AE$121,AE192<='Tax Tables'!AE$122),(AE192-'Tax Tables'!AE$121)*'Tax Tables'!AE$123,IF(AE192>='Tax Tables'!AE$122,('Tax Tables'!AE$122-'Tax Tables'!AE$121)*'Tax Tables'!AE$123,0)),IF(AND(AE192>='Tax Tables'!AE$187,AE192<='Tax Tables'!AE$188),(AE192-'Tax Tables'!AE$187)*'Tax Tables'!AE$189,IF(AE192>='Tax Tables'!AE$188,('Tax Tables'!AE$188-'Tax Tables'!AE$187)*'Tax Tables'!AE$189,0))),IF(AND(AE192>='Tax Tables'!AE$187,AE192<='Tax Tables'!AE$188),(AE192-'Tax Tables'!AE$187)*'Tax Tables'!AE$189,IF(AE192>='Tax Tables'!AE$188,('Tax Tables'!AE$188-'Tax Tables'!AE$187)*'Tax Tables'!AE$189,0))),0)/Round_To,0)*Round_To","v":6500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AF7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AF192>='Tax Tables'!AF$121,AF192<='Tax Tables'!AF$122),(AF192-'Tax Tables'!AF$121)*'Tax Tables'!AF$123,IF(AF192>='Tax Tables'!AF$122,('Tax Tables'!AF$122-'Tax Tables'!AF$121)*'Tax Tables'!AF$123,0)),IF(AND(AF192>='Tax Tables'!AF$187,AF192<='Tax Tables'!AF$188),(AF192-'Tax Tables'!AF$187)*'Tax Tables'!AF$189,IF(AF192>='Tax Tables'!AF$188,('Tax Tables'!AF$188-'Tax Tables'!AF$187)*'Tax Tables'!AF$189,0))),IF(AND(AF192>='Tax Tables'!AF$187,AF192<='Tax Tables'!AF$188),(AF192-'Tax Tables'!AF$187)*'Tax Tables'!AF$189,IF(AF192>='Tax Tables'!AF$188,('Tax Tables'!AF$188-'Tax Tables'!AF$187)*'Tax Tables'!AF$189,0))),0)/Round_To,0)*Round_To","v":7000},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AG7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AG192>='Tax Tables'!AG$121,AG192<='Tax Tables'!AG$122),(AG192-'Tax Tables'!AG$121)*'Tax Tables'!AG$123,IF(AG192>='Tax Tables'!AG$122,('Tax Tables'!AG$122-'Tax Tables'!AG$121)*'Tax Tables'!AG$123,0)),IF(AND(AG192>='Tax Tables'!AG$187,AG192<='Tax Tables'!AG$188),(AG192-'Tax Tables'!AG$187)*'Tax Tables'!AG$189,IF(AG192>='Tax Tables'!AG$188,('Tax Tables'!AG$188-'Tax Tables'!AG$187)*'Tax Tables'!AG$189,0))),IF(AND(AG192>='Tax Tables'!AG$187,AG192<='Tax Tables'!AG$188),(AG192-'Tax Tables'!AG$187)*'Tax Tables'!AG$189,IF(AG192>='Tax Tables'!AG$188,('Tax Tables'!AG$188-'Tax Tables'!AG$187)*'Tax Tables'!AG$189,0))),0)/Round_To,0)*Round_To","v":7500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AH7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AH192>='Tax Tables'!AH$121,AH192<='Tax Tables'!AH$122),(AH192-'Tax Tables'!AH$121)*'Tax Tables'!AH$123,IF(AH192>='Tax Tables'!AH$122,('Tax Tables'!AH$122-'Tax Tables'!AH$121)*'Tax Tables'!AH$123,0)),IF(AND(AH192>='Tax Tables'!AH$187,AH192<='Tax Tables'!AH$188),(AH192-'Tax Tables'!AH$187)*'Tax Tables'!AH$189,IF(AH192>='Tax Tables'!AH$188,('Tax Tables'!AH$188-'Tax Tables'!AH$187)*'Tax Tables'!AH$189,0))),IF(AND(AH192>='Tax Tables'!AH$187,AH192<='Tax Tables'!AH$188),(AH192-'Tax Tables'!AH$187)*'Tax Tables'!AH$189,IF(AH192>='Tax Tables'!AH$188,('Tax Tables'!AH$188-'Tax Tables'!AH$187)*'Tax Tables'!AH$189,0))),0)/Round_To,0)*Round_To","v":7600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AI7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AI192>='Tax Tables'!AI$121,AI192<='Tax Tables'!AI$122),(AI192-'Tax Tables'!AI$121)*'Tax Tables'!AI$123,IF(AI192>='Tax Tables'!AI$122,('Tax Tables'!AI$122-'Tax Tables'!AI$121)*'Tax Tables'!AI$123,0)),IF(AND(AI192>='Tax Tables'!AI$187,AI192<='Tax Tables'!AI$188),(AI192-'Tax Tables'!AI$187)*'Tax Tables'!AI$189,IF(AI192>='Tax Tables'!AI$188,('Tax Tables'!AI$188-'Tax Tables'!AI$187)*'Tax Tables'!AI$189,0))),IF(AND(AI192>='Tax Tables'!AI$187,AI192<='Tax Tables'!AI$188),(AI192-'Tax Tables'!AI$187)*'Tax Tables'!AI$189,IF(AI192>='Tax Tables'!AI$188,('Tax Tables'!AI$188-'Tax Tables'!AI$187)*'Tax Tables'!AI$189,0))),0)/Round_To,0)*Round_To","v":7300},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AJ7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AJ192>='Tax Tables'!AJ$121,AJ192<='Tax Tables'!AJ$122),(AJ192-'Tax Tables'!AJ$121)*'Tax Tables'!AJ$123,IF(AJ192>='Tax Tables'!AJ$122,('Tax Tables'!AJ$122-'Tax Tables'!AJ$121)*'Tax Tables'!AJ$123,0)),IF(AND(AJ192>='Tax Tables'!AJ$187,AJ192<='Tax Tables'!AJ$188),(AJ192-'Tax Tables'!AJ$187)*'Tax Tables'!AJ$189,IF(AJ192>='Tax Tables'!AJ$188,('Tax Tables'!AJ$188-'Tax Tables'!AJ$187)*'Tax Tables'!AJ$189,0))),IF(AND(AJ192>='Tax Tables'!AJ$187,AJ192<='Tax Tables'!AJ$188),(AJ192-'Tax Tables'!AJ$187)*'Tax Tables'!AJ$189,IF(AJ192>='Tax Tables'!AJ$188,('Tax Tables'!AJ$188-'Tax Tables'!AJ$187)*'Tax Tables'!AJ$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AK7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AK192>='Tax Tables'!AK$121,AK192<='Tax Tables'!AK$122),(AK192-'Tax Tables'!AK$121)*'Tax Tables'!AK$123,IF(AK192>='Tax Tables'!AK$122,('Tax Tables'!AK$122-'Tax Tables'!AK$121)*'Tax Tables'!AK$123,0)),IF(AND(AK192>='Tax Tables'!AK$187,AK192<='Tax Tables'!AK$188),(AK192-'Tax Tables'!AK$187)*'Tax Tables'!AK$189,IF(AK192>='Tax Tables'!AK$188,('Tax Tables'!AK$188-'Tax Tables'!AK$187)*'Tax Tables'!AK$189,0))),IF(AND(AK192>='Tax Tables'!AK$187,AK192<='Tax Tables'!AK$188),(AK192-'Tax Tables'!AK$187)*'Tax Tables'!AK$189,IF(AK192>='Tax Tables'!AK$188,('Tax Tables'!AK$188-'Tax Tables'!AK$187)*'Tax Tables'!AK$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AL7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AL192>='Tax Tables'!AL$121,AL192<='Tax Tables'!AL$122),(AL192-'Tax Tables'!AL$121)*'Tax Tables'!AL$123,IF(AL192>='Tax Tables'!AL$122,('Tax Tables'!AL$122-'Tax Tables'!AL$121)*'Tax Tables'!AL$123,0)),IF(AND(AL192>='Tax Tables'!AL$187,AL192<='Tax Tables'!AL$188),(AL192-'Tax Tables'!AL$187)*'Tax Tables'!AL$189,IF(AL192>='Tax Tables'!AL$188,('Tax Tables'!AL$188-'Tax Tables'!AL$187)*'Tax Tables'!AL$189,0))),IF(AND(AL192>='Tax Tables'!AL$187,AL192<='Tax Tables'!AL$188),(AL192-'Tax Tables'!AL$187)*'Tax Tables'!AL$189,IF(AL192>='Tax Tables'!AL$188,('Tax Tables'!AL$188-'Tax Tables'!AL$187)*'Tax Tables'!AL$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AM7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AM192>='Tax Tables'!AM$121,AM192<='Tax Tables'!AM$122),(AM192-'Tax Tables'!AM$121)*'Tax Tables'!AM$123,IF(AM192>='Tax Tables'!AM$122,('Tax Tables'!AM$122-'Tax Tables'!AM$121)*'Tax Tables'!AM$123,0)),IF(AND(AM192>='Tax Tables'!AM$187,AM192<='Tax Tables'!AM$188),(AM192-'Tax Tables'!AM$187)*'Tax Tables'!AM$189,IF(AM192>='Tax Tables'!AM$188,('Tax Tables'!AM$188-'Tax Tables'!AM$187)*'Tax Tables'!AM$189,0))),IF(AND(AM192>='Tax Tables'!AM$187,AM192<='Tax Tables'!AM$188),(AM192-'Tax Tables'!AM$187)*'Tax Tables'!AM$189,IF(AM192>='Tax Tables'!AM$188,('Tax Tables'!AM$188-'Tax Tables'!AM$187)*'Tax Tables'!AM$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AN7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AN192>='Tax Tables'!AN$121,AN192<='Tax Tables'!AN$122),(AN192-'Tax Tables'!AN$121)*'Tax Tables'!AN$123,IF(AN192>='Tax Tables'!AN$122,('Tax Tables'!AN$122-'Tax Tables'!AN$121)*'Tax Tables'!AN$123,0)),IF(AND(AN192>='Tax Tables'!AN$187,AN192<='Tax Tables'!AN$188),(AN192-'Tax Tables'!AN$187)*'Tax Tables'!AN$189,IF(AN192>='Tax Tables'!AN$188,('Tax Tables'!AN$188-'Tax Tables'!AN$187)*'Tax Tables'!AN$189,0))),IF(AND(AN192>='Tax Tables'!AN$187,AN192<='Tax Tables'!AN$188),(AN192-'Tax Tables'!AN$187)*'Tax Tables'!AN$189,IF(AN192>='Tax Tables'!AN$188,('Tax Tables'!AN$188-'Tax Tables'!AN$187)*'Tax Tables'!AN$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AO7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AO192>='Tax Tables'!AO$121,AO192<='Tax Tables'!AO$122),(AO192-'Tax Tables'!AO$121)*'Tax Tables'!AO$123,IF(AO192>='Tax Tables'!AO$122,('Tax Tables'!AO$122-'Tax Tables'!AO$121)*'Tax Tables'!AO$123,0)),IF(AND(AO192>='Tax Tables'!AO$187,AO192<='Tax Tables'!AO$188),(AO192-'Tax Tables'!AO$187)*'Tax Tables'!AO$189,IF(AO192>='Tax Tables'!AO$188,('Tax Tables'!AO$188-'Tax Tables'!AO$187)*'Tax Tables'!AO$189,0))),IF(AND(AO192>='Tax Tables'!AO$187,AO192<='Tax Tables'!AO$188),(AO192-'Tax Tables'!AO$187)*'Tax Tables'!AO$189,IF(AO192>='Tax Tables'!AO$188,('Tax Tables'!AO$188-'Tax Tables'!AO$187)*'Tax Tables'!AO$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AP7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AP192>='Tax Tables'!AP$121,AP192<='Tax Tables'!AP$122),(AP192-'Tax Tables'!AP$121)*'Tax Tables'!AP$123,IF(AP192>='Tax Tables'!AP$122,('Tax Tables'!AP$122-'Tax Tables'!AP$121)*'Tax Tables'!AP$123,0)),IF(AND(AP192>='Tax Tables'!AP$187,AP192<='Tax Tables'!AP$188),(AP192-'Tax Tables'!AP$187)*'Tax Tables'!AP$189,IF(AP192>='Tax Tables'!AP$188,('Tax Tables'!AP$188-'Tax Tables'!AP$187)*'Tax Tables'!AP$189,0))),IF(AND(AP192>='Tax Tables'!AP$187,AP192<='Tax Tables'!AP$188),(AP192-'Tax Tables'!AP$187)*'Tax Tables'!AP$189,IF(AP192>='Tax Tables'!AP$188,('Tax Tables'!AP$188-'Tax Tables'!AP$187)*'Tax Tables'!AP$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AQ7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AQ192>='Tax Tables'!AQ$121,AQ192<='Tax Tables'!AQ$122),(AQ192-'Tax Tables'!AQ$121)*'Tax Tables'!AQ$123,IF(AQ192>='Tax Tables'!AQ$122,('Tax Tables'!AQ$122-'Tax Tables'!AQ$121)*'Tax Tables'!AQ$123,0)),IF(AND(AQ192>='Tax Tables'!AQ$187,AQ192<='Tax Tables'!AQ$188),(AQ192-'Tax Tables'!AQ$187)*'Tax Tables'!AQ$189,IF(AQ192>='Tax Tables'!AQ$188,('Tax Tables'!AQ$188-'Tax Tables'!AQ$187)*'Tax Tables'!AQ$189,0))),IF(AND(AQ192>='Tax Tables'!AQ$187,AQ192<='Tax Tables'!AQ$188),(AQ192-'Tax Tables'!AQ$187)*'Tax Tables'!AQ$189,IF(AQ192>='Tax Tables'!AQ$188,('Tax Tables'!AQ$188-'Tax Tables'!AQ$187)*'Tax Tables'!AQ$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AR7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AR192>='Tax Tables'!AR$121,AR192<='Tax Tables'!AR$122),(AR192-'Tax Tables'!AR$121)*'Tax Tables'!AR$123,IF(AR192>='Tax Tables'!AR$122,('Tax Tables'!AR$122-'Tax Tables'!AR$121)*'Tax Tables'!AR$123,0)),IF(AND(AR192>='Tax Tables'!AR$187,AR192<='Tax Tables'!AR$188),(AR192-'Tax Tables'!AR$187)*'Tax Tables'!AR$189,IF(AR192>='Tax Tables'!AR$188,('Tax Tables'!AR$188-'Tax Tables'!AR$187)*'Tax Tables'!AR$189,0))),IF(AND(AR192>='Tax Tables'!AR$187,AR192<='Tax Tables'!AR$188),(AR192-'Tax Tables'!AR$187)*'Tax Tables'!AR$189,IF(AR192>='Tax Tables'!AR$188,('Tax Tables'!AR$188-'Tax Tables'!AR$187)*'Tax Tables'!AR$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AS7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AS192>='Tax Tables'!AS$121,AS192<='Tax Tables'!AS$122),(AS192-'Tax Tables'!AS$121)*'Tax Tables'!AS$123,IF(AS192>='Tax Tables'!AS$122,('Tax Tables'!AS$122-'Tax Tables'!AS$121)*'Tax Tables'!AS$123,0)),IF(AND(AS192>='Tax Tables'!AS$187,AS192<='Tax Tables'!AS$188),(AS192-'Tax Tables'!AS$187)*'Tax Tables'!AS$189,IF(AS192>='Tax Tables'!AS$188,('Tax Tables'!AS$188-'Tax Tables'!AS$187)*'Tax Tables'!AS$189,0))),IF(AND(AS192>='Tax Tables'!AS$187,AS192<='Tax Tables'!AS$188),(AS192-'Tax Tables'!AS$187)*'Tax Tables'!AS$189,IF(AS192>='Tax Tables'!AS$188,('Tax Tables'!AS$188-'Tax Tables'!AS$187)*'Tax Tables'!AS$189,0))),0)/Round_To,0)*Round_To","v":0},null,{"$f":"+Base!E196","v":41900},0]
["c",null,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Filing_Status=\"m\",Setup!$E$321,Setup!$H$321),\"\")","v":""},{"$f":"IF(Filing_Status=\"m\",TaxC_M_4R,TaxC_S_4R)","v":0.24},0,{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(F7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(F192>='Tax Tables'!F$126,F192<='Tax Tables'!F$127),(F192-'Tax Tables'!F$126)*'Tax Tables'!F$128,IF(F192>='Tax Tables'!F$127,('Tax Tables'!F$127-'Tax Tables'!F$126)*'Tax Tables'!F$128,0)),IF(AND(F192>='Tax Tables'!F$192,F192<='Tax Tables'!F$193),(F192-'Tax Tables'!F$192)*'Tax Tables'!F$194,IF(F192>='Tax Tables'!F$193,('Tax Tables'!F$193-'Tax Tables'!F$192)*'Tax Tables'!F$194,0))),IF(AND(F192>='Tax Tables'!F$192,F192<='Tax Tables'!F$193),(F192-'Tax Tables'!F$192)*'Tax Tables'!F$194,IF(F192>='Tax Tables'!F$193,('Tax Tables'!F$193-'Tax Tables'!F$192)*'Tax Tables'!F$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(G7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(G192>='Tax Tables'!G$126,G192<='Tax Tables'!G$127),(G192-'Tax Tables'!G$126)*'Tax Tables'!G$128,IF(G192>='Tax Tables'!G$127,('Tax Tables'!G$127-'Tax Tables'!G$126)*'Tax Tables'!G$128,0)),IF(AND(G192>='Tax Tables'!G$192,G192<='Tax Tables'!G$193),(G192-'Tax Tables'!G$192)*'Tax Tables'!G$194,IF(G192>='Tax Tables'!G$193,('Tax Tables'!G$193-'Tax Tables'!G$192)*'Tax Tables'!G$194,0))),IF(AND(G192>='Tax Tables'!G$192,G192<='Tax Tables'!G$193),(G192-'Tax Tables'!G$192)*'Tax Tables'!G$194,IF(G192>='Tax Tables'!G$193,('Tax Tables'!G$193-'Tax Tables'!G$192)*'Tax Tables'!G$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(H7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(H192>='Tax Tables'!H$126,H192<='Tax Tables'!H$127),(H192-'Tax Tables'!H$126)*'Tax Tables'!H$128,IF(H192>='Tax Tables'!H$127,('Tax Tables'!H$127-'Tax Tables'!H$126)*'Tax Tables'!H$128,0)),IF(AND(H192>='Tax Tables'!H$192,H192<='Tax Tables'!H$193),(H192-'Tax Tables'!H$192)*'Tax Tables'!H$194,IF(H192>='Tax Tables'!H$193,('Tax Tables'!H$193-'Tax Tables'!H$192)*'Tax Tables'!H$194,0))),IF(AND(H192>='Tax Tables'!H$192,H192<='Tax Tables'!H$193),(H192-'Tax Tables'!H$192)*'Tax Tables'!H$194,IF(H192>='Tax Tables'!H$193,('Tax Tables'!H$193-'Tax Tables'!H$192)*'Tax Tables'!H$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(I7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(I192>='Tax Tables'!I$126,I192<='Tax Tables'!I$127),(I192-'Tax Tables'!I$126)*'Tax Tables'!I$128,IF(I192>='Tax Tables'!I$127,('Tax Tables'!I$127-'Tax Tables'!I$126)*'Tax Tables'!I$128,0)),IF(AND(I192>='Tax Tables'!I$192,I192<='Tax Tables'!I$193),(I192-'Tax Tables'!I$192)*'Tax Tables'!I$194,IF(I192>='Tax Tables'!I$193,('Tax Tables'!I$193-'Tax Tables'!I$192)*'Tax Tables'!I$194,0))),IF(AND(I192>='Tax Tables'!I$192,I192<='Tax Tables'!I$193),(I192-'Tax Tables'!I$192)*'Tax Tables'!I$194,IF(I192>='Tax Tables'!I$193,('Tax Tables'!I$193-'Tax Tables'!I$192)*'Tax Tables'!I$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(J7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(J192>='Tax Tables'!J$126,J192<='Tax Tables'!J$127),(J192-'Tax Tables'!J$126)*'Tax Tables'!J$128,IF(J192>='Tax Tables'!J$127,('Tax Tables'!J$127-'Tax Tables'!J$126)*'Tax Tables'!J$128,0)),IF(AND(J192>='Tax Tables'!J$192,J192<='Tax Tables'!J$193),(J192-'Tax Tables'!J$192)*'Tax Tables'!J$194,IF(J192>='Tax Tables'!J$193,('Tax Tables'!J$193-'Tax Tables'!J$192)*'Tax Tables'!J$194,0))),IF(AND(J192>='Tax Tables'!J$192,J192<='Tax Tables'!J$193),(J192-'Tax Tables'!J$192)*'Tax Tables'!J$194,IF(J192>='Tax Tables'!J$193,('Tax Tables'!J$193-'Tax Tables'!J$192)*'Tax Tables'!J$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(K7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(K192>='Tax Tables'!K$126,K192<='Tax Tables'!K$127),(K192-'Tax Tables'!K$126)*'Tax Tables'!K$128,IF(K192>='Tax Tables'!K$127,('Tax Tables'!K$127-'Tax Tables'!K$126)*'Tax Tables'!K$128,0)),IF(AND(K192>='Tax Tables'!K$192,K192<='Tax Tables'!K$193),(K192-'Tax Tables'!K$192)*'Tax Tables'!K$194,IF(K192>='Tax Tables'!K$193,('Tax Tables'!K$193-'Tax Tables'!K$192)*'Tax Tables'!K$194,0))),IF(AND(K192>='Tax Tables'!K$192,K192<='Tax Tables'!K$193),(K192-'Tax Tables'!K$192)*'Tax Tables'!K$194,IF(K192>='Tax Tables'!K$193,('Tax Tables'!K$193-'Tax Tables'!K$192)*'Tax Tables'!K$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(L7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(L192>='Tax Tables'!L$126,L192<='Tax Tables'!L$127),(L192-'Tax Tables'!L$126)*'Tax Tables'!L$128,IF(L192>='Tax Tables'!L$127,('Tax Tables'!L$127-'Tax Tables'!L$126)*'Tax Tables'!L$128,0)),IF(AND(L192>='Tax Tables'!L$192,L192<='Tax Tables'!L$193),(L192-'Tax Tables'!L$192)*'Tax Tables'!L$194,IF(L192>='Tax Tables'!L$193,('Tax Tables'!L$193-'Tax Tables'!L$192)*'Tax Tables'!L$194,0))),IF(AND(L192>='Tax Tables'!L$192,L192<='Tax Tables'!L$193),(L192-'Tax Tables'!L$192)*'Tax Tables'!L$194,IF(L192>='Tax Tables'!L$193,('Tax Tables'!L$193-'Tax Tables'!L$192)*'Tax Tables'!L$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(M7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(M192>='Tax Tables'!M$126,M192<='Tax Tables'!M$127),(M192-'Tax Tables'!M$126)*'Tax Tables'!M$128,IF(M192>='Tax Tables'!M$127,('Tax Tables'!M$127-'Tax Tables'!M$126)*'Tax Tables'!M$128,0)),IF(AND(M192>='Tax Tables'!M$192,M192<='Tax Tables'!M$193),(M192-'Tax Tables'!M$192)*'Tax Tables'!M$194,IF(M192>='Tax Tables'!M$193,('Tax Tables'!M$193-'Tax Tables'!M$192)*'Tax Tables'!M$194,0))),IF(AND(M192>='Tax Tables'!M$192,M192<='Tax Tables'!M$193),(M192-'Tax Tables'!M$192)*'Tax Tables'!M$194,IF(M192>='Tax Tables'!M$193,('Tax Tables'!M$193-'Tax Tables'!M$192)*'Tax Tables'!M$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(N7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(N192>='Tax Tables'!N$126,N192<='Tax Tables'!N$127),(N192-'Tax Tables'!N$126)*'Tax Tables'!N$128,IF(N192>='Tax Tables'!N$127,('Tax Tables'!N$127-'Tax Tables'!N$126)*'Tax Tables'!N$128,0)),IF(AND(N192>='Tax Tables'!N$192,N192<='Tax Tables'!N$193),(N192-'Tax Tables'!N$192)*'Tax Tables'!N$194,IF(N192>='Tax Tables'!N$193,('Tax Tables'!N$193-'Tax Tables'!N$192)*'Tax Tables'!N$194,0))),IF(AND(N192>='Tax Tables'!N$192,N192<='Tax Tables'!N$193),(N192-'Tax Tables'!N$192)*'Tax Tables'!N$194,IF(N192>='Tax Tables'!N$193,('Tax Tables'!N$193-'Tax Tables'!N$192)*'Tax Tables'!N$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(O7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(O192>='Tax Tables'!O$126,O192<='Tax Tables'!O$127),(O192-'Tax Tables'!O$126)*'Tax Tables'!O$128,IF(O192>='Tax Tables'!O$127,('Tax Tables'!O$127-'Tax Tables'!O$126)*'Tax Tables'!O$128,0)),IF(AND(O192>='Tax Tables'!O$192,O192<='Tax Tables'!O$193),(O192-'Tax Tables'!O$192)*'Tax Tables'!O$194,IF(O192>='Tax Tables'!O$193,('Tax Tables'!O$193-'Tax Tables'!O$192)*'Tax Tables'!O$194,0))),IF(AND(O192>='Tax Tables'!O$192,O192<='Tax Tables'!O$193),(O192-'Tax Tables'!O$192)*'Tax Tables'!O$194,IF(O192>='Tax Tables'!O$193,('Tax Tables'!O$193-'Tax Tables'!O$192)*'Tax Tables'!O$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(P7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(P192>='Tax Tables'!P$126,P192<='Tax Tables'!P$127),(P192-'Tax Tables'!P$126)*'Tax Tables'!P$128,IF(P192>='Tax Tables'!P$127,('Tax Tables'!P$127-'Tax Tables'!P$126)*'Tax Tables'!P$128,0)),IF(AND(P192>='Tax Tables'!P$192,P192<='Tax Tables'!P$193),(P192-'Tax Tables'!P$192)*'Tax Tables'!P$194,IF(P192>='Tax Tables'!P$193,('Tax Tables'!P$193-'Tax Tables'!P$192)*'Tax Tables'!P$194,0))),IF(AND(P192>='Tax Tables'!P$192,P192<='Tax Tables'!P$193),(P192-'Tax Tables'!P$192)*'Tax Tables'!P$194,IF(P192>='Tax Tables'!P$193,('Tax Tables'!P$193-'Tax Tables'!P$192)*'Tax Tables'!P$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Q7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Q192>='Tax Tables'!Q$126,Q192<='Tax Tables'!Q$127),(Q192-'Tax Tables'!Q$126)*'Tax Tables'!Q$128,IF(Q192>='Tax Tables'!Q$127,('Tax Tables'!Q$127-'Tax Tables'!Q$126)*'Tax Tables'!Q$128,0)),IF(AND(Q192>='Tax Tables'!Q$192,Q192<='Tax Tables'!Q$193),(Q192-'Tax Tables'!Q$192)*'Tax Tables'!Q$194,IF(Q192>='Tax Tables'!Q$193,('Tax Tables'!Q$193-'Tax Tables'!Q$192)*'Tax Tables'!Q$194,0))),IF(AND(Q192>='Tax Tables'!Q$192,Q192<='Tax Tables'!Q$193),(Q192-'Tax Tables'!Q$192)*'Tax Tables'!Q$194,IF(Q192>='Tax Tables'!Q$193,('Tax Tables'!Q$193-'Tax Tables'!Q$192)*'Tax Tables'!Q$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(R7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(R192>='Tax Tables'!R$126,R192<='Tax Tables'!R$127),(R192-'Tax Tables'!R$126)*'Tax Tables'!R$128,IF(R192>='Tax Tables'!R$127,('Tax Tables'!R$127-'Tax Tables'!R$126)*'Tax Tables'!R$128,0)),IF(AND(R192>='Tax Tables'!R$192,R192<='Tax Tables'!R$193),(R192-'Tax Tables'!R$192)*'Tax Tables'!R$194,IF(R192>='Tax Tables'!R$193,('Tax Tables'!R$193-'Tax Tables'!R$192)*'Tax Tables'!R$194,0))),IF(AND(R192>='Tax Tables'!R$192,R192<='Tax Tables'!R$193),(R192-'Tax Tables'!R$192)*'Tax Tables'!R$194,IF(R192>='Tax Tables'!R$193,('Tax Tables'!R$193-'Tax Tables'!R$192)*'Tax Tables'!R$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(S7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(S192>='Tax Tables'!S$126,S192<='Tax Tables'!S$127),(S192-'Tax Tables'!S$126)*'Tax Tables'!S$128,IF(S192>='Tax Tables'!S$127,('Tax Tables'!S$127-'Tax Tables'!S$126)*'Tax Tables'!S$128,0)),IF(AND(S192>='Tax Tables'!S$192,S192<='Tax Tables'!S$193),(S192-'Tax Tables'!S$192)*'Tax Tables'!S$194,IF(S192>='Tax Tables'!S$193,('Tax Tables'!S$193-'Tax Tables'!S$192)*'Tax Tables'!S$194,0))),IF(AND(S192>='Tax Tables'!S$192,S192<='Tax Tables'!S$193),(S192-'Tax Tables'!S$192)*'Tax Tables'!S$194,IF(S192>='Tax Tables'!S$193,('Tax Tables'!S$193-'Tax Tables'!S$192)*'Tax Tables'!S$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(T7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(T192>='Tax Tables'!T$126,T192<='Tax Tables'!T$127),(T192-'Tax Tables'!T$126)*'Tax Tables'!T$128,IF(T192>='Tax Tables'!T$127,('Tax Tables'!T$127-'Tax Tables'!T$126)*'Tax Tables'!T$128,0)),IF(AND(T192>='Tax Tables'!T$192,T192<='Tax Tables'!T$193),(T192-'Tax Tables'!T$192)*'Tax Tables'!T$194,IF(T192>='Tax Tables'!T$193,('Tax Tables'!T$193-'Tax Tables'!T$192)*'Tax Tables'!T$194,0))),IF(AND(T192>='Tax Tables'!T$192,T192<='Tax Tables'!T$193),(T192-'Tax Tables'!T$192)*'Tax Tables'!T$194,IF(T192>='Tax Tables'!T$193,('Tax Tables'!T$193-'Tax Tables'!T$192)*'Tax Tables'!T$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(U7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(U192>='Tax Tables'!U$126,U192<='Tax Tables'!U$127),(U192-'Tax Tables'!U$126)*'Tax Tables'!U$128,IF(U192>='Tax Tables'!U$127,('Tax Tables'!U$127-'Tax Tables'!U$126)*'Tax Tables'!U$128,0)),IF(AND(U192>='Tax Tables'!U$192,U192<='Tax Tables'!U$193),(U192-'Tax Tables'!U$192)*'Tax Tables'!U$194,IF(U192>='Tax Tables'!U$193,('Tax Tables'!U$193-'Tax Tables'!U$192)*'Tax Tables'!U$194,0))),IF(AND(U192>='Tax Tables'!U$192,U192<='Tax Tables'!U$193),(U192-'Tax Tables'!U$192)*'Tax Tables'!U$194,IF(U192>='Tax Tables'!U$193,('Tax Tables'!U$193-'Tax Tables'!U$192)*'Tax Tables'!U$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(V7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(V192>='Tax Tables'!V$126,V192<='Tax Tables'!V$127),(V192-'Tax Tables'!V$126)*'Tax Tables'!V$128,IF(V192>='Tax Tables'!V$127,('Tax Tables'!V$127-'Tax Tables'!V$126)*'Tax Tables'!V$128,0)),IF(AND(V192>='Tax Tables'!V$192,V192<='Tax Tables'!V$193),(V192-'Tax Tables'!V$192)*'Tax Tables'!V$194,IF(V192>='Tax Tables'!V$193,('Tax Tables'!V$193-'Tax Tables'!V$192)*'Tax Tables'!V$194,0))),IF(AND(V192>='Tax Tables'!V$192,V192<='Tax Tables'!V$193),(V192-'Tax Tables'!V$192)*'Tax Tables'!V$194,IF(V192>='Tax Tables'!V$193,('Tax Tables'!V$193-'Tax Tables'!V$192)*'Tax Tables'!V$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(W7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(W192>='Tax Tables'!W$126,W192<='Tax Tables'!W$127),(W192-'Tax Tables'!W$126)*'Tax Tables'!W$128,IF(W192>='Tax Tables'!W$127,('Tax Tables'!W$127-'Tax Tables'!W$126)*'Tax Tables'!W$128,0)),IF(AND(W192>='Tax Tables'!W$192,W192<='Tax Tables'!W$193),(W192-'Tax Tables'!W$192)*'Tax Tables'!W$194,IF(W192>='Tax Tables'!W$193,('Tax Tables'!W$193-'Tax Tables'!W$192)*'Tax Tables'!W$194,0))),IF(AND(W192>='Tax Tables'!W$192,W192<='Tax Tables'!W$193),(W192-'Tax Tables'!W$192)*'Tax Tables'!W$194,IF(W192>='Tax Tables'!W$193,('Tax Tables'!W$193-'Tax Tables'!W$192)*'Tax Tables'!W$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(X7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(X192>='Tax Tables'!X$126,X192<='Tax Tables'!X$127),(X192-'Tax Tables'!X$126)*'Tax Tables'!X$128,IF(X192>='Tax Tables'!X$127,('Tax Tables'!X$127-'Tax Tables'!X$126)*'Tax Tables'!X$128,0)),IF(AND(X192>='Tax Tables'!X$192,X192<='Tax Tables'!X$193),(X192-'Tax Tables'!X$192)*'Tax Tables'!X$194,IF(X192>='Tax Tables'!X$193,('Tax Tables'!X$193-'Tax Tables'!X$192)*'Tax Tables'!X$194,0))),IF(AND(X192>='Tax Tables'!X$192,X192<='Tax Tables'!X$193),(X192-'Tax Tables'!X$192)*'Tax Tables'!X$194,IF(X192>='Tax Tables'!X$193,('Tax Tables'!X$193-'Tax Tables'!X$192)*'Tax Tables'!X$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Y7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Y192>='Tax Tables'!Y$126,Y192<='Tax Tables'!Y$127),(Y192-'Tax Tables'!Y$126)*'Tax Tables'!Y$128,IF(Y192>='Tax Tables'!Y$127,('Tax Tables'!Y$127-'Tax Tables'!Y$126)*'Tax Tables'!Y$128,0)),IF(AND(Y192>='Tax Tables'!Y$192,Y192<='Tax Tables'!Y$193),(Y192-'Tax Tables'!Y$192)*'Tax Tables'!Y$194,IF(Y192>='Tax Tables'!Y$193,('Tax Tables'!Y$193-'Tax Tables'!Y$192)*'Tax Tables'!Y$194,0))),IF(AND(Y192>='Tax Tables'!Y$192,Y192<='Tax Tables'!Y$193),(Y192-'Tax Tables'!Y$192)*'Tax Tables'!Y$194,IF(Y192>='Tax Tables'!Y$193,('Tax Tables'!Y$193-'Tax Tables'!Y$192)*'Tax Tables'!Y$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Z7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Z192>='Tax Tables'!Z$126,Z192<='Tax Tables'!Z$127),(Z192-'Tax Tables'!Z$126)*'Tax Tables'!Z$128,IF(Z192>='Tax Tables'!Z$127,('Tax Tables'!Z$127-'Tax Tables'!Z$126)*'Tax Tables'!Z$128,0)),IF(AND(Z192>='Tax Tables'!Z$192,Z192<='Tax Tables'!Z$193),(Z192-'Tax Tables'!Z$192)*'Tax Tables'!Z$194,IF(Z192>='Tax Tables'!Z$193,('Tax Tables'!Z$193-'Tax Tables'!Z$192)*'Tax Tables'!Z$194,0))),IF(AND(Z192>='Tax Tables'!Z$192,Z192<='Tax Tables'!Z$193),(Z192-'Tax Tables'!Z$192)*'Tax Tables'!Z$194,IF(Z192>='Tax Tables'!Z$193,('Tax Tables'!Z$193-'Tax Tables'!Z$192)*'Tax Tables'!Z$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AA7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AA192>='Tax Tables'!AA$126,AA192<='Tax Tables'!AA$127),(AA192-'Tax Tables'!AA$126)*'Tax Tables'!AA$128,IF(AA192>='Tax Tables'!AA$127,('Tax Tables'!AA$127-'Tax Tables'!AA$126)*'Tax Tables'!AA$128,0)),IF(AND(AA192>='Tax Tables'!AA$192,AA192<='Tax Tables'!AA$193),(AA192-'Tax Tables'!AA$192)*'Tax Tables'!AA$194,IF(AA192>='Tax Tables'!AA$193,('Tax Tables'!AA$193-'Tax Tables'!AA$192)*'Tax Tables'!AA$194,0))),IF(AND(AA192>='Tax Tables'!AA$192,AA192<='Tax Tables'!AA$193),(AA192-'Tax Tables'!AA$192)*'Tax Tables'!AA$194,IF(AA192>='Tax Tables'!AA$193,('Tax Tables'!AA$193-'Tax Tables'!AA$192)*'Tax Tables'!AA$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AB7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AB192>='Tax Tables'!AB$126,AB192<='Tax Tables'!AB$127),(AB192-'Tax Tables'!AB$126)*'Tax Tables'!AB$128,IF(AB192>='Tax Tables'!AB$127,('Tax Tables'!AB$127-'Tax Tables'!AB$126)*'Tax Tables'!AB$128,0)),IF(AND(AB192>='Tax Tables'!AB$192,AB192<='Tax Tables'!AB$193),(AB192-'Tax Tables'!AB$192)*'Tax Tables'!AB$194,IF(AB192>='Tax Tables'!AB$193,('Tax Tables'!AB$193-'Tax Tables'!AB$192)*'Tax Tables'!AB$194,0))),IF(AND(AB192>='Tax Tables'!AB$192,AB192<='Tax Tables'!AB$193),(AB192-'Tax Tables'!AB$192)*'Tax Tables'!AB$194,IF(AB192>='Tax Tables'!AB$193,('Tax Tables'!AB$193-'Tax Tables'!AB$192)*'Tax Tables'!AB$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AC7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AC192>='Tax Tables'!AC$126,AC192<='Tax Tables'!AC$127),(AC192-'Tax Tables'!AC$126)*'Tax Tables'!AC$128,IF(AC192>='Tax Tables'!AC$127,('Tax Tables'!AC$127-'Tax Tables'!AC$126)*'Tax Tables'!AC$128,0)),IF(AND(AC192>='Tax Tables'!AC$192,AC192<='Tax Tables'!AC$193),(AC192-'Tax Tables'!AC$192)*'Tax Tables'!AC$194,IF(AC192>='Tax Tables'!AC$193,('Tax Tables'!AC$193-'Tax Tables'!AC$192)*'Tax Tables'!AC$194,0))),IF(AND(AC192>='Tax Tables'!AC$192,AC192<='Tax Tables'!AC$193),(AC192-'Tax Tables'!AC$192)*'Tax Tables'!AC$194,IF(AC192>='Tax Tables'!AC$193,('Tax Tables'!AC$193-'Tax Tables'!AC$192)*'Tax Tables'!AC$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AD7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AD192>='Tax Tables'!AD$126,AD192<='Tax Tables'!AD$127),(AD192-'Tax Tables'!AD$126)*'Tax Tables'!AD$128,IF(AD192>='Tax Tables'!AD$127,('Tax Tables'!AD$127-'Tax Tables'!AD$126)*'Tax Tables'!AD$128,0)),IF(AND(AD192>='Tax Tables'!AD$192,AD192<='Tax Tables'!AD$193),(AD192-'Tax Tables'!AD$192)*'Tax Tables'!AD$194,IF(AD192>='Tax Tables'!AD$193,('Tax Tables'!AD$193-'Tax Tables'!AD$192)*'Tax Tables'!AD$194,0))),IF(AND(AD192>='Tax Tables'!AD$192,AD192<='Tax Tables'!AD$193),(AD192-'Tax Tables'!AD$192)*'Tax Tables'!AD$194,IF(AD192>='Tax Tables'!AD$193,('Tax Tables'!AD$193-'Tax Tables'!AD$192)*'Tax Tables'!AD$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AE7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AE192>='Tax Tables'!AE$126,AE192<='Tax Tables'!AE$127),(AE192-'Tax Tables'!AE$126)*'Tax Tables'!AE$128,IF(AE192>='Tax Tables'!AE$127,('Tax Tables'!AE$127-'Tax Tables'!AE$126)*'Tax Tables'!AE$128,0)),IF(AND(AE192>='Tax Tables'!AE$192,AE192<='Tax Tables'!AE$193),(AE192-'Tax Tables'!AE$192)*'Tax Tables'!AE$194,IF(AE192>='Tax Tables'!AE$193,('Tax Tables'!AE$193-'Tax Tables'!AE$192)*'Tax Tables'!AE$194,0))),IF(AND(AE192>='Tax Tables'!AE$192,AE192<='Tax Tables'!AE$193),(AE192-'Tax Tables'!AE$192)*'Tax Tables'!AE$194,IF(AE192>='Tax Tables'!AE$193,('Tax Tables'!AE$193-'Tax Tables'!AE$192)*'Tax Tables'!AE$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AF7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AF192>='Tax Tables'!AF$126,AF192<='Tax Tables'!AF$127),(AF192-'Tax Tables'!AF$126)*'Tax Tables'!AF$128,IF(AF192>='Tax Tables'!AF$127,('Tax Tables'!AF$127-'Tax Tables'!AF$126)*'Tax Tables'!AF$128,0)),IF(AND(AF192>='Tax Tables'!AF$192,AF192<='Tax Tables'!AF$193),(AF192-'Tax Tables'!AF$192)*'Tax Tables'!AF$194,IF(AF192>='Tax Tables'!AF$193,('Tax Tables'!AF$193-'Tax Tables'!AF$192)*'Tax Tables'!AF$194,0))),IF(AND(AF192>='Tax Tables'!AF$192,AF192<='Tax Tables'!AF$193),(AF192-'Tax Tables'!AF$192)*'Tax Tables'!AF$194,IF(AF192>='Tax Tables'!AF$193,('Tax Tables'!AF$193-'Tax Tables'!AF$192)*'Tax Tables'!AF$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AG7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AG192>='Tax Tables'!AG$126,AG192<='Tax Tables'!AG$127),(AG192-'Tax Tables'!AG$126)*'Tax Tables'!AG$128,IF(AG192>='Tax Tables'!AG$127,('Tax Tables'!AG$127-'Tax Tables'!AG$126)*'Tax Tables'!AG$128,0)),IF(AND(AG192>='Tax Tables'!AG$192,AG192<='Tax Tables'!AG$193),(AG192-'Tax Tables'!AG$192)*'Tax Tables'!AG$194,IF(AG192>='Tax Tables'!AG$193,('Tax Tables'!AG$193-'Tax Tables'!AG$192)*'Tax Tables'!AG$194,0))),IF(AND(AG192>='Tax Tables'!AG$192,AG192<='Tax Tables'!AG$193),(AG192-'Tax Tables'!AG$192)*'Tax Tables'!AG$194,IF(AG192>='Tax Tables'!AG$193,('Tax Tables'!AG$193-'Tax Tables'!AG$192)*'Tax Tables'!AG$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AH7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AH192>='Tax Tables'!AH$126,AH192<='Tax Tables'!AH$127),(AH192-'Tax Tables'!AH$126)*'Tax Tables'!AH$128,IF(AH192>='Tax Tables'!AH$127,('Tax Tables'!AH$127-'Tax Tables'!AH$126)*'Tax Tables'!AH$128,0)),IF(AND(AH192>='Tax Tables'!AH$192,AH192<='Tax Tables'!AH$193),(AH192-'Tax Tables'!AH$192)*'Tax Tables'!AH$194,IF(AH192>='Tax Tables'!AH$193,('Tax Tables'!AH$193-'Tax Tables'!AH$192)*'Tax Tables'!AH$194,0))),IF(AND(AH192>='Tax Tables'!AH$192,AH192<='Tax Tables'!AH$193),(AH192-'Tax Tables'!AH$192)*'Tax Tables'!AH$194,IF(AH192>='Tax Tables'!AH$193,('Tax Tables'!AH$193-'Tax Tables'!AH$192)*'Tax Tables'!AH$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AI7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AI192>='Tax Tables'!AI$126,AI192<='Tax Tables'!AI$127),(AI192-'Tax Tables'!AI$126)*'Tax Tables'!AI$128,IF(AI192>='Tax Tables'!AI$127,('Tax Tables'!AI$127-'Tax Tables'!AI$126)*'Tax Tables'!AI$128,0)),IF(AND(AI192>='Tax Tables'!AI$192,AI192<='Tax Tables'!AI$193),(AI192-'Tax Tables'!AI$192)*'Tax Tables'!AI$194,IF(AI192>='Tax Tables'!AI$193,('Tax Tables'!AI$193-'Tax Tables'!AI$192)*'Tax Tables'!AI$194,0))),IF(AND(AI192>='Tax Tables'!AI$192,AI192<='Tax Tables'!AI$193),(AI192-'Tax Tables'!AI$192)*'Tax Tables'!AI$194,IF(AI192>='Tax Tables'!AI$193,('Tax Tables'!AI$193-'Tax Tables'!AI$192)*'Tax Tables'!AI$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AJ7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AJ192>='Tax Tables'!AJ$126,AJ192<='Tax Tables'!AJ$127),(AJ192-'Tax Tables'!AJ$126)*'Tax Tables'!AJ$128,IF(AJ192>='Tax Tables'!AJ$127,('Tax Tables'!AJ$127-'Tax Tables'!AJ$126)*'Tax Tables'!AJ$128,0)),IF(AND(AJ192>='Tax Tables'!AJ$192,AJ192<='Tax Tables'!AJ$193),(AJ192-'Tax Tables'!AJ$192)*'Tax Tables'!AJ$194,IF(AJ192>='Tax Tables'!AJ$193,('Tax Tables'!AJ$193-'Tax Tables'!AJ$192)*'Tax Tables'!AJ$194,0))),IF(AND(AJ192>='Tax Tables'!AJ$192,AJ192<='Tax Tables'!AJ$193),(AJ192-'Tax Tables'!AJ$192)*'Tax Tables'!AJ$194,IF(AJ192>='Tax Tables'!AJ$193,('Tax Tables'!AJ$193-'Tax Tables'!AJ$192)*'Tax Tables'!AJ$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AK7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AK192>='Tax Tables'!AK$126,AK192<='Tax Tables'!AK$127),(AK192-'Tax Tables'!AK$126)*'Tax Tables'!AK$128,IF(AK192>='Tax Tables'!AK$127,('Tax Tables'!AK$127-'Tax Tables'!AK$126)*'Tax Tables'!AK$128,0)),IF(AND(AK192>='Tax Tables'!AK$192,AK192<='Tax Tables'!AK$193),(AK192-'Tax Tables'!AK$192)*'Tax Tables'!AK$194,IF(AK192>='Tax Tables'!AK$193,('Tax Tables'!AK$193-'Tax Tables'!AK$192)*'Tax Tables'!AK$194,0))),IF(AND(AK192>='Tax Tables'!AK$192,AK192<='Tax Tables'!AK$193),(AK192-'Tax Tables'!AK$192)*'Tax Tables'!AK$194,IF(AK192>='Tax Tables'!AK$193,('Tax Tables'!AK$193-'Tax Tables'!AK$192)*'Tax Tables'!AK$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AL7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AL192>='Tax Tables'!AL$126,AL192<='Tax Tables'!AL$127),(AL192-'Tax Tables'!AL$126)*'Tax Tables'!AL$128,IF(AL192>='Tax Tables'!AL$127,('Tax Tables'!AL$127-'Tax Tables'!AL$126)*'Tax Tables'!AL$128,0)),IF(AND(AL192>='Tax Tables'!AL$192,AL192<='Tax Tables'!AL$193),(AL192-'Tax Tables'!AL$192)*'Tax Tables'!AL$194,IF(AL192>='Tax Tables'!AL$193,('Tax Tables'!AL$193-'Tax Tables'!AL$192)*'Tax Tables'!AL$194,0))),IF(AND(AL192>='Tax Tables'!AL$192,AL192<='Tax Tables'!AL$193),(AL192-'Tax Tables'!AL$192)*'Tax Tables'!AL$194,IF(AL192>='Tax Tables'!AL$193,('Tax Tables'!AL$193-'Tax Tables'!AL$192)*'Tax Tables'!AL$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AM7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AM192>='Tax Tables'!AM$126,AM192<='Tax Tables'!AM$127),(AM192-'Tax Tables'!AM$126)*'Tax Tables'!AM$128,IF(AM192>='Tax Tables'!AM$127,('Tax Tables'!AM$127-'Tax Tables'!AM$126)*'Tax Tables'!AM$128,0)),IF(AND(AM192>='Tax Tables'!AM$192,AM192<='Tax Tables'!AM$193),(AM192-'Tax Tables'!AM$192)*'Tax Tables'!AM$194,IF(AM192>='Tax Tables'!AM$193,('Tax Tables'!AM$193-'Tax Tables'!AM$192)*'Tax Tables'!AM$194,0))),IF(AND(AM192>='Tax Tables'!AM$192,AM192<='Tax Tables'!AM$193),(AM192-'Tax Tables'!AM$192)*'Tax Tables'!AM$194,IF(AM192>='Tax Tables'!AM$193,('Tax Tables'!AM$193-'Tax Tables'!AM$192)*'Tax Tables'!AM$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AN7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AN192>='Tax Tables'!AN$126,AN192<='Tax Tables'!AN$127),(AN192-'Tax Tables'!AN$126)*'Tax Tables'!AN$128,IF(AN192>='Tax Tables'!AN$127,('Tax Tables'!AN$127-'Tax Tables'!AN$126)*'Tax Tables'!AN$128,0)),IF(AND(AN192>='Tax Tables'!AN$192,AN192<='Tax Tables'!AN$193),(AN192-'Tax Tables'!AN$192)*'Tax Tables'!AN$194,IF(AN192>='Tax Tables'!AN$193,('Tax Tables'!AN$193-'Tax Tables'!AN$192)*'Tax Tables'!AN$194,0))),IF(AND(AN192>='Tax Tables'!AN$192,AN192<='Tax Tables'!AN$193),(AN192-'Tax Tables'!AN$192)*'Tax Tables'!AN$194,IF(AN192>='Tax Tables'!AN$193,('Tax Tables'!AN$193-'Tax Tables'!AN$192)*'Tax Tables'!AN$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AO7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AO192>='Tax Tables'!AO$126,AO192<='Tax Tables'!AO$127),(AO192-'Tax Tables'!AO$126)*'Tax Tables'!AO$128,IF(AO192>='Tax Tables'!AO$127,('Tax Tables'!AO$127-'Tax Tables'!AO$126)*'Tax Tables'!AO$128,0)),IF(AND(AO192>='Tax Tables'!AO$192,AO192<='Tax Tables'!AO$193),(AO192-'Tax Tables'!AO$192)*'Tax Tables'!AO$194,IF(AO192>='Tax Tables'!AO$193,('Tax Tables'!AO$193-'Tax Tables'!AO$192)*'Tax Tables'!AO$194,0))),IF(AND(AO192>='Tax Tables'!AO$192,AO192<='Tax Tables'!AO$193),(AO192-'Tax Tables'!AO$192)*'Tax Tables'!AO$194,IF(AO192>='Tax Tables'!AO$193,('Tax Tables'!AO$193-'Tax Tables'!AO$192)*'Tax Tables'!AO$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AP7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AP192>='Tax Tables'!AP$126,AP192<='Tax Tables'!AP$127),(AP192-'Tax Tables'!AP$126)*'Tax Tables'!AP$128,IF(AP192>='Tax Tables'!AP$127,('Tax Tables'!AP$127-'Tax Tables'!AP$126)*'Tax Tables'!AP$128,0)),IF(AND(AP192>='Tax Tables'!AP$192,AP192<='Tax Tables'!AP$193),(AP192-'Tax Tables'!AP$192)*'Tax Tables'!AP$194,IF(AP192>='Tax Tables'!AP$193,('Tax Tables'!AP$193-'Tax Tables'!AP$192)*'Tax Tables'!AP$194,0))),IF(AND(AP192>='Tax Tables'!AP$192,AP192<='Tax Tables'!AP$193),(AP192-'Tax Tables'!AP$192)*'Tax Tables'!AP$194,IF(AP192>='Tax Tables'!AP$193,('Tax Tables'!AP$193-'Tax Tables'!AP$192)*'Tax Tables'!AP$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AQ7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AQ192>='Tax Tables'!AQ$126,AQ192<='Tax Tables'!AQ$127),(AQ192-'Tax Tables'!AQ$126)*'Tax Tables'!AQ$128,IF(AQ192>='Tax Tables'!AQ$127,('Tax Tables'!AQ$127-'Tax Tables'!AQ$126)*'Tax Tables'!AQ$128,0)),IF(AND(AQ192>='Tax Tables'!AQ$192,AQ192<='Tax Tables'!AQ$193),(AQ192-'Tax Tables'!AQ$192)*'Tax Tables'!AQ$194,IF(AQ192>='Tax Tables'!AQ$193,('Tax Tables'!AQ$193-'Tax Tables'!AQ$192)*'Tax Tables'!AQ$194,0))),IF(AND(AQ192>='Tax Tables'!AQ$192,AQ192<='Tax Tables'!AQ$193),(AQ192-'Tax Tables'!AQ$192)*'Tax Tables'!AQ$194,IF(AQ192>='Tax Tables'!AQ$193,('Tax Tables'!AQ$193-'Tax Tables'!AQ$192)*'Tax Tables'!AQ$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AR7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AR192>='Tax Tables'!AR$126,AR192<='Tax Tables'!AR$127),(AR192-'Tax Tables'!AR$126)*'Tax Tables'!AR$128,IF(AR192>='Tax Tables'!AR$127,('Tax Tables'!AR$127-'Tax Tables'!AR$126)*'Tax Tables'!AR$128,0)),IF(AND(AR192>='Tax Tables'!AR$192,AR192<='Tax Tables'!AR$193),(AR192-'Tax Tables'!AR$192)*'Tax Tables'!AR$194,IF(AR192>='Tax Tables'!AR$193,('Tax Tables'!AR$193-'Tax Tables'!AR$192)*'Tax Tables'!AR$194,0))),IF(AND(AR192>='Tax Tables'!AR$192,AR192<='Tax Tables'!AR$193),(AR192-'Tax Tables'!AR$192)*'Tax Tables'!AR$194,IF(AR192>='Tax Tables'!AR$193,('Tax Tables'!AR$193-'Tax Tables'!AR$192)*'Tax Tables'!AR$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AS7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AS192>='Tax Tables'!AS$126,AS192<='Tax Tables'!AS$127),(AS192-'Tax Tables'!AS$126)*'Tax Tables'!AS$128,IF(AS192>='Tax Tables'!AS$127,('Tax Tables'!AS$127-'Tax Tables'!AS$126)*'Tax Tables'!AS$128,0)),IF(AND(AS192>='Tax Tables'!AS$192,AS192<='Tax Tables'!AS$193),(AS192-'Tax Tables'!AS$192)*'Tax Tables'!AS$194,IF(AS192>='Tax Tables'!AS$193,('Tax Tables'!AS$193-'Tax Tables'!AS$192)*'Tax Tables'!AS$194,0))),IF(AND(AS192>='Tax Tables'!AS$192,AS192<='Tax Tables'!AS$193),(AS192-'Tax Tables'!AS$192)*'Tax Tables'!AS$194,IF(AS192>='Tax Tables'!AS$193,('Tax Tables'!AS$193-'Tax Tables'!AS$192)*'Tax Tables'!AS$194,0))),0)/Round_To,0)*Round_To","v":0},null,{"$f":"+Base!E197","v":0},0]
["c",null,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Filing_Status=\"m\",Setup!$E$322,Setup!$H$322),\"\")","v":""},{"$f":"IF(Filing_Status=\"m\",TaxC_M_5R,TaxC_S_5R)","v":0.32},0,{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(F192>='Tax Tables'!F$131,F192<='Tax Tables'!F$132),(F192-'Tax Tables'!F$131)*'Tax Tables'!F$133,IF(F192>='Tax Tables'!F$132,('Tax Tables'!F$132-'Tax Tables'!F$131)*'Tax Tables'!F$133,0)),IF(AND(F192>='Tax Tables'!F$197,F192<='Tax Tables'!F$198),(F192-'Tax Tables'!F$197)*'Tax Tables'!F$199,IF(F192>='Tax Tables'!F$198,('Tax Tables'!F$198-'Tax Tables'!F$197)*'Tax Tables'!F$199,0))),IF(AND(F192>='Tax Tables'!F$197,F192<='Tax Tables'!F$198),(F192-'Tax Tables'!F$197)*'Tax Tables'!F$199,IF(F192>='Tax Tables'!F$198,('Tax Tables'!F$198-'Tax Tables'!F$197)*'Tax Tables'!F$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(G$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(G192>='Tax Tables'!G$131,G192<='Tax Tables'!G$132),(G192-'Tax Tables'!G$131)*'Tax Tables'!G$133,IF(G192>='Tax Tables'!G$132,('Tax Tables'!G$132-'Tax Tables'!G$131)*'Tax Tables'!G$133,0)),IF(AND(G192>='Tax Tables'!G$197,G192<='Tax Tables'!G$198),(G192-'Tax Tables'!G$197)*'Tax Tables'!G$199,IF(G192>='Tax Tables'!G$198,('Tax Tables'!G$198-'Tax Tables'!G$197)*'Tax Tables'!G$199,0))),IF(AND(G192>='Tax Tables'!G$197,G192<='Tax Tables'!G$198),(G192-'Tax Tables'!G$197)*'Tax Tables'!G$199,IF(G192>='Tax Tables'!G$198,('Tax Tables'!G$198-'Tax Tables'!G$197)*'Tax Tables'!G$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(H$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(H192>='Tax Tables'!H$131,H192<='Tax Tables'!H$132),(H192-'Tax Tables'!H$131)*'Tax Tables'!H$133,IF(H192>='Tax Tables'!H$132,('Tax Tables'!H$132-'Tax Tables'!H$131)*'Tax Tables'!H$133,0)),IF(AND(H192>='Tax Tables'!H$197,H192<='Tax Tables'!H$198),(H192-'Tax Tables'!H$197)*'Tax Tables'!H$199,IF(H192>='Tax Tables'!H$198,('Tax Tables'!H$198-'Tax Tables'!H$197)*'Tax Tables'!H$199,0))),IF(AND(H192>='Tax Tables'!H$197,H192<='Tax Tables'!H$198),(H192-'Tax Tables'!H$197)*'Tax Tables'!H$199,IF(H192>='Tax Tables'!H$198,('Tax Tables'!H$198-'Tax Tables'!H$197)*'Tax Tables'!H$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(I$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(I192>='Tax Tables'!I$131,I192<='Tax Tables'!I$132),(I192-'Tax Tables'!I$131)*'Tax Tables'!I$133,IF(I192>='Tax Tables'!I$132,('Tax Tables'!I$132-'Tax Tables'!I$131)*'Tax Tables'!I$133,0)),IF(AND(I192>='Tax Tables'!I$197,I192<='Tax Tables'!I$198),(I192-'Tax Tables'!I$197)*'Tax Tables'!I$199,IF(I192>='Tax Tables'!I$198,('Tax Tables'!I$198-'Tax Tables'!I$197)*'Tax Tables'!I$199,0))),IF(AND(I192>='Tax Tables'!I$197,I192<='Tax Tables'!I$198),(I192-'Tax Tables'!I$197)*'Tax Tables'!I$199,IF(I192>='Tax Tables'!I$198,('Tax Tables'!I$198-'Tax Tables'!I$197)*'Tax Tables'!I$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(J$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(J192>='Tax Tables'!J$131,J192<='Tax Tables'!J$132),(J192-'Tax Tables'!J$131)*'Tax Tables'!J$133,IF(J192>='Tax Tables'!J$132,('Tax Tables'!J$132-'Tax Tables'!J$131)*'Tax Tables'!J$133,0)),IF(AND(J192>='Tax Tables'!J$197,J192<='Tax Tables'!J$198),(J192-'Tax Tables'!J$197)*'Tax Tables'!J$199,IF(J192>='Tax Tables'!J$198,('Tax Tables'!J$198-'Tax Tables'!J$197)*'Tax Tables'!J$199,0))),IF(AND(J192>='Tax Tables'!J$197,J192<='Tax Tables'!J$198),(J192-'Tax Tables'!J$197)*'Tax Tables'!J$199,IF(J192>='Tax Tables'!J$198,('Tax Tables'!J$198-'Tax Tables'!J$197)*'Tax Tables'!J$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(K$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(K192>='Tax Tables'!K$131,K192<='Tax Tables'!K$132),(K192-'Tax Tables'!K$131)*'Tax Tables'!K$133,IF(K192>='Tax Tables'!K$132,('Tax Tables'!K$132-'Tax Tables'!K$131)*'Tax Tables'!K$133,0)),IF(AND(K192>='Tax Tables'!K$197,K192<='Tax Tables'!K$198),(K192-'Tax Tables'!K$197)*'Tax Tables'!K$199,IF(K192>='Tax Tables'!K$198,('Tax Tables'!K$198-'Tax Tables'!K$197)*'Tax Tables'!K$199,0))),IF(AND(K192>='Tax Tables'!K$197,K192<='Tax Tables'!K$198),(K192-'Tax Tables'!K$197)*'Tax Tables'!K$199,IF(K192>='Tax Tables'!K$198,('Tax Tables'!K$198-'Tax Tables'!K$197)*'Tax Tables'!K$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(L$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(L192>='Tax Tables'!L$131,L192<='Tax Tables'!L$132),(L192-'Tax Tables'!L$131)*'Tax Tables'!L$133,IF(L192>='Tax Tables'!L$132,('Tax Tables'!L$132-'Tax Tables'!L$131)*'Tax Tables'!L$133,0)),IF(AND(L192>='Tax Tables'!L$197,L192<='Tax Tables'!L$198),(L192-'Tax Tables'!L$197)*'Tax Tables'!L$199,IF(L192>='Tax Tables'!L$198,('Tax Tables'!L$198-'Tax Tables'!L$197)*'Tax Tables'!L$199,0))),IF(AND(L192>='Tax Tables'!L$197,L192<='Tax Tables'!L$198),(L192-'Tax Tables'!L$197)*'Tax Tables'!L$199,IF(L192>='Tax Tables'!L$198,('Tax Tables'!L$198-'Tax Tables'!L$197)*'Tax Tables'!L$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(M$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(M192>='Tax Tables'!M$131,M192<='Tax Tables'!M$132),(M192-'Tax Tables'!M$131)*'Tax Tables'!M$133,IF(M192>='Tax Tables'!M$132,('Tax Tables'!M$132-'Tax Tables'!M$131)*'Tax Tables'!M$133,0)),IF(AND(M192>='Tax Tables'!M$197,M192<='Tax Tables'!M$198),(M192-'Tax Tables'!M$197)*'Tax Tables'!M$199,IF(M192>='Tax Tables'!M$198,('Tax Tables'!M$198-'Tax Tables'!M$197)*'Tax Tables'!M$199,0))),IF(AND(M192>='Tax Tables'!M$197,M192<='Tax Tables'!M$198),(M192-'Tax Tables'!M$197)*'Tax Tables'!M$199,IF(M192>='Tax Tables'!M$198,('Tax Tables'!M$198-'Tax Tables'!M$197)*'Tax Tables'!M$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(N$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(N192>='Tax Tables'!N$131,N192<='Tax Tables'!N$132),(N192-'Tax Tables'!N$131)*'Tax Tables'!N$133,IF(N192>='Tax Tables'!N$132,('Tax Tables'!N$132-'Tax Tables'!N$131)*'Tax Tables'!N$133,0)),IF(AND(N192>='Tax Tables'!N$197,N192<='Tax Tables'!N$198),(N192-'Tax Tables'!N$197)*'Tax Tables'!N$199,IF(N192>='Tax Tables'!N$198,('Tax Tables'!N$198-'Tax Tables'!N$197)*'Tax Tables'!N$199,0))),IF(AND(N192>='Tax Tables'!N$197,N192<='Tax Tables'!N$198),(N192-'Tax Tables'!N$197)*'Tax Tables'!N$199,IF(N192>='Tax Tables'!N$198,('Tax Tables'!N$198-'Tax Tables'!N$197)*'Tax Tables'!N$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(O$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(O192>='Tax Tables'!O$131,O192<='Tax Tables'!O$132),(O192-'Tax Tables'!O$131)*'Tax Tables'!O$133,IF(O192>='Tax Tables'!O$132,('Tax Tables'!O$132-'Tax Tables'!O$131)*'Tax Tables'!O$133,0)),IF(AND(O192>='Tax Tables'!O$197,O192<='Tax Tables'!O$198),(O192-'Tax Tables'!O$197)*'Tax Tables'!O$199,IF(O192>='Tax Tables'!O$198,('Tax Tables'!O$198-'Tax Tables'!O$197)*'Tax Tables'!O$199,0))),IF(AND(O192>='Tax Tables'!O$197,O192<='Tax Tables'!O$198),(O192-'Tax Tables'!O$197)*'Tax Tables'!O$199,IF(O192>='Tax Tables'!O$198,('Tax Tables'!O$198-'Tax Tables'!O$197)*'Tax Tables'!O$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(P$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(P192>='Tax Tables'!P$131,P192<='Tax Tables'!P$132),(P192-'Tax Tables'!P$131)*'Tax Tables'!P$133,IF(P192>='Tax Tables'!P$132,('Tax Tables'!P$132-'Tax Tables'!P$131)*'Tax Tables'!P$133,0)),IF(AND(P192>='Tax Tables'!P$197,P192<='Tax Tables'!P$198),(P192-'Tax Tables'!P$197)*'Tax Tables'!P$199,IF(P192>='Tax Tables'!P$198,('Tax Tables'!P$198-'Tax Tables'!P$197)*'Tax Tables'!P$199,0))),IF(AND(P192>='Tax Tables'!P$197,P192<='Tax Tables'!P$198),(P192-'Tax Tables'!P$197)*'Tax Tables'!P$199,IF(P192>='Tax Tables'!P$198,('Tax Tables'!P$198-'Tax Tables'!P$197)*'Tax Tables'!P$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Q$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Q192>='Tax Tables'!Q$131,Q192<='Tax Tables'!Q$132),(Q192-'Tax Tables'!Q$131)*'Tax Tables'!Q$133,IF(Q192>='Tax Tables'!Q$132,('Tax Tables'!Q$132-'Tax Tables'!Q$131)*'Tax Tables'!Q$133,0)),IF(AND(Q192>='Tax Tables'!Q$197,Q192<='Tax Tables'!Q$198),(Q192-'Tax Tables'!Q$197)*'Tax Tables'!Q$199,IF(Q192>='Tax Tables'!Q$198,('Tax Tables'!Q$198-'Tax Tables'!Q$197)*'Tax Tables'!Q$199,0))),IF(AND(Q192>='Tax Tables'!Q$197,Q192<='Tax Tables'!Q$198),(Q192-'Tax Tables'!Q$197)*'Tax Tables'!Q$199,IF(Q192>='Tax Tables'!Q$198,('Tax Tables'!Q$198-'Tax Tables'!Q$197)*'Tax Tables'!Q$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(R$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(R192>='Tax Tables'!R$131,R192<='Tax Tables'!R$132),(R192-'Tax Tables'!R$131)*'Tax Tables'!R$133,IF(R192>='Tax Tables'!R$132,('Tax Tables'!R$132-'Tax Tables'!R$131)*'Tax Tables'!R$133,0)),IF(AND(R192>='Tax Tables'!R$197,R192<='Tax Tables'!R$198),(R192-'Tax Tables'!R$197)*'Tax Tables'!R$199,IF(R192>='Tax Tables'!R$198,('Tax Tables'!R$198-'Tax Tables'!R$197)*'Tax Tables'!R$199,0))),IF(AND(R192>='Tax Tables'!R$197,R192<='Tax Tables'!R$198),(R192-'Tax Tables'!R$197)*'Tax Tables'!R$199,IF(R192>='Tax Tables'!R$198,('Tax Tables'!R$198-'Tax Tables'!R$197)*'Tax Tables'!R$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(S$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(S192>='Tax Tables'!S$131,S192<='Tax Tables'!S$132),(S192-'Tax Tables'!S$131)*'Tax Tables'!S$133,IF(S192>='Tax Tables'!S$132,('Tax Tables'!S$132-'Tax Tables'!S$131)*'Tax Tables'!S$133,0)),IF(AND(S192>='Tax Tables'!S$197,S192<='Tax Tables'!S$198),(S192-'Tax Tables'!S$197)*'Tax Tables'!S$199,IF(S192>='Tax Tables'!S$198,('Tax Tables'!S$198-'Tax Tables'!S$197)*'Tax Tables'!S$199,0))),IF(AND(S192>='Tax Tables'!S$197,S192<='Tax Tables'!S$198),(S192-'Tax Tables'!S$197)*'Tax Tables'!S$199,IF(S192>='Tax Tables'!S$198,('Tax Tables'!S$198-'Tax Tables'!S$197)*'Tax Tables'!S$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(T$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(T192>='Tax Tables'!T$131,T192<='Tax Tables'!T$132),(T192-'Tax Tables'!T$131)*'Tax Tables'!T$133,IF(T192>='Tax Tables'!T$132,('Tax Tables'!T$132-'Tax Tables'!T$131)*'Tax Tables'!T$133,0)),IF(AND(T192>='Tax Tables'!T$197,T192<='Tax Tables'!T$198),(T192-'Tax Tables'!T$197)*'Tax Tables'!T$199,IF(T192>='Tax Tables'!T$198,('Tax Tables'!T$198-'Tax Tables'!T$197)*'Tax Tables'!T$199,0))),IF(AND(T192>='Tax Tables'!T$197,T192<='Tax Tables'!T$198),(T192-'Tax Tables'!T$197)*'Tax Tables'!T$199,IF(T192>='Tax Tables'!T$198,('Tax Tables'!T$198-'Tax Tables'!T$197)*'Tax Tables'!T$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(U$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(U192>='Tax Tables'!U$131,U192<='Tax Tables'!U$132),(U192-'Tax Tables'!U$131)*'Tax Tables'!U$133,IF(U192>='Tax Tables'!U$132,('Tax Tables'!U$132-'Tax Tables'!U$131)*'Tax Tables'!U$133,0)),IF(AND(U192>='Tax Tables'!U$197,U192<='Tax Tables'!U$198),(U192-'Tax Tables'!U$197)*'Tax Tables'!U$199,IF(U192>='Tax Tables'!U$198,('Tax Tables'!U$198-'Tax Tables'!U$197)*'Tax Tables'!U$199,0))),IF(AND(U192>='Tax Tables'!U$197,U192<='Tax Tables'!U$198),(U192-'Tax Tables'!U$197)*'Tax Tables'!U$199,IF(U192>='Tax Tables'!U$198,('Tax Tables'!U$198-'Tax Tables'!U$197)*'Tax Tables'!U$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(V$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(V192>='Tax Tables'!V$131,V192<='Tax Tables'!V$132),(V192-'Tax Tables'!V$131)*'Tax Tables'!V$133,IF(V192>='Tax Tables'!V$132,('Tax Tables'!V$132-'Tax Tables'!V$131)*'Tax Tables'!V$133,0)),IF(AND(V192>='Tax Tables'!V$197,V192<='Tax Tables'!V$198),(V192-'Tax Tables'!V$197)*'Tax Tables'!V$199,IF(V192>='Tax Tables'!V$198,('Tax Tables'!V$198-'Tax Tables'!V$197)*'Tax Tables'!V$199,0))),IF(AND(V192>='Tax Tables'!V$197,V192<='Tax Tables'!V$198),(V192-'Tax Tables'!V$197)*'Tax Tables'!V$199,IF(V192>='Tax Tables'!V$198,('Tax Tables'!V$198-'Tax Tables'!V$197)*'Tax Tables'!V$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(W$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(W192>='Tax Tables'!W$131,W192<='Tax Tables'!W$132),(W192-'Tax Tables'!W$131)*'Tax Tables'!W$133,IF(W192>='Tax Tables'!W$132,('Tax Tables'!W$132-'Tax Tables'!W$131)*'Tax Tables'!W$133,0)),IF(AND(W192>='Tax Tables'!W$197,W192<='Tax Tables'!W$198),(W192-'Tax Tables'!W$197)*'Tax Tables'!W$199,IF(W192>='Tax Tables'!W$198,('Tax Tables'!W$198-'Tax Tables'!W$197)*'Tax Tables'!W$199,0))),IF(AND(W192>='Tax Tables'!W$197,W192<='Tax Tables'!W$198),(W192-'Tax Tables'!W$197)*'Tax Tables'!W$199,IF(W192>='Tax Tables'!W$198,('Tax Tables'!W$198-'Tax Tables'!W$197)*'Tax Tables'!W$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(X$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(X192>='Tax Tables'!X$131,X192<='Tax Tables'!X$132),(X192-'Tax Tables'!X$131)*'Tax Tables'!X$133,IF(X192>='Tax Tables'!X$132,('Tax Tables'!X$132-'Tax Tables'!X$131)*'Tax Tables'!X$133,0)),IF(AND(X192>='Tax Tables'!X$197,X192<='Tax Tables'!X$198),(X192-'Tax Tables'!X$197)*'Tax Tables'!X$199,IF(X192>='Tax Tables'!X$198,('Tax Tables'!X$198-'Tax Tables'!X$197)*'Tax Tables'!X$199,0))),IF(AND(X192>='Tax Tables'!X$197,X192<='Tax Tables'!X$198),(X192-'Tax Tables'!X$197)*'Tax Tables'!X$199,IF(X192>='Tax Tables'!X$198,('Tax Tables'!X$198-'Tax Tables'!X$197)*'Tax Tables'!X$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Y$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Y192>='Tax Tables'!Y$131,Y192<='Tax Tables'!Y$132),(Y192-'Tax Tables'!Y$131)*'Tax Tables'!Y$133,IF(Y192>='Tax Tables'!Y$132,('Tax Tables'!Y$132-'Tax Tables'!Y$131)*'Tax Tables'!Y$133,0)),IF(AND(Y192>='Tax Tables'!Y$197,Y192<='Tax Tables'!Y$198),(Y192-'Tax Tables'!Y$197)*'Tax Tables'!Y$199,IF(Y192>='Tax Tables'!Y$198,('Tax Tables'!Y$198-'Tax Tables'!Y$197)*'Tax Tables'!Y$199,0))),IF(AND(Y192>='Tax Tables'!Y$197,Y192<='Tax Tables'!Y$198),(Y192-'Tax Tables'!Y$197)*'Tax Tables'!Y$199,IF(Y192>='Tax Tables'!Y$198,('Tax Tables'!Y$198-'Tax Tables'!Y$197)*'Tax Tables'!Y$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Z$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Z192>='Tax Tables'!Z$131,Z192<='Tax Tables'!Z$132),(Z192-'Tax Tables'!Z$131)*'Tax Tables'!Z$133,IF(Z192>='Tax Tables'!Z$132,('Tax Tables'!Z$132-'Tax Tables'!Z$131)*'Tax Tables'!Z$133,0)),IF(AND(Z192>='Tax Tables'!Z$197,Z192<='Tax Tables'!Z$198),(Z192-'Tax Tables'!Z$197)*'Tax Tables'!Z$199,IF(Z192>='Tax Tables'!Z$198,('Tax Tables'!Z$198-'Tax Tables'!Z$197)*'Tax Tables'!Z$199,0))),IF(AND(Z192>='Tax Tables'!Z$197,Z192<='Tax Tables'!Z$198),(Z192-'Tax Tables'!Z$197)*'Tax Tables'!Z$199,IF(Z192>='Tax Tables'!Z$198,('Tax Tables'!Z$198-'Tax Tables'!Z$197)*'Tax Tables'!Z$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AA$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AA192>='Tax Tables'!AA$131,AA192<='Tax Tables'!AA$132),(AA192-'Tax Tables'!AA$131)*'Tax Tables'!AA$133,IF(AA192>='Tax Tables'!AA$132,('Tax Tables'!AA$132-'Tax Tables'!AA$131)*'Tax Tables'!AA$133,0)),IF(AND(AA192>='Tax Tables'!AA$197,AA192<='Tax Tables'!AA$198),(AA192-'Tax Tables'!AA$197)*'Tax Tables'!AA$199,IF(AA192>='Tax Tables'!AA$198,('Tax Tables'!AA$198-'Tax Tables'!AA$197)*'Tax Tables'!AA$199,0))),IF(AND(AA192>='Tax Tables'!AA$197,AA192<='Tax Tables'!AA$198),(AA192-'Tax Tables'!AA$197)*'Tax Tables'!AA$199,IF(AA192>='Tax Tables'!AA$198,('Tax Tables'!AA$198-'Tax Tables'!AA$197)*'Tax Tables'!AA$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AB$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AB192>='Tax Tables'!AB$131,AB192<='Tax Tables'!AB$132),(AB192-'Tax Tables'!AB$131)*'Tax Tables'!AB$133,IF(AB192>='Tax Tables'!AB$132,('Tax Tables'!AB$132-'Tax Tables'!AB$131)*'Tax Tables'!AB$133,0)),IF(AND(AB192>='Tax Tables'!AB$197,AB192<='Tax Tables'!AB$198),(AB192-'Tax Tables'!AB$197)*'Tax Tables'!AB$199,IF(AB192>='Tax Tables'!AB$198,('Tax Tables'!AB$198-'Tax Tables'!AB$197)*'Tax Tables'!AB$199,0))),IF(AND(AB192>='Tax Tables'!AB$197,AB192<='Tax Tables'!AB$198),(AB192-'Tax Tables'!AB$197)*'Tax Tables'!AB$199,IF(AB192>='Tax Tables'!AB$198,('Tax Tables'!AB$198-'Tax Tables'!AB$197)*'Tax Tables'!AB$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AC$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AC192>='Tax Tables'!AC$131,AC192<='Tax Tables'!AC$132),(AC192-'Tax Tables'!AC$131)*'Tax Tables'!AC$133,IF(AC192>='Tax Tables'!AC$132,('Tax Tables'!AC$132-'Tax Tables'!AC$131)*'Tax Tables'!AC$133,0)),IF(AND(AC192>='Tax Tables'!AC$197,AC192<='Tax Tables'!AC$198),(AC192-'Tax Tables'!AC$197)*'Tax Tables'!AC$199,IF(AC192>='Tax Tables'!AC$198,('Tax Tables'!AC$198-'Tax Tables'!AC$197)*'Tax Tables'!AC$199,0))),IF(AND(AC192>='Tax Tables'!AC$197,AC192<='Tax Tables'!AC$198),(AC192-'Tax Tables'!AC$197)*'Tax Tables'!AC$199,IF(AC192>='Tax Tables'!AC$198,('Tax Tables'!AC$198-'Tax Tables'!AC$197)*'Tax Tables'!AC$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AD$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AD192>='Tax Tables'!AD$131,AD192<='Tax Tables'!AD$132),(AD192-'Tax Tables'!AD$131)*'Tax Tables'!AD$133,IF(AD192>='Tax Tables'!AD$132,('Tax Tables'!AD$132-'Tax Tables'!AD$131)*'Tax Tables'!AD$133,0)),IF(AND(AD192>='Tax Tables'!AD$197,AD192<='Tax Tables'!AD$198),(AD192-'Tax Tables'!AD$197)*'Tax Tables'!AD$199,IF(AD192>='Tax Tables'!AD$198,('Tax Tables'!AD$198-'Tax Tables'!AD$197)*'Tax Tables'!AD$199,0))),IF(AND(AD192>='Tax Tables'!AD$197,AD192<='Tax Tables'!AD$198),(AD192-'Tax Tables'!AD$197)*'Tax Tables'!AD$199,IF(AD192>='Tax Tables'!AD$198,('Tax Tables'!AD$198-'Tax Tables'!AD$197)*'Tax Tables'!AD$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AE$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AE192>='Tax Tables'!AE$131,AE192<='Tax Tables'!AE$132),(AE192-'Tax Tables'!AE$131)*'Tax Tables'!AE$133,IF(AE192>='Tax Tables'!AE$132,('Tax Tables'!AE$132-'Tax Tables'!AE$131)*'Tax Tables'!AE$133,0)),IF(AND(AE192>='Tax Tables'!AE$197,AE192<='Tax Tables'!AE$198),(AE192-'Tax Tables'!AE$197)*'Tax Tables'!AE$199,IF(AE192>='Tax Tables'!AE$198,('Tax Tables'!AE$198-'Tax Tables'!AE$197)*'Tax Tables'!AE$199,0))),IF(AND(AE192>='Tax Tables'!AE$197,AE192<='Tax Tables'!AE$198),(AE192-'Tax Tables'!AE$197)*'Tax Tables'!AE$199,IF(AE192>='Tax Tables'!AE$198,('Tax Tables'!AE$198-'Tax Tables'!AE$197)*'Tax Tables'!AE$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AF$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AF192>='Tax Tables'!AF$131,AF192<='Tax Tables'!AF$132),(AF192-'Tax Tables'!AF$131)*'Tax Tables'!AF$133,IF(AF192>='Tax Tables'!AF$132,('Tax Tables'!AF$132-'Tax Tables'!AF$131)*'Tax Tables'!AF$133,0)),IF(AND(AF192>='Tax Tables'!AF$197,AF192<='Tax Tables'!AF$198),(AF192-'Tax Tables'!AF$197)*'Tax Tables'!AF$199,IF(AF192>='Tax Tables'!AF$198,('Tax Tables'!AF$198-'Tax Tables'!AF$197)*'Tax Tables'!AF$199,0))),IF(AND(AF192>='Tax Tables'!AF$197,AF192<='Tax Tables'!AF$198),(AF192-'Tax Tables'!AF$197)*'Tax Tables'!AF$199,IF(AF192>='Tax Tables'!AF$198,('Tax Tables'!AF$198-'Tax Tables'!AF$197)*'Tax Tables'!AF$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AG$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AG192>='Tax Tables'!AG$131,AG192<='Tax Tables'!AG$132),(AG192-'Tax Tables'!AG$131)*'Tax Tables'!AG$133,IF(AG192>='Tax Tables'!AG$132,('Tax Tables'!AG$132-'Tax Tables'!AG$131)*'Tax Tables'!AG$133,0)),IF(AND(AG192>='Tax Tables'!AG$197,AG192<='Tax Tables'!AG$198),(AG192-'Tax Tables'!AG$197)*'Tax Tables'!AG$199,IF(AG192>='Tax Tables'!AG$198,('Tax Tables'!AG$198-'Tax Tables'!AG$197)*'Tax Tables'!AG$199,0))),IF(AND(AG192>='Tax Tables'!AG$197,AG192<='Tax Tables'!AG$198),(AG192-'Tax Tables'!AG$197)*'Tax Tables'!AG$199,IF(AG192>='Tax Tables'!AG$198,('Tax Tables'!AG$198-'Tax Tables'!AG$197)*'Tax Tables'!AG$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AH$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AH192>='Tax Tables'!AH$131,AH192<='Tax Tables'!AH$132),(AH192-'Tax Tables'!AH$131)*'Tax Tables'!AH$133,IF(AH192>='Tax Tables'!AH$132,('Tax Tables'!AH$132-'Tax Tables'!AH$131)*'Tax Tables'!AH$133,0)),IF(AND(AH192>='Tax Tables'!AH$197,AH192<='Tax Tables'!AH$198),(AH192-'Tax Tables'!AH$197)*'Tax Tables'!AH$199,IF(AH192>='Tax Tables'!AH$198,('Tax Tables'!AH$198-'Tax Tables'!AH$197)*'Tax Tables'!AH$199,0))),IF(AND(AH192>='Tax Tables'!AH$197,AH192<='Tax Tables'!AH$198),(AH192-'Tax Tables'!AH$197)*'Tax Tables'!AH$199,IF(AH192>='Tax Tables'!AH$198,('Tax Tables'!AH$198-'Tax Tables'!AH$197)*'Tax Tables'!AH$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AI$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AI192>='Tax Tables'!AI$131,AI192<='Tax Tables'!AI$132),(AI192-'Tax Tables'!AI$131)*'Tax Tables'!AI$133,IF(AI192>='Tax Tables'!AI$132,('Tax Tables'!AI$132-'Tax Tables'!AI$131)*'Tax Tables'!AI$133,0)),IF(AND(AI192>='Tax Tables'!AI$197,AI192<='Tax Tables'!AI$198),(AI192-'Tax Tables'!AI$197)*'Tax Tables'!AI$199,IF(AI192>='Tax Tables'!AI$198,('Tax Tables'!AI$198-'Tax Tables'!AI$197)*'Tax Tables'!AI$199,0))),IF(AND(AI192>='Tax Tables'!AI$197,AI192<='Tax Tables'!AI$198),(AI192-'Tax Tables'!AI$197)*'Tax Tables'!AI$199,IF(AI192>='Tax Tables'!AI$198,('Tax Tables'!AI$198-'Tax Tables'!AI$197)*'Tax Tables'!AI$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AJ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AJ192>='Tax Tables'!AJ$131,AJ192<='Tax Tables'!AJ$132),(AJ192-'Tax Tables'!AJ$131)*'Tax Tables'!AJ$133,IF(AJ192>='Tax Tables'!AJ$132,('Tax Tables'!AJ$132-'Tax Tables'!AJ$131)*'Tax Tables'!AJ$133,0)),IF(AND(AJ192>='Tax Tables'!AJ$197,AJ192<='Tax Tables'!AJ$198),(AJ192-'Tax Tables'!AJ$197)*'Tax Tables'!AJ$199,IF(AJ192>='Tax Tables'!AJ$198,('Tax Tables'!AJ$198-'Tax Tables'!AJ$197)*'Tax Tables'!AJ$199,0))),IF(AND(AJ192>='Tax Tables'!AJ$197,AJ192<='Tax Tables'!AJ$198),(AJ192-'Tax Tables'!AJ$197)*'Tax Tables'!AJ$199,IF(AJ192>='Tax Tables'!AJ$198,('Tax Tables'!AJ$198-'Tax Tables'!AJ$197)*'Tax Tables'!AJ$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AK$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AK192>='Tax Tables'!AK$131,AK192<='Tax Tables'!AK$132),(AK192-'Tax Tables'!AK$131)*'Tax Tables'!AK$133,IF(AK192>='Tax Tables'!AK$132,('Tax Tables'!AK$132-'Tax Tables'!AK$131)*'Tax Tables'!AK$133,0)),IF(AND(AK192>='Tax Tables'!AK$197,AK192<='Tax Tables'!AK$198),(AK192-'Tax Tables'!AK$197)*'Tax Tables'!AK$199,IF(AK192>='Tax Tables'!AK$198,('Tax Tables'!AK$198-'Tax Tables'!AK$197)*'Tax Tables'!AK$199,0))),IF(AND(AK192>='Tax Tables'!AK$197,AK192<='Tax Tables'!AK$198),(AK192-'Tax Tables'!AK$197)*'Tax Tables'!AK$199,IF(AK192>='Tax Tables'!AK$198,('Tax Tables'!AK$198-'Tax Tables'!AK$197)*'Tax Tables'!AK$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AL$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AL192>='Tax Tables'!AL$131,AL192<='Tax Tables'!AL$132),(AL192-'Tax Tables'!AL$131)*'Tax Tables'!AL$133,IF(AL192>='Tax Tables'!AL$132,('Tax Tables'!AL$132-'Tax Tables'!AL$131)*'Tax Tables'!AL$133,0)),IF(AND(AL192>='Tax Tables'!AL$197,AL192<='Tax Tables'!AL$198),(AL192-'Tax Tables'!AL$197)*'Tax Tables'!AL$199,IF(AL192>='Tax Tables'!AL$198,('Tax Tables'!AL$198-'Tax Tables'!AL$197)*'Tax Tables'!AL$199,0))),IF(AND(AL192>='Tax Tables'!AL$197,AL192<='Tax Tables'!AL$198),(AL192-'Tax Tables'!AL$197)*'Tax Tables'!AL$199,IF(AL192>='Tax Tables'!AL$198,('Tax Tables'!AL$198-'Tax Tables'!AL$197)*'Tax Tables'!AL$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AM$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AM192>='Tax Tables'!AM$131,AM192<='Tax Tables'!AM$132),(AM192-'Tax Tables'!AM$131)*'Tax Tables'!AM$133,IF(AM192>='Tax Tables'!AM$132,('Tax Tables'!AM$132-'Tax Tables'!AM$131)*'Tax Tables'!AM$133,0)),IF(AND(AM192>='Tax Tables'!AM$197,AM192<='Tax Tables'!AM$198),(AM192-'Tax Tables'!AM$197)*'Tax Tables'!AM$199,IF(AM192>='Tax Tables'!AM$198,('Tax Tables'!AM$198-'Tax Tables'!AM$197)*'Tax Tables'!AM$199,0))),IF(AND(AM192>='Tax Tables'!AM$197,AM192<='Tax Tables'!AM$198),(AM192-'Tax Tables'!AM$197)*'Tax Tables'!AM$199,IF(AM192>='Tax Tables'!AM$198,('Tax Tables'!AM$198-'Tax Tables'!AM$197)*'Tax Tables'!AM$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AN$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AN192>='Tax Tables'!AN$131,AN192<='Tax Tables'!AN$132),(AN192-'Tax Tables'!AN$131)*'Tax Tables'!AN$133,IF(AN192>='Tax Tables'!AN$132,('Tax Tables'!AN$132-'Tax Tables'!AN$131)*'Tax Tables'!AN$133,0)),IF(AND(AN192>='Tax Tables'!AN$197,AN192<='Tax Tables'!AN$198),(AN192-'Tax Tables'!AN$197)*'Tax Tables'!AN$199,IF(AN192>='Tax Tables'!AN$198,('Tax Tables'!AN$198-'Tax Tables'!AN$197)*'Tax Tables'!AN$199,0))),IF(AND(AN192>='Tax Tables'!AN$197,AN192<='Tax Tables'!AN$198),(AN192-'Tax Tables'!AN$197)*'Tax Tables'!AN$199,IF(AN192>='Tax Tables'!AN$198,('Tax Tables'!AN$198-'Tax Tables'!AN$197)*'Tax Tables'!AN$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AO$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AO192>='Tax Tables'!AO$131,AO192<='Tax Tables'!AO$132),(AO192-'Tax Tables'!AO$131)*'Tax Tables'!AO$133,IF(AO192>='Tax Tables'!AO$132,('Tax Tables'!AO$132-'Tax Tables'!AO$131)*'Tax Tables'!AO$133,0)),IF(AND(AO192>='Tax Tables'!AO$197,AO192<='Tax Tables'!AO$198),(AO192-'Tax Tables'!AO$197)*'Tax Tables'!AO$199,IF(AO192>='Tax Tables'!AO$198,('Tax Tables'!AO$198-'Tax Tables'!AO$197)*'Tax Tables'!AO$199,0))),IF(AND(AO192>='Tax Tables'!AO$197,AO192<='Tax Tables'!AO$198),(AO192-'Tax Tables'!AO$197)*'Tax Tables'!AO$199,IF(AO192>='Tax Tables'!AO$198,('Tax Tables'!AO$198-'Tax Tables'!AO$197)*'Tax Tables'!AO$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AP$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AP192>='Tax Tables'!AP$131,AP192<='Tax Tables'!AP$132),(AP192-'Tax Tables'!AP$131)*'Tax Tables'!AP$133,IF(AP192>='Tax Tables'!AP$132,('Tax Tables'!AP$132-'Tax Tables'!AP$131)*'Tax Tables'!AP$133,0)),IF(AND(AP192>='Tax Tables'!AP$197,AP192<='Tax Tables'!AP$198),(AP192-'Tax Tables'!AP$197)*'Tax Tables'!AP$199,IF(AP192>='Tax Tables'!AP$198,('Tax Tables'!AP$198-'Tax Tables'!AP$197)*'Tax Tables'!AP$199,0))),IF(AND(AP192>='Tax Tables'!AP$197,AP192<='Tax Tables'!AP$198),(AP192-'Tax Tables'!AP$197)*'Tax Tables'!AP$199,IF(AP192>='Tax Tables'!AP$198,('Tax Tables'!AP$198-'Tax Tables'!AP$197)*'Tax Tables'!AP$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AQ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AQ192>='Tax Tables'!AQ$131,AQ192<='Tax Tables'!AQ$132),(AQ192-'Tax Tables'!AQ$131)*'Tax Tables'!AQ$133,IF(AQ192>='Tax Tables'!AQ$132,('Tax Tables'!AQ$132-'Tax Tables'!AQ$131)*'Tax Tables'!AQ$133,0)),IF(AND(AQ192>='Tax Tables'!AQ$197,AQ192<='Tax Tables'!AQ$198),(AQ192-'Tax Tables'!AQ$197)*'Tax Tables'!AQ$199,IF(AQ192>='Tax Tables'!AQ$198,('Tax Tables'!AQ$198-'Tax Tables'!AQ$197)*'Tax Tables'!AQ$199,0))),IF(AND(AQ192>='Tax Tables'!AQ$197,AQ192<='Tax Tables'!AQ$198),(AQ192-'Tax Tables'!AQ$197)*'Tax Tables'!AQ$199,IF(AQ192>='Tax Tables'!AQ$198,('Tax Tables'!AQ$198-'Tax Tables'!AQ$197)*'Tax Tables'!AQ$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AR$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AR192>='Tax Tables'!AR$131,AR192<='Tax Tables'!AR$132),(AR192-'Tax Tables'!AR$131)*'Tax Tables'!AR$133,IF(AR192>='Tax Tables'!AR$132,('Tax Tables'!AR$132-'Tax Tables'!AR$131)*'Tax Tables'!AR$133,0)),IF(AND(AR192>='Tax Tables'!AR$197,AR192<='Tax Tables'!AR$198),(AR192-'Tax Tables'!AR$197)*'Tax Tables'!AR$199,IF(AR192>='Tax Tables'!AR$198,('Tax Tables'!AR$198-'Tax Tables'!AR$197)*'Tax Tables'!AR$199,0))),IF(AND(AR192>='Tax Tables'!AR$197,AR192<='Tax Tables'!AR$198),(AR192-'Tax Tables'!AR$197)*'Tax Tables'!AR$199,IF(AR192>='Tax Tables'!AR$198,('Tax Tables'!AR$198-'Tax Tables'!AR$197)*'Tax Tables'!AR$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AS192>='Tax Tables'!AS$131,AS192<='Tax Tables'!AS$132),(AS192-'Tax Tables'!AS$131)*'Tax Tables'!AS$133,IF(AS192>='Tax Tables'!AS$132,('Tax Tables'!AS$132-'Tax Tables'!AS$131)*'Tax Tables'!AS$133,0)),IF(AND(AS192>='Tax Tables'!AS$197,AS192<='Tax Tables'!AS$198),(AS192-'Tax Tables'!AS$197)*'Tax Tables'!AS$199,IF(AS192>='Tax Tables'!AS$198,('Tax Tables'!AS$198-'Tax Tables'!AS$197)*'Tax Tables'!AS$199,0))),IF(AND(AS192>='Tax Tables'!AS$197,AS192<='Tax Tables'!AS$198),(AS192-'Tax Tables'!AS$197)*'Tax Tables'!AS$199,IF(AS192>='Tax Tables'!AS$198,('Tax Tables'!AS$198-'Tax Tables'!AS$197)*'Tax Tables'!AS$199,0))),0)/Round_To,0)*Round_To","v":0},null,{"$f":"+Base!E198","v":0},0]
["c",null,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Filing_Status=\"m\",Setup!$E$323,Setup!$H$323),\"\")","v":""},{"$f":"IF(Filing_Status=\"m\",TaxC_M_6R,TaxC_S_6R)","v":0.35},0,{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(F192>='Tax Tables'!F$136,F192<='Tax Tables'!F$137),(F192-'Tax Tables'!F$136)*'Tax Tables'!F$138,IF(F192>='Tax Tables'!F$137,('Tax Tables'!F$137-'Tax Tables'!F$136)*'Tax Tables'!F$138,0)),IF(AND(F192>='Tax Tables'!F$202,F192<='Tax Tables'!F$203),(F192-'Tax Tables'!F$202)*'Tax Tables'!F$204,IF(F192>='Tax Tables'!F$203,('Tax Tables'!F$203-'Tax Tables'!F$202)*'Tax Tables'!F$204,0))),IF(AND(F192>='Tax Tables'!F$202,F192<='Tax Tables'!F$203),(F192-'Tax Tables'!F$202)*'Tax Tables'!F$204,IF(F192>='Tax Tables'!F$203,('Tax Tables'!F$203-'Tax Tables'!F$202)*'Tax Tables'!F$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(G$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(G192>='Tax Tables'!G$136,G192<='Tax Tables'!G$137),(G192-'Tax Tables'!G$136)*'Tax Tables'!G$138,IF(G192>='Tax Tables'!G$137,('Tax Tables'!G$137-'Tax Tables'!G$136)*'Tax Tables'!G$138,0)),IF(AND(G192>='Tax Tables'!G$202,G192<='Tax Tables'!G$203),(G192-'Tax Tables'!G$202)*'Tax Tables'!G$204,IF(G192>='Tax Tables'!G$203,('Tax Tables'!G$203-'Tax Tables'!G$202)*'Tax Tables'!G$204,0))),IF(AND(G192>='Tax Tables'!G$202,G192<='Tax Tables'!G$203),(G192-'Tax Tables'!G$202)*'Tax Tables'!G$204,IF(G192>='Tax Tables'!G$203,('Tax Tables'!G$203-'Tax Tables'!G$202)*'Tax Tables'!G$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(H$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(H192>='Tax Tables'!H$136,H192<='Tax Tables'!H$137),(H192-'Tax Tables'!H$136)*'Tax Tables'!H$138,IF(H192>='Tax Tables'!H$137,('Tax Tables'!H$137-'Tax Tables'!H$136)*'Tax Tables'!H$138,0)),IF(AND(H192>='Tax Tables'!H$202,H192<='Tax Tables'!H$203),(H192-'Tax Tables'!H$202)*'Tax Tables'!H$204,IF(H192>='Tax Tables'!H$203,('Tax Tables'!H$203-'Tax Tables'!H$202)*'Tax Tables'!H$204,0))),IF(AND(H192>='Tax Tables'!H$202,H192<='Tax Tables'!H$203),(H192-'Tax Tables'!H$202)*'Tax Tables'!H$204,IF(H192>='Tax Tables'!H$203,('Tax Tables'!H$203-'Tax Tables'!H$202)*'Tax Tables'!H$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(I$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(I192>='Tax Tables'!I$136,I192<='Tax Tables'!I$137),(I192-'Tax Tables'!I$136)*'Tax Tables'!I$138,IF(I192>='Tax Tables'!I$137,('Tax Tables'!I$137-'Tax Tables'!I$136)*'Tax Tables'!I$138,0)),IF(AND(I192>='Tax Tables'!I$202,I192<='Tax Tables'!I$203),(I192-'Tax Tables'!I$202)*'Tax Tables'!I$204,IF(I192>='Tax Tables'!I$203,('Tax Tables'!I$203-'Tax Tables'!I$202)*'Tax Tables'!I$204,0))),IF(AND(I192>='Tax Tables'!I$202,I192<='Tax Tables'!I$203),(I192-'Tax Tables'!I$202)*'Tax Tables'!I$204,IF(I192>='Tax Tables'!I$203,('Tax Tables'!I$203-'Tax Tables'!I$202)*'Tax Tables'!I$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(J$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(J192>='Tax Tables'!J$136,J192<='Tax Tables'!J$137),(J192-'Tax Tables'!J$136)*'Tax Tables'!J$138,IF(J192>='Tax Tables'!J$137,('Tax Tables'!J$137-'Tax Tables'!J$136)*'Tax Tables'!J$138,0)),IF(AND(J192>='Tax Tables'!J$202,J192<='Tax Tables'!J$203),(J192-'Tax Tables'!J$202)*'Tax Tables'!J$204,IF(J192>='Tax Tables'!J$203,('Tax Tables'!J$203-'Tax Tables'!J$202)*'Tax Tables'!J$204,0))),IF(AND(J192>='Tax Tables'!J$202,J192<='Tax Tables'!J$203),(J192-'Tax Tables'!J$202)*'Tax Tables'!J$204,IF(J192>='Tax Tables'!J$203,('Tax Tables'!J$203-'Tax Tables'!J$202)*'Tax Tables'!J$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(K$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(K192>='Tax Tables'!K$136,K192<='Tax Tables'!K$137),(K192-'Tax Tables'!K$136)*'Tax Tables'!K$138,IF(K192>='Tax Tables'!K$137,('Tax Tables'!K$137-'Tax Tables'!K$136)*'Tax Tables'!K$138,0)),IF(AND(K192>='Tax Tables'!K$202,K192<='Tax Tables'!K$203),(K192-'Tax Tables'!K$202)*'Tax Tables'!K$204,IF(K192>='Tax Tables'!K$203,('Tax Tables'!K$203-'Tax Tables'!K$202)*'Tax Tables'!K$204,0))),IF(AND(K192>='Tax Tables'!K$202,K192<='Tax Tables'!K$203),(K192-'Tax Tables'!K$202)*'Tax Tables'!K$204,IF(K192>='Tax Tables'!K$203,('Tax Tables'!K$203-'Tax Tables'!K$202)*'Tax Tables'!K$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(L$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(L192>='Tax Tables'!L$136,L192<='Tax Tables'!L$137),(L192-'Tax Tables'!L$136)*'Tax Tables'!L$138,IF(L192>='Tax Tables'!L$137,('Tax Tables'!L$137-'Tax Tables'!L$136)*'Tax Tables'!L$138,0)),IF(AND(L192>='Tax Tables'!L$202,L192<='Tax Tables'!L$203),(L192-'Tax Tables'!L$202)*'Tax Tables'!L$204,IF(L192>='Tax Tables'!L$203,('Tax Tables'!L$203-'Tax Tables'!L$202)*'Tax Tables'!L$204,0))),IF(AND(L192>='Tax Tables'!L$202,L192<='Tax Tables'!L$203),(L192-'Tax Tables'!L$202)*'Tax Tables'!L$204,IF(L192>='Tax Tables'!L$203,('Tax Tables'!L$203-'Tax Tables'!L$202)*'Tax Tables'!L$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(M$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(M192>='Tax Tables'!M$136,M192<='Tax Tables'!M$137),(M192-'Tax Tables'!M$136)*'Tax Tables'!M$138,IF(M192>='Tax Tables'!M$137,('Tax Tables'!M$137-'Tax Tables'!M$136)*'Tax Tables'!M$138,0)),IF(AND(M192>='Tax Tables'!M$202,M192<='Tax Tables'!M$203),(M192-'Tax Tables'!M$202)*'Tax Tables'!M$204,IF(M192>='Tax Tables'!M$203,('Tax Tables'!M$203-'Tax Tables'!M$202)*'Tax Tables'!M$204,0))),IF(AND(M192>='Tax Tables'!M$202,M192<='Tax Tables'!M$203),(M192-'Tax Tables'!M$202)*'Tax Tables'!M$204,IF(M192>='Tax Tables'!M$203,('Tax Tables'!M$203-'Tax Tables'!M$202)*'Tax Tables'!M$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(N$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(N192>='Tax Tables'!N$136,N192<='Tax Tables'!N$137),(N192-'Tax Tables'!N$136)*'Tax Tables'!N$138,IF(N192>='Tax Tables'!N$137,('Tax Tables'!N$137-'Tax Tables'!N$136)*'Tax Tables'!N$138,0)),IF(AND(N192>='Tax Tables'!N$202,N192<='Tax Tables'!N$203),(N192-'Tax Tables'!N$202)*'Tax Tables'!N$204,IF(N192>='Tax Tables'!N$203,('Tax Tables'!N$203-'Tax Tables'!N$202)*'Tax Tables'!N$204,0))),IF(AND(N192>='Tax Tables'!N$202,N192<='Tax Tables'!N$203),(N192-'Tax Tables'!N$202)*'Tax Tables'!N$204,IF(N192>='Tax Tables'!N$203,('Tax Tables'!N$203-'Tax Tables'!N$202)*'Tax Tables'!N$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(O$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(O192>='Tax Tables'!O$136,O192<='Tax Tables'!O$137),(O192-'Tax Tables'!O$136)*'Tax Tables'!O$138,IF(O192>='Tax Tables'!O$137,('Tax Tables'!O$137-'Tax Tables'!O$136)*'Tax Tables'!O$138,0)),IF(AND(O192>='Tax Tables'!O$202,O192<='Tax Tables'!O$203),(O192-'Tax Tables'!O$202)*'Tax Tables'!O$204,IF(O192>='Tax Tables'!O$203,('Tax Tables'!O$203-'Tax Tables'!O$202)*'Tax Tables'!O$204,0))),IF(AND(O192>='Tax Tables'!O$202,O192<='Tax Tables'!O$203),(O192-'Tax Tables'!O$202)*'Tax Tables'!O$204,IF(O192>='Tax Tables'!O$203,('Tax Tables'!O$203-'Tax Tables'!O$202)*'Tax Tables'!O$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(P$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(P192>='Tax Tables'!P$136,P192<='Tax Tables'!P$137),(P192-'Tax Tables'!P$136)*'Tax Tables'!P$138,IF(P192>='Tax Tables'!P$137,('Tax Tables'!P$137-'Tax Tables'!P$136)*'Tax Tables'!P$138,0)),IF(AND(P192>='Tax Tables'!P$202,P192<='Tax Tables'!P$203),(P192-'Tax Tables'!P$202)*'Tax Tables'!P$204,IF(P192>='Tax Tables'!P$203,('Tax Tables'!P$203-'Tax Tables'!P$202)*'Tax Tables'!P$204,0))),IF(AND(P192>='Tax Tables'!P$202,P192<='Tax Tables'!P$203),(P192-'Tax Tables'!P$202)*'Tax Tables'!P$204,IF(P192>='Tax Tables'!P$203,('Tax Tables'!P$203-'Tax Tables'!P$202)*'Tax Tables'!P$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Q$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Q192>='Tax Tables'!Q$136,Q192<='Tax Tables'!Q$137),(Q192-'Tax Tables'!Q$136)*'Tax Tables'!Q$138,IF(Q192>='Tax Tables'!Q$137,('Tax Tables'!Q$137-'Tax Tables'!Q$136)*'Tax Tables'!Q$138,0)),IF(AND(Q192>='Tax Tables'!Q$202,Q192<='Tax Tables'!Q$203),(Q192-'Tax Tables'!Q$202)*'Tax Tables'!Q$204,IF(Q192>='Tax Tables'!Q$203,('Tax Tables'!Q$203-'Tax Tables'!Q$202)*'Tax Tables'!Q$204,0))),IF(AND(Q192>='Tax Tables'!Q$202,Q192<='Tax Tables'!Q$203),(Q192-'Tax Tables'!Q$202)*'Tax Tables'!Q$204,IF(Q192>='Tax Tables'!Q$203,('Tax Tables'!Q$203-'Tax Tables'!Q$202)*'Tax Tables'!Q$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(R$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(R192>='Tax Tables'!R$136,R192<='Tax Tables'!R$137),(R192-'Tax Tables'!R$136)*'Tax Tables'!R$138,IF(R192>='Tax Tables'!R$137,('Tax Tables'!R$137-'Tax Tables'!R$136)*'Tax Tables'!R$138,0)),IF(AND(R192>='Tax Tables'!R$202,R192<='Tax Tables'!R$203),(R192-'Tax Tables'!R$202)*'Tax Tables'!R$204,IF(R192>='Tax Tables'!R$203,('Tax Tables'!R$203-'Tax Tables'!R$202)*'Tax Tables'!R$204,0))),IF(AND(R192>='Tax Tables'!R$202,R192<='Tax Tables'!R$203),(R192-'Tax Tables'!R$202)*'Tax Tables'!R$204,IF(R192>='Tax Tables'!R$203,('Tax Tables'!R$203-'Tax Tables'!R$202)*'Tax Tables'!R$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(S$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(S192>='Tax Tables'!S$136,S192<='Tax Tables'!S$137),(S192-'Tax Tables'!S$136)*'Tax Tables'!S$138,IF(S192>='Tax Tables'!S$137,('Tax Tables'!S$137-'Tax Tables'!S$136)*'Tax Tables'!S$138,0)),IF(AND(S192>='Tax Tables'!S$202,S192<='Tax Tables'!S$203),(S192-'Tax Tables'!S$202)*'Tax Tables'!S$204,IF(S192>='Tax Tables'!S$203,('Tax Tables'!S$203-'Tax Tables'!S$202)*'Tax Tables'!S$204,0))),IF(AND(S192>='Tax Tables'!S$202,S192<='Tax Tables'!S$203),(S192-'Tax Tables'!S$202)*'Tax Tables'!S$204,IF(S192>='Tax Tables'!S$203,('Tax Tables'!S$203-'Tax Tables'!S$202)*'Tax Tables'!S$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(T$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(T192>='Tax Tables'!T$136,T192<='Tax Tables'!T$137),(T192-'Tax Tables'!T$136)*'Tax Tables'!T$138,IF(T192>='Tax Tables'!T$137,('Tax Tables'!T$137-'Tax Tables'!T$136)*'Tax Tables'!T$138,0)),IF(AND(T192>='Tax Tables'!T$202,T192<='Tax Tables'!T$203),(T192-'Tax Tables'!T$202)*'Tax Tables'!T$204,IF(T192>='Tax Tables'!T$203,('Tax Tables'!T$203-'Tax Tables'!T$202)*'Tax Tables'!T$204,0))),IF(AND(T192>='Tax Tables'!T$202,T192<='Tax Tables'!T$203),(T192-'Tax Tables'!T$202)*'Tax Tables'!T$204,IF(T192>='Tax Tables'!T$203,('Tax Tables'!T$203-'Tax Tables'!T$202)*'Tax Tables'!T$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(U$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(U192>='Tax Tables'!U$136,U192<='Tax Tables'!U$137),(U192-'Tax Tables'!U$136)*'Tax Tables'!U$138,IF(U192>='Tax Tables'!U$137,('Tax Tables'!U$137-'Tax Tables'!U$136)*'Tax Tables'!U$138,0)),IF(AND(U192>='Tax Tables'!U$202,U192<='Tax Tables'!U$203),(U192-'Tax Tables'!U$202)*'Tax Tables'!U$204,IF(U192>='Tax Tables'!U$203,('Tax Tables'!U$203-'Tax Tables'!U$202)*'Tax Tables'!U$204,0))),IF(AND(U192>='Tax Tables'!U$202,U192<='Tax Tables'!U$203),(U192-'Tax Tables'!U$202)*'Tax Tables'!U$204,IF(U192>='Tax Tables'!U$203,('Tax Tables'!U$203-'Tax Tables'!U$202)*'Tax Tables'!U$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(V$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(V192>='Tax Tables'!V$136,V192<='Tax Tables'!V$137),(V192-'Tax Tables'!V$136)*'Tax Tables'!V$138,IF(V192>='Tax Tables'!V$137,('Tax Tables'!V$137-'Tax Tables'!V$136)*'Tax Tables'!V$138,0)),IF(AND(V192>='Tax Tables'!V$202,V192<='Tax Tables'!V$203),(V192-'Tax Tables'!V$202)*'Tax Tables'!V$204,IF(V192>='Tax Tables'!V$203,('Tax Tables'!V$203-'Tax Tables'!V$202)*'Tax Tables'!V$204,0))),IF(AND(V192>='Tax Tables'!V$202,V192<='Tax Tables'!V$203),(V192-'Tax Tables'!V$202)*'Tax Tables'!V$204,IF(V192>='Tax Tables'!V$203,('Tax Tables'!V$203-'Tax Tables'!V$202)*'Tax Tables'!V$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(W$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(W192>='Tax Tables'!W$136,W192<='Tax Tables'!W$137),(W192-'Tax Tables'!W$136)*'Tax Tables'!W$138,IF(W192>='Tax Tables'!W$137,('Tax Tables'!W$137-'Tax Tables'!W$136)*'Tax Tables'!W$138,0)),IF(AND(W192>='Tax Tables'!W$202,W192<='Tax Tables'!W$203),(W192-'Tax Tables'!W$202)*'Tax Tables'!W$204,IF(W192>='Tax Tables'!W$203,('Tax Tables'!W$203-'Tax Tables'!W$202)*'Tax Tables'!W$204,0))),IF(AND(W192>='Tax Tables'!W$202,W192<='Tax Tables'!W$203),(W192-'Tax Tables'!W$202)*'Tax Tables'!W$204,IF(W192>='Tax Tables'!W$203,('Tax Tables'!W$203-'Tax Tables'!W$202)*'Tax Tables'!W$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(X$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(X192>='Tax Tables'!X$136,X192<='Tax Tables'!X$137),(X192-'Tax Tables'!X$136)*'Tax Tables'!X$138,IF(X192>='Tax Tables'!X$137,('Tax Tables'!X$137-'Tax Tables'!X$136)*'Tax Tables'!X$138,0)),IF(AND(X192>='Tax Tables'!X$202,X192<='Tax Tables'!X$203),(X192-'Tax Tables'!X$202)*'Tax Tables'!X$204,IF(X192>='Tax Tables'!X$203,('Tax Tables'!X$203-'Tax Tables'!X$202)*'Tax Tables'!X$204,0))),IF(AND(X192>='Tax Tables'!X$202,X192<='Tax Tables'!X$203),(X192-'Tax Tables'!X$202)*'Tax Tables'!X$204,IF(X192>='Tax Tables'!X$203,('Tax Tables'!X$203-'Tax Tables'!X$202)*'Tax Tables'!X$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Y$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Y192>='Tax Tables'!Y$136,Y192<='Tax Tables'!Y$137),(Y192-'Tax Tables'!Y$136)*'Tax Tables'!Y$138,IF(Y192>='Tax Tables'!Y$137,('Tax Tables'!Y$137-'Tax Tables'!Y$136)*'Tax Tables'!Y$138,0)),IF(AND(Y192>='Tax Tables'!Y$202,Y192<='Tax Tables'!Y$203),(Y192-'Tax Tables'!Y$202)*'Tax Tables'!Y$204,IF(Y192>='Tax Tables'!Y$203,('Tax Tables'!Y$203-'Tax Tables'!Y$202)*'Tax Tables'!Y$204,0))),IF(AND(Y192>='Tax Tables'!Y$202,Y192<='Tax Tables'!Y$203),(Y192-'Tax Tables'!Y$202)*'Tax Tables'!Y$204,IF(Y192>='Tax Tables'!Y$203,('Tax Tables'!Y$203-'Tax Tables'!Y$202)*'Tax Tables'!Y$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Z$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Z192>='Tax Tables'!Z$136,Z192<='Tax Tables'!Z$137),(Z192-'Tax Tables'!Z$136)*'Tax Tables'!Z$138,IF(Z192>='Tax Tables'!Z$137,('Tax Tables'!Z$137-'Tax Tables'!Z$136)*'Tax Tables'!Z$138,0)),IF(AND(Z192>='Tax Tables'!Z$202,Z192<='Tax Tables'!Z$203),(Z192-'Tax Tables'!Z$202)*'Tax Tables'!Z$204,IF(Z192>='Tax Tables'!Z$203,('Tax Tables'!Z$203-'Tax Tables'!Z$202)*'Tax Tables'!Z$204,0))),IF(AND(Z192>='Tax Tables'!Z$202,Z192<='Tax Tables'!Z$203),(Z192-'Tax Tables'!Z$202)*'Tax Tables'!Z$204,IF(Z192>='Tax Tables'!Z$203,('Tax Tables'!Z$203-'Tax Tables'!Z$202)*'Tax Tables'!Z$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AA$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AA192>='Tax Tables'!AA$136,AA192<='Tax Tables'!AA$137),(AA192-'Tax Tables'!AA$136)*'Tax Tables'!AA$138,IF(AA192>='Tax Tables'!AA$137,('Tax Tables'!AA$137-'Tax Tables'!AA$136)*'Tax Tables'!AA$138,0)),IF(AND(AA192>='Tax Tables'!AA$202,AA192<='Tax Tables'!AA$203),(AA192-'Tax Tables'!AA$202)*'Tax Tables'!AA$204,IF(AA192>='Tax Tables'!AA$203,('Tax Tables'!AA$203-'Tax Tables'!AA$202)*'Tax Tables'!AA$204,0))),IF(AND(AA192>='Tax Tables'!AA$202,AA192<='Tax Tables'!AA$203),(AA192-'Tax Tables'!AA$202)*'Tax Tables'!AA$204,IF(AA192>='Tax Tables'!AA$203,('Tax Tables'!AA$203-'Tax Tables'!AA$202)*'Tax Tables'!AA$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AB$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AB192>='Tax Tables'!AB$136,AB192<='Tax Tables'!AB$137),(AB192-'Tax Tables'!AB$136)*'Tax Tables'!AB$138,IF(AB192>='Tax Tables'!AB$137,('Tax Tables'!AB$137-'Tax Tables'!AB$136)*'Tax Tables'!AB$138,0)),IF(AND(AB192>='Tax Tables'!AB$202,AB192<='Tax Tables'!AB$203),(AB192-'Tax Tables'!AB$202)*'Tax Tables'!AB$204,IF(AB192>='Tax Tables'!AB$203,('Tax Tables'!AB$203-'Tax Tables'!AB$202)*'Tax Tables'!AB$204,0))),IF(AND(AB192>='Tax Tables'!AB$202,AB192<='Tax Tables'!AB$203),(AB192-'Tax Tables'!AB$202)*'Tax Tables'!AB$204,IF(AB192>='Tax Tables'!AB$203,('Tax Tables'!AB$203-'Tax Tables'!AB$202)*'Tax Tables'!AB$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AC$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AC192>='Tax Tables'!AC$136,AC192<='Tax Tables'!AC$137),(AC192-'Tax Tables'!AC$136)*'Tax Tables'!AC$138,IF(AC192>='Tax Tables'!AC$137,('Tax Tables'!AC$137-'Tax Tables'!AC$136)*'Tax Tables'!AC$138,0)),IF(AND(AC192>='Tax Tables'!AC$202,AC192<='Tax Tables'!AC$203),(AC192-'Tax Tables'!AC$202)*'Tax Tables'!AC$204,IF(AC192>='Tax Tables'!AC$203,('Tax Tables'!AC$203-'Tax Tables'!AC$202)*'Tax Tables'!AC$204,0))),IF(AND(AC192>='Tax Tables'!AC$202,AC192<='Tax Tables'!AC$203),(AC192-'Tax Tables'!AC$202)*'Tax Tables'!AC$204,IF(AC192>='Tax Tables'!AC$203,('Tax Tables'!AC$203-'Tax Tables'!AC$202)*'Tax Tables'!AC$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AD$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AD192>='Tax Tables'!AD$136,AD192<='Tax Tables'!AD$137),(AD192-'Tax Tables'!AD$136)*'Tax Tables'!AD$138,IF(AD192>='Tax Tables'!AD$137,('Tax Tables'!AD$137-'Tax Tables'!AD$136)*'Tax Tables'!AD$138,0)),IF(AND(AD192>='Tax Tables'!AD$202,AD192<='Tax Tables'!AD$203),(AD192-'Tax Tables'!AD$202)*'Tax Tables'!AD$204,IF(AD192>='Tax Tables'!AD$203,('Tax Tables'!AD$203-'Tax Tables'!AD$202)*'Tax Tables'!AD$204,0))),IF(AND(AD192>='Tax Tables'!AD$202,AD192<='Tax Tables'!AD$203),(AD192-'Tax Tables'!AD$202)*'Tax Tables'!AD$204,IF(AD192>='Tax Tables'!AD$203,('Tax Tables'!AD$203-'Tax Tables'!AD$202)*'Tax Tables'!AD$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AE$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AE192>='Tax Tables'!AE$136,AE192<='Tax Tables'!AE$137),(AE192-'Tax Tables'!AE$136)*'Tax Tables'!AE$138,IF(AE192>='Tax Tables'!AE$137,('Tax Tables'!AE$137-'Tax Tables'!AE$136)*'Tax Tables'!AE$138,0)),IF(AND(AE192>='Tax Tables'!AE$202,AE192<='Tax Tables'!AE$203),(AE192-'Tax Tables'!AE$202)*'Tax Tables'!AE$204,IF(AE192>='Tax Tables'!AE$203,('Tax Tables'!AE$203-'Tax Tables'!AE$202)*'Tax Tables'!AE$204,0))),IF(AND(AE192>='Tax Tables'!AE$202,AE192<='Tax Tables'!AE$203),(AE192-'Tax Tables'!AE$202)*'Tax Tables'!AE$204,IF(AE192>='Tax Tables'!AE$203,('Tax Tables'!AE$203-'Tax Tables'!AE$202)*'Tax Tables'!AE$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AF$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AF192>='Tax Tables'!AF$136,AF192<='Tax Tables'!AF$137),(AF192-'Tax Tables'!AF$136)*'Tax Tables'!AF$138,IF(AF192>='Tax Tables'!AF$137,('Tax Tables'!AF$137-'Tax Tables'!AF$136)*'Tax Tables'!AF$138,0)),IF(AND(AF192>='Tax Tables'!AF$202,AF192<='Tax Tables'!AF$203),(AF192-'Tax Tables'!AF$202)*'Tax Tables'!AF$204,IF(AF192>='Tax Tables'!AF$203,('Tax Tables'!AF$203-'Tax Tables'!AF$202)*'Tax Tables'!AF$204,0))),IF(AND(AF192>='Tax Tables'!AF$202,AF192<='Tax Tables'!AF$203),(AF192-'Tax Tables'!AF$202)*'Tax Tables'!AF$204,IF(AF192>='Tax Tables'!AF$203,('Tax Tables'!AF$203-'Tax Tables'!AF$202)*'Tax Tables'!AF$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AG$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AG192>='Tax Tables'!AG$136,AG192<='Tax Tables'!AG$137),(AG192-'Tax Tables'!AG$136)*'Tax Tables'!AG$138,IF(AG192>='Tax Tables'!AG$137,('Tax Tables'!AG$137-'Tax Tables'!AG$136)*'Tax Tables'!AG$138,0)),IF(AND(AG192>='Tax Tables'!AG$202,AG192<='Tax Tables'!AG$203),(AG192-'Tax Tables'!AG$202)*'Tax Tables'!AG$204,IF(AG192>='Tax Tables'!AG$203,('Tax Tables'!AG$203-'Tax Tables'!AG$202)*'Tax Tables'!AG$204,0))),IF(AND(AG192>='Tax Tables'!AG$202,AG192<='Tax Tables'!AG$203),(AG192-'Tax Tables'!AG$202)*'Tax Tables'!AG$204,IF(AG192>='Tax Tables'!AG$203,('Tax Tables'!AG$203-'Tax Tables'!AG$202)*'Tax Tables'!AG$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AH$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AH192>='Tax Tables'!AH$136,AH192<='Tax Tables'!AH$137),(AH192-'Tax Tables'!AH$136)*'Tax Tables'!AH$138,IF(AH192>='Tax Tables'!AH$137,('Tax Tables'!AH$137-'Tax Tables'!AH$136)*'Tax Tables'!AH$138,0)),IF(AND(AH192>='Tax Tables'!AH$202,AH192<='Tax Tables'!AH$203),(AH192-'Tax Tables'!AH$202)*'Tax Tables'!AH$204,IF(AH192>='Tax Tables'!AH$203,('Tax Tables'!AH$203-'Tax Tables'!AH$202)*'Tax Tables'!AH$204,0))),IF(AND(AH192>='Tax Tables'!AH$202,AH192<='Tax Tables'!AH$203),(AH192-'Tax Tables'!AH$202)*'Tax Tables'!AH$204,IF(AH192>='Tax Tables'!AH$203,('Tax Tables'!AH$203-'Tax Tables'!AH$202)*'Tax Tables'!AH$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AI$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AI192>='Tax Tables'!AI$136,AI192<='Tax Tables'!AI$137),(AI192-'Tax Tables'!AI$136)*'Tax Tables'!AI$138,IF(AI192>='Tax Tables'!AI$137,('Tax Tables'!AI$137-'Tax Tables'!AI$136)*'Tax Tables'!AI$138,0)),IF(AND(AI192>='Tax Tables'!AI$202,AI192<='Tax Tables'!AI$203),(AI192-'Tax Tables'!AI$202)*'Tax Tables'!AI$204,IF(AI192>='Tax Tables'!AI$203,('Tax Tables'!AI$203-'Tax Tables'!AI$202)*'Tax Tables'!AI$204,0))),IF(AND(AI192>='Tax Tables'!AI$202,AI192<='Tax Tables'!AI$203),(AI192-'Tax Tables'!AI$202)*'Tax Tables'!AI$204,IF(AI192>='Tax Tables'!AI$203,('Tax Tables'!AI$203-'Tax Tables'!AI$202)*'Tax Tables'!AI$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AJ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AJ192>='Tax Tables'!AJ$136,AJ192<='Tax Tables'!AJ$137),(AJ192-'Tax Tables'!AJ$136)*'Tax Tables'!AJ$138,IF(AJ192>='Tax Tables'!AJ$137,('Tax Tables'!AJ$137-'Tax Tables'!AJ$136)*'Tax Tables'!AJ$138,0)),IF(AND(AJ192>='Tax Tables'!AJ$202,AJ192<='Tax Tables'!AJ$203),(AJ192-'Tax Tables'!AJ$202)*'Tax Tables'!AJ$204,IF(AJ192>='Tax Tables'!AJ$203,('Tax Tables'!AJ$203-'Tax Tables'!AJ$202)*'Tax Tables'!AJ$204,0))),IF(AND(AJ192>='Tax Tables'!AJ$202,AJ192<='Tax Tables'!AJ$203),(AJ192-'Tax Tables'!AJ$202)*'Tax Tables'!AJ$204,IF(AJ192>='Tax Tables'!AJ$203,('Tax Tables'!AJ$203-'Tax Tables'!AJ$202)*'Tax Tables'!AJ$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AK$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AK192>='Tax Tables'!AK$136,AK192<='Tax Tables'!AK$137),(AK192-'Tax Tables'!AK$136)*'Tax Tables'!AK$138,IF(AK192>='Tax Tables'!AK$137,('Tax Tables'!AK$137-'Tax Tables'!AK$136)*'Tax Tables'!AK$138,0)),IF(AND(AK192>='Tax Tables'!AK$202,AK192<='Tax Tables'!AK$203),(AK192-'Tax Tables'!AK$202)*'Tax Tables'!AK$204,IF(AK192>='Tax Tables'!AK$203,('Tax Tables'!AK$203-'Tax Tables'!AK$202)*'Tax Tables'!AK$204,0))),IF(AND(AK192>='Tax Tables'!AK$202,AK192<='Tax Tables'!AK$203),(AK192-'Tax Tables'!AK$202)*'Tax Tables'!AK$204,IF(AK192>='Tax Tables'!AK$203,('Tax Tables'!AK$203-'Tax Tables'!AK$202)*'Tax Tables'!AK$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AL$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AL192>='Tax Tables'!AL$136,AL192<='Tax Tables'!AL$137),(AL192-'Tax Tables'!AL$136)*'Tax Tables'!AL$138,IF(AL192>='Tax Tables'!AL$137,('Tax Tables'!AL$137-'Tax Tables'!AL$136)*'Tax Tables'!AL$138,0)),IF(AND(AL192>='Tax Tables'!AL$202,AL192<='Tax Tables'!AL$203),(AL192-'Tax Tables'!AL$202)*'Tax Tables'!AL$204,IF(AL192>='Tax Tables'!AL$203,('Tax Tables'!AL$203-'Tax Tables'!AL$202)*'Tax Tables'!AL$204,0))),IF(AND(AL192>='Tax Tables'!AL$202,AL192<='Tax Tables'!AL$203),(AL192-'Tax Tables'!AL$202)*'Tax Tables'!AL$204,IF(AL192>='Tax Tables'!AL$203,('Tax Tables'!AL$203-'Tax Tables'!AL$202)*'Tax Tables'!AL$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AM$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AM192>='Tax Tables'!AM$136,AM192<='Tax Tables'!AM$137),(AM192-'Tax Tables'!AM$136)*'Tax Tables'!AM$138,IF(AM192>='Tax Tables'!AM$137,('Tax Tables'!AM$137-'Tax Tables'!AM$136)*'Tax Tables'!AM$138,0)),IF(AND(AM192>='Tax Tables'!AM$202,AM192<='Tax Tables'!AM$203),(AM192-'Tax Tables'!AM$202)*'Tax Tables'!AM$204,IF(AM192>='Tax Tables'!AM$203,('Tax Tables'!AM$203-'Tax Tables'!AM$202)*'Tax Tables'!AM$204,0))),IF(AND(AM192>='Tax Tables'!AM$202,AM192<='Tax Tables'!AM$203),(AM192-'Tax Tables'!AM$202)*'Tax Tables'!AM$204,IF(AM192>='Tax Tables'!AM$203,('Tax Tables'!AM$203-'Tax Tables'!AM$202)*'Tax Tables'!AM$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AN$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AN192>='Tax Tables'!AN$136,AN192<='Tax Tables'!AN$137),(AN192-'Tax Tables'!AN$136)*'Tax Tables'!AN$138,IF(AN192>='Tax Tables'!AN$137,('Tax Tables'!AN$137-'Tax Tables'!AN$136)*'Tax Tables'!AN$138,0)),IF(AND(AN192>='Tax Tables'!AN$202,AN192<='Tax Tables'!AN$203),(AN192-'Tax Tables'!AN$202)*'Tax Tables'!AN$204,IF(AN192>='Tax Tables'!AN$203,('Tax Tables'!AN$203-'Tax Tables'!AN$202)*'Tax Tables'!AN$204,0))),IF(AND(AN192>='Tax Tables'!AN$202,AN192<='Tax Tables'!AN$203),(AN192-'Tax Tables'!AN$202)*'Tax Tables'!AN$204,IF(AN192>='Tax Tables'!AN$203,('Tax Tables'!AN$203-'Tax Tables'!AN$202)*'Tax Tables'!AN$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AO$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AO192>='Tax Tables'!AO$136,AO192<='Tax Tables'!AO$137),(AO192-'Tax Tables'!AO$136)*'Tax Tables'!AO$138,IF(AO192>='Tax Tables'!AO$137,('Tax Tables'!AO$137-'Tax Tables'!AO$136)*'Tax Tables'!AO$138,0)),IF(AND(AO192>='Tax Tables'!AO$202,AO192<='Tax Tables'!AO$203),(AO192-'Tax Tables'!AO$202)*'Tax Tables'!AO$204,IF(AO192>='Tax Tables'!AO$203,('Tax Tables'!AO$203-'Tax Tables'!AO$202)*'Tax Tables'!AO$204,0))),IF(AND(AO192>='Tax Tables'!AO$202,AO192<='Tax Tables'!AO$203),(AO192-'Tax Tables'!AO$202)*'Tax Tables'!AO$204,IF(AO192>='Tax Tables'!AO$203,('Tax Tables'!AO$203-'Tax Tables'!AO$202)*'Tax Tables'!AO$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AP$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AP192>='Tax Tables'!AP$136,AP192<='Tax Tables'!AP$137),(AP192-'Tax Tables'!AP$136)*'Tax Tables'!AP$138,IF(AP192>='Tax Tables'!AP$137,('Tax Tables'!AP$137-'Tax Tables'!AP$136)*'Tax Tables'!AP$138,0)),IF(AND(AP192>='Tax Tables'!AP$202,AP192<='Tax Tables'!AP$203),(AP192-'Tax Tables'!AP$202)*'Tax Tables'!AP$204,IF(AP192>='Tax Tables'!AP$203,('Tax Tables'!AP$203-'Tax Tables'!AP$202)*'Tax Tables'!AP$204,0))),IF(AND(AP192>='Tax Tables'!AP$202,AP192<='Tax Tables'!AP$203),(AP192-'Tax Tables'!AP$202)*'Tax Tables'!AP$204,IF(AP192>='Tax Tables'!AP$203,('Tax Tables'!AP$203-'Tax Tables'!AP$202)*'Tax Tables'!AP$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AQ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AQ192>='Tax Tables'!AQ$136,AQ192<='Tax Tables'!AQ$137),(AQ192-'Tax Tables'!AQ$136)*'Tax Tables'!AQ$138,IF(AQ192>='Tax Tables'!AQ$137,('Tax Tables'!AQ$137-'Tax Tables'!AQ$136)*'Tax Tables'!AQ$138,0)),IF(AND(AQ192>='Tax Tables'!AQ$202,AQ192<='Tax Tables'!AQ$203),(AQ192-'Tax Tables'!AQ$202)*'Tax Tables'!AQ$204,IF(AQ192>='Tax Tables'!AQ$203,('Tax Tables'!AQ$203-'Tax Tables'!AQ$202)*'Tax Tables'!AQ$204,0))),IF(AND(AQ192>='Tax Tables'!AQ$202,AQ192<='Tax Tables'!AQ$203),(AQ192-'Tax Tables'!AQ$202)*'Tax Tables'!AQ$204,IF(AQ192>='Tax Tables'!AQ$203,('Tax Tables'!AQ$203-'Tax Tables'!AQ$202)*'Tax Tables'!AQ$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AR$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AR192>='Tax Tables'!AR$136,AR192<='Tax Tables'!AR$137),(AR192-'Tax Tables'!AR$136)*'Tax Tables'!AR$138,IF(AR192>='Tax Tables'!AR$137,('Tax Tables'!AR$137-'Tax Tables'!AR$136)*'Tax Tables'!AR$138,0)),IF(AND(AR192>='Tax Tables'!AR$202,AR192<='Tax Tables'!AR$203),(AR192-'Tax Tables'!AR$202)*'Tax Tables'!AR$204,IF(AR192>='Tax Tables'!AR$203,('Tax Tables'!AR$203-'Tax Tables'!AR$202)*'Tax Tables'!AR$204,0))),IF(AND(AR192>='Tax Tables'!AR$202,AR192<='Tax Tables'!AR$203),(AR192-'Tax Tables'!AR$202)*'Tax Tables'!AR$204,IF(AR192>='Tax Tables'!AR$203,('Tax Tables'!AR$203-'Tax Tables'!AR$202)*'Tax Tables'!AR$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AS192>='Tax Tables'!AS$136,AS192<='Tax Tables'!AS$137),(AS192-'Tax Tables'!AS$136)*'Tax Tables'!AS$138,IF(AS192>='Tax Tables'!AS$137,('Tax Tables'!AS$137-'Tax Tables'!AS$136)*'Tax Tables'!AS$138,0)),IF(AND(AS192>='Tax Tables'!AS$202,AS192<='Tax Tables'!AS$203),(AS192-'Tax Tables'!AS$202)*'Tax Tables'!AS$204,IF(AS192>='Tax Tables'!AS$203,('Tax Tables'!AS$203-'Tax Tables'!AS$202)*'Tax Tables'!AS$204,0))),IF(AND(AS192>='Tax Tables'!AS$202,AS192<='Tax Tables'!AS$203),(AS192-'Tax Tables'!AS$202)*'Tax Tables'!AS$204,IF(AS192>='Tax Tables'!AS$203,('Tax Tables'!AS$203-'Tax Tables'!AS$202)*'Tax Tables'!AS$204,0))),0)/Round_To,0)*Round_To","v":0},null,{"$f":"+Base!E199","v":0},0]
["c",null,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Filing_Status=\"m\",Setup!$E$324,Setup!$H$324),\"\")","v":""},{"$f":"IF(Filing_Status=\"m\",TaxC_M_7R,TaxC_S_7R)","v":0.37},0,{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(F192>='Tax Tables'!F$141,(F192-'Tax Tables'!F$141)*'Tax Tables'!F$142,0),IF(F192>='Tax Tables'!F$207,(F192-'Tax Tables'!F$207)*'Tax Tables'!F$208,0)),IF(F192>='Tax Tables'!F$207,(F192-'Tax Tables'!F$207)*'Tax Tables'!F$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(G$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(G192>='Tax Tables'!G$141,(G192-'Tax Tables'!G$141)*'Tax Tables'!G$142,0),IF(G192>='Tax Tables'!G$207,(G192-'Tax Tables'!G$207)*'Tax Tables'!G$208,0)),IF(G192>='Tax Tables'!G$207,(G192-'Tax Tables'!G$207)*'Tax Tables'!G$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(H$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(H192>='Tax Tables'!H$141,(H192-'Tax Tables'!H$141)*'Tax Tables'!H$142,0),IF(H192>='Tax Tables'!H$207,(H192-'Tax Tables'!H$207)*'Tax Tables'!H$208,0)),IF(H192>='Tax Tables'!H$207,(H192-'Tax Tables'!H$207)*'Tax Tables'!H$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(I$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(I192>='Tax Tables'!I$141,(I192-'Tax Tables'!I$141)*'Tax Tables'!I$142,0),IF(I192>='Tax Tables'!I$207,(I192-'Tax Tables'!I$207)*'Tax Tables'!I$208,0)),IF(I192>='Tax Tables'!I$207,(I192-'Tax Tables'!I$207)*'Tax Tables'!I$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(J$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(J192>='Tax Tables'!J$141,(J192-'Tax Tables'!J$141)*'Tax Tables'!J$142,0),IF(J192>='Tax Tables'!J$207,(J192-'Tax Tables'!J$207)*'Tax Tables'!J$208,0)),IF(J192>='Tax Tables'!J$207,(J192-'Tax Tables'!J$207)*'Tax Tables'!J$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(K$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(K192>='Tax Tables'!K$141,(K192-'Tax Tables'!K$141)*'Tax Tables'!K$142,0),IF(K192>='Tax Tables'!K$207,(K192-'Tax Tables'!K$207)*'Tax Tables'!K$208,0)),IF(K192>='Tax Tables'!K$207,(K192-'Tax Tables'!K$207)*'Tax Tables'!K$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(L$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(L192>='Tax Tables'!L$141,(L192-'Tax Tables'!L$141)*'Tax Tables'!L$142,0),IF(L192>='Tax Tables'!L$207,(L192-'Tax Tables'!L$207)*'Tax Tables'!L$208,0)),IF(L192>='Tax Tables'!L$207,(L192-'Tax Tables'!L$207)*'Tax Tables'!L$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(M$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(M192>='Tax Tables'!M$141,(M192-'Tax Tables'!M$141)*'Tax Tables'!M$142,0),IF(M192>='Tax Tables'!M$207,(M192-'Tax Tables'!M$207)*'Tax Tables'!M$208,0)),IF(M192>='Tax Tables'!M$207,(M192-'Tax Tables'!M$207)*'Tax Tables'!M$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(N$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(N192>='Tax Tables'!N$141,(N192-'Tax Tables'!N$141)*'Tax Tables'!N$142,0),IF(N192>='Tax Tables'!N$207,(N192-'Tax Tables'!N$207)*'Tax Tables'!N$208,0)),IF(N192>='Tax Tables'!N$207,(N192-'Tax Tables'!N$207)*'Tax Tables'!N$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(O$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(O192>='Tax Tables'!O$141,(O192-'Tax Tables'!O$141)*'Tax Tables'!O$142,0),IF(O192>='Tax Tables'!O$207,(O192-'Tax Tables'!O$207)*'Tax Tables'!O$208,0)),IF(O192>='Tax Tables'!O$207,(O192-'Tax Tables'!O$207)*'Tax Tables'!O$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(P$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(P192>='Tax Tables'!P$141,(P192-'Tax Tables'!P$141)*'Tax Tables'!P$142,0),IF(P192>='Tax Tables'!P$207,(P192-'Tax Tables'!P$207)*'Tax Tables'!P$208,0)),IF(P192>='Tax Tables'!P$207,(P192-'Tax Tables'!P$207)*'Tax Tables'!P$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Q$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(Q192>='Tax Tables'!Q$141,(Q192-'Tax Tables'!Q$141)*'Tax Tables'!Q$142,0),IF(Q192>='Tax Tables'!Q$207,(Q192-'Tax Tables'!Q$207)*'Tax Tables'!Q$208,0)),IF(Q192>='Tax Tables'!Q$207,(Q192-'Tax Tables'!Q$207)*'Tax Tables'!Q$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(R$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(R192>='Tax Tables'!R$141,(R192-'Tax Tables'!R$141)*'Tax Tables'!R$142,0),IF(R192>='Tax Tables'!R$207,(R192-'Tax Tables'!R$207)*'Tax Tables'!R$208,0)),IF(R192>='Tax Tables'!R$207,(R192-'Tax Tables'!R$207)*'Tax Tables'!R$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(S$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(S192>='Tax Tables'!S$141,(S192-'Tax Tables'!S$141)*'Tax Tables'!S$142,0),IF(S192>='Tax Tables'!S$207,(S192-'Tax Tables'!S$207)*'Tax Tables'!S$208,0)),IF(S192>='Tax Tables'!S$207,(S192-'Tax Tables'!S$207)*'Tax Tables'!S$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(T$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(T192>='Tax Tables'!T$141,(T192-'Tax Tables'!T$141)*'Tax Tables'!T$142,0),IF(T192>='Tax Tables'!T$207,(T192-'Tax Tables'!T$207)*'Tax Tables'!T$208,0)),IF(T192>='Tax Tables'!T$207,(T192-'Tax Tables'!T$207)*'Tax Tables'!T$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(U$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(U192>='Tax Tables'!U$141,(U192-'Tax Tables'!U$141)*'Tax Tables'!U$142,0),IF(U192>='Tax Tables'!U$207,(U192-'Tax Tables'!U$207)*'Tax Tables'!U$208,0)),IF(U192>='Tax Tables'!U$207,(U192-'Tax Tables'!U$207)*'Tax Tables'!U$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(V$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(V192>='Tax Tables'!V$141,(V192-'Tax Tables'!V$141)*'Tax Tables'!V$142,0),IF(V192>='Tax Tables'!V$207,(V192-'Tax Tables'!V$207)*'Tax Tables'!V$208,0)),IF(V192>='Tax Tables'!V$207,(V192-'Tax Tables'!V$207)*'Tax Tables'!V$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(W$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(W192>='Tax Tables'!W$141,(W192-'Tax Tables'!W$141)*'Tax Tables'!W$142,0),IF(W192>='Tax Tables'!W$207,(W192-'Tax Tables'!W$207)*'Tax Tables'!W$208,0)),IF(W192>='Tax Tables'!W$207,(W192-'Tax Tables'!W$207)*'Tax Tables'!W$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(X$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(X192>='Tax Tables'!X$141,(X192-'Tax Tables'!X$141)*'Tax Tables'!X$142,0),IF(X192>='Tax Tables'!X$207,(X192-'Tax Tables'!X$207)*'Tax Tables'!X$208,0)),IF(X192>='Tax Tables'!X$207,(X192-'Tax Tables'!X$207)*'Tax Tables'!X$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Y$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(Y192>='Tax Tables'!Y$141,(Y192-'Tax Tables'!Y$141)*'Tax Tables'!Y$142,0),IF(Y192>='Tax Tables'!Y$207,(Y192-'Tax Tables'!Y$207)*'Tax Tables'!Y$208,0)),IF(Y192>='Tax Tables'!Y$207,(Y192-'Tax Tables'!Y$207)*'Tax Tables'!Y$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Z$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(Z192>='Tax Tables'!Z$141,(Z192-'Tax Tables'!Z$141)*'Tax Tables'!Z$142,0),IF(Z192>='Tax Tables'!Z$207,(Z192-'Tax Tables'!Z$207)*'Tax Tables'!Z$208,0)),IF(Z192>='Tax Tables'!Z$207,(Z192-'Tax Tables'!Z$207)*'Tax Tables'!Z$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AA$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AA192>='Tax Tables'!AA$141,(AA192-'Tax Tables'!AA$141)*'Tax Tables'!AA$142,0),IF(AA192>='Tax Tables'!AA$207,(AA192-'Tax Tables'!AA$207)*'Tax Tables'!AA$208,0)),IF(AA192>='Tax Tables'!AA$207,(AA192-'Tax Tables'!AA$207)*'Tax Tables'!AA$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AB$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AB192>='Tax Tables'!AB$141,(AB192-'Tax Tables'!AB$141)*'Tax Tables'!AB$142,0),IF(AB192>='Tax Tables'!AB$207,(AB192-'Tax Tables'!AB$207)*'Tax Tables'!AB$208,0)),IF(AB192>='Tax Tables'!AB$207,(AB192-'Tax Tables'!AB$207)*'Tax Tables'!AB$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AC$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AC192>='Tax Tables'!AC$141,(AC192-'Tax Tables'!AC$141)*'Tax Tables'!AC$142,0),IF(AC192>='Tax Tables'!AC$207,(AC192-'Tax Tables'!AC$207)*'Tax Tables'!AC$208,0)),IF(AC192>='Tax Tables'!AC$207,(AC192-'Tax Tables'!AC$207)*'Tax Tables'!AC$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AD$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AD192>='Tax Tables'!AD$141,(AD192-'Tax Tables'!AD$141)*'Tax Tables'!AD$142,0),IF(AD192>='Tax Tables'!AD$207,(AD192-'Tax Tables'!AD$207)*'Tax Tables'!AD$208,0)),IF(AD192>='Tax Tables'!AD$207,(AD192-'Tax Tables'!AD$207)*'Tax Tables'!AD$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AE$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AE192>='Tax Tables'!AE$141,(AE192-'Tax Tables'!AE$141)*'Tax Tables'!AE$142,0),IF(AE192>='Tax Tables'!AE$207,(AE192-'Tax Tables'!AE$207)*'Tax Tables'!AE$208,0)),IF(AE192>='Tax Tables'!AE$207,(AE192-'Tax Tables'!AE$207)*'Tax Tables'!AE$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AF$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AF192>='Tax Tables'!AF$141,(AF192-'Tax Tables'!AF$141)*'Tax Tables'!AF$142,0),IF(AF192>='Tax Tables'!AF$207,(AF192-'Tax Tables'!AF$207)*'Tax Tables'!AF$208,0)),IF(AF192>='Tax Tables'!AF$207,(AF192-'Tax Tables'!AF$207)*'Tax Tables'!AF$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AG$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AG192>='Tax Tables'!AG$141,(AG192-'Tax Tables'!AG$141)*'Tax Tables'!AG$142,0),IF(AG192>='Tax Tables'!AG$207,(AG192-'Tax Tables'!AG$207)*'Tax Tables'!AG$208,0)),IF(AG192>='Tax Tables'!AG$207,(AG192-'Tax Tables'!AG$207)*'Tax Tables'!AG$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AH$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AH192>='Tax Tables'!AH$141,(AH192-'Tax Tables'!AH$141)*'Tax Tables'!AH$142,0),IF(AH192>='Tax Tables'!AH$207,(AH192-'Tax Tables'!AH$207)*'Tax Tables'!AH$208,0)),IF(AH192>='Tax Tables'!AH$207,(AH192-'Tax Tables'!AH$207)*'Tax Tables'!AH$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AI$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AI192>='Tax Tables'!AI$141,(AI192-'Tax Tables'!AI$141)*'Tax Tables'!AI$142,0),IF(AI192>='Tax Tables'!AI$207,(AI192-'Tax Tables'!AI$207)*'Tax Tables'!AI$208,0)),IF(AI192>='Tax Tables'!AI$207,(AI192-'Tax Tables'!AI$207)*'Tax Tables'!AI$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AJ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AJ192>='Tax Tables'!AJ$141,(AJ192-'Tax Tables'!AJ$141)*'Tax Tables'!AJ$142,0),IF(AJ192>='Tax Tables'!AJ$207,(AJ192-'Tax Tables'!AJ$207)*'Tax Tables'!AJ$208,0)),IF(AJ192>='Tax Tables'!AJ$207,(AJ192-'Tax Tables'!AJ$207)*'Tax Tables'!AJ$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AK$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AK192>='Tax Tables'!AK$141,(AK192-'Tax Tables'!AK$141)*'Tax Tables'!AK$142,0),IF(AK192>='Tax Tables'!AK$207,(AK192-'Tax Tables'!AK$207)*'Tax Tables'!AK$208,0)),IF(AK192>='Tax Tables'!AK$207,(AK192-'Tax Tables'!AK$207)*'Tax Tables'!AK$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AL$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AL192>='Tax Tables'!AL$141,(AL192-'Tax Tables'!AL$141)*'Tax Tables'!AL$142,0),IF(AL192>='Tax Tables'!AL$207,(AL192-'Tax Tables'!AL$207)*'Tax Tables'!AL$208,0)),IF(AL192>='Tax Tables'!AL$207,(AL192-'Tax Tables'!AL$207)*'Tax Tables'!AL$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AM$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AM192>='Tax Tables'!AM$141,(AM192-'Tax Tables'!AM$141)*'Tax Tables'!AM$142,0),IF(AM192>='Tax Tables'!AM$207,(AM192-'Tax Tables'!AM$207)*'Tax Tables'!AM$208,0)),IF(AM192>='Tax Tables'!AM$207,(AM192-'Tax Tables'!AM$207)*'Tax Tables'!AM$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AN$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AN192>='Tax Tables'!AN$141,(AN192-'Tax Tables'!AN$141)*'Tax Tables'!AN$142,0),IF(AN192>='Tax Tables'!AN$207,(AN192-'Tax Tables'!AN$207)*'Tax Tables'!AN$208,0)),IF(AN192>='Tax Tables'!AN$207,(AN192-'Tax Tables'!AN$207)*'Tax Tables'!AN$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AO$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AO192>='Tax Tables'!AO$141,(AO192-'Tax Tables'!AO$141)*'Tax Tables'!AO$142,0),IF(AO192>='Tax Tables'!AO$207,(AO192-'Tax Tables'!AO$207)*'Tax Tables'!AO$208,0)),IF(AO192>='Tax Tables'!AO$207,(AO192-'Tax Tables'!AO$207)*'Tax Tables'!AO$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AP$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AP192>='Tax Tables'!AP$141,(AP192-'Tax Tables'!AP$141)*'Tax Tables'!AP$142,0),IF(AP192>='Tax Tables'!AP$207,(AP192-'Tax Tables'!AP$207)*'Tax Tables'!AP$208,0)),IF(AP192>='Tax Tables'!AP$207,(AP192-'Tax Tables'!AP$207)*'Tax Tables'!AP$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AQ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AQ192>='Tax Tables'!AQ$141,(AQ192-'Tax Tables'!AQ$141)*'Tax Tables'!AQ$142,0),IF(AQ192>='Tax Tables'!AQ$207,(AQ192-'Tax Tables'!AQ$207)*'Tax Tables'!AQ$208,0)),IF(AQ192>='Tax Tables'!AQ$207,(AQ192-'Tax Tables'!AQ$207)*'Tax Tables'!AQ$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AR$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AR192>='Tax Tables'!AR$141,(AR192-'Tax Tables'!AR$141)*'Tax Tables'!AR$142,0),IF(AR192>='Tax Tables'!AR$207,(AR192-'Tax Tables'!AR$207)*'Tax Tables'!AR$208,0)),IF(AR192>='Tax Tables'!AR$207,(AR192-'Tax Tables'!AR$207)*'Tax Tables'!AR$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AS192>='Tax Tables'!AS$141,(AS192-'Tax Tables'!AS$141)*'Tax Tables'!AS$142,0),IF(AS192>='Tax Tables'!AS$207,(AS192-'Tax Tables'!AS$207)*'Tax Tables'!AS$208,0)),IF(AS192>='Tax Tables'!AS$207,(AS192-'Tax Tables'!AS$207)*'Tax Tables'!AS$208,0)),0)/Round_To,0)*Round_To","v":0},null,{"$f":"+Base!E200","v":0},0]
[null,"Total Ordinary Income Taxes",null,null,{"$f":"SUM(E194:E200)","v":242700},{"$f":"SUM(F194:F200)","v":3800},{"$f":"SUM(G194:G200)","v":5700},3900,4000,4000,6400,6400,6400,3100,400,300,3100,5500,4800,3500,5000,6800,9500,9900,10100,10700,11000,10400,10900,14800,15400,16100,16800,17000,17000,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AU194:AU200)","v":242700},0,195]
[]
[null,"Long Term Capital Gains"]
[]
[null,"Calculated LTCG included in Taxable distributions",null,{"$f":"Taxable_LTCG_Adj","v":0.13},{"$f":"SUM(F205:AS205)","v":51600},{"$f":"ROUND(Taxable_LTCG_Adj*(F169+F170)/Round_To,0)*Round_To","v":900},800,800,700,600,600,600,700,700,800,700,800,1000,1200,1100,1100,1400,1600,1100,1300,1500,1700,2600,3200,3600,3800,4000,4100,4200,4400,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E205","v":51600},{"$f":"+E205-AU205","v":0}]
[null,"User input LTCG",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!E206","v":0},0]
[null,"Total Long-Term Capital Gains",{"$f":"+F7 & \" brackets\"","v":"2024 brackets"},null,51600,{"$f":"+F205+F206","v":900},800,800,700,600,600,600,700,700,800,700,800,1000,1200,1100,1100,1400,1600,1100,1300,1500,1700,2600,3200,3600,3800,4000,4100,4200,4400,0,0,0,0,0,0,0,0,0,0,null,51600,0]
[null,"Bracket 2",{"$f":"IF(Filing_Status=\"m\",MCapGain_B1,SCapGain_B1)","v":94050},{"$f":"IF(Filing_Status=\"m\",MCapGain_R2,SCapGain_R2)","v":0.15},3600,{"$f":"F600","v":0},{"$f":"G600","v":0},{"$f":"H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,500,600,600,600,600,700,0,0,0,0,0,0,0,0,0,0,null,null,null,202]
[null,"Bracket 3",{"$f":"IF(Filing_Status=\"m\",MCapGain_B2,SCapGain_B2)","v":583750},{"$f":"IF(Filing_Status=\"m\",MCapGain_R3,SCapGain_R3)","v":0.2},0,{"$f":"F603","v":0},{"$f":"G603","v":0},{"$f":"H603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E209","v":0},{"$f":"+E209-AU209","v":0},203]
[null,"LTCG Taxes",null,null,3600,{"$f":"+F208+F209","v":0},{"$f":"+G208+G209","v":0},{"$f":"+H208+H209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,500,600,600,600,600,700,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AU209+AU212","v":0},{"$f":"+AV209+AV212","v":0}]
[]
[null,"Net Investment Inc Tax",{"$f":"IF(Filing_Status=\"m\", 'Tax Tables'!F159, 'Tax Tables'!F225)","v":250000},{"$f":"IF(Filing_Status=\"m\", MNIIT_R, SNIIT_R)","v":3.7999999999999999E-2},{"$f":"SUM(F212:AS212)","v":0},{"$f":"F303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E212","v":0},{"$f":"+E211-AU212","v":0},206]
[null,null,null,null,null,{"$f":"IF(End_Itemized+1=F$4,\"std ded\",\"\") & IF(Single_Rate_Start=F$7,\"single rate\",\".\") & IF(State_Move_Age=F$4,\"new state\",\"\")","v":"."},".",".",".",".",".",".","std ded.",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".new state",".","single rate",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
[null,"Federal income tax",null,null,246300,{"$f":"+F201+F210+F212","v":3800},{"$f":"+G201+G210+G212","v":5700},{"$f":"+H201+H210+H212","v":3900},4000,4000,6400,6400,6400,3100,400,300,3100,5500,4800,3500,5000,6800,9500,9900,10100,10700,11000,10400,10900,15300,16000,16700,17400,17600,17700,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E214","v":246300},{"$f":"+E214-AU214","v":0}]
[null,"Average rate",{"$f":"IF(Tax_Rates_Alt=\"y\",\"Using alternative tax rates\",\"\")","v":""},null,{"$f":"IF(E192=0,0,E214/(E184+E190))","v":0.1205875152998776},{"$f":"IF(F192=0,0,F214/(F184+F190))","v":0.10382513661202186},{"$f":"IF(G192=0,0,G214/(G184+G190))","v":0.10961538461538461},0.10427807486631016,0.10554089709762533,0.10443864229765012,0.11072664359861592,0.10902896081771721,0.11053540587219343,9.9041533546325874E-2,7.6923076923076927E-2,8.8235294117647065E-2,9.7791798107255523E-2,0.107421875,0.10434782608695652,9.9431818181818177E-2,0.10395010395010396,0.10759493670886076,0.11059371362048893,0.11098654708520179,0.11050328227571116,0.11180773249738767,0.11011011011011011,0.1090146750524109,0.1088911088911089,0.14325842696629212,0.14427412082957619,0.14559721011333915,0.14658803706823925,0.14581607290803644,0.14603960396039603,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E215","v":0.1205875152998776},0]
[null,"Marginal rate",null,null,null,{"$f":"IF(F200>0,'Tax Tables'!F290,IF(F199>0,'Tax Tables'!F289,IF(F198>0,'Tax Tables'!F288,IF(F197>0,'Tax Tables'!F287,IF(F196>0,'Tax Tables'!F286,IF(F195>0,'Tax Tables'!F285,IF(F194>0,'Tax Tables'!F284,0)))))))","v":0.12},{"$f":"IF(G200>0,'Tax Tables'!G290,IF(G199>0,'Tax Tables'!G289,IF(G198>0,'Tax Tables'!G288,IF(G197>0,'Tax Tables'!G287,IF(G196>0,'Tax Tables'!G286,IF(G195>0,'Tax Tables'!G285,IF(G194>0,'Tax Tables'!G284,0)))))))","v":0.12},{"$f":"IF(H200>0,'Tax Tables'!H290,IF(H199>0,'Tax Tables'!H289,IF(H198>0,'Tax Tables'!H288,IF(H197>0,'Tax Tables'!H287,IF(H196>0,'Tax Tables'!H286,IF(H195>0,'Tax Tables'!H285,IF(H194>0,'Tax Tables'!H284,0)))))))","v":0.12},{"$f":"IF(I200>0,'Tax Tables'!I290,IF(I199>0,'Tax Tables'!I289,IF(I198>0,'Tax Tables'!I288,IF(I197>0,'Tax Tables'!I287,IF(I196>0,'Tax Tables'!I286,IF(I195>0,'Tax Tables'!I285,IF(I194>0,'Tax Tables'!I284,0)))))))","v":0.12},{"$f":"IF(J200>0,'Tax Tables'!J290,IF(J199>0,'Tax Tables'!J289,IF(J198>0,'Tax Tables'!J288,IF(J197>0,'Tax Tables'!J287,IF(J196>0,'Tax Tables'!J286,IF(J195>0,'Tax Tables'!J285,IF(J194>0,'Tax Tables'!J284,0)))))))","v":0.12},{"$f":"IF(K200>0,'Tax Tables'!K290,IF(K199>0,'Tax Tables'!K289,IF(K198>0,'Tax Tables'!K288,IF(K197>0,'Tax Tables'!K287,IF(K196>0,'Tax Tables'!K286,IF(K195>0,'Tax Tables'!K285,IF(K194>0,'Tax Tables'!K284,0)))))))","v":0.12},{"$f":"IF(L200>0,'Tax Tables'!L290,IF(L199>0,'Tax Tables'!L289,IF(L198>0,'Tax Tables'!L288,IF(L197>0,'Tax Tables'!L287,IF(L196>0,'Tax Tables'!L286,IF(L195>0,'Tax Tables'!L285,IF(L194>0,'Tax Tables'!L284,0)))))))","v":0.12},{"$f":"IF(M200>0,'Tax Tables'!M290,IF(M199>0,'Tax Tables'!M289,IF(M198>0,'Tax Tables'!M288,IF(M197>0,'Tax Tables'!M287,IF(M196>0,'Tax Tables'!M286,IF(M195>0,'Tax Tables'!M285,IF(M194>0,'Tax Tables'!M284,0)))))))","v":0.12},{"$f":"IF(N200>0,'Tax Tables'!N290,IF(N199>0,'Tax Tables'!N289,IF(N198>0,'Tax Tables'!N288,IF(N197>0,'Tax Tables'!N287,IF(N196>0,'Tax Tables'!N286,IF(N195>0,'Tax Tables'!N285,IF(N194>0,'Tax Tables'!N284,0)))))))","v":0.12},{"$f":"IF(O200>0,'Tax Tables'!O290,IF(O199>0,'Tax Tables'!O289,IF(O198>0,'Tax Tables'!O288,IF(O197>0,'Tax Tables'!O287,IF(O196>0,'Tax Tables'!O286,IF(O195>0,'Tax Tables'!O285,IF(O194>0,'Tax Tables'!O284,0)))))))","v":0.1},{"$f":"IF(P200>0,'Tax Tables'!P290,IF(P199>0,'Tax Tables'!P289,IF(P198>0,'Tax Tables'!P288,IF(P197>0,'Tax Tables'!P287,IF(P196>0,'Tax Tables'!P286,IF(P195>0,'Tax Tables'!P285,IF(P194>0,'Tax Tables'!P284,0)))))))","v":0.1},{"$f":"IF(Q200>0,'Tax Tables'!Q290,IF(Q199>0,'Tax Tables'!Q289,IF(Q198>0,'Tax Tables'!Q288,IF(Q197>0,'Tax Tables'!Q287,IF(Q196>0,'Tax Tables'!Q286,IF(Q195>0,'Tax Tables'!Q285,IF(Q194>0,'Tax Tables'!Q284,0)))))))","v":0.12},{"$f":"IF(R200>0,'Tax Tables'!R290,IF(R199>0,'Tax Tables'!R289,IF(R198>0,'Tax Tables'!R288,IF(R197>0,'Tax Tables'!R287,IF(R196>0,'Tax Tables'!R286,IF(R195>0,'Tax Tables'!R285,IF(R194>0,'Tax Tables'!R284,0)))))))","v":0.12},{"$f":"IF(S200>0,'Tax Tables'!S290,IF(S199>0,'Tax Tables'!S289,IF(S198>0,'Tax Tables'!S288,IF(S197>0,'Tax Tables'!S287,IF(S196>0,'Tax Tables'!S286,IF(S195>0,'Tax Tables'!S285,IF(S194>0,'Tax Tables'!S284,0)))))))","v":0.12},{"$f":"IF(T200>0,'Tax Tables'!T290,IF(T199>0,'Tax Tables'!T289,IF(T198>0,'Tax Tables'!T288,IF(T197>0,'Tax Tables'!T287,IF(T196>0,'Tax Tables'!T286,IF(T195>0,'Tax Tables'!T285,IF(T194>0,'Tax Tables'!T284,0)))))))","v":0.12},{"$f":"IF(U200>0,'Tax Tables'!U290,IF(U199>0,'Tax Tables'!U289,IF(U198>0,'Tax Tables'!U288,IF(U197>0,'Tax Tables'!U287,IF(U196>0,'Tax Tables'!U286,IF(U195>0,'Tax Tables'!U285,IF(U194>0,'Tax Tables'!U284,0)))))))","v":0.12},{"$f":"IF(V200>0,'Tax Tables'!V290,IF(V199>0,'Tax Tables'!V289,IF(V198>0,'Tax Tables'!V288,IF(V197>0,'Tax Tables'!V287,IF(V196>0,'Tax Tables'!V286,IF(V195>0,'Tax Tables'!V285,IF(V194>0,'Tax Tables'!V284,0)))))))","v":0.12},{"$f":"IF(W200>0,'Tax Tables'!W290,IF(W199>0,'Tax Tables'!W289,IF(W198>0,'Tax Tables'!W288,IF(W197>0,'Tax Tables'!W287,IF(W196>0,'Tax Tables'!W286,IF(W195>0,'Tax Tables'!W285,IF(W194>0,'Tax Tables'!W284,0)))))))","v":0.12},{"$f":"IF(X200>0,'Tax Tables'!X290,IF(X199>0,'Tax Tables'!X289,IF(X198>0,'Tax Tables'!X288,IF(X197>0,'Tax Tables'!X287,IF(X196>0,'Tax Tables'!X286,IF(X195>0,'Tax Tables'!X285,IF(X194>0,'Tax Tables'!X284,0)))))))","v":0.12},{"$f":"IF(Y200>0,'Tax Tables'!Y290,IF(Y199>0,'Tax Tables'!Y289,IF(Y198>0,'Tax Tables'!Y288,IF(Y197>0,'Tax Tables'!Y287,IF(Y196>0,'Tax Tables'!Y286,IF(Y195>0,'Tax Tables'!Y285,IF(Y194>0,'Tax Tables'!Y284,0)))))))","v":0.12},{"$f":"IF(Z200>0,'Tax Tables'!Z290,IF(Z199>0,'Tax Tables'!Z289,IF(Z198>0,'Tax Tables'!Z288,IF(Z197>0,'Tax Tables'!Z287,IF(Z196>0,'Tax Tables'!Z286,IF(Z195>0,'Tax Tables'!Z285,IF(Z194>0,'Tax Tables'!Z284,0)))))))","v":0.12},{"$f":"IF(AA200>0,'Tax Tables'!AA290,IF(AA199>0,'Tax Tables'!AA289,IF(AA198>0,'Tax Tables'!AA288,IF(AA197>0,'Tax Tables'!AA287,IF(AA196>0,'Tax Tables'!AA286,IF(AA195>0,'Tax Tables'!AA285,IF(AA194>0,'Tax Tables'!AA284,0)))))))","v":0.12},{"$f":"IF(AB200>0,'Tax Tables'!AB290,IF(AB199>0,'Tax Tables'!AB289,IF(AB198>0,'Tax Tables'!AB288,IF(AB197>0,'Tax Tables'!AB287,IF(AB196>0,'Tax Tables'!AB286,IF(AB195>0,'Tax Tables'!AB285,IF(AB194>0,'Tax Tables'!AB284,0)))))))","v":0.12},{"$f":"IF(AC200>0,'Tax Tables'!AC290,IF(AC199>0,'Tax Tables'!AC289,IF(AC198>0,'Tax Tables'!AC288,IF(AC197>0,'Tax Tables'!AC287,IF(AC196>0,'Tax Tables'!AC286,IF(AC195>0,'Tax Tables'!AC285,IF(AC194>0,'Tax Tables'!AC284,0)))))))","v":0.12},{"$f":"IF(AD200>0,'Tax Tables'!AD290,IF(AD199>0,'Tax Tables'!AD289,IF(AD198>0,'Tax Tables'!AD288,IF(AD197>0,'Tax Tables'!AD287,IF(AD196>0,'Tax Tables'!AD286,IF(AD195>0,'Tax Tables'!AD285,IF(AD194>0,'Tax Tables'!AD284,0)))))))","v":0.22},{"$f":"IF(AE200>0,'Tax Tables'!AE290,IF(AE199>0,'Tax Tables'!AE289,IF(AE198>0,'Tax Tables'!AE288,IF(AE197>0,'Tax Tables'!AE287,IF(AE196>0,'Tax Tables'!AE286,IF(AE195>0,'Tax Tables'!AE285,IF(AE194>0,'Tax Tables'!AE284,0)))))))","v":0.22},{"$f":"IF(AF200>0,'Tax Tables'!AF290,IF(AF199>0,'Tax Tables'!AF289,IF(AF198>0,'Tax Tables'!AF288,IF(AF197>0,'Tax Tables'!AF287,IF(AF196>0,'Tax Tables'!AF286,IF(AF195>0,'Tax Tables'!AF285,IF(AF194>0,'Tax Tables'!AF284,0)))))))","v":0.22},{"$f":"IF(AG200>0,'Tax Tables'!AG290,IF(AG199>0,'Tax Tables'!AG289,IF(AG198>0,'Tax Tables'!AG288,IF(AG197>0,'Tax Tables'!AG287,IF(AG196>0,'Tax Tables'!AG286,IF(AG195>0,'Tax Tables'!AG285,IF(AG194>0,'Tax Tables'!AG284,0)))))))","v":0.22},{"$f":"IF(AH200>0,'Tax Tables'!AH290,IF(AH199>0,'Tax Tables'!AH289,IF(AH198>0,'Tax Tables'!AH288,IF(AH197>0,'Tax Tables'!AH287,IF(AH196>0,'Tax Tables'!AH286,IF(AH195>0,'Tax Tables'!AH285,IF(AH194>0,'Tax Tables'!AH284,0)))))))","v":0.22},{"$f":"IF(AI200>0,'Tax Tables'!AI290,IF(AI199>0,'Tax Tables'!AI289,IF(AI198>0,'Tax Tables'!AI288,IF(AI197>0,'Tax Tables'!AI287,IF(AI196>0,'Tax Tables'!AI286,IF(AI195>0,'Tax Tables'!AI285,IF(AI194>0,'Tax Tables'!AI284,0)))))))","v":0.22},{"$f":"IF(AJ200>0,'Tax Tables'!AJ290,IF(AJ199>0,'Tax Tables'!AJ289,IF(AJ198>0,'Tax Tables'!AJ288,IF(AJ197>0,'Tax Tables'!AJ287,IF(AJ196>0,'Tax Tables'!AJ286,IF(AJ195>0,'Tax Tables'!AJ285,IF(AJ194>0,'Tax Tables'!AJ284,0)))))))","v":0},{"$f":"IF(AK200>0,'Tax Tables'!AK290,IF(AK199>0,'Tax Tables'!AK289,IF(AK198>0,'Tax Tables'!AK288,IF(AK197>0,'Tax Tables'!AK287,IF(AK196>0,'Tax Tables'!AK286,IF(AK195>0,'Tax Tables'!AK285,IF(AK194>0,'Tax Tables'!AK284,0)))))))","v":0},{"$f":"IF(AL200>0,'Tax Tables'!AL290,IF(AL199>0,'Tax Tables'!AL289,IF(AL198>0,'Tax Tables'!AL288,IF(AL197>0,'Tax Tables'!AL287,IF(AL196>0,'Tax Tables'!AL286,IF(AL195>0,'Tax Tables'!AL285,IF(AL194>0,'Tax Tables'!AL284,0)))))))","v":0},{"$f":"IF(AM200>0,'Tax Tables'!AM290,IF(AM199>0,'Tax Tables'!AM289,IF(AM198>0,'Tax Tables'!AM288,IF(AM197>0,'Tax Tables'!AM287,IF(AM196>0,'Tax Tables'!AM286,IF(AM195>0,'Tax Tables'!AM285,IF(AM194>0,'Tax Tables'!AM284,0)))))))","v":0},{"$f":"IF(AN200>0,'Tax Tables'!AN290,IF(AN199>0,'Tax Tables'!AN289,IF(AN198>0,'Tax Tables'!AN288,IF(AN197>0,'Tax Tables'!AN287,IF(AN196>0,'Tax Tables'!AN286,IF(AN195>0,'Tax Tables'!AN285,IF(AN194>0,'Tax Tables'!AN284,0)))))))","v":0},{"$f":"IF(AO200>0,'Tax Tables'!AO290,IF(AO199>0,'Tax Tables'!AO289,IF(AO198>0,'Tax Tables'!AO288,IF(AO197>0,'Tax Tables'!AO287,IF(AO196>0,'Tax Tables'!AO286,IF(AO195>0,'Tax Tables'!AO285,IF(AO194>0,'Tax Tables'!AO284,0)))))))","v":0},{"$f":"IF(AP200>0,'Tax Tables'!AP290,IF(AP199>0,'Tax Tables'!AP289,IF(AP198>0,'Tax Tables'!AP288,IF(AP197>0,'Tax Tables'!AP287,IF(AP196>0,'Tax Tables'!AP286,IF(AP195>0,'Tax Tables'!AP285,IF(AP194>0,'Tax Tables'!AP284,0)))))))","v":0},{"$f":"IF(AQ200>0,'Tax Tables'!AQ290,IF(AQ199>0,'Tax Tables'!AQ289,IF(AQ198>0,'Tax Tables'!AQ288,IF(AQ197>0,'Tax Tables'!AQ287,IF(AQ196>0,'Tax Tables'!AQ286,IF(AQ195>0,'Tax Tables'!AQ285,IF(AQ194>0,'Tax Tables'!AQ284,0)))))))","v":0},{"$f":"IF(AR200>0,'Tax Tables'!AR290,IF(AR199>0,'Tax Tables'!AR289,IF(AR198>0,'Tax Tables'!AR288,IF(AR197>0,'Tax Tables'!AR287,IF(AR196>0,'Tax Tables'!AR286,IF(AR195>0,'Tax Tables'!AR285,IF(AR194>0,'Tax Tables'!AR284,0)))))))","v":0},{"$f":"IF(AS200>0,'Tax Tables'!AS290,IF(AS199>0,'Tax Tables'!AS289,IF(AS198>0,'Tax Tables'!AS288,IF(AS197>0,'Tax Tables'!AS287,IF(AS196>0,'Tax Tables'!AS286,IF(AS195>0,'Tax Tables'!AS285,IF(AS194>0,'Tax Tables'!AS284,0)))))))","v":0},null,{"$f":"+Base!E216","v":0},0]
[]
[null,"State Income Tax"]
[null,"Fed AGI excl taxable SS benefits, pension 1 & IRA withdrawals",null,null,{"$f":"SUM(F219:AS219)","v":302100},{"$f":"+F182-F66-SUM(F175:F180)","v":13600},{"$f":"+G182-G66-SUM(G175:G180)","v":28900},{"$f":"+H182-H66-SUM(H175:H180)","v":14200},14500,14700,15200,15700,16300,17000,3500,3400,3500,3900,4200,6300,6300,6900,7300,6300,6700,7100,7500,9200,10400,9100,9600,9800,10100,10300,10600,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E219","v":302100},{"$f":"+E219-AU219","v":0}]
[null,"Fed taxable SS income",null,{"$f":"\"state1: \" & SS_Tax_State & \", state2: \" & SS_Tax_State2","v":"state1: n, state2: y"},379600,{"$f":"ROUND(IF(AND(State_Move_Age<=F$4,State_Move_Age<>0),IF(SS_Tax_State2=\"y\",+F$183,0),IF(SS_Tax_State=\"y\",F$183,0))/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,59600,60800,41100,41900,42800,43600,44500,45300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E220","v":379600},0]
[null,"Pension 1 income",null,{"$f":"\"state1: \" & Pen_Tax_State*100 & \"%, state2: \" & Pen_Tax_State2*100 & \"%\"","v":"state1: 100%, state2: 50%"},313200,{"$f":"ROUND(IF(OR(F$4<State_Move_Age,State_Move_Age=0),Pen_Tax_State*F$66,Pen_Tax_State2*F$66)/Round_To,0)*Round_To","v":8000},8200,8400,8700,9000,9300,9600,9900,10200,10500,10800,11100,11400,11700,12100,12500,12900,13300,13700,14100,14500,14900,7700,7900,8200,8400,8700,8900,9200,9400,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E221","v":313200},0]
[null,"LT Capital Gains",null,{"$f":"\"state1: \" & CapGain_State*100 & \"%, state2: \" & CapGain_State2*100 & \"%\"","v":"state1: 0%, state2: 0%"},0,{"$f":"ROUND(IF(OR(F$4<State_Move_Age,State_Move_Age=0),CapGain_State*F$207,CapGain_State2*F$207)/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IRA withdrawals and net QCD",null,{"$f":"\"S1:\" & IRA_State*100 & \"%, S2:\" & IRA_State2*100 & \"%\"","v":"S1:100%, S2:100%"},1437200,{"$f":"ROUND(IF(AND(State_Move_Age<=F$4,State_Move_Age<>0),IRA_State2*SUM(F175:F180),IRA_State*SUM(F175:F180))/Round_To,0)*Round_To","v":40000},41200,42400,43700,45000,46400,47800,49200,10000,9000,8100,23000,32500,29000,25200,31900,38900,56500,60300,61500,64900,68100,61300,64100,67000,69800,72500,75500,76500,75900,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E223","v":1437200},{"$f":"+E223-AU223","v":0}]
[null,"Fed tax exempt income",null,"\\/ user adjustments",96500,{"$f":"ROUND(IF(AND(State_Move_Age<=F$4,State_Move_Age<>0),TaxEx_State2*-F$170,TaxEx_State*-F$170)/Round_To,0)*Round_To","v":2800},2700,2500,2200,1900,1900,2000,2100,2300,2700,2400,2600,3300,3800,3600,3700,4600,5300,8600,10100,11800,13600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E224","v":96500},{"$f":"+E224-AU224","v":0}]
[null,"User input income, credit and adjustments",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!E225","v":0},{"$f":"+E225-AU225","v":0}]
[null,"State Adjusted Gross Income",null,null,2528600,{"$f":"F219+F220+F221+F222+F223+F224+ROUND(F225/Round_To,0)*Round_To","v":64400},{"$f":"G219+G220+G221+G223+G224+ROUND(G225/Round_To,0)*Round_To","v":81000},67500,69100,70600,72800,75100,77500,39500,25700,24700,40200,51100,48700,47200,54400,63300,82400,88900,92400,98300,104100,137800,143200,125400,129700,133800,138100,140500,141200,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E226","v":2528600},0]
[]
["c","Itemized deductions - Federal",null,{"$f":"IF(Itemized>0,\"Itemized \"&Your_Age&\"-\"&End_Itemized&IF(End_Itemized<Your_Age_End,\" \",\" \"),\" \")","v":"Itemized 62-68 "},-203550,{"$f":"IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!F$105,-'Tax Tables'!F$172),-'Tax Tables'!F$172)*IF(F$7-$F7<=Total_Years-1,1,0)","v":-25000},{"$f":"IF(Filing_Status=\"m\",IF(OR(G$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!G$105,-'Tax Tables'!G$172),-'Tax Tables'!G$172)*IF(G$7-$F7<=Total_Years-1,1,0)","v":-26250},{"$f":"IF(Filing_Status=\"m\",IF(OR(H$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!H$105,-'Tax Tables'!H$172),-'Tax Tables'!H$172)*IF(H$7-$F7<=Total_Years-1,1,0)","v":-27550},{"$f":"IF(Filing_Status=\"m\",IF(OR(I$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!I$105,-'Tax Tables'!I$172),-'Tax Tables'!I$172)*IF(I$7-$F7<=Total_Years-1,1,0)","v":-28950},{"$f":"IF(Filing_Status=\"m\",IF(OR(J$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!J$105,-'Tax Tables'!J$172),-'Tax Tables'!J$172)*IF(J$7-$F7<=Total_Years-1,1,0)","v":-30400},{"$f":"IF(Filing_Status=\"m\",IF(OR(K$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!K$105,-'Tax Tables'!K$172),-'Tax Tables'!K$172)*IF(K$7-$F7<=Total_Years-1,1,0)","v":-31900},{"$f":"IF(Filing_Status=\"m\",IF(OR(L$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!L$105,-'Tax Tables'!L$172),-'Tax Tables'!L$172)*IF(L$7-$F7<=Total_Years-1,1,0)","v":-33500},{"$f":"IF(Filing_Status=\"m\",IF(OR(M$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!M$105,-'Tax Tables'!M$172),-'Tax Tables'!M$172)*IF(M$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(N$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!N$105,-'Tax Tables'!N$172),-'Tax Tables'!N$172)*IF(N$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(O$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!O$105,-'Tax Tables'!O$172),-'Tax Tables'!O$172)*IF(O$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(P$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!P$105,-'Tax Tables'!P$172),-'Tax Tables'!P$172)*IF(P$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Q$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!Q$105,-'Tax Tables'!Q$172),-'Tax Tables'!Q$172)*IF(Q$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(R$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!R$105,-'Tax Tables'!R$172),-'Tax Tables'!R$172)*IF(R$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(S$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!S$105,-'Tax Tables'!S$172),-'Tax Tables'!S$172)*IF(S$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(T$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!T$105,-'Tax Tables'!T$172),-'Tax Tables'!T$172)*IF(T$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(U$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!U$105,-'Tax Tables'!U$172),-'Tax Tables'!U$172)*IF(U$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(V$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!V$105,-'Tax Tables'!V$172),-'Tax Tables'!V$172)*IF(V$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(W$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!W$105,-'Tax Tables'!W$172),-'Tax Tables'!W$172)*IF(W$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(X$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!X$105,-'Tax Tables'!X$172),-'Tax Tables'!X$172)*IF(X$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Y$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!Y$105,-'Tax Tables'!Y$172),-'Tax Tables'!Y$172)*IF(Y$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Z$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!Z$105,-'Tax Tables'!Z$172),-'Tax Tables'!Z$172)*IF(Z$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AA$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AA$105,-'Tax Tables'!AA$172),-'Tax Tables'!AA$172)*IF(AA$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AB$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AB$105,-'Tax Tables'!AB$172),-'Tax Tables'!AB$172)*IF(AB$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AC$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AC$105,-'Tax Tables'!AC$172),-'Tax Tables'!AC$172)*IF(AC$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AD$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AD$105,-'Tax Tables'!AD$172),-'Tax Tables'!AD$172)*IF(AD$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AE$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AE$105,-'Tax Tables'!AE$172),-'Tax Tables'!AE$172)*IF(AE$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AF$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AF$105,-'Tax Tables'!AF$172),-'Tax Tables'!AF$172)*IF(AF$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AG$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AG$105,-'Tax Tables'!AG$172),-'Tax Tables'!AG$172)*IF(AG$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AH$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AH$105,-'Tax Tables'!AH$172),-'Tax Tables'!AH$172)*IF(AH$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AI$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AI$105,-'Tax Tables'!AI$172),-'Tax Tables'!AI$172)*IF(AI$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AJ$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AJ$105,-'Tax Tables'!AJ$172),-'Tax Tables'!AJ$172)*IF(AJ$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AK$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AK$105,-'Tax Tables'!AK$172),-'Tax Tables'!AK$172)*IF(AK$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AL$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AL$105,-'Tax Tables'!AL$172),-'Tax Tables'!AL$172)*IF(AL$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AM$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AM$105,-'Tax Tables'!AM$172),-'Tax Tables'!AM$172)*IF(AM$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AN$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AN$105,-'Tax Tables'!AN$172),-'Tax Tables'!AN$172)*IF(AN$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AO$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AO$105,-'Tax Tables'!AO$172),-'Tax Tables'!AO$172)*IF(AO$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AP$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AP$105,-'Tax Tables'!AP$172),-'Tax Tables'!AP$172)*IF(AP$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AQ$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AQ$105,-'Tax Tables'!AQ$172),-'Tax Tables'!AQ$172)*IF(AQ$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AR$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AR$105,-'Tax Tables'!AR$172),-'Tax Tables'!AR$172)*IF(AR$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AS$105,-'Tax Tables'!AS$172),-'Tax Tables'!AS$172)*IF(AS$7-$F7<=Total_Years-1,1,0)","v":0},null,{"$f":"+Base!E228","v":-203550},{"$f":"+E228-AU228","v":0}]
["c","Standard deduction - state",null,null,-370300,{"$f":"IF(OR(State_Move_Age>F$4,State_Move_Age=0),-'Tax Tables'!F$234,-'Tax Tables'!F$241)","v":-10000},{"$f":"IF(OR(State_Move_Age>G$4,State_Move_Age=0),-'Tax Tables'!G$234,-'Tax Tables'!G$241)","v":-10200},{"$f":"IF(OR(State_Move_Age>H$4,State_Move_Age=0),-'Tax Tables'!H$234,-'Tax Tables'!H$241)","v":-10400},{"$f":"IF(OR(State_Move_Age>I$4,State_Move_Age=0),-'Tax Tables'!I$234,-'Tax Tables'!I$241)","v":-10600},{"$f":"IF(OR(State_Move_Age>J$4,State_Move_Age=0),-'Tax Tables'!J$234,-'Tax Tables'!J$241)","v":-10800},{"$f":"IF(OR(State_Move_Age>K$4,State_Move_Age=0),-'Tax Tables'!K$234,-'Tax Tables'!K$241)","v":-11000},{"$f":"IF(OR(State_Move_Age>L$4,State_Move_Age=0),-'Tax Tables'!L$234,-'Tax Tables'!L$241)","v":-11200},{"$f":"IF(OR(State_Move_Age>M$4,State_Move_Age=0),-'Tax Tables'!M$234,-'Tax Tables'!M$241)","v":-11400},{"$f":"IF(OR(State_Move_Age>N$4,State_Move_Age=0),-'Tax Tables'!N$234,-'Tax Tables'!N$241)","v":-11650},{"$f":"IF(OR(State_Move_Age>O$4,State_Move_Age=0),-'Tax Tables'!O$234,-'Tax Tables'!O$241)","v":-11900},{"$f":"IF(OR(State_Move_Age>P$4,State_Move_Age=0),-'Tax Tables'!P$234,-'Tax Tables'!P$241)","v":-12150},{"$f":"IF(OR(State_Move_Age>Q$4,State_Move_Age=0),-'Tax Tables'!Q$234,-'Tax Tables'!Q$241)","v":-12400},{"$f":"IF(OR(State_Move_Age>R$4,State_Move_Age=0),-'Tax Tables'!R$234,-'Tax Tables'!R$241)","v":-12650},{"$f":"IF(OR(State_Move_Age>S$4,State_Move_Age=0),-'Tax Tables'!S$234,-'Tax Tables'!S$241)","v":-12900},{"$f":"IF(OR(State_Move_Age>T$4,State_Move_Age=0),-'Tax Tables'!T$234,-'Tax Tables'!T$241)","v":-13150},{"$f":"IF(OR(State_Move_Age>U$4,State_Move_Age=0),-'Tax Tables'!U$234,-'Tax Tables'!U$241)","v":-13400},{"$f":"IF(OR(State_Move_Age>V$4,State_Move_Age=0),-'Tax Tables'!V$234,-'Tax Tables'!V$241)","v":-13650},{"$f":"IF(OR(State_Move_Age>W$4,State_Move_Age=0),-'Tax Tables'!W$234,-'Tax Tables'!W$241)","v":-13900},{"$f":"IF(OR(State_Move_Age>X$4,State_Move_Age=0),-'Tax Tables'!X$234,-'Tax Tables'!X$241)","v":-14200},{"$f":"IF(OR(State_Move_Age>Y$4,State_Move_Age=0),-'Tax Tables'!Y$234,-'Tax Tables'!Y$241)","v":-14500},{"$f":"IF(OR(State_Move_Age>Z$4,State_Move_Age=0),-'Tax Tables'!Z$234,-'Tax Tables'!Z$241)","v":-14800},{"$f":"IF(OR(State_Move_Age>AA$4,State_Move_Age=0),-'Tax Tables'!AA$234,-'Tax Tables'!AA$241)","v":-15100},{"$f":"IF(OR(State_Move_Age>AB$4,State_Move_Age=0),-'Tax Tables'!AB$234,-'Tax Tables'!AB$241)","v":-18550},{"$f":"IF(OR(State_Move_Age>AC$4,State_Move_Age=0),-'Tax Tables'!AC$234,-'Tax Tables'!AC$241)","v":-18900},{"$f":"IF(OR(State_Move_Age>AD$4,State_Move_Age=0),-'Tax Tables'!AD$234,-'Tax Tables'!AD$241)","v":-9650},{"$f":"IF(OR(State_Move_Age>AE$4,State_Move_Age=0),-'Tax Tables'!AE$234,-'Tax Tables'!AE$241)","v":-9850},{"$f":"IF(OR(State_Move_Age>AF$4,State_Move_Age=0),-'Tax Tables'!AF$234,-'Tax Tables'!AF$241)","v":-10050},{"$f":"IF(OR(State_Move_Age>AG$4,State_Move_Age=0),-'Tax Tables'!AG$234,-'Tax Tables'!AG$241)","v":-10250},{"$f":"IF(OR(State_Move_Age>AH$4,State_Move_Age=0),-'Tax Tables'!AH$234,-'Tax Tables'!AH$241)","v":-10450},{"$f":"IF(OR(State_Move_Age>AI$4,State_Move_Age=0),-'Tax Tables'!AI$234,-'Tax Tables'!AI$241)","v":-10650},{"$f":"IF(OR(State_Move_Age>AJ$4,State_Move_Age=0),-'Tax Tables'!AJ$234,-'Tax Tables'!AJ$241)","v":0},{"$f":"IF(OR(State_Move_Age>AK$4,State_Move_Age=0),-'Tax Tables'!AK$234,-'Tax Tables'!AK$241)","v":0},{"$f":"IF(OR(State_Move_Age>AL$4,State_Move_Age=0),-'Tax Tables'!AL$234,-'Tax Tables'!AL$241)","v":0},{"$f":"IF(OR(State_Move_Age>AM$4,State_Move_Age=0),-'Tax Tables'!AM$234,-'Tax Tables'!AM$241)","v":0},{"$f":"IF(OR(State_Move_Age>AN$4,State_Move_Age=0),-'Tax Tables'!AN$234,-'Tax Tables'!AN$241)","v":0},{"$f":"IF(OR(State_Move_Age>AO$4,State_Move_Age=0),-'Tax Tables'!AO$234,-'Tax Tables'!AO$241)","v":0},{"$f":"IF(OR(State_Move_Age>AP$4,State_Move_Age=0),-'Tax Tables'!AP$234,-'Tax Tables'!AP$241)","v":0},{"$f":"IF(OR(State_Move_Age>AQ$4,State_Move_Age=0),-'Tax Tables'!AQ$234,-'Tax Tables'!AQ$241)","v":0},{"$f":"IF(OR(State_Move_Age>AR$4,State_Move_Age=0),-'Tax Tables'!AR$234,-'Tax Tables'!AR$241)","v":0},{"$f":"IF(OR(State_Move_Age>AS$4,State_Move_Age=0),-'Tax Tables'!AS$234,-'Tax Tables'!AS$241)","v":0},null,{"$f":"+Base!E229","v":-370300},{"$f":"+E229-AU229","v":0}]
[null,"Itemized or standard deduction ^",null,{"$f":"IF(State_Deduct=\"i\",\"State1: Fed\",\"State1 std ded\") & IF(State2_Deduct=\"i\",\"-State2 Fed\",\"-State2: std ded\")","v":"State1: Fed-State2: std ded"},-499650,{"$f":"IF(State_Move_Age=0,-'Tax Tables'!F237,IF(AND(State_Move_Age>F$4,State_Move_Age<>0),-'Tax Tables'!F237,-'Tax Tables'!F244))","v":-25000},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!G237,IF(AND(State_Move_Age>G$4,State_Move_Age<>0),-'Tax Tables'!G237,-'Tax Tables'!G244))","v":-26250},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!H237,IF(AND(State_Move_Age>H$4,State_Move_Age<>0),-'Tax Tables'!H237,-'Tax Tables'!H244))","v":-27550},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!I237,IF(AND(State_Move_Age>I$4,State_Move_Age<>0),-'Tax Tables'!I237,-'Tax Tables'!I244))","v":-28950},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!J237,IF(AND(State_Move_Age>J$4,State_Move_Age<>0),-'Tax Tables'!J237,-'Tax Tables'!J244))","v":-30400},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!K237,IF(AND(State_Move_Age>K$4,State_Move_Age<>0),-'Tax Tables'!K237,-'Tax Tables'!K244))","v":-31900},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!L237,IF(AND(State_Move_Age>L$4,State_Move_Age<>0),-'Tax Tables'!L237,-'Tax Tables'!L244))","v":-33500},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!M237,IF(AND(State_Move_Age>M$4,State_Move_Age<>0),-'Tax Tables'!M237,-'Tax Tables'!M244))","v":-11400},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!N237,IF(AND(State_Move_Age>N$4,State_Move_Age<>0),-'Tax Tables'!N237,-'Tax Tables'!N244))","v":-11650},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!O237,IF(AND(State_Move_Age>O$4,State_Move_Age<>0),-'Tax Tables'!O237,-'Tax Tables'!O244))","v":-11900},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!P237,IF(AND(State_Move_Age>P$4,State_Move_Age<>0),-'Tax Tables'!P237,-'Tax Tables'!P244))","v":-12150},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!Q237,IF(AND(State_Move_Age>Q$4,State_Move_Age<>0),-'Tax Tables'!Q237,-'Tax Tables'!Q244))","v":-12400},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!R237,IF(AND(State_Move_Age>R$4,State_Move_Age<>0),-'Tax Tables'!R237,-'Tax Tables'!R244))","v":-12650},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!S237,IF(AND(State_Move_Age>S$4,State_Move_Age<>0),-'Tax Tables'!S237,-'Tax Tables'!S244))","v":-12900},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!T237,IF(AND(State_Move_Age>T$4,State_Move_Age<>0),-'Tax Tables'!T237,-'Tax Tables'!T244))","v":-13150},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!U237,IF(AND(State_Move_Age>U$4,State_Move_Age<>0),-'Tax Tables'!U237,-'Tax Tables'!U244))","v":-13400},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!V237,IF(AND(State_Move_Age>V$4,State_Move_Age<>0),-'Tax Tables'!V237,-'Tax Tables'!V244))","v":-13650},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!W237,IF(AND(State_Move_Age>W$4,State_Move_Age<>0),-'Tax Tables'!W237,-'Tax Tables'!W244))","v":-13900},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!X237,IF(AND(State_Move_Age>X$4,State_Move_Age<>0),-'Tax Tables'!X237,-'Tax Tables'!X244))","v":-14200},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!Y237,IF(AND(State_Move_Age>Y$4,State_Move_Age<>0),-'Tax Tables'!Y237,-'Tax Tables'!Y244))","v":-14500},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!Z237,IF(AND(State_Move_Age>Z$4,State_Move_Age<>0),-'Tax Tables'!Z237,-'Tax Tables'!Z244))","v":-14800},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AA237,IF(AND(State_Move_Age>AA$4,State_Move_Age<>0),-'Tax Tables'!AA237,-'Tax Tables'!AA244))","v":-15100},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AB237,IF(AND(State_Move_Age>AB$4,State_Move_Age<>0),-'Tax Tables'!AB237,-'Tax Tables'!AB244))","v":-18550},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AC237,IF(AND(State_Move_Age>AC$4,State_Move_Age<>0),-'Tax Tables'!AC237,-'Tax Tables'!AC244))","v":-18900},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AD237,IF(AND(State_Move_Age>AD$4,State_Move_Age<>0),-'Tax Tables'!AD237,-'Tax Tables'!AD244))","v":-9650},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AE237,IF(AND(State_Move_Age>AE$4,State_Move_Age<>0),-'Tax Tables'!AE237,-'Tax Tables'!AE244))","v":-9850},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AF237,IF(AND(State_Move_Age>AF$4,State_Move_Age<>0),-'Tax Tables'!AF237,-'Tax Tables'!AF244))","v":-10050},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AG237,IF(AND(State_Move_Age>AG$4,State_Move_Age<>0),-'Tax Tables'!AG237,-'Tax Tables'!AG244))","v":-10250},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AH237,IF(AND(State_Move_Age>AH$4,State_Move_Age<>0),-'Tax Tables'!AH237,-'Tax Tables'!AH244))","v":-10450},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AI237,IF(AND(State_Move_Age>AI$4,State_Move_Age<>0),-'Tax Tables'!AI237,-'Tax Tables'!AI244))","v":-10650},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AJ237,IF(AND(State_Move_Age>AJ$4,State_Move_Age<>0),-'Tax Tables'!AJ237,-'Tax Tables'!AJ244))","v":0},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AK237,IF(AND(State_Move_Age>AK$4,State_Move_Age<>0),-'Tax Tables'!AK237,-'Tax Tables'!AK244))","v":0},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AL237,IF(AND(State_Move_Age>AL$4,State_Move_Age<>0),-'Tax Tables'!AL237,-'Tax Tables'!AL244))","v":0},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AM237,IF(AND(State_Move_Age>AM$4,State_Move_Age<>0),-'Tax Tables'!AM237,-'Tax Tables'!AM244))","v":0},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AN237,IF(AND(State_Move_Age>AN$4,State_Move_Age<>0),-'Tax Tables'!AN237,-'Tax Tables'!AN244))","v":0},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AO237,IF(AND(State_Move_Age>AO$4,State_Move_Age<>0),-'Tax Tables'!AO237,-'Tax Tables'!AO244))","v":0},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AP237,IF(AND(State_Move_Age>AP$4,State_Move_Age<>0),-'Tax Tables'!AP237,-'Tax Tables'!AP244))","v":0},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AQ237,IF(AND(State_Move_Age>AQ$4,State_Move_Age<>0),-'Tax Tables'!AQ237,-'Tax Tables'!AQ244))","v":0},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AR237,IF(AND(State_Move_Age>AR$4,State_Move_Age<>0),-'Tax Tables'!AR237,-'Tax Tables'!AR244))","v":0},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AS237,IF(AND(State_Move_Age>AS$4,State_Move_Age<>0),-'Tax Tables'!AS237,-'Tax Tables'!AS244))","v":0},null,{"$f":"+Base!E230","v":-499650},0]
[null,"Personal exemptions",null,{"$f":"IF(Esc_Fed_Ded=\"n\",\"Escalation turned off\",\".\")","v":"."},-177000,{"$f":"IF(OR(State_Move_Age>F$4,State_Move_Age=0),-'Tax Tables'!F233,-'Tax Tables'!F240)","v":-4000},{"$f":"IF(OR(State_Move_Age>G$4,State_Move_Age=0),-'Tax Tables'!G233,-'Tax Tables'!G240)","v":-4100},{"$f":"IF(OR(State_Move_Age>H$4,State_Move_Age=0),-'Tax Tables'!H233,-'Tax Tables'!H240)","v":-4200},{"$f":"IF(OR(State_Move_Age>I$4,State_Move_Age=0),-'Tax Tables'!I233,-'Tax Tables'!I240)","v":-4300},{"$f":"IF(OR(State_Move_Age>J$4,State_Move_Age=0),-'Tax Tables'!J233,-'Tax Tables'!J240)","v":-4400},{"$f":"IF(OR(State_Move_Age>K$4,State_Move_Age=0),-'Tax Tables'!K233,-'Tax Tables'!K240)","v":-4500},{"$f":"IF(OR(State_Move_Age>L$4,State_Move_Age=0),-'Tax Tables'!L233,-'Tax Tables'!L240)","v":-4600},{"$f":"IF(OR(State_Move_Age>M$4,State_Move_Age=0),-'Tax Tables'!M233,-'Tax Tables'!M240)","v":-4700},{"$f":"IF(OR(State_Move_Age>N$4,State_Move_Age=0),-'Tax Tables'!N233,-'Tax Tables'!N240)","v":-4800},{"$f":"IF(OR(State_Move_Age>O$4,State_Move_Age=0),-'Tax Tables'!O233,-'Tax Tables'!O240)","v":-4900},{"$f":"IF(OR(State_Move_Age>P$4,State_Move_Age=0),-'Tax Tables'!P233,-'Tax Tables'!P240)","v":-5000},{"$f":"IF(OR(State_Move_Age>Q$4,State_Move_Age=0),-'Tax Tables'!Q233,-'Tax Tables'!Q240)","v":-5100},{"$f":"IF(OR(State_Move_Age>R$4,State_Move_Age=0),-'Tax Tables'!R233,-'Tax Tables'!R240)","v":-5200},{"$f":"IF(OR(State_Move_Age>S$4,State_Move_Age=0),-'Tax Tables'!S233,-'Tax Tables'!S240)","v":-5300},{"$f":"IF(OR(State_Move_Age>T$4,State_Move_Age=0),-'Tax Tables'!T233,-'Tax Tables'!T240)","v":-5400},{"$f":"IF(OR(State_Move_Age>U$4,State_Move_Age=0),-'Tax Tables'!U233,-'Tax Tables'!U240)","v":-5500},{"$f":"IF(OR(State_Move_Age>V$4,State_Move_Age=0),-'Tax Tables'!V233,-'Tax Tables'!V240)","v":-5600},{"$f":"IF(OR(State_Move_Age>W$4,State_Move_Age=0),-'Tax Tables'!W233,-'Tax Tables'!W240)","v":-5700},{"$f":"IF(OR(State_Move_Age>X$4,State_Move_Age=0),-'Tax Tables'!X233,-'Tax Tables'!X240)","v":-5800},{"$f":"IF(OR(State_Move_Age>Y$4,State_Move_Age=0),-'Tax Tables'!Y233,-'Tax Tables'!Y240)","v":-5900},{"$f":"IF(OR(State_Move_Age>Z$4,State_Move_Age=0),-'Tax Tables'!Z233,-'Tax Tables'!Z240)","v":-6000},{"$f":"IF(OR(State_Move_Age>AA$4,State_Move_Age=0),-'Tax Tables'!AA233,-'Tax Tables'!AA240)","v":-6100},{"$f":"IF(OR(State_Move_Age>AB$4,State_Move_Age=0),-'Tax Tables'!AB233,-'Tax Tables'!AB240)","v":-12350},{"$f":"IF(OR(State_Move_Age>AC$4,State_Move_Age=0),-'Tax Tables'!AC233,-'Tax Tables'!AC240)","v":-12600},{"$f":"IF(OR(State_Move_Age>AD$4,State_Move_Age=0),-'Tax Tables'!AD233,-'Tax Tables'!AD240)","v":-6450},{"$f":"IF(OR(State_Move_Age>AE$4,State_Move_Age=0),-'Tax Tables'!AE233,-'Tax Tables'!AE240)","v":-6600},{"$f":"IF(OR(State_Move_Age>AF$4,State_Move_Age=0),-'Tax Tables'!AF233,-'Tax Tables'!AF240)","v":-6750},{"$f":"IF(OR(State_Move_Age>AG$4,State_Move_Age=0),-'Tax Tables'!AG233,-'Tax Tables'!AG240)","v":-6900},{"$f":"IF(OR(State_Move_Age>AH$4,State_Move_Age=0),-'Tax Tables'!AH233,-'Tax Tables'!AH240)","v":-7050},{"$f":"IF(OR(State_Move_Age>AI$4,State_Move_Age=0),-'Tax Tables'!AI233,-'Tax Tables'!AI240)","v":-7200},{"$f":"IF(OR(State_Move_Age>AJ$4,State_Move_Age=0),-'Tax Tables'!AJ233,-'Tax Tables'!AJ240)","v":0},{"$f":"IF(OR(State_Move_Age>AK$4,State_Move_Age=0),-'Tax Tables'!AK233,-'Tax Tables'!AK240)","v":0},{"$f":"IF(OR(State_Move_Age>AL$4,State_Move_Age=0),-'Tax Tables'!AL233,-'Tax Tables'!AL240)","v":0},{"$f":"IF(OR(State_Move_Age>AM$4,State_Move_Age=0),-'Tax Tables'!AM233,-'Tax Tables'!AM240)","v":0},{"$f":"IF(OR(State_Move_Age>AN$4,State_Move_Age=0),-'Tax Tables'!AN233,-'Tax Tables'!AN240)","v":0},{"$f":"IF(OR(State_Move_Age>AO$4,State_Move_Age=0),-'Tax Tables'!AO233,-'Tax Tables'!AO240)","v":0},{"$f":"IF(OR(State_Move_Age>AP$4,State_Move_Age=0),-'Tax Tables'!AP233,-'Tax Tables'!AP240)","v":0},{"$f":"IF(OR(State_Move_Age>AQ$4,State_Move_Age=0),-'Tax Tables'!AQ233,-'Tax Tables'!AQ240)","v":0},{"$f":"IF(OR(State_Move_Age>AR$4,State_Move_Age=0),-'Tax Tables'!AR233,-'Tax Tables'!AR240)","v":0},{"$f":"IF(OR(State_Move_Age>AS$4,State_Move_Age=0),-'Tax Tables'!AS233,-'Tax Tables'!AS240)","v":0},null,{"$f":"+Base!E231","v":-177000},0]
[null,"State taxable income",null,null,1851950,{"$f":"IF(F226+F230+F231<0,0,F226+F230+F231)","v":35400},{"$f":"IF(G226+G230+G231<0,0,G226+G230+G231)","v":50650},{"$f":"IF(H226+H230+H231<0,0,H226+H230+H231)","v":35750},35850,35800,36400,37000,61400,23050,8900,7550,22700,33250,30500,28650,35500,44050,62800,68900,72000,77500,82900,106900,111700,109300,113250,117000,120950,123000,123350,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E232","v":1851950},0]
[null,"Brackets - state 1",{"$f":"IF(State_Move_Age>0,\"state 2\",\" \")","v":"state 2"},{"$f":"IF(Esc_Fed_Ded=\"y\",\"escalating\",\"non-escalating\")","v":"escalating"}]
[null,{"$f":"State_Br_Per1*100 & \"%\" & \" for $0-$\" & State_Br_Amt1","v":"2% for $0-$10000"},{"$f":"IF(State_Move_Age>0,State2_Br_Per1*100 & \"%\" & \" for $0-$\" & State2_Br_Amt1,\" \")","v":"5% for $0-$25000"},null,21900,{"$f":"ROUND(IF(OR(F$4<State_Move_Age,State_Move_Age=\"\"), IF(F$232>'Tax Tables'!F$247,'Tax Tables'!F$249,F$232*'Tax Tables'!F$248), IF(F$232>'Tax Tables'!F$261,'Tax Tables'!F$263,F$232*'Tax Tables'!F$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":200},{"$f":"ROUND(IF(OR(G$4<State_Move_Age,State_Move_Age=\"\"),IF(G$232>'Tax Tables'!G$247,'Tax Tables'!G$249,G$232*'Tax Tables'!G$248),IF(G$232>'Tax Tables'!G$261,'Tax Tables'!G$263,G$232*'Tax Tables'!G$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":200},{"$f":"ROUND(IF(OR(H$4<State_Move_Age,State_Move_Age=\"\"),IF(H$232>'Tax Tables'!H$247,'Tax Tables'!H$249,H$232*'Tax Tables'!H$248),IF(H$232>'Tax Tables'!H$261,'Tax Tables'!H$263,H$232*'Tax Tables'!H$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":200},{"$f":"ROUND(IF(OR(I$4<State_Move_Age,State_Move_Age=\"\"),IF(I$232>'Tax Tables'!I$247,'Tax Tables'!I$249,I$232*'Tax Tables'!I$248),IF(I$232>'Tax Tables'!I$261,'Tax Tables'!I$263,I$232*'Tax Tables'!I$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":200},{"$f":"ROUND(IF(OR(J$4<State_Move_Age,State_Move_Age=\"\"),IF(J$232>'Tax Tables'!J$247,'Tax Tables'!J$249,J$232*'Tax Tables'!J$248),IF(J$232>'Tax Tables'!J$261,'Tax Tables'!J$263,J$232*'Tax Tables'!J$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":200},{"$f":"ROUND(IF(OR(K$4<State_Move_Age,State_Move_Age=\"\"),IF(K$232>'Tax Tables'!K$247,'Tax Tables'!K$249,K$232*'Tax Tables'!K$248),IF(K$232>'Tax Tables'!K$261,'Tax Tables'!K$263,K$232*'Tax Tables'!K$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":200},{"$f":"ROUND(IF(OR(L$4<State_Move_Age,State_Move_Age=\"\"),IF(L$232>'Tax Tables'!L$247,'Tax Tables'!L$249,L$232*'Tax Tables'!L$248),IF(L$232>'Tax Tables'!L$261,'Tax Tables'!L$263,L$232*'Tax Tables'!L$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":200},{"$f":"ROUND(IF(OR(M$4<State_Move_Age,State_Move_Age=\"\"),IF(M$232>'Tax Tables'!M$247,'Tax Tables'!M$249,M$232*'Tax Tables'!M$248),IF(M$232>'Tax Tables'!M$261,'Tax Tables'!M$263,M$232*'Tax Tables'!M$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":200},{"$f":"ROUND(IF(OR(N$4<State_Move_Age,State_Move_Age=\"\"),IF(N$232>'Tax Tables'!N$247,'Tax Tables'!N$249,N$232*'Tax Tables'!N$248),IF(N$232>'Tax Tables'!N$261,'Tax Tables'!N$263,N$232*'Tax Tables'!N$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":200},{"$f":"ROUND(IF(OR(O$4<State_Move_Age,State_Move_Age=\"\"),IF(O$232>'Tax Tables'!O$247,'Tax Tables'!O$249,O$232*'Tax Tables'!O$248),IF(O$232>'Tax Tables'!O$261,'Tax Tables'!O$263,O$232*'Tax Tables'!O$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":200},{"$f":"ROUND(IF(OR(P$4<State_Move_Age,State_Move_Age=\"\"),IF(P$232>'Tax Tables'!P$247,'Tax Tables'!P$249,P$232*'Tax Tables'!P$248),IF(P$232>'Tax Tables'!P$261,'Tax Tables'!P$263,P$232*'Tax Tables'!P$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":200},{"$f":"ROUND(IF(OR(Q$4<State_Move_Age,State_Move_Age=\"\"),IF(Q$232>'Tax Tables'!Q$247,'Tax Tables'!Q$249,Q$232*'Tax Tables'!Q$248),IF(Q$232>'Tax Tables'!Q$261,'Tax Tables'!Q$263,Q$232*'Tax Tables'!Q$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":200},{"$f":"ROUND(IF(OR(R$4<State_Move_Age,State_Move_Age=\"\"),IF(R$232>'Tax Tables'!R$247,'Tax Tables'!R$249,R$232*'Tax Tables'!R$248),IF(R$232>'Tax Tables'!R$261,'Tax Tables'!R$263,R$232*'Tax Tables'!R$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":200},{"$f":"ROUND(IF(OR(S$4<State_Move_Age,State_Move_Age=\"\"),IF(S$232>'Tax Tables'!S$247,'Tax Tables'!S$249,S$232*'Tax Tables'!S$248),IF(S$232>'Tax Tables'!S$261,'Tax Tables'!S$263,S$232*'Tax Tables'!S$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":300},{"$f":"ROUND(IF(OR(T$4<State_Move_Age,State_Move_Age=\"\"),IF(T$232>'Tax Tables'!T$247,'Tax Tables'!T$249,T$232*'Tax Tables'!T$248),IF(T$232>'Tax Tables'!T$261,'Tax Tables'!T$263,T$232*'Tax Tables'!T$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":300},{"$f":"ROUND(IF(OR(U$4<State_Move_Age,State_Move_Age=\"\"),IF(U$232>'Tax Tables'!U$247,'Tax Tables'!U$249,U$232*'Tax Tables'!U$248),IF(U$232>'Tax Tables'!U$261,'Tax Tables'!U$263,U$232*'Tax Tables'!U$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":300},{"$f":"ROUND(IF(OR(V$4<State_Move_Age,State_Move_Age=\"\"),IF(V$232>'Tax Tables'!V$247,'Tax Tables'!V$249,V$232*'Tax Tables'!V$248),IF(V$232>'Tax Tables'!V$261,'Tax Tables'!V$263,V$232*'Tax Tables'!V$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":300},{"$f":"ROUND(IF(OR(W$4<State_Move_Age,State_Move_Age=\"\"),IF(W$232>'Tax Tables'!W$247,'Tax Tables'!W$249,W$232*'Tax Tables'!W$248),IF(W$232>'Tax Tables'!W$261,'Tax Tables'!W$263,W$232*'Tax Tables'!W$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":300},{"$f":"ROUND(IF(OR(X$4<State_Move_Age,State_Move_Age=\"\"),IF(X$232>'Tax Tables'!X$247,'Tax Tables'!X$249,X$232*'Tax Tables'!X$248),IF(X$232>'Tax Tables'!X$261,'Tax Tables'!X$263,X$232*'Tax Tables'!X$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":300},{"$f":"ROUND(IF(OR(Y$4<State_Move_Age,State_Move_Age=\"\"),IF(Y$232>'Tax Tables'!Y$247,'Tax Tables'!Y$249,Y$232*'Tax Tables'!Y$248),IF(Y$232>'Tax Tables'!Y$261,'Tax Tables'!Y$263,Y$232*'Tax Tables'!Y$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":300},{"$f":"ROUND(IF(OR(Z$4<State_Move_Age,State_Move_Age=\"\"),IF(Z$232>'Tax Tables'!Z$247,'Tax Tables'!Z$249,Z$232*'Tax Tables'!Z$248),IF(Z$232>'Tax Tables'!Z$261,'Tax Tables'!Z$263,Z$232*'Tax Tables'!Z$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":300},{"$f":"ROUND(IF(OR(AA$4<State_Move_Age,State_Move_Age=\"\"),IF(AA$232>'Tax Tables'!AA$247,'Tax Tables'!AA$249,AA$232*'Tax Tables'!AA$248),IF(AA$232>'Tax Tables'!AA$261,'Tax Tables'!AA$263,AA$232*'Tax Tables'!AA$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":300},{"$f":"ROUND(IF(OR(AB$4<State_Move_Age,State_Move_Age=\"\"),IF(AB$232>'Tax Tables'!AB$247,'Tax Tables'!AB$249,AB$232*'Tax Tables'!AB$248),IF(AB$232>'Tax Tables'!AB$261,'Tax Tables'!AB$263,AB$232*'Tax Tables'!AB$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":1900},{"$f":"ROUND(IF(OR(AC$4<State_Move_Age,State_Move_Age=\"\"),IF(AC$232>'Tax Tables'!AC$247,'Tax Tables'!AC$249,AC$232*'Tax Tables'!AC$248),IF(AC$232>'Tax Tables'!AC$261,'Tax Tables'!AC$263,AC$232*'Tax Tables'!AC$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":2000},{"$f":"ROUND(IF(OR(AD$4<State_Move_Age,State_Move_Age=\"\"),IF(AD$232>'Tax Tables'!AD$247,'Tax Tables'!AD$249,AD$232*'Tax Tables'!AD$248),IF(AD$232>'Tax Tables'!AD$261,'Tax Tables'!AD$263,AD$232*'Tax Tables'!AD$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":2000},{"$f":"ROUND(IF(OR(AE$4<State_Move_Age,State_Move_Age=\"\"),IF(AE$232>'Tax Tables'!AE$247,'Tax Tables'!AE$249,AE$232*'Tax Tables'!AE$248),IF(AE$232>'Tax Tables'!AE$261,'Tax Tables'!AE$263,AE$232*'Tax Tables'!AE$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":2100},{"$f":"ROUND(IF(OR(AF$4<State_Move_Age,State_Move_Age=\"\"),IF(AF$232>'Tax Tables'!AF$247,'Tax Tables'!AF$249,AF$232*'Tax Tables'!AF$248),IF(AF$232>'Tax Tables'!AF$261,'Tax Tables'!AF$263,AF$232*'Tax Tables'!AF$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":2100},{"$f":"ROUND(IF(OR(AG$4<State_Move_Age,State_Move_Age=\"\"),IF(AG$232>'Tax Tables'!AG$247,'Tax Tables'!AG$249,AG$232*'Tax Tables'!AG$248),IF(AG$232>'Tax Tables'!AG$261,'Tax Tables'!AG$263,AG$232*'Tax Tables'!AG$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":2100},{"$f":"ROUND(IF(OR(AH$4<State_Move_Age,State_Move_Age=\"\"),IF(AH$232>'Tax Tables'!AH$247,'Tax Tables'!AH$249,AH$232*'Tax Tables'!AH$248),IF(AH$232>'Tax Tables'!AH$261,'Tax Tables'!AH$263,AH$232*'Tax Tables'!AH$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":2200},{"$f":"ROUND(IF(OR(AI$4<State_Move_Age,State_Move_Age=\"\"),IF(AI$232>'Tax Tables'!AI$247,'Tax Tables'!AI$249,AI$232*'Tax Tables'!AI$248),IF(AI$232>'Tax Tables'!AI$261,'Tax Tables'!AI$263,AI$232*'Tax Tables'!AI$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":2200},{"$f":"ROUND(IF(OR(AJ$4<State_Move_Age,State_Move_Age=\"\"),IF(AJ$232>'Tax Tables'!AJ$247,'Tax Tables'!AJ$249,AJ$232*'Tax Tables'!AJ$248),IF(AJ$232>'Tax Tables'!AJ$261,'Tax Tables'!AJ$263,AJ$232*'Tax Tables'!AJ$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AK$4<State_Move_Age,State_Move_Age=\"\"),IF(AK$232>'Tax Tables'!AK$247,'Tax Tables'!AK$249,AK$232*'Tax Tables'!AK$248),IF(AK$232>'Tax Tables'!AK$261,'Tax Tables'!AK$263,AK$232*'Tax Tables'!AK$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AL$4<State_Move_Age,State_Move_Age=\"\"),IF(AL$232>'Tax Tables'!AL$247,'Tax Tables'!AL$249,AL$232*'Tax Tables'!AL$248),IF(AL$232>'Tax Tables'!AL$261,'Tax Tables'!AL$263,AL$232*'Tax Tables'!AL$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AM$4<State_Move_Age,State_Move_Age=\"\"),IF(AM$232>'Tax Tables'!AM$247,'Tax Tables'!AM$249,AM$232*'Tax Tables'!AM$248),IF(AM$232>'Tax Tables'!AM$261,'Tax Tables'!AM$263,AM$232*'Tax Tables'!AM$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AN$4<State_Move_Age,State_Move_Age=\"\"),IF(AN$232>'Tax Tables'!AN$247,'Tax Tables'!AN$249,AN$232*'Tax Tables'!AN$248),IF(AN$232>'Tax Tables'!AN$261,'Tax Tables'!AN$263,AN$232*'Tax Tables'!AN$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AO$4<State_Move_Age,State_Move_Age=\"\"),IF(AO$232>'Tax Tables'!AO$247,'Tax Tables'!AO$249,AO$232*'Tax Tables'!AO$248),IF(AO$232>'Tax Tables'!AO$261,'Tax Tables'!AO$263,AO$232*'Tax Tables'!AO$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AP$4<State_Move_Age,State_Move_Age=\"\"),IF(AP$232>'Tax Tables'!AP$247,'Tax Tables'!AP$249,AP$232*'Tax Tables'!AP$248),IF(AP$232>'Tax Tables'!AP$261,'Tax Tables'!AP$263,AP$232*'Tax Tables'!AP$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AQ$4<State_Move_Age,State_Move_Age=\"\"),IF(AQ$232>'Tax Tables'!AQ$247,'Tax Tables'!AQ$249,AQ$232*'Tax Tables'!AQ$248),IF(AQ$232>'Tax Tables'!AQ$261,'Tax Tables'!AQ$263,AQ$232*'Tax Tables'!AQ$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AR$4<State_Move_Age,State_Move_Age=\"\"),IF(AR$232>'Tax Tables'!AR$247,'Tax Tables'!AR$249,AR$232*'Tax Tables'!AR$248),IF(AR$232>'Tax Tables'!AR$261,'Tax Tables'!AR$263,AR$232*'Tax Tables'!AR$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AS$4<State_Move_Age,State_Move_Age=\"\"),IF(AS$232>'Tax Tables'!AS$247,'Tax Tables'!AS$249,AS$232*'Tax Tables'!AS$248),IF(AS$232>'Tax Tables'!AS$261,'Tax Tables'!AS$263,AS$232*'Tax Tables'!AS$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},null,{"$f":"+Base!E234","v":21900},0]
[null,{"$f":"State_Br_Per2*100 & \"%\" & \" for $\" & State_Br_Amt1+1 & \"-$\" & State_Br_Amt2","v":"3% for $10001-$30000"},{"$f":"IF(State_Move_Age>0,State2_Br_Per2*100 & \"%\" & \" for $\" & State2_Br_Amt1+1 & \"-$\" & State2_Br_Amt2,\"\")","v":"7% for $25001-$80000"},null,54900,{"$f":"ROUND(IF(OR(F$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(F$232>'Tax Tables'!F$251,F$232<='Tax Tables'!F$252),(F$232-'Tax Tables'!F$251)*'Tax Tables'!F$253,IF(F$232>'Tax Tables'!F$256,('Tax Tables'!F$256-'Tax Tables'!F$251)*'Tax Tables'!F$253)), IF(AND(F$232>'Tax Tables'!F$265,F$232<='Tax Tables'!F$266),(F$232-'Tax Tables'!F$265)*'Tax Tables'!F$267,IF(F$232>'Tax Tables'!F$270, ('Tax Tables'!F$270-'Tax Tables'!F$265)*'Tax Tables'!F267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":600},{"$f":"ROUND(IF(OR(G$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(G$232>'Tax Tables'!G$251,G$232<='Tax Tables'!G$252),(G$232-'Tax Tables'!G$251)*'Tax Tables'!G$253,IF(G$232>'Tax Tables'!G$256,('Tax Tables'!G$256-'Tax Tables'!G$251)*'Tax Tables'!G$253)), IF(AND(G$232>'Tax Tables'!G$265,G$232<='Tax Tables'!G$266),(G$232-'Tax Tables'!G$265)*'Tax Tables'!G$267,IF(G$232>'Tax Tables'!G$270,('Tax Tables'!G$270-'Tax Tables'!G$265)*'Tax Tables'!G267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":600},{"$f":"ROUND(IF(OR(H$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(H$232>'Tax Tables'!H$251,H$232<='Tax Tables'!H$252),(H$232-'Tax Tables'!H$251)*'Tax Tables'!H$253,IF(H$232>'Tax Tables'!H$256,('Tax Tables'!H$256-'Tax Tables'!H$251)*'Tax Tables'!H$253)), IF(AND(H$232>'Tax Tables'!H$265,H$232<='Tax Tables'!H$266),(H$232-'Tax Tables'!H$265)*'Tax Tables'!H$267,IF(H$232>'Tax Tables'!H$270,('Tax Tables'!H$270-'Tax Tables'!H$265)*'Tax Tables'!H267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":600},{"$f":"ROUND(IF(OR(I$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(I$232>'Tax Tables'!I$251,I$232<='Tax Tables'!I$252),(I$232-'Tax Tables'!I$251)*'Tax Tables'!I$253,IF(I$232>'Tax Tables'!I$256,('Tax Tables'!I$256-'Tax Tables'!I$251)*'Tax Tables'!I$253)), IF(AND(I$232>'Tax Tables'!I$265,I$232<='Tax Tables'!I$266),(I$232-'Tax Tables'!I$265)*'Tax Tables'!I$267,IF(I$232>'Tax Tables'!I$270,('Tax Tables'!I$270-'Tax Tables'!I$265)*'Tax Tables'!I267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":600},{"$f":"ROUND(IF(OR(J$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(J$232>'Tax Tables'!J$251,J$232<='Tax Tables'!J$252),(J$232-'Tax Tables'!J$251)*'Tax Tables'!J$253,IF(J$232>'Tax Tables'!J$256,('Tax Tables'!J$256-'Tax Tables'!J$251)*'Tax Tables'!J$253)), IF(AND(J$232>'Tax Tables'!J$265,J$232<='Tax Tables'!J$266),(J$232-'Tax Tables'!J$265)*'Tax Tables'!J$267,IF(J$232>'Tax Tables'!J$270,('Tax Tables'!J$270-'Tax Tables'!J$265)*'Tax Tables'!J267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":600},{"$f":"ROUND(IF(OR(K$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(K$232>'Tax Tables'!K$251,K$232<='Tax Tables'!K$252),(K$232-'Tax Tables'!K$251)*'Tax Tables'!K$253,IF(K$232>'Tax Tables'!K$256,('Tax Tables'!K$256-'Tax Tables'!K$251)*'Tax Tables'!K$253)), IF(AND(K$232>'Tax Tables'!K$265,K$232<='Tax Tables'!K$266),(K$232-'Tax Tables'!K$265)*'Tax Tables'!K$267,IF(K$232>'Tax Tables'!K$270,('Tax Tables'!K$270-'Tax Tables'!K$265)*'Tax Tables'!K267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":700},{"$f":"ROUND(IF(OR(L$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(L$232>'Tax Tables'!L$251,L$232<='Tax Tables'!L$252),(L$232-'Tax Tables'!L$251)*'Tax Tables'!L$253,IF(L$232>'Tax Tables'!L$256,('Tax Tables'!L$256-'Tax Tables'!L$251)*'Tax Tables'!L$253)), IF(AND(L$232>'Tax Tables'!L$265,L$232<='Tax Tables'!L$266),(L$232-'Tax Tables'!L$265)*'Tax Tables'!L$267,IF(L$232>'Tax Tables'!L$270,('Tax Tables'!L$270-'Tax Tables'!L$265)*'Tax Tables'!L267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":700},{"$f":"ROUND(IF(OR(M$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(M$232>'Tax Tables'!M$251,M$232<='Tax Tables'!M$252),(M$232-'Tax Tables'!M$251)*'Tax Tables'!M$253,IF(M$232>'Tax Tables'!M$256,('Tax Tables'!M$256-'Tax Tables'!M$251)*'Tax Tables'!M$253)), IF(AND(M$232>'Tax Tables'!M$265,M$232<='Tax Tables'!M$266),(M$232-'Tax Tables'!M$265)*'Tax Tables'!M$267,IF(M$232>'Tax Tables'!M$270,('Tax Tables'!M$270-'Tax Tables'!M$265)*'Tax Tables'!M267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":700},{"$f":"ROUND(IF(OR(N$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(N$232>'Tax Tables'!N$251,N$232<='Tax Tables'!N$252),(N$232-'Tax Tables'!N$251)*'Tax Tables'!N$253,IF(N$232>'Tax Tables'!N$256,('Tax Tables'!N$256-'Tax Tables'!N$251)*'Tax Tables'!N$253)), IF(AND(N$232>'Tax Tables'!N$265,N$232<='Tax Tables'!N$266),(N$232-'Tax Tables'!N$265)*'Tax Tables'!N$267,IF(N$232>'Tax Tables'!N$270,('Tax Tables'!N$270-'Tax Tables'!N$265)*'Tax Tables'!N267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":300},{"$f":"ROUND(IF(OR(O$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(O$232>'Tax Tables'!O$251,O$232<='Tax Tables'!O$252),(O$232-'Tax Tables'!O$251)*'Tax Tables'!O$253,IF(O$232>'Tax Tables'!O$256,('Tax Tables'!O$256-'Tax Tables'!O$251)*'Tax Tables'!O$253)), IF(AND(O$232>'Tax Tables'!O$265,O$232<='Tax Tables'!O$266),(O$232-'Tax Tables'!O$265)*'Tax Tables'!O$267,IF(O$232>'Tax Tables'!O$270,('Tax Tables'!O$270-'Tax Tables'!O$265)*'Tax Tables'!O267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(P$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(P$232>'Tax Tables'!P$251,P$232<='Tax Tables'!P$252),(P$232-'Tax Tables'!P$251)*'Tax Tables'!P$253,IF(P$232>'Tax Tables'!P$256,('Tax Tables'!P$256-'Tax Tables'!P$251)*'Tax Tables'!P$253)), IF(AND(P$232>'Tax Tables'!P$265,P$232<='Tax Tables'!P$266),(P$232-'Tax Tables'!P$265)*'Tax Tables'!P$267,IF(P$232>'Tax Tables'!P$270,('Tax Tables'!P$270-'Tax Tables'!P$265)*'Tax Tables'!P267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(Q$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(Q$232>'Tax Tables'!Q$251,Q$232<='Tax Tables'!Q$252),(Q$232-'Tax Tables'!Q$251)*'Tax Tables'!Q$253,IF(Q$232>'Tax Tables'!Q$256,('Tax Tables'!Q$256-'Tax Tables'!Q$251)*'Tax Tables'!Q$253)), IF(AND(Q$232>'Tax Tables'!Q$265,Q$232<='Tax Tables'!Q$266),(Q$232-'Tax Tables'!Q$265)*'Tax Tables'!Q$267,IF(Q$232>'Tax Tables'!Q$270,('Tax Tables'!Q$270-'Tax Tables'!Q$265)*'Tax Tables'!Q267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":300},{"$f":"ROUND(IF(OR(R$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(R$232>'Tax Tables'!R$251,R$232<='Tax Tables'!R$252),(R$232-'Tax Tables'!R$251)*'Tax Tables'!R$253,IF(R$232>'Tax Tables'!R$256,('Tax Tables'!R$256-'Tax Tables'!R$251)*'Tax Tables'!R$253)), IF(AND(R$232>'Tax Tables'!R$265,R$232<='Tax Tables'!R$266),(R$232-'Tax Tables'!R$265)*'Tax Tables'!R$267,IF(R$232>'Tax Tables'!R$270,('Tax Tables'!R$270-'Tax Tables'!R$265)*'Tax Tables'!R267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":600},{"$f":"ROUND(IF(OR(S$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(S$232>'Tax Tables'!S$251,S$232<='Tax Tables'!S$252),(S$232-'Tax Tables'!S$251)*'Tax Tables'!S$253,IF(S$232>'Tax Tables'!S$256,('Tax Tables'!S$256-'Tax Tables'!S$251)*'Tax Tables'!S$253)), IF(AND(S$232>'Tax Tables'!S$265,S$232<='Tax Tables'!S$266),(S$232-'Tax Tables'!S$265)*'Tax Tables'!S$267,IF(S$232>'Tax Tables'!S$270,('Tax Tables'!S$270-'Tax Tables'!S$265)*'Tax Tables'!S267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":500},{"$f":"ROUND(IF(OR(T$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(T$232>'Tax Tables'!T$251,T$232<='Tax Tables'!T$252),(T$232-'Tax Tables'!T$251)*'Tax Tables'!T$253,IF(T$232>'Tax Tables'!T$256,('Tax Tables'!T$256-'Tax Tables'!T$251)*'Tax Tables'!T$253)), IF(AND(T$232>'Tax Tables'!T$265,T$232<='Tax Tables'!T$266),(T$232-'Tax Tables'!T$265)*'Tax Tables'!T$267,IF(T$232>'Tax Tables'!T$270,('Tax Tables'!T$270-'Tax Tables'!T$265)*'Tax Tables'!T267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":500},{"$f":"ROUND(IF(OR(U$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(U$232>'Tax Tables'!U$251,U$232<='Tax Tables'!U$252),(U$232-'Tax Tables'!U$251)*'Tax Tables'!U$253,IF(U$232>'Tax Tables'!U$256,('Tax Tables'!U$256-'Tax Tables'!U$251)*'Tax Tables'!U$253)), IF(AND(U$232>'Tax Tables'!U$265,U$232<='Tax Tables'!U$266),(U$232-'Tax Tables'!U$265)*'Tax Tables'!U$267,IF(U$232>'Tax Tables'!U$270,('Tax Tables'!U$270-'Tax Tables'!U$265)*'Tax Tables'!U267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":700},{"$f":"ROUND(IF(OR(V$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(V$232>'Tax Tables'!V$251,V$232<='Tax Tables'!V$252),(V$232-'Tax Tables'!V$251)*'Tax Tables'!V$253,IF(V$232>'Tax Tables'!V$256,('Tax Tables'!V$256-'Tax Tables'!V$251)*'Tax Tables'!V$253)), IF(AND(V$232>'Tax Tables'!V$265,V$232<='Tax Tables'!V$266),(V$232-'Tax Tables'!V$265)*'Tax Tables'!V$267,IF(V$232>'Tax Tables'!V$270,('Tax Tables'!V$270-'Tax Tables'!V$265)*'Tax Tables'!V267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":800},{"$f":"ROUND(IF(OR(W$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(W$232>'Tax Tables'!W$251,W$232<='Tax Tables'!W$252),(W$232-'Tax Tables'!W$251)*'Tax Tables'!W$253,IF(W$232>'Tax Tables'!W$256,('Tax Tables'!W$256-'Tax Tables'!W$251)*'Tax Tables'!W$253)), IF(AND(W$232>'Tax Tables'!W$265,W$232<='Tax Tables'!W$266),(W$232-'Tax Tables'!W$265)*'Tax Tables'!W$267,IF(W$232>'Tax Tables'!W$270,('Tax Tables'!W$270-'Tax Tables'!W$265)*'Tax Tables'!W267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":800},{"$f":"ROUND(IF(OR(X$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(X$232>'Tax Tables'!X$251,X$232<='Tax Tables'!X$252),(X$232-'Tax Tables'!X$251)*'Tax Tables'!X$253,IF(X$232>'Tax Tables'!X$256,('Tax Tables'!X$256-'Tax Tables'!X$251)*'Tax Tables'!X$253)), IF(AND(X$232>'Tax Tables'!X$265,X$232<='Tax Tables'!X$266),(X$232-'Tax Tables'!X$265)*'Tax Tables'!X$267,IF(X$232>'Tax Tables'!X$270,('Tax Tables'!X$270-'Tax Tables'!X$265)*'Tax Tables'!X267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":900},{"$f":"ROUND(IF(OR(Y$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(Y$232>'Tax Tables'!Y$251,Y$232<='Tax Tables'!Y$252),(Y$232-'Tax Tables'!Y$251)*'Tax Tables'!Y$253,IF(Y$232>'Tax Tables'!Y$256,('Tax Tables'!Y$256-'Tax Tables'!Y$251)*'Tax Tables'!Y$253)), IF(AND(Y$232>'Tax Tables'!Y$265,Y$232<='Tax Tables'!Y$266),(Y$232-'Tax Tables'!Y$265)*'Tax Tables'!Y$267,IF(Y$232>'Tax Tables'!Y$270,('Tax Tables'!Y$270-'Tax Tables'!Y$265)*'Tax Tables'!Y267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":900},{"$f":"ROUND(IF(OR(Z$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(Z$232>'Tax Tables'!Z$251,Z$232<='Tax Tables'!Z$252),(Z$232-'Tax Tables'!Z$251)*'Tax Tables'!Z$253,IF(Z$232>'Tax Tables'!Z$256,('Tax Tables'!Z$256-'Tax Tables'!Z$251)*'Tax Tables'!Z$253)), IF(AND(Z$232>'Tax Tables'!Z$265,Z$232<='Tax Tables'!Z$266),(Z$232-'Tax Tables'!Z$265)*'Tax Tables'!Z$267,IF(Z$232>'Tax Tables'!Z$270,('Tax Tables'!Z$270-'Tax Tables'!Z$265)*'Tax Tables'!Z267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":900},{"$f":"ROUND(IF(OR(AA$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(AA$232>'Tax Tables'!AA$251,AA$232<='Tax Tables'!AA$252),(AA$232-'Tax Tables'!AA$251)*'Tax Tables'!AA$253,IF(AA$232>'Tax Tables'!AA$256,('Tax Tables'!AA$256-'Tax Tables'!AA$251)*'Tax Tables'!AA$253)), IF(AND(AA$232>'Tax Tables'!AA$265,AA$232<='Tax Tables'!AA$266),(AA$232-'Tax Tables'!AA$265)*'Tax Tables'!AA$267,IF(AA$232>'Tax Tables'!AA$270,('Tax Tables'!AA$270-'Tax Tables'!AA$265)*'Tax Tables'!AA267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":900},{"$f":"ROUND(IF(OR(AB$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(AB$232>'Tax Tables'!AB$251,AB$232<='Tax Tables'!AB$252),(AB$232-'Tax Tables'!AB$251)*'Tax Tables'!AB$253,IF(AB$232>'Tax Tables'!AB$256,('Tax Tables'!AB$256-'Tax Tables'!AB$251)*'Tax Tables'!AB$253)), IF(AND(AB$232>'Tax Tables'!AB$265,AB$232<='Tax Tables'!AB$266),(AB$232-'Tax Tables'!AB$265)*'Tax Tables'!AB$267,IF(AB$232>'Tax Tables'!AB$270,('Tax Tables'!AB$270-'Tax Tables'!AB$265)*'Tax Tables'!AB267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":4800},{"$f":"ROUND(IF(OR(AC$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(AC$232>'Tax Tables'!AC$251,AC$232<='Tax Tables'!AC$252),(AC$232-'Tax Tables'!AC$251)*'Tax Tables'!AC$253,IF(AC$232>'Tax Tables'!AC$256,('Tax Tables'!AC$256-'Tax Tables'!AC$251)*'Tax Tables'!AC$253)), IF(AND(AC$232>'Tax Tables'!AC$265,AC$232<='Tax Tables'!AC$266),(AC$232-'Tax Tables'!AC$265)*'Tax Tables'!AC$267,IF(AC$232>'Tax Tables'!AC$270,('Tax Tables'!AC$270-'Tax Tables'!AC$265)*'Tax Tables'!AC267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":5100},{"$f":"ROUND(IF(OR(AD$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(AD$232>'Tax Tables'!AD$251,AD$232<='Tax Tables'!AD$252),(AD$232-'Tax Tables'!AD$251)*'Tax Tables'!AD$253,IF(AD$232>'Tax Tables'!AD$256,('Tax Tables'!AD$256-'Tax Tables'!AD$251)*'Tax Tables'!AD$253)), IF(AND(AD$232>'Tax Tables'!AD$265,AD$232<='Tax Tables'!AD$266),(AD$232-'Tax Tables'!AD$265)*'Tax Tables'!AD$267,IF(AD$232>'Tax Tables'!AD$270,('Tax Tables'!AD$270-'Tax Tables'!AD$265)*'Tax Tables'!AD267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":4800},{"$f":"ROUND(IF(OR(AE$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(AE$232>'Tax Tables'!AE$251,AE$232<='Tax Tables'!AE$252),(AE$232-'Tax Tables'!AE$251)*'Tax Tables'!AE$253,IF(AE$232>'Tax Tables'!AE$256,('Tax Tables'!AE$256-'Tax Tables'!AE$251)*'Tax Tables'!AE$253)), IF(AND(AE$232>'Tax Tables'!AE$265,AE$232<='Tax Tables'!AE$266),(AE$232-'Tax Tables'!AE$265)*'Tax Tables'!AE$267,IF(AE$232>'Tax Tables'!AE$270,('Tax Tables'!AE$270-'Tax Tables'!AE$265)*'Tax Tables'!AE267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":5100},{"$f":"ROUND(IF(OR(AF$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(AF$232>'Tax Tables'!AF$251,AF$232<='Tax Tables'!AF$252),(AF$232-'Tax Tables'!AF$251)*'Tax Tables'!AF$253,IF(AF$232>'Tax Tables'!AF$256,('Tax Tables'!AF$256-'Tax Tables'!AF$251)*'Tax Tables'!AF$253)), IF(AND(AF$232>'Tax Tables'!AF$265,AF$232<='Tax Tables'!AF$266),(AF$232-'Tax Tables'!AF$265)*'Tax Tables'!AF$267,IF(AF$232>'Tax Tables'!AF$270,('Tax Tables'!AF$270-'Tax Tables'!AF$265)*'Tax Tables'!AF267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":5300},{"$f":"ROUND(IF(OR(AG$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(AG$232>'Tax Tables'!AG$251,AG$232<='Tax Tables'!AG$252),(AG$232-'Tax Tables'!AG$251)*'Tax Tables'!AG$253,IF(AG$232>'Tax Tables'!AG$256,('Tax Tables'!AG$256-'Tax Tables'!AG$251)*'Tax Tables'!AG$253)), IF(AND(AG$232>'Tax Tables'!AG$265,AG$232<='Tax Tables'!AG$266),(AG$232-'Tax Tables'!AG$265)*'Tax Tables'!AG$267,IF(AG$232>'Tax Tables'!AG$270,('Tax Tables'!AG$270-'Tax Tables'!AG$265)*'Tax Tables'!AG267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":5500},{"$f":"ROUND(IF(OR(AH$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(AH$232>'Tax Tables'!AH$251,AH$232<='Tax Tables'!AH$252),(AH$232-'Tax Tables'!AH$251)*'Tax Tables'!AH$253,IF(AH$232>'Tax Tables'!AH$256,('Tax Tables'!AH$256-'Tax Tables'!AH$251)*'Tax Tables'!AH$253)), IF(AND(AH$232>'Tax Tables'!AH$265,AH$232<='Tax Tables'!AH$266),(AH$232-'Tax Tables'!AH$265)*'Tax Tables'!AH$267,IF(AH$232>'Tax Tables'!AH$270,('Tax Tables'!AH$270-'Tax Tables'!AH$265)*'Tax Tables'!AH267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":5600},{"$f":"ROUND(IF(OR(AI$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(AI$232>'Tax Tables'!AI$251,AI$232<='Tax Tables'!AI$252),(AI$232-'Tax Tables'!AI$251)*'Tax Tables'!AI$253,IF(AI$232>'Tax Tables'!AI$256,('Tax Tables'!AI$256-'Tax Tables'!AI$251)*'Tax Tables'!AI$253)), IF(AND(AI$232>'Tax Tables'!AI$265,AI$232<='Tax Tables'!AI$266),(AI$232-'Tax Tables'!AI$265)*'Tax Tables'!AI$267,IF(AI$232>'Tax Tables'!AI$270,('Tax Tables'!AI$270-'Tax Tables'!AI$265)*'Tax Tables'!AI267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":5500},{"$f":"ROUND(IF(OR(AJ$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(AJ$232>'Tax Tables'!AJ$251,AJ$232<='Tax Tables'!AJ$252),(AJ$232-'Tax Tables'!AJ$251)*'Tax Tables'!AJ$253,IF(AJ$232>'Tax Tables'!AJ$256,('Tax Tables'!AJ$256-'Tax Tables'!AJ$251)*'Tax Tables'!AJ$253)), IF(AND(AJ$232>'Tax Tables'!AJ$265,AJ$232<='Tax Tables'!AJ$266),(AJ$232-'Tax Tables'!AJ$265)*'Tax Tables'!AJ$267,IF(AJ$232>'Tax Tables'!AJ$270,('Tax Tables'!AJ$270-'Tax Tables'!AJ$265)*'Tax Tables'!AJ267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AK$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(AK$232>'Tax Tables'!AK$251,AK$232<='Tax Tables'!AK$252),(AK$232-'Tax Tables'!AK$251)*'Tax Tables'!AK$253,IF(AK$232>'Tax Tables'!AK$256,('Tax Tables'!AK$256-'Tax Tables'!AK$251)*'Tax Tables'!AK$253)), IF(AND(AK$232>'Tax Tables'!AK$265,AK$232<='Tax Tables'!AK$266),(AK$232-'Tax Tables'!AK$265)*'Tax Tables'!AK$267,IF(AK$232>'Tax Tables'!AK$270,('Tax Tables'!AK$270-'Tax Tables'!AK$265)*'Tax Tables'!AK267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AL$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(AL$232>'Tax Tables'!AL$251,AL$232<='Tax Tables'!AL$252),(AL$232-'Tax Tables'!AL$251)*'Tax Tables'!AL$253,IF(AL$232>'Tax Tables'!AL$256,('Tax Tables'!AL$256-'Tax Tables'!AL$251)*'Tax Tables'!AL$253)), IF(AND(AL$232>'Tax Tables'!AL$265,AL$232<='Tax Tables'!AL$266),(AL$232-'Tax Tables'!AL$265)*'Tax Tables'!AL$267,IF(AL$232>'Tax Tables'!AL$270,('Tax Tables'!AL$270-'Tax Tables'!AL$265)*'Tax Tables'!AL267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AM$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(AM$232>'Tax Tables'!AM$251,AM$232<='Tax Tables'!AM$252),(AM$232-'Tax Tables'!AM$251)*'Tax Tables'!AM$253,IF(AM$232>'Tax Tables'!AM$256,('Tax Tables'!AM$256-'Tax Tables'!AM$251)*'Tax Tables'!AM$253)), IF(AND(AM$232>'Tax Tables'!AM$265,AM$232<='Tax Tables'!AM$266),(AM$232-'Tax Tables'!AM$265)*'Tax Tables'!AM$267,IF(AM$232>'Tax Tables'!AM$270,('Tax Tables'!AM$270-'Tax Tables'!AM$265)*'Tax Tables'!AM267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AN$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(AN$232>'Tax Tables'!AN$251,AN$232<='Tax Tables'!AN$252),(AN$232-'Tax Tables'!AN$251)*'Tax Tables'!AN$253,IF(AN$232>'Tax Tables'!AN$256,('Tax Tables'!AN$256-'Tax Tables'!AN$251)*'Tax Tables'!AN$253)), IF(AND(AN$232>'Tax Tables'!AN$265,AN$232<='Tax Tables'!AN$266),(AN$232-'Tax Tables'!AN$265)*'Tax Tables'!AN$267,IF(AN$232>'Tax Tables'!AN$270,('Tax Tables'!AN$270-'Tax Tables'!AN$265)*'Tax Tables'!AN267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AO$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(AO$232>'Tax Tables'!AO$251,AO$232<='Tax Tables'!AO$252),(AO$232-'Tax Tables'!AO$251)*'Tax Tables'!AO$253,IF(AO$232>'Tax Tables'!AO$256,('Tax Tables'!AO$256-'Tax Tables'!AO$251)*'Tax Tables'!AO$253)), IF(AND(AO$232>'Tax Tables'!AO$265,AO$232<='Tax Tables'!AO$266),(AO$232-'Tax Tables'!AO$265)*'Tax Tables'!AO$267,IF(AO$232>'Tax Tables'!AO$270,('Tax Tables'!AO$270-'Tax Tables'!AO$265)*'Tax Tables'!AO267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AP$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(AP$232>'Tax Tables'!AP$251,AP$232<='Tax Tables'!AP$252),(AP$232-'Tax Tables'!AP$251)*'Tax Tables'!AP$253,IF(AP$232>'Tax Tables'!AP$256,('Tax Tables'!AP$256-'Tax Tables'!AP$251)*'Tax Tables'!AP$253)), IF(AND(AP$232>'Tax Tables'!AP$265,AP$232<='Tax Tables'!AP$266),(AP$232-'Tax Tables'!AP$265)*'Tax Tables'!AP$267,IF(AP$232>'Tax Tables'!AP$270,('Tax Tables'!AP$270-'Tax Tables'!AP$265)*'Tax Tables'!AP267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AQ$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(AQ$232>'Tax Tables'!AQ$251,AQ$232<='Tax Tables'!AQ$252),(AQ$232-'Tax Tables'!AQ$251)*'Tax Tables'!AQ$253,IF(AQ$232>'Tax Tables'!AQ$256,('Tax Tables'!AQ$256-'Tax Tables'!AQ$251)*'Tax Tables'!AQ$253)), IF(AND(AQ$232>'Tax Tables'!AQ$265,AQ$232<='Tax Tables'!AQ$266),(AQ$232-'Tax Tables'!AQ$265)*'Tax Tables'!AQ$267,IF(AQ$232>'Tax Tables'!AQ$270,('Tax Tables'!AQ$270-'Tax Tables'!AQ$265)*'Tax Tables'!AQ267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AR$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(AR$232>'Tax Tables'!AR$251,AR$232<='Tax Tables'!AR$252),(AR$232-'Tax Tables'!AR$251)*'Tax Tables'!AR$253,IF(AR$232>'Tax Tables'!AR$256,('Tax Tables'!AR$256-'Tax Tables'!AR$251)*'Tax Tables'!AR$253)), IF(AND(AR$232>'Tax Tables'!AR$265,AR$232<='Tax Tables'!AR$266),(AR$232-'Tax Tables'!AR$265)*'Tax Tables'!AR$267,IF(AR$232>'Tax Tables'!AR$270,('Tax Tables'!AR$270-'Tax Tables'!AR$265)*'Tax Tables'!AR267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AS$4<State_Move_Age,State_Move_Age=\"\"), IF(AND(AS$232>'Tax Tables'!AS$251,AS$232<='Tax Tables'!AS$252),(AS$232-'Tax Tables'!AS$251)*'Tax Tables'!AS$253,IF(AS$232>'Tax Tables'!AS$256,('Tax Tables'!AS$256-'Tax Tables'!AS$251)*'Tax Tables'!AS$253)), IF(AND(AS$232>'Tax Tables'!AS$265,AS$232<='Tax Tables'!AS$266),(AS$232-'Tax Tables'!AS$265)*'Tax Tables'!AS$267,IF(AS$232>'Tax Tables'!AS$270,('Tax Tables'!AS$270-'Tax Tables'!AS$265)*'Tax Tables'!AS267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},null,{"$f":"+Base!E235","v":54900},0]
[null,{"$f":"State_Br_Per3*100 & \"%\" & \" for over $\" & State_Br_Amt2","v":"4% for over $30000"},{"$f":"IF(State_Move_Age>0,State2_Br_Per3*100 & \"%\" & \" for over $\" & State2_Br_Amt2,\"\")","v":"8% for over $80000"},null,8600,{"$f":"ROUND(IF(OR(F$4<State_Move_Age,State_Move_Age=\"\"), IF(F$232>'Tax Tables'!F$256,(F$232-'Tax Tables'!F$256)*'Tax Tables'!F$257,0), IF(F$232>'Tax Tables'!F$270,(F$232-'Tax Tables'!F$270)*'Tax Tables'!F$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":200},{"$f":"ROUND(IF(OR(G$4<State_Move_Age,State_Move_Age=\"\"), IF(G$232>'Tax Tables'!G$256,(G$232-'Tax Tables'!G$256)*'Tax Tables'!G$257,0), IF(G$232>'Tax Tables'!G$270,(G$232-'Tax Tables'!G$270)*'Tax Tables'!G$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":800},{"$f":"ROUND(IF(OR(H$4<State_Move_Age,State_Move_Age=\"\"), IF(H$232>'Tax Tables'!H$256,(H$232-'Tax Tables'!H$256)*'Tax Tables'!H$257,0), IF(H$232>'Tax Tables'!H$270,(H$232-'Tax Tables'!H$270)*'Tax Tables'!H$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":200},{"$f":"ROUND(IF(OR(I$4<State_Move_Age,State_Move_Age=\"\"), IF(I$232>'Tax Tables'!I$256,(I$232-'Tax Tables'!I$256)*'Tax Tables'!I$257,0), IF(I$232>'Tax Tables'!I$270,(I$232-'Tax Tables'!I$270)*'Tax Tables'!I$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":200},{"$f":"ROUND(IF(OR(J$4<State_Move_Age,State_Move_Age=\"\"), IF(J$232>'Tax Tables'!J$256,(J$232-'Tax Tables'!J$256)*'Tax Tables'!J$257,0), IF(J$232>'Tax Tables'!J$270,(J$232-'Tax Tables'!J$270)*'Tax Tables'!J$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":100},{"$f":"ROUND(IF(OR(K$4<State_Move_Age,State_Move_Age=\"\"), IF(K$232>'Tax Tables'!K$256,(K$232-'Tax Tables'!K$256)*'Tax Tables'!K$257,0), IF(K$232>'Tax Tables'!K$270,(K$232-'Tax Tables'!K$270)*'Tax Tables'!K$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":100},{"$f":"ROUND(IF(OR(L$4<State_Move_Age,State_Move_Age=\"\"), IF(L$232>'Tax Tables'!L$256,(L$232-'Tax Tables'!L$256)*'Tax Tables'!L$257,0), IF(L$232>'Tax Tables'!L$270,(L$232-'Tax Tables'!L$270)*'Tax Tables'!L$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":100},{"$f":"ROUND(IF(OR(M$4<State_Move_Age,State_Move_Age=\"\"), IF(M$232>'Tax Tables'!M$256,(M$232-'Tax Tables'!M$256)*'Tax Tables'!M$257,0), IF(M$232>'Tax Tables'!M$270,(M$232-'Tax Tables'!M$270)*'Tax Tables'!M$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":1100},{"$f":"ROUND(IF(OR(N$4<State_Move_Age,State_Move_Age=\"\"), IF(N$232>'Tax Tables'!N$256,(N$232-'Tax Tables'!N$256)*'Tax Tables'!N$257,0), IF(N$232>'Tax Tables'!N$270,(N$232-'Tax Tables'!N$270)*'Tax Tables'!N$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(O$4<State_Move_Age,State_Move_Age=\"\"), IF(O$232>'Tax Tables'!O$256,(O$232-'Tax Tables'!O$256)*'Tax Tables'!O$257,0), IF(O$232>'Tax Tables'!O$270,(O$232-'Tax Tables'!O$270)*'Tax Tables'!O$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(P$4<State_Move_Age,State_Move_Age=\"\"), IF(P$232>'Tax Tables'!P$256,(P$232-'Tax Tables'!P$256)*'Tax Tables'!P$257,0), IF(P$232>'Tax Tables'!P$270,(P$232-'Tax Tables'!P$270)*'Tax Tables'!P$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(Q$4<State_Move_Age,State_Move_Age=\"\"), IF(Q$232>'Tax Tables'!Q$256,(Q$232-'Tax Tables'!Q$256)*'Tax Tables'!Q$257,0), IF(Q$232>'Tax Tables'!Q$270,(Q$232-'Tax Tables'!Q$270)*'Tax Tables'!Q$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(R$4<State_Move_Age,State_Move_Age=\"\"), IF(R$232>'Tax Tables'!R$256,(R$232-'Tax Tables'!R$256)*'Tax Tables'!R$257,0), IF(R$232>'Tax Tables'!R$270,(R$232-'Tax Tables'!R$270)*'Tax Tables'!R$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(S$4<State_Move_Age,State_Move_Age=\"\"), IF(S$232>'Tax Tables'!S$256,(S$232-'Tax Tables'!S$256)*'Tax Tables'!S$257,0), IF(S$232>'Tax Tables'!S$270,(S$232-'Tax Tables'!S$270)*'Tax Tables'!S$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(T$4<State_Move_Age,State_Move_Age=\"\"), IF(T$232>'Tax Tables'!T$256,(T$232-'Tax Tables'!T$256)*'Tax Tables'!T$257,0), IF(T$232>'Tax Tables'!T$270,(T$232-'Tax Tables'!T$270)*'Tax Tables'!T$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(U$4<State_Move_Age,State_Move_Age=\"\"), IF(U$232>'Tax Tables'!U$256,(U$232-'Tax Tables'!U$256)*'Tax Tables'!U$257,0), IF(U$232>'Tax Tables'!U$270,(U$232-'Tax Tables'!U$270)*'Tax Tables'!U$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(V$4<State_Move_Age,State_Move_Age=\"\"), IF(V$232>'Tax Tables'!V$256,(V$232-'Tax Tables'!V$256)*'Tax Tables'!V$257,0), IF(V$232>'Tax Tables'!V$270,(V$232-'Tax Tables'!V$270)*'Tax Tables'!V$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":100},{"$f":"ROUND(IF(OR(W$4<State_Move_Age,State_Move_Age=\"\"), IF(W$232>'Tax Tables'!W$256,(W$232-'Tax Tables'!W$256)*'Tax Tables'!W$257,0), IF(W$232>'Tax Tables'!W$270,(W$232-'Tax Tables'!W$270)*'Tax Tables'!W$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":800},{"$f":"ROUND(IF(OR(X$4<State_Move_Age,State_Move_Age=\"\"), IF(X$232>'Tax Tables'!X$256,(X$232-'Tax Tables'!X$256)*'Tax Tables'!X$257,0), IF(X$232>'Tax Tables'!X$270,(X$232-'Tax Tables'!X$270)*'Tax Tables'!X$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":1000},{"$f":"ROUND(IF(OR(Y$4<State_Move_Age,State_Move_Age=\"\"), IF(Y$232>'Tax Tables'!Y$256,(Y$232-'Tax Tables'!Y$256)*'Tax Tables'!Y$257,0), IF(Y$232>'Tax Tables'!Y$270,(Y$232-'Tax Tables'!Y$270)*'Tax Tables'!Y$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":1100},{"$f":"ROUND(IF(OR(Z$4<State_Move_Age,State_Move_Age=\"\"), IF(Z$232>'Tax Tables'!Z$256,(Z$232-'Tax Tables'!Z$256)*'Tax Tables'!Z$257,0), IF(Z$232>'Tax Tables'!Z$270,(Z$232-'Tax Tables'!Z$270)*'Tax Tables'!Z$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":1300},{"$f":"ROUND(IF(OR(AA$4<State_Move_Age,State_Move_Age=\"\"), IF(AA$232>'Tax Tables'!AA$256,(AA$232-'Tax Tables'!AA$256)*'Tax Tables'!AA$257,0), IF(AA$232>'Tax Tables'!AA$270,(AA$232-'Tax Tables'!AA$270)*'Tax Tables'!AA$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":1500},{"$f":"ROUND(IF(OR(AB$4<State_Move_Age,State_Move_Age=\"\"), IF(AB$232>'Tax Tables'!AB$256,(AB$232-'Tax Tables'!AB$256)*'Tax Tables'!AB$257,0), IF(AB$232>'Tax Tables'!AB$270,(AB$232-'Tax Tables'!AB$270)*'Tax Tables'!AB$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AC$4<State_Move_Age,State_Move_Age=\"\"), IF(AC$232>'Tax Tables'!AC$256,(AC$232-'Tax Tables'!AC$256)*'Tax Tables'!AC$257,0), IF(AC$232>'Tax Tables'!AC$270,(AC$232-'Tax Tables'!AC$270)*'Tax Tables'!AC$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AD$4<State_Move_Age,State_Move_Age=\"\"), IF(AD$232>'Tax Tables'!AD$256,(AD$232-'Tax Tables'!AD$256)*'Tax Tables'!AD$257,0), IF(AD$232>'Tax Tables'!AD$270,(AD$232-'Tax Tables'!AD$270)*'Tax Tables'!AD$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AE$4<State_Move_Age,State_Move_Age=\"\"), IF(AE$232>'Tax Tables'!AE$256,(AE$232-'Tax Tables'!AE$256)*'Tax Tables'!AE$257,0), IF(AE$232>'Tax Tables'!AE$270,(AE$232-'Tax Tables'!AE$270)*'Tax Tables'!AE$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AF$4<State_Move_Age,State_Move_Age=\"\"), IF(AF$232>'Tax Tables'!AF$256,(AF$232-'Tax Tables'!AF$256)*'Tax Tables'!AF$257,0), IF(AF$232>'Tax Tables'!AF$270,(AF$232-'Tax Tables'!AF$270)*'Tax Tables'!AF$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AG$4<State_Move_Age,State_Move_Age=\"\"), IF(AG$232>'Tax Tables'!AG$256,(AG$232-'Tax Tables'!AG$256)*'Tax Tables'!AG$257,0), IF(AG$232>'Tax Tables'!AG$270,(AG$232-'Tax Tables'!AG$270)*'Tax Tables'!AG$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AH$4<State_Move_Age,State_Move_Age=\"\"), IF(AH$232>'Tax Tables'!AH$256,(AH$232-'Tax Tables'!AH$256)*'Tax Tables'!AH$257,0), IF(AH$232>'Tax Tables'!AH$270,(AH$232-'Tax Tables'!AH$270)*'Tax Tables'!AH$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AI$4<State_Move_Age,State_Move_Age=\"\"), IF(AI$232>'Tax Tables'!AI$256,(AI$232-'Tax Tables'!AI$256)*'Tax Tables'!AI$257,0), IF(AI$232>'Tax Tables'!AI$270,(AI$232-'Tax Tables'!AI$270)*'Tax Tables'!AI$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AJ$4<State_Move_Age,State_Move_Age=\"\"), IF(AJ$232>'Tax Tables'!AJ$256,(AJ$232-'Tax Tables'!AJ$256)*'Tax Tables'!AJ$257,0), IF(AJ$232>'Tax Tables'!AJ$270,(AJ$232-'Tax Tables'!AJ$270)*'Tax Tables'!AJ$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AK$4<State_Move_Age,State_Move_Age=\"\"), IF(AK$232>'Tax Tables'!AK$256,(AK$232-'Tax Tables'!AK$256)*'Tax Tables'!AK$257,0), IF(AK$232>'Tax Tables'!AK$270,(AK$232-'Tax Tables'!AK$270)*'Tax Tables'!AK$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AL$4<State_Move_Age,State_Move_Age=\"\"), IF(AL$232>'Tax Tables'!AL$256,(AL$232-'Tax Tables'!AL$256)*'Tax Tables'!AL$257,0), IF(AL$232>'Tax Tables'!AL$270,(AL$232-'Tax Tables'!AL$270)*'Tax Tables'!AL$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AM$4<State_Move_Age,State_Move_Age=\"\"), IF(AM$232>'Tax Tables'!AM$256,(AM$232-'Tax Tables'!AM$256)*'Tax Tables'!AM$257,0), IF(AM$232>'Tax Tables'!AM$270,(AM$232-'Tax Tables'!AM$270)*'Tax Tables'!AM$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AN$4<State_Move_Age,State_Move_Age=\"\"), IF(AN$232>'Tax Tables'!AN$256,(AN$232-'Tax Tables'!AN$256)*'Tax Tables'!AN$257,0), IF(AN$232>'Tax Tables'!AN$270,(AN$232-'Tax Tables'!AN$270)*'Tax Tables'!AN$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AO$4<State_Move_Age,State_Move_Age=\"\"), IF(AO$232>'Tax Tables'!AO$256,(AO$232-'Tax Tables'!AO$256)*'Tax Tables'!AO$257,0), IF(AO$232>'Tax Tables'!AO$270,(AO$232-'Tax Tables'!AO$270)*'Tax Tables'!AO$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AP$4<State_Move_Age,State_Move_Age=\"\"), IF(AP$232>'Tax Tables'!AP$256,(AP$232-'Tax Tables'!AP$256)*'Tax Tables'!AP$257,0), IF(AP$232>'Tax Tables'!AP$270,(AP$232-'Tax Tables'!AP$270)*'Tax Tables'!AP$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AQ$4<State_Move_Age,State_Move_Age=\"\"), IF(AQ$232>'Tax Tables'!AQ$256,(AQ$232-'Tax Tables'!AQ$256)*'Tax Tables'!AQ$257,0), IF(AQ$232>'Tax Tables'!AQ$270,(AQ$232-'Tax Tables'!AQ$270)*'Tax Tables'!AQ$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AR$4<State_Move_Age,State_Move_Age=\"\"), IF(AR$232>'Tax Tables'!AR$256,(AR$232-'Tax Tables'!AR$256)*'Tax Tables'!AR$257,0), IF(AR$232>'Tax Tables'!AR$270,(AR$232-'Tax Tables'!AR$270)*'Tax Tables'!AR$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AS$4<State_Move_Age,State_Move_Age=\"\"), IF(AS$232>'Tax Tables'!AS$256,(AS$232-'Tax Tables'!AS$256)*'Tax Tables'!AS$257,0), IF(AS$232>'Tax Tables'!AS$270,(AS$232-'Tax Tables'!AS$270)*'Tax Tables'!AS$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},null,{"$f":"+Base!E236","v":8600},0]
[null,"State taxes by bracket ^",null,{"$f":"IF(State_Method=\"bracket\",\" using\",\"\")","v":" using"},{"$f":"+E234+E235+E236","v":85400},{"$f":"IF((+F234+F235+F236)<0,0,+F234+F235+F236)","v":1000},{"$f":"IF((+G234+G235+G236)<0,0,+G234+G235+G236)","v":1600},1000,1000,900,1000,1000,2000,500,200,200,500,800,800,800,1000,1200,1900,2200,2300,2500,2700,6700,7100,6800,7200,7400,7600,7800,7700,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E237","v":85400},0]
[]
[null,{"$f":"\"State taxes by percent of state AGI - \" & State_Rate*100 & \"% then \" & IF(State_Move_Age>0,State_Rate2*100 & \"%\",\"\")","v":"State taxes by percent of state AGI - 1% then 2%"},null,{"$f":"IF(State_Method=\"percent\",\"using\",\"\")","v":""},{"$f":"SUM(F239:AS239)","v":36200},{"$f":"ROUND(IF(AND(State_Move_Age<=F$4,State_Move_Age<>0),+F$226*State_Rate2,+F$226*State_Rate)/Round_To,0)*Round_To*IF(Exclude_Taxes=\"y\",0,1)","v":600},800,700,700,700,700,800,800,400,300,200,400,500,500,500,500,600,800,900,900,1000,1000,2800,2900,2500,2600,2700,2800,2800,2800,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E239","v":36200},0]
[]
[null,"State income taxes",null,{"$f":"\"using \" & State_Method","v":"using bracket"},{"$f":"SUM(F241:AS241)","v":85400},{"$f":"IF(State_Method=\"percent\",F239,F237)","v":1000},1600,1000,1000,900,1000,1000,2000,500,200,200,500,800,800,800,1000,1200,1900,2200,2300,2500,2700,6700,7100,6800,7200,7400,7600,7800,7700,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E241","v":85400},{"$f":"+E241-AU241","v":0},234]
[null,"Average rate",null,null,{"$f":"+E241/E232","v":4.611355598153298E-2},{"$f":"IF(F232=0,0,+F241/F232)","v":2.8248587570621469E-2},3.1589338598223098E-2,2.7972027972027972E-2,2.7894002789400279E-2,2.5139664804469275E-2,2.7472527472527472E-2,2.7027027027027029E-2,3.2573289902280131E-2,2.1691973969631236E-2,2.247191011235955E-2,2.6490066225165563E-2,2.2026431718061675E-2,2.4060150375939851E-2,2.6229508196721311E-2,2.7923211169284468E-2,2.8169014084507043E-2,2.7241770715096481E-2,3.0254777070063694E-2,3.1930333817126268E-2,3.1944444444444442E-2,3.2258064516129031E-2,3.2569360675512665E-2,6.2675397567820396E-2,6.356311548791406E-2,6.2214089661482161E-2,6.3576158940397351E-2,6.3247863247863245E-2,6.2835882596114098E-2,6.3414634146341464E-2,6.2423996757194976E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Net income after taxes, before living expenses",null,null,{"$f":"SUM(F243:AS243)","v":4343200},{"$f":"+F71-F145","v":73900},87400,75700,76300,77000,97800,100000,101500,156400,151300,155100,156700,163300,168400,162200,163800,170200,171700,162200,164900,167300,169400,177400,188100,161400,165700,167100,168500,170200,172300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E243","v":4343200},{"$f":"+E243-AU243","v":0}]
[]
[null,"Summary of account changes"]
[null,"Account balances at start of year",null,null,{"$f":"INDEX(F246:AS246,Total_Years)","v":2590500},{"$f":"+F19","v":1000000},998900,1009900,1007800,1004800,1001000,1021500,1042700,1063800,1138200,1205900,1195700,1365400,1405000,1462900,1412800,1562500,1616700,1685500,1727900,1770600,1813300,1855600,2303400,2359300,2485900,2514100,2540900,2566300,2590500,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E246","v":2590500},{"$f":"+E246-AU246","v":0}]
[null,"Events"]
[null,"Inherited taxable",null,null,{"$f":"SUM(F248:AS248)","v":100000},{"$f":"+F78+F79","v":0},0,0,0,0,0,0,0,0,0,0,40000,0,0,0,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E248","v":100000},{"$f":"+E248-AU248","v":0}]
[null,"Inherited IRA",null,null,100000,{"$f":"+F107","v":0},0,0,0,0,0,0,0,0,0,0,60000,0,0,0,40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E249","v":100000},0]
[null,"Asset sales incl LTCG",null,null,500000,{"$f":"+F80+F81+F136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,400000,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E250","v":500000},0]
[null,"Special expenditures",null,null,-100000,{"$f":"+F82+F83","v":0},0,0,0,0,0,0,0,0,0,-80000,0,-20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E251","v":-100000},0]
[null,"SPIA purchase",null,null,-100000,{"$f":"F84+F96+F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E252","v":-100000},0]
[null,"Qualified Charitable Distribution ",null,null,-100000,{"$f":"F137","v":0},0,0,0,0,0,0,0,0,0,0,0,-15000,-20000,-20000,-20000,-20000,-5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E253","v":-100000},0]
[null,"Total events",null,null,{"$f":"SUM(F254:AS254)","v":400000},{"$f":"SUM(F248:F253)","v":0},{"$f":"SUM(G248:G253)","v":0},0,0,0,0,0,0,0,0,-80000,100000,-35000,-20000,-120000,80000,-20000,-5000,0,0,0,0,400000,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E254","v":400000},{"$f":"+E254-AU254","v":0}]
[null,"Income from earnings, dividends, pension, wages, etc.",null,null,3206400,{"$f":"F28+F31+F34+F37+F38+F62+F63+F64+F70","v":78700},94700,80600,81300,81900,83100,84900,86900,90100,80600,82900,86100,93900,96800,{"$f":"T28+T31+T34+T37+T38+T65+T70","v":106600},{"$f":"U28+U31+U34+U37+U38+U62+U63+U64+U70","v":108700},115900,119600,109600,111300,113200,114400,124400,134600,135200,139600,140900,142200,143300,144400,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E255","v":3206400},0]
[null,"Social Security income",null,null,1468500,{"$f":"+F61","v":0},0,0,0,0,22100,22500,23000,69900,71300,72700,74200,75700,77200,59900,61100,62300,63500,64700,66000,67300,68700,70100,71500,48300,49300,50300,51300,52300,53300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E256","v":1468500},0]
[null,"Living expenses",null,null,-3129300,{"$f":"-F144","v":-75000},-76400,-77800,-79300,-80800,-77300,-78800,-80400,-82000,-83600,-85300,-87000,-88700,-90500,-92300,-94100,-96000,-97900,-119800,-122200,-124600,-127100,-129600,-132200,-134800,-137500,-140300,-143100,-146000,-148900,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E257","v":-3129300},0]
[null,"Federal and state taxes",null,null,-331700,{"$f":"-F145","v":-4800},-7300,-4900,-5000,-4900,-7400,-7400,-8400,-3600,-600,-500,-3600,-6300,-5600,-4300,-6000,-8000,-11400,-12100,-12400,-13200,-13700,-17100,-18000,-22100,-23200,-24100,-25000,-25400,-25400,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E258","v":-331700},0]
[null,"Net yearly change",null,null,1613900,{"$f":"+F254+SUM(F255:F258)","v":-1100},11000,-2100,-3000,-3800,20500,21200,21100,74400,67700,-10200,169700,39600,57900,-50100,149700,54200,68800,42400,42700,42700,42300,447800,55900,126600,28200,26800,25400,24200,23400,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E259","v":1613900},0]
[]
[null,"Account balances at end of year"]
[null,"Taxable",null,null,{"$f":"INDEX(F262:AS262,Total_Years)","v":1721600},{"$f":"ROUND(F8+F148,0)","v":182100},176500,158000,138900,120800,127700,136100,145100,171500,194500,136500,211500,236600,281300,204900,293600,330100,382800,457700,535900,619300,708100,1197700,1300400,1476800,1521700,1569000,1619000,1670300,1721600,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E262","v":1721600},{"$f":"+E262-AU262","v":0}]
["c","IRA 1",null,null,399900,{"$f":"ROUND(+F9+F29+F63+F87+F91+F94+F95+F96-F133,0)","v":491200},480600,468100,453400,436400,416900,394600,369500,383200,398800,416400,419700,423100,426800,436000,444700,452700,459900,462200,463600,463800,462800,460400,456600,451300,444400,436000,425700,413700,399900,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E263","v":399900},0]
["c","IRA 2",null,null,471300,{"$f":"ROUND(+F10+F30+F98+F99+F102+F103,0)","v":218500},238100,258800,280800,304100,328700,354800,382400,411700,436000,461700,488900,498800,508100,516800,524800,532200,538700,541100,542300,542300,541000,538300,534000,528000,520400,510900,499700,486500,471300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E264","v":471300},0]
[null,"IRA ^",null,null,871200,{"$f":"+F263+F264","v":709700},{"$f":"+G263+G264","v":718700},726900,734200,740500,745600,749400,751900,794900,834800,878100,908600,921900,934900,952800,969500,984900,998600,1003300,1005900,1006100,1003800,998700,990600,979300,964800,946900,925400,900200,871200,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E265","v":871200},0]
["c","Inherited IRA 1",null,null,0,{"$f":"ROUND(+F12+F32+F105+F110+F113+F116,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,31300,26500,25400,24100,22600,20800,18700,16400,13600,10500,7000,2900,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E266","v":0},0]
["c","Inherited IRA 2",null,null,0,{"$f":"ROUND(+F13+F33+F106+F111+F114+F117,0)","v":0},0,0,0,0,0,0,0,0,0,0,60000,57400,54300,50800,46500,40100,33100,25100,17900,9600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E267","v":0},0]
[null,"Inherited IRA ^",null,null,0,{"$f":"+F266+F267","v":0},{"$f":"+G266+G267","v":0},0,0,0,0,0,0,0,0,0,60000,57400,54300,50800,82500,71400,59600,50500,42000,32200,20800,18700,16400,13600,10500,7000,2900,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E268","v":0},0]
[null,"Roth 1",null,null,0,{"$f":"ROUND(+F15+F35+F64+F120+F123+F126+F127,0)","v":80700},86800,93400,100500,106700,113300,120300,127800,135700,144100,153000,162500,172600,183300,194700,206800,219600,233200,204500,174300,142500,109000,73700,36500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E269","v":0},0]
[null,"Roth 2",null,null,21100,{"$f":"ROUND(+F16+F36+F124,0)","v":26400},27900,29500,31200,33000,34900,36900,39000,36100,32500,28100,22800,16500,9100,9600,10100,10700,11300,11900,12500,13200,13900,14600,15400,16200,17100,18000,19000,20000,21100,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E270","v":21100},0]
[null,"Roth, existing",null,null,21100,{"$f":"+F269+F270","v":107100},{"$f":"+G269+G270","v":114700},122900,131700,139700,148200,157200,166800,171800,176600,181100,185300,189100,192400,204300,216900,230300,244500,216400,186800,155700,122900,88300,51900,16200,17100,18000,19000,20000,21100,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E271","v":21100},0]
[null,"Roth, conversion",null,null,0,{"$f":"ROUND(+F18+F38+F133+F134+F135,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E272","v":0},0]
[null,"Total",null,{"$f":"IF((F246+E259)<>E273,\"Error: \" & (F246+E259)-E273,\".\")","v":"."},2613900,{"$f":"+F262+F265+F268+F271+F272","v":998900},1009900,1007800,1004800,1001000,1021500,1042700,1063800,1138200,1205900,1195700,1365400,1405000,{"$f":"+S262+S265+S268+S271+S272","v":1462900},{"$f":"+T262+T265+T268+T271+T272","v":1412800},1562500,1616700,1685500,1727900,1770600,1813300,1855600,2303400,2359300,2485900,2514100,2540900,2566300,2590500,2613900,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E273","v":2613900},0]
["c","check total 1: must agree yr/yr w/check total 2",null,"yr 40 omitted",{"$f":"SUM(F274:AS274)-E273","v":46728800},{"$f":"+F246+F259","v":998900},1009900,1007800,1004800,1001000,1021500,1042700,1063800,1138200,1205900,1195700,1365400,1405000,1462900,1412800,1562500,1616700,1685500,1727900,1770600,1813300,1855600,2303400,2359300,2485900,2514100,2540900,2566300,2590500,2613900,0,0,0,0,0,0,0,0,0]
["c","check total 2",null,"last modeling yr omitted",{"$f":"SUM(F275:AS275)","v":46728800},{"$f":"+G19","v":998900},1009900,1007800,1004800,1001000,1021500,1042700,1063800,1138200,1205900,1195700,1365400,1405000,1462900,1412800,1562500,1616700,1685500,1727900,1770600,1813300,1855600,2303400,2359300,2485900,2514100,2540900,2566300,2590500,0,0,{"$f":"+AK273-AK274","v":0},0,0,0,0,0,0,0,0]
[null,null,null,"30 yr difference",{"$f":"SUM(F276:AS276)","v":0},{"$f":"+F274-F275","v":0},{"$f":"+G274-G275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Various supporting calculations below"]
[null,null,null,null,"year is in forecast = 1",{"$f":"IF(F$7-$F7<=Total_Years-1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Modified Adjusted Gross Income (MAGI)"]
[null,"Federal Adjusted Gross Income",null,null,{"$f":"SUM(F280:AS280)","v":3156900},{"$f":"F184","v":61600},78300,65000,66900,68700,89700,92200,95000,69100,43800,42800,71900,92100,87700,77800,91600,107600,131100,135300,138400,143700,148900,145400,151100,133500,138100,142400,147000,149600,150600,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E280","v":3156900},{"$f":"+E280-AU280","v":0}]
[null,"Non-taxable Social Security benefits",null,null,432100,{"$f":"+F151-F165","v":0},0,0,0,0,3300,3400,3400,38000,50500,52200,39900,31400,34400,25700,20200,13400,9500,9700,9900,10100,10300,10500,10700,7200,7400,7500,7700,7800,8000,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E281","v":432100},0]
[null,"Tax-exempt interest",null,null,{"$f":"SUM(F282:AS282)","v":334300},{"$f":"-F170","v":2800},2700,2500,2200,1900,1900,2000,2100,2300,2700,2400,2600,3300,3800,3600,3700,4600,5300,8600,10100,11800,13600,18400,25700,28400,31100,32000,33000,34100,35100,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E282","v":334300},0]
[null,"Excluded foreign income","user input",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!E283","v":0},0]
[null,"Modified Adjusted Gross Income (MAGI) - Medicare",null,null,3491200,{"$f":"F280+F282+ROUND(F283/Round_To,0)*Round_To","v":64400},81000,67500,69100,70600,91600,94200,97100,71400,46500,45200,74500,95400,91500,81400,95300,112200,136400,143900,148500,155500,162500,163800,176800,161900,169200,174400,180000,183700,185700,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E284","v":3491200},0]
[null,"Modified Adjusted Gross Income (MAGI) - ACA",null,null,3923300,{"$f":"F280+F281+F282+F283","v":64400},81000,67500,69100,70600,94900,97600,100500,109400,97000,97400,114400,126800,125900,107100,115500,125600,145900,153600,158400,165600,172800,174300,187500,169100,176600,181900,187700,191500,193700,0,0,0,0,0,0,0,0,0,0]
[null,"Medicare IRMAA yearly estimate",{"$f":"IF(IRMAA_Incl=\"y\",\"Included\",\"Excluded\")","v":"Excluded"},{"$f":"+'Tax Tables'!C62 & \" years\"","v":"0 years"},0,{"$f":"ROUND(('Tax Tables'!F62*12)*('Tax Tables'!F65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!G62*12)*('Tax Tables'!G65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!H62*12)*('Tax Tables'!H65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!I62*12)*('Tax Tables'!I65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!J62*12)*('Tax Tables'!J65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!K62*12)*('Tax Tables'!K65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!L62*12)*('Tax Tables'!L65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!M62*12)*('Tax Tables'!M65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!N62*12)*('Tax Tables'!N65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!O62*12)*('Tax Tables'!O65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!P62*12)*('Tax Tables'!P65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!Q62*12)*('Tax Tables'!Q65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!R62*12)*('Tax Tables'!R65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!S62*12)*('Tax Tables'!S65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!T62*12)*('Tax Tables'!T65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!U62*12)*('Tax Tables'!U65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!V62*12)*('Tax Tables'!V65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!W62*12)*('Tax Tables'!W65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!X62*12)*('Tax Tables'!X65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!Y62*12)*('Tax Tables'!Y65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!Z62*12)*('Tax Tables'!Z65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AA62*12)*('Tax Tables'!AA65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AB62*12)*('Tax Tables'!AB65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AC62*12)*('Tax Tables'!AC65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AD62*12)*('Tax Tables'!AD65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AE62*12)*('Tax Tables'!AE65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AF62*12)*('Tax Tables'!AF65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AG62*12)*('Tax Tables'!AG65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AH62*12)*('Tax Tables'!AH65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AI62*12)*('Tax Tables'!AI65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AJ62*12)*('Tax Tables'!AJ65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AK62*12)*('Tax Tables'!AK65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AL62*12)*('Tax Tables'!AL65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AM62*12)*('Tax Tables'!AM65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AN62*12)*('Tax Tables'!AN65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AO62*12)*('Tax Tables'!AO65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AP62*12)*('Tax Tables'!AP65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AQ62*12)*('Tax Tables'!AQ65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AR62*12)*('Tax Tables'!AR65)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AS62*12)*('Tax Tables'!AS65)/Round_To,0)*Round_To","v":0},null,{"$f":"+Base!E286","v":0},0]
[null,"ACA Premium Tax Credit","You",{"$f":"+E287 & \" years\"","v":"2 years"},2,{"$f":"+'Tax Tables'!F91","v":1},{"$f":"+'Tax Tables'!G91","v":0},{"$f":"+'Tax Tables'!H91","v":1},{"$f":"+'Tax Tables'!I91","v":0},{"$f":"+'Tax Tables'!J91","v":0},{"$f":"+'Tax Tables'!K91","v":0},{"$f":"+'Tax Tables'!L91","v":0},{"$f":"+'Tax Tables'!M91","v":0},{"$f":"+'Tax Tables'!N91","v":0},{"$f":"+'Tax Tables'!O91","v":0},{"$f":"+'Tax Tables'!P91","v":0},{"$f":"+'Tax Tables'!Q91","v":0},{"$f":"+'Tax Tables'!R91","v":0},{"$f":"+'Tax Tables'!S91","v":0},{"$f":"+'Tax Tables'!T91","v":0},{"$f":"+'Tax Tables'!U91","v":0},{"$f":"+'Tax Tables'!V91","v":0},{"$f":"+'Tax Tables'!W91","v":0},{"$f":"+'Tax Tables'!X91","v":0},{"$f":"+'Tax Tables'!Y91","v":0},{"$f":"+'Tax Tables'!Z91","v":0},{"$f":"+'Tax Tables'!AA91","v":0},{"$f":"+'Tax Tables'!AB91","v":0},{"$f":"+'Tax Tables'!AC91","v":0},{"$f":"+'Tax Tables'!AD91","v":0},{"$f":"+'Tax Tables'!AE91","v":0},{"$f":"+'Tax Tables'!AF91","v":0},{"$f":"+'Tax Tables'!AG91","v":0},{"$f":"+'Tax Tables'!AH91","v":0},{"$f":"+'Tax Tables'!AI91","v":0},{"$f":"+'Tax Tables'!AJ91","v":0},{"$f":"+'Tax Tables'!AK91","v":0},{"$f":"+'Tax Tables'!AL91","v":0},{"$f":"+'Tax Tables'!AM91","v":0},{"$f":"+'Tax Tables'!AN91","v":0},{"$f":"+'Tax Tables'!AO91","v":0},{"$f":"+'Tax Tables'!AP91","v":0},{"$f":"+'Tax Tables'!AQ91","v":0},{"$f":"+'Tax Tables'!AR91","v":0},{"$f":"+'Tax Tables'!AS91","v":0},null,{"$f":"+Base!E287","v":0},{"$f":"+E287-AU287","v":2}]
[null,null,"Spouse",{"$f":"+E288 & \" years\"","v":"3 years"},3,{"$f":"+'Tax Tables'!F92","v":1},{"$f":"+'Tax Tables'!G92","v":0},{"$f":"+'Tax Tables'!H92","v":1},{"$f":"+'Tax Tables'!I92","v":1},{"$f":"+'Tax Tables'!J92","v":0},{"$f":"+'Tax Tables'!K92","v":0},{"$f":"+'Tax Tables'!L92","v":0},{"$f":"+'Tax Tables'!M92","v":0},{"$f":"+'Tax Tables'!N92","v":0},{"$f":"+'Tax Tables'!O92","v":0},{"$f":"+'Tax Tables'!P92","v":0},{"$f":"+'Tax Tables'!Q92","v":0},{"$f":"+'Tax Tables'!R92","v":0},{"$f":"+'Tax Tables'!S92","v":0},{"$f":"+'Tax Tables'!T92","v":0},{"$f":"+'Tax Tables'!U92","v":0},{"$f":"+'Tax Tables'!V92","v":0},{"$f":"+'Tax Tables'!W92","v":0},{"$f":"+'Tax Tables'!X92","v":0},{"$f":"+'Tax Tables'!Y92","v":0},{"$f":"+'Tax Tables'!Z92","v":0},{"$f":"+'Tax Tables'!AA92","v":0},{"$f":"+'Tax Tables'!AB92","v":0},{"$f":"+'Tax Tables'!AC92","v":0},{"$f":"+'Tax Tables'!AD92","v":0},{"$f":"+'Tax Tables'!AE92","v":0},{"$f":"+'Tax Tables'!AF92","v":0},{"$f":"+'Tax Tables'!AG92","v":0},{"$f":"+'Tax Tables'!AH92","v":0},{"$f":"+'Tax Tables'!AI92","v":0},{"$f":"+'Tax Tables'!AJ92","v":0},{"$f":"+'Tax Tables'!AK92","v":0},{"$f":"+'Tax Tables'!AL92","v":0},{"$f":"+'Tax Tables'!AM92","v":0},{"$f":"+'Tax Tables'!AN92","v":0},{"$f":"+'Tax Tables'!AO92","v":0},{"$f":"+'Tax Tables'!AP92","v":0},{"$f":"+'Tax Tables'!AQ92","v":0},{"$f":"+'Tax Tables'!AR92","v":0},{"$f":"+'Tax Tables'!AS92","v":0},null,{"$f":"+Base!E288","v":0},3]
[]
[null,"Net Investment Income Tax - Individual"]
[null,"Part I -   1.  Taxable interest",null,null,{"$f":"SUM(F291:AS291)","v":12600},{"$f":"F450","v":100},100,100,100,100,100,100,100,100,100,100,100,200,200,200,200,200,300,300,400,400,500,700,900,1000,1100,1100,1200,1200,1300,0,0,0,0,0,0,0,0,0,0]
[null,"              2.  Ordinary Dividends",null,null,98500,{"$f":"F169+F170+F171","v":1600},1500,1400,1300,1100,1100,1100,1200,1400,1500,1400,1500,1900,2200,2100,2100,2700,3100,2100,2500,2900,3300,5000,6200,6900,7400,7600,7900,8100,8400,0,0,0,0,0,0,0,0,0,0]
[null,"              3.  Annuities",null,null,144000,{"$f":"F173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,0,0,0,0,0,0,0,0,0,0]
[null,"              5a.  Net gain or loss",null,null,0,{"$f":"F206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"              8.  Total investment income - combine lines 1, 2, 3, 5a",null,null,255100,{"$f":"F291+F292+F293+F294","v":1700},{"$f":"SUM(G291:G294)","v":1600},1500,1400,1200,1200,1200,1300,1500,1600,1500,1600,2100,2400,11300,11300,11900,12400,11400,11900,12300,12800,14700,16100,16900,17500,17700,18100,18300,18700,0,0,0,0,0,0,0,0,0,0]
[null,"Part II -  9b.  State income tax allocation   SALT limit:",null,10000,8604.3415794300945,{"$f":"IF(F298=0,0,IF(F241*F295/F298>SALT_Limit, SALT_Limit,F241*F295/F298))","v":27.597402597402599},32.694763729246489,23.076923076923077,20.92675635276532,15.720524017467248,13.377926421404682,13.015184381778742,27.368421052631579,10.85383502170767,7.3059360730593603,7.009345794392523,11.126564673157162,18.241042345276874,21.892816419612316,116.19537275064268,123.36244541484716,132.71375464684016,179.71014492753622,185.36585365853659,197.76011560693641,213.98747390396659,232.10208193418401,677.37276478679507,756.518861681006,860.82397003745314,912.38233164373639,919.80337078651689,935.78231292517012,954.14438502673795,956.10889774236387,0,0,0,0,0,0,0,0,0,0]
[null,"Part III - 12.  Net investment income = line 8 - 9b",null,null,{"$f":"SUM(F297:AS297)","v":246495.6584205699},{"$f":"MAX(0, F295-F296)","v":1672.4025974025974},{"$f":"MAX(0, G295-G296)","v":1567.3052362707535},1476.9230769230769,1379.0732436472347,1184.2794759825329,1186.6220735785953,1186.9848156182213,1272.6315789473683,1489.1461649782923,1592.6940639269405,1492.9906542056074,1588.8734353268428,2081.758957654723,2378.1071835803878,11183.804627249358,11176.637554585153,11767.28624535316,12220.289855072464,11214.634146341463,11702.239884393064,12086.012526096034,12567.897918065815,14022.627235213205,15343.481138318994,16039.176029962548,16587.617668356263,16780.196629213482,17164.21768707483,17345.855614973261,17743.891102257636,0,0,0,0,0,0,0,0,0,0]
[null,"             13.  Modified adjusted gross income",null,null,3156900,{"$f":"F184","v":61600},78300,65000,66900,68700,89700,92200,95000,69100,43800,42800,71900,92100,87700,77800,91600,107600,131100,135300,138400,143700,148900,145400,151100,133500,138100,142400,147000,149600,150600,0,0,0,0,0,0,0,0,0,0]
[null,"             14.  Threshold based on filing status",null,null,null,{"$f":"IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!F159, 'Tax Tables'!F225), 'Tax Tables'!F225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(G$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!G159, 'Tax Tables'!G225), 'Tax Tables'!G225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(H$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!H159, 'Tax Tables'!H225), 'Tax Tables'!H225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(I$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!I159, 'Tax Tables'!I225), 'Tax Tables'!I225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(J$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!J159, 'Tax Tables'!J225), 'Tax Tables'!J225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(K$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!K159, 'Tax Tables'!K225), 'Tax Tables'!K225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(L$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!L159, 'Tax Tables'!L225), 'Tax Tables'!L225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(M$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!M159, 'Tax Tables'!M225), 'Tax Tables'!M225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(N$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!N159, 'Tax Tables'!N225), 'Tax Tables'!N225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(O$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!O159, 'Tax Tables'!O225), 'Tax Tables'!O225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(P$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!P159, 'Tax Tables'!P225), 'Tax Tables'!P225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(Q$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!Q159, 'Tax Tables'!Q225), 'Tax Tables'!Q225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(R$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!R159, 'Tax Tables'!R225), 'Tax Tables'!R225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(S$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!S159, 'Tax Tables'!S225), 'Tax Tables'!S225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(T$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!T159, 'Tax Tables'!T225), 'Tax Tables'!T225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(U$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!U159, 'Tax Tables'!U225), 'Tax Tables'!U225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(V$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!V159, 'Tax Tables'!V225), 'Tax Tables'!V225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(W$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!W159, 'Tax Tables'!W225), 'Tax Tables'!W225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(X$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!X159, 'Tax Tables'!X225), 'Tax Tables'!X225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(Y$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!Y159, 'Tax Tables'!Y225), 'Tax Tables'!Y225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(Z$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!Z159, 'Tax Tables'!Z225), 'Tax Tables'!Z225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AA$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AA159, 'Tax Tables'!AA225), 'Tax Tables'!AA225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AB$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AB159, 'Tax Tables'!AB225), 'Tax Tables'!AB225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AC$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AC159, 'Tax Tables'!AC225), 'Tax Tables'!AC225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AD$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AD159, 'Tax Tables'!AD225), 'Tax Tables'!AD225)","v":200000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AE$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AE159, 'Tax Tables'!AE225), 'Tax Tables'!AE225)","v":200000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AF$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AF159, 'Tax Tables'!AF225), 'Tax Tables'!AF225)","v":200000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AG$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AG159, 'Tax Tables'!AG225), 'Tax Tables'!AG225)","v":200000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AH$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AH159, 'Tax Tables'!AH225), 'Tax Tables'!AH225)","v":200000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AI$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AI159, 'Tax Tables'!AI225), 'Tax Tables'!AI225)","v":200000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AJ$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AJ159, 'Tax Tables'!AJ225), 'Tax Tables'!AJ225)","v":200000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AK$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AK159, 'Tax Tables'!AK225), 'Tax Tables'!AK225)","v":200000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AL$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AL159, 'Tax Tables'!AL225), 'Tax Tables'!AL225)","v":200000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AM$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AM159, 'Tax Tables'!AM225), 'Tax Tables'!AM225)","v":200000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AN$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AN159, 'Tax Tables'!AN225), 'Tax Tables'!AN225)","v":200000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AO$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AO159, 'Tax Tables'!AO225), 'Tax Tables'!AO225)","v":200000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AP$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AP159, 'Tax Tables'!AP225), 'Tax Tables'!AP225)","v":200000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AQ$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AQ159, 'Tax Tables'!AQ225), 'Tax Tables'!AQ225)","v":200000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AR$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AR159, 'Tax Tables'!AR225), 'Tax Tables'!AR225)","v":200000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AS159, 'Tax Tables'!AS225), 'Tax Tables'!AS225)","v":200000}]
[null,"             15.  Subtract line 14 from 13",null,null,{"$f":"SUM(F300:AS300)","v":0},{"$f":"MAX(0, F298-F299)","v":0},{"$f":"MAX(0, G298-G299)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NIIT Adjustment","user input",null,0]
[null,"             16.  Amount subject to NIIT = smaller of line 12 or 15+User",null,null,{"$f":"SUM(F302:AS302)","v":0},{"$f":"MIN(F297, F300)+F301","v":0},{"$f":"MIN(G297, G300)+G301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"             17.  Net investment income tax for individuals",null,null,{"$f":"SUM(F303:AS303)","v":0},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"), MNIIT_R, SNIIT_R), SNIIT_R) * F302/Round_To, 0) * Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Federal Income Tax = (Line 25) + (Part III - 17)",null,null,{"$f":"SUM(F305:AS305)","v":246300},{"$f":"F614 + F303","v":3800},5700,3900,4000,4000,6400,6400,6400,3100,400,300,3100,5500,4800,3500,5000,6800,9500,9900,10100,10700,11000,10400,10900,15300,16000,16700,17400,17600,17700,0,0,0,0,0,0,0,0,0,0]
["Update clear entry macros if rows added - this is row 306 v24.0"]
[]
[null,"Details of automated IRA withdrawal and other calculations hidden below",null,null,null,"hidden rows"]
["d","Setup Income and Tax Summary - Other taxable income, net"]
["d","Other Income (wages, pensions, etc)",null,null,{"$f":"SUM(F310:AS310)","v":549600},{"$f":"+F172","v":20000},35600,21200,21900,22600,23400,24200,25000,25800,12500,12800,13100,13400,13700,14100,14500,14900,15300,15700,16100,16500,16900,17300,17800,16300,16800,17300,17800,18300,18800,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E310","v":549600},{"$f":"+E310-AU310","v":0}]
["d","SPI annuity income",null,null,144000,{"$f":"+F173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E311","v":144000},0]
["d","Less SPIA exclusion",null,null,-108800,{"$f":"+F174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E312","v":-108800},0]
["d","IRA Withdrawals",null,null,402600,{"$f":"+F175","v":40000},41200,42400,43700,45000,46400,47800,49200,10000,9000,8100,7300,6600,5900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E313","v":402600},0]
["d","Inherited IRA Withdrawals",null,null,15300,{"$f":"+F177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,4000,5000,5100,1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E314","v":15300},0]
["d","Roth Conversion",null,null,0,{"$f":"+F180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E315","v":0},0]
["d","Total",null,null,{"$f":"SUM(F316:AS316)","v":1002700},{"$f":"SUM(F310:F315)","v":60000},{"$f":"SUM(G310:G315)","v":76800},63600,65600,67600,69800,72000,74200,35800,21500,20900,20400,20000,19600,16300,20700,22100,22600,19100,18300,18700,19100,19500,20000,18500,19000,19500,20000,20500,21000,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E316","v":1002700},0]
["d"]
["d","Taxable Account Changes excl Automatic"]
["d","Taxable account earnings excl auto","updating?","QCD fix v18.0",{"$f":"SUM(F319:AS319)","v":732700},{"$f":"ROUND(IF((F8+F61+F62+F70+F85-F91-F94-F99-F102-F112-F115-F125-F134-F137-F144)<=0,0,(+F8+(F8+F61+F62+F70+F85-F91-F94-F99-F102-F112-F115-F125-F134+F137-F144))/2*F22)/Round_To,0)*Round_To","v":9600},9100,8500,7600,6600,6400,6800,7200,8000,8900,8100,8600,11100,12800,12000,12300,15400,17700,17100,20200,23500,26900,38600,50500,56200,60700,62600,64500,66600,68600,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E319","v":732700},{"$f":"+E319-AU319","v":0}]
["d","SS benefits",null,null,1468500,{"$f":"+F61","v":0},0,0,0,0,22100,22500,23000,69900,71300,72700,74200,75700,77200,59900,61100,62300,63500,64700,66000,67300,68700,70100,71500,48300,49300,50300,51300,52300,53300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E320","v":1468500},0]
["d","Other income (wages, pensions, etc.)",null,null,549600,{"$f":"+F70","v":20000},35600,21200,21900,22600,23400,24200,25000,25800,12500,12800,13100,13400,13700,14100,14500,14900,15300,15700,16100,16500,16900,17300,17800,16300,16800,17300,17800,18300,18800,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E321","v":549600},0]
["d","Special events and QCD",null,null,300000,{"$f":"+F85+F137","v":0},0,0,0,0,0,0,0,0,0,-80000,40000,-35000,-20000,-120000,40000,-20000,-5000,0,0,0,0,400000,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E322","v":300000},0]
["d","IRA 1 contributions",null,null,0,{"$f":"F74","v":0},{"$f":"+G74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E323","v":0},{"$f":"+E323-AU323","v":0}]
["d","IRA 1 withdrawals",null,null,402600,{"$f":"-F91","v":40000},41200,42400,43700,45000,46400,47800,49200,10000,9000,8100,7300,6600,5900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E324","v":402600},0]
["d","IRA 1 RMD",null,null,480700,{"$f":"-F94","v":0},0,0,0,0,0,0,0,0,0,0,15700,16500,17200,18000,19000,20200,21500,22800,23800,25100,26200,27500,28800,30000,31300,32400,33800,34900,36000,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E325","v":480700},0]
["d","IRA 2 contributions",null,null,-58500,{"$f":"+F75","v":-6500},-6500,-6500,-6500,-6500,-6500,-6500,-6500,-6500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E326","v":-58500},{"$f":"+E326-AU326","v":0}]
["d","IRA 2 withdrawals",null,null,0,{"$f":"-F99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E327","v":0},0]
["d","IRA 2 RMD",null,null,519900,{"$f":"-F102","v":0},0,0,0,0,0,0,0,0,0,0,0,18400,19600,20700,21800,22900,24200,25500,26800,28000,29300,30600,32000,33400,34700,36100,37300,38700,39900,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E328","v":519900},0]
["d","Inherited IRA RMD",null,null,118700,{"$f":"-F112","v":0},0,0,0,0,0,0,0,0,0,0,0,6000,6300,6500,7100,10800,10700,10800,10900,11800,12600,3200,3300,3600,3800,4000,4400,2900,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E329","v":118700},0]
["d","Inherited IRA withdrawals",null,null,15300,{"$f":"-F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,4000,5000,5100,1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E330","v":15300},0]
["d","Roth 1 & 2 withdrawals",null,null,315300,{"$f":"-F125","v":0},0,0,0,0,0,0,0,5000,5500,6100,6700,7400,8100,0,0,0,0,40000,40000,40000,40000,40000,40000,36500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E331","v":315300},0]
["d","Roth conversions withdrawals",null,null,0,{"$f":"-F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E332","v":0},0]
["d","Living expenses",null,null,-3129300,{"$f":"-F144","v":-75000},-76400,-77800,-79300,-80800,-77300,-78800,-80400,-82000,-83600,-85300,-87000,-88700,-90500,-92300,-94100,-96000,-97900,-119800,-122200,-124600,-127100,-129600,-132200,-134800,-137500,-140300,-143100,-146000,-148900,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E333","v":-3129300},0]
["d","Federal and state income taxes",null,"formula info>>",-306300,null,{"$f":"IF(Your_Age+Total_Years<=Details!G$4,0,-F145)","v":-4800},{"$f":"IF(Your_Age+Total_Years<=Details!H$4,0,-G145)","v":-7300},{"$f":"IF(Your_Age+Total_Years<=Details!I$4,0,-H145)","v":-4900},{"$f":"IF(Your_Age+Total_Years<=Details!J$4,0,-I145)","v":-5000},{"$f":"IF(Your_Age+Total_Years<=Details!K$4,0,-J145)","v":-4900},{"$f":"IF(Your_Age+Total_Years<=Details!L$4,0,-K145)","v":-7400},{"$f":"IF(Your_Age+Total_Years<=Details!M$4,0,-L145)","v":-7400},{"$f":"IF(Your_Age+Total_Years<=Details!N$4,0,-M145)","v":-8400},{"$f":"IF(Your_Age+Total_Years<=Details!O$4,0,-N145)","v":-3600},{"$f":"IF(Your_Age+Total_Years<=Details!P$4,0,-O145)","v":-600},{"$f":"IF(Your_Age+Total_Years<=Details!Q$4,0,-P145)","v":-500},{"$f":"IF(Your_Age+Total_Years<=Details!R$4,0,-Q145)","v":-3600},{"$f":"IF(Your_Age+Total_Years<=Details!S$4,0,-R145)","v":-6300},{"$f":"IF(Your_Age+Total_Years<=Details!T$4,0,-S145)","v":-5600},{"$f":"IF(Your_Age+Total_Years<=Details!U$4,0,-T145)","v":-4300},{"$f":"IF(Your_Age+Total_Years<=Details!V$4,0,-U145)","v":-6000},{"$f":"IF(Your_Age+Total_Years<=Details!W$4,0,-V145)","v":-8000},{"$f":"IF(Your_Age+Total_Years<=Details!X$4,0,-W145)","v":-11400},{"$f":"IF(Your_Age+Total_Years<=Details!Y$4,0,-X145)","v":-12100},{"$f":"IF(Your_Age+Total_Years<=Details!Z$4,0,-Y145)","v":-12400},{"$f":"IF(Your_Age+Total_Years<=Details!AA$4,0,-Z145)","v":-13200},{"$f":"IF(Your_Age+Total_Years<=Details!AB$4,0,-AA145)","v":-13700},{"$f":"IF(Your_Age+Total_Years<=Details!AC$4,0,-AB145)","v":-17100},{"$f":"IF(Your_Age+Total_Years<=Details!AD$4,0,-AC145)","v":-18000},{"$f":"IF(Your_Age+Total_Years<=Details!AE$4,0,-AD145)","v":-22100},{"$f":"IF(Your_Age+Total_Years<=Details!AF$4,0,-AE145)","v":-23200},{"$f":"IF(Your_Age+Total_Years<=Details!AG$4,0,-AF145)","v":-24100},{"$f":"IF(Your_Age+Total_Years<=Details!AH$4,0,-AG145)","v":-25000},{"$f":"IF(Your_Age+Total_Years<=Details!AI$4,0,-AH145)","v":-25400},{"$f":"IF(Your_Age+Total_Years<=Details!AJ$4,0,-AI145)","v":0},{"$f":"IF(Your_Age+Total_Years<=Details!AK$4,0,-AJ145)","v":0},{"$f":"IF(Your_Age+Total_Years<=Details!AL$4,0,-AK145)","v":0},{"$f":"IF(Your_Age+Total_Years<=Details!AM$4,0,-AL145)","v":0},{"$f":"IF(Your_Age+Total_Years<=Details!AN$4,0,-AM145)","v":0},{"$f":"IF(Your_Age+Total_Years<=Details!AO$4,0,-AN145)","v":0},{"$f":"IF(Your_Age+Total_Years<=Details!AP$4,0,-AO145)","v":0},{"$f":"IF(Your_Age+Total_Years<=Details!AQ$4,0,-AP145)","v":0},{"$f":"IF(Your_Age+Total_Years<=Details!AR$4,0,-AQ145)","v":0},{"$f":"IF(Your_Age+Total_Years<=Details!AS$4,0,-AR145)","v":0},null,{"$f":"+Base!E334","v":-306300},0]
["d","Taxable account changes excl automatic",null,{"$f":"IF(Your_Age+Total_Years<=Details!D$5,0,+D28+D61+D70+D85-D91-#REF!-#REF!-#REF!-D112-D115-D121-D134-D142-C145)","v":0},{"$f":"SUM(F335:AS335)","v":1409200},{"$f":"SUM(F319:F334)","v":-11900},{"$f":"SUM(G319:G334)","v":-1800},-19500,-17500,-18100,9600,8600,10100,21800,20000,-58100,78100,27800,44000,-86700,81400,29500,47100,66600,69500,75200,80300,484000,94600,171500,37000,39200,41900,42700,42300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E335","v":1409200},{"$f":"+E335-AU335","v":0}]
["d"]
["d","IRA 1 - Funds Availability, Priority and Age Constraint Schedule"]
["d","Beginning of year balance","Coding Method",null,null,{"$f":"+F9","v":500000},{"$f":"+F353*IF(G$7-$F7<=Total_Years-1,1,0)","v":491200},480600,468100,453400,436400,416900,394600,369500,383200,398800,416400,419700,423100,426800,436000,444700,452700,459900,462200,463600,463800,462800,460400,456600,451300,444400,436000,425700,413700,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E338","v":0},{"$f":"+E338-AU338","v":0}]
["d","Contributions",null,null,null,{"$f":"+F87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E339","v":0},0]
["d","Less RMD",null,null,{"$f":"SUM(F340:AS340)","v":-480700},{"$f":"+F94","v":0},0,0,0,0,0,0,0,0,0,0,-15700,-16500,-17200,-18000,-19000,-20200,-21500,-22800,-23800,-25100,-26200,-27500,-28800,-30000,-31300,-32400,-33800,-34900,-36000,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E340","v":-480700},0]
["d","Available for SPIA purchase",null,null,null,{"$f":"+F338+F339+F340","v":500000},{"$f":"+G338+G339+G340","v":491200},{"$f":"+H338+H339+H340","v":480600},468100,453400,436400,416900,394600,369500,383200,398800,400700,403200,405900,408800,417000,424500,431200,437100,438400,438500,437600,435300,431600,426600,420000,412000,402200,390800,377700,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E341","v":0},{"$f":"+E341-AU341","v":0}]
["d","Less SPIA purchase",null,null,{"$f":"SUM(F342:AS342)","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E342","v":0},{"$f":"+E342-AU342","v":0}]
["d","Available for Withdrawal #1",null,null,"Differs vs other",{"$f":"IF(AND(Start_Compare1<=F$4,OR(End_Compare1>=F$4,End_Compare1=0)),IF(+F338+F339+F340+F342<=0,0,+F338+F339+F340+F342))*IF(F$7-$F$7<=Total_Years-1,1,0)","v":500000},491200,480600,468100,453400,436400,416900,394600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["d","Less Withdrawal #1",{"$f":"\"during ages \" & Start_Compare1 & \" - \" & End_Compare1","v":"during ages 62 - 69"},null,{"$f":"SUM(F344:AS344)","v":-355700},{"$f":"+F88","v":-40000},-41200,-42400,-43700,-45000,-46400,-47800,-49200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E344","v":-355700},0]
["d","Available for Roth Conversions","Not in Base",null,null,{"$f":"IF(Roth_Method=\"c\",IF(AND(Roth_Start<=F$4,OR(Roth_End>=F$4,Roth_End=0)),+F$338+F$339+F$340+F$342+F$344,0),IF(Your_Age_End>=F$4,+F$338+F$339+F$340+F$342+F$344,0))","v":460000},450000,438200,424400,408400,390000,369100,345400,369500,383200,398800,400700,403200,405900,408800,417000,424500,431200,437100,438400,438500,437600,435300,431600,426600,420000,412000,402200,390800,377700,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E345","v":0},0]
["d","Less Conversions",{"$f":"\"during ages \" & Roth_Start & \" - \" & Roth_End","v":"during ages 62 - 70"},null,{"$f":"SUM(F346:AS346)","v":0},{"$f":"-F133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E346","v":0},0]
["d","Available for Withdrawal #2",null,null,"Differs vs other",{"$f":"IF(AND(Start_Compare2<=F$4,OR(End_Compare2>=F$4,End_Compare2=0)),+F$338+F339+F$340+F$342+F$344+F$346,0)","v":0},0,0,0,0,0,0,0,369500,383200,398800,400700,403200,405900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["d","Less Withdrawal #2",{"$f":"\"during ages \" & Start_Compare2 & \" - \" & End_Compare2","v":"during ages 70 - 75"},null,{"$f":"SUM(F348:AS348)","v":-46900},{"$f":"+F89","v":0},0,0,0,0,0,0,0,-10000,-9000,-8100,-7300,-6600,-5900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E348","v":-46900},0]
["d","Plus Earnings",null,null,{"$f":"SUM(F349:AS349)","v":783200},{"$f":"+F29","v":31200},30600,29900,29000,28000,26900,25500,24100,23700,24600,25700,26300,26500,26800,27200,27700,28200,28700,25100,25200,25300,25200,25100,25000,24700,24400,24000,23500,22900,22200,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E349","v":783200},0]
["d","SPIA Income",null,null,{"$f":"SUM(F350:AS350)","v":0},{"$f":"+F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E350","v":0},{"$f":"+E350-AU350","v":0}]
["d","Available for Automatic Withdrawals",null,null,null,{"$f":"+F$338+F339+F$340+F$342+F$344+F$346+F$348+F$349+F$350","v":491200},{"$f":"+G$338+G339+G$340+G$342+G$344+G$346+G$348+G$349+G$350","v":480600},{"$f":"+H$338+H339+H$340+H$342+H$344+H$346+H$348+H$349+H$350","v":468100},453400,436400,416900,394600,369500,383200,398800,416400,419700,423100,426800,436000,444700,452700,459900,462200,463600,463800,462800,460400,456600,451300,444400,436000,425700,413700,399900,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E351","v":0},0]
["d","Less Auto Withdrawals",null,null,{"$f":"SUM(F352:AS352)","v":0},{"$f":"+F95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E352","v":0},0]
["d","End of year balance",null,null,{"$f":"INDEX(F353:AS353,Total_Years)","v":399900},{"$f":"+F338+F339+F340+F342+F344+F346+F348+F349+F350+F352","v":491200},{"$f":"+G338+G339+G340+G342+G344+G346+G348+G349+G350+G352","v":480600},{"$f":"+H338+H339+H340+H342+H344+H346+H348+H349+H350+H352","v":468100},453400,436400,416900,394600,369500,383200,398800,416400,419700,423100,426800,436000,444700,452700,459900,462200,463600,463800,462800,460400,456600,451300,444400,436000,425700,413700,399900,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E353","v":399900},{"$f":"+E353-AU353","v":0}]
["d"]
["d","IRA 2"]
["d","Beginning of year balance",null,null,null,{"$f":"+F10","v":200000},{"$f":"+F364*IF(G$7-$F$7<=Total_Years-1,1,0)","v":218500},238100,258800,280800,304100,328700,354800,382400,411700,436000,461700,488900,498800,508100,516800,524800,532200,538700,541100,542300,542300,541000,538300,534000,528000,520400,510900,499700,486500,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E356","v":0},{"$f":"+E356-AU356","v":0}]
["d","Contributions",null,null,{"$f":"SUM(F357:AS357)","v":58500},{"$f":"+F98","v":6500},6500,6500,6500,6500,6500,6500,6500,6500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E357","v":58500},{"$f":"+E357-AU357","v":0}]
["d","Less RMD",null,null,{"$f":"SUM(F358:AS358)","v":-519900},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,-18400,-19600,-20700,-21800,-22900,-24200,-25500,-26800,-28000,-29300,-30600,-32000,-33400,-34700,-36100,-37300,-38700,-39900,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E358","v":-519900},0]
["d","Available for Withdrawal #3",null,null,null,{"$f":"IF(AND(Start_Compare3<=F$4,OR(End_Compare3>=F$4,End_Compare3=0)),IF(+F356+F357+F358<=0,0,+F356+F357+F358))*IF(F$7-$F$7<=Total_Years-1,1,0)","v":206500},225000,244600,265300,287300,310600,335200,361300,388900,411700,436000,461700,470500,479200,487400,495000,501900,508000,513200,514300,514300,513000,510400,506300,500600,493300,484300,473600,461000,446600,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E359","v":0},0]
["d","Less Withdrawal #3",{"$f":"\"during ages \" & Start_Compare3 & \" - \" & End_Compare3","v":"during ages  - "},null,{"$f":"SUM(F360:AS360)","v":0},{"$f":"+F99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E360","v":0},0]
["d","Plus Earnings",null,null,{"$f":"SUM(F361:AS361)","v":732700},{"$f":"+F30","v":12000},13100,14200,15500,16800,18100,19600,21100,22800,24300,25700,27200,28300,28900,29400,29800,30300,30700,27900,28000,28000,28000,27900,27700,27400,27100,26600,26100,25500,24700,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E361","v":732700},0]
["d","Available for Automatic Withdrawals",null,null,null,{"$f":"+F356+F357+F358+F360+F361","v":218500},{"$f":"+G356+G357+G358+G360+G361","v":238100},{"$f":"+H356+H357+H358+H360+H361","v":258800},280800,304100,328700,354800,382400,411700,436000,461700,488900,498800,508100,516800,524800,532200,538700,541100,542300,542300,541000,538300,534000,528000,520400,510900,499700,486500,471300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E362","v":0},0]
["d","Less Auto Withdrawals",null,null,{"$f":"SUM(F363:AS363)","v":0},{"$f":"+F103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E363","v":0},0]
["d","End of year balance",null,null,{"$f":"INDEX(F364:AS364,Total_Years)","v":471300},{"$f":"+F356+F357+F358+F360+F361+F363","v":218500},{"$f":"+G356+G357+G358+G360+G361+G363","v":238100},{"$f":"+H356+H357+H358+H360+H361+H363","v":258800},280800,304100,328700,354800,382400,411700,436000,461700,488900,498800,508100,516800,524800,532200,538700,541100,542300,542300,541000,538300,534000,528000,520400,510900,499700,486500,471300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E364","v":471300},{"$f":"+E364-AU364","v":0}]
["d"]
["d","Inherited IRA"]
["d","Beginning of year balance 1",null,null,null,{"$f":"IF(AND(Inheritance=\"y\",IF(Inheritor=\"y\",Inherit_Age=F$4,Inherit_Age=F$5)),Inherit_tIRA,0)","v":0},{"$f":"IF(AND(Inheritance=\"y\",IF(Inheritor=\"y\",Inherit_Age=G$4,Inherit_Age=G$5)),Inherit_tIRA,0)+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,40000,36000,31300,26500,25400,24100,22600,20800,18700,16400,13600,10500,7000,2900,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E367","v":0},{"$f":"+E367-AU367","v":0}]
["d","Beginning of year balance 2",null,null,null,{"$f":"IF(AND(Inheritance2=\"y\",IF(Inheritor2=\"y\",Inherit_Age2=F$4,Inherit_Age2=F$5)),Inherit_tIRA2,0)","v":0},{"$f":"IF(AND(Inheritance2=\"y\",IF(Inheritor2=\"y\",Inherit_Age2=G$4,Inherit_Age2=G$5)),Inherit_tIRA2,0)+F382","v":0},0,0,0,0,0,0,0,0,0,60000,60000,57400,54300,50800,46500,40100,33100,25100,17900,9600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E368","v":0},0]
["d","Less RMD 1",null,null,{"$f":"SUM(F369:AS369)","v":-41700},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2900,-2700,-2500,-2600,-2800,-3000,-3200,-3300,-3600,-3800,-4000,-4400,-2900,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E369","v":-41700},0]
["d","Less RMD 2",null,null,{"$f":"SUM(F370:AS370)","v":-77000},{"$f":"+F111","v":0},0,0,0,0,0,0,0,0,0,0,0,-6000,-6300,-6500,-7100,-7900,-8000,-8300,-8300,-9000,-9600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E370","v":-77000},0]
["d","Available for Withdrawal 1",null,null,null,{"$f":"+F367+F369","v":0},{"$f":"+G367+G369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,40000,33100,28600,24000,22800,21300,19600,17600,15400,12800,9800,6500,2600,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E371","v":0},0]
["d","Available for Withdrawal 2",null,null,null,{"$f":"+F368+F370","v":0},0,0,0,0,0,0,0,0,0,0,60000,54000,51100,47800,43700,38600,32100,24800,16800,8900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E372","v":0},0]
["d","Less Withdrawals 1",{"$f":"\"during ages \" & Start_InhIRA & \" - \" & End_InhIRA","v":"during ages 77 - 79"},null,{"$f":"SUM(F373:AS373)","v":-12000},{"$f":"+F113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4000,-4000,-4000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E373","v":-12000},{"$f":"+E373-AU373","v":0}]
["d","Less Withdrawals 2",{"$f":"\"during ages \" & Start_InhIRA2 & \" - \" & End_InhIRA2","v":"during ages 78 - 80"},null,{"$f":"SUM(F374:AS374)","v":-3300},{"$f":"+F114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1000,-1100,-1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E374","v":-3300},0]
["d","Plus Earnings 1",null,null,{"$f":"SUM(F375:AS375)","v":13700},{"$f":"+F32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2200,1900,1400,1300,1300,1200,1100,1000,800,700,500,300,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E375","v":13700},0]
["d","Plus Earnings 2",null,null,{"$f":"SUM(F376:AS376)","v":20300},{"$f":"+F33","v":0},0,0,0,0,0,0,0,0,0,0,0,3400,3200,3000,2800,2500,2100,1500,1100,700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E376","v":20300},0]
["d","Available for Automatic Withdrawals 1",null,null,null,{"$f":"+F367+F369+F373+F375","v":0},{"$f":"+G367+G369+G373+G375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,36000,31300,26500,25400,24100,22600,20800,18700,16400,13600,10500,7000,2900,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E377","v":0},0]
["d","Available for Automatic Withdrawals 2",null,null,null,{"$f":"+F368+F370+F374+F376","v":0},0,0,0,0,0,0,0,0,0,0,60000,57400,54300,50800,46500,40100,33100,25100,17900,9600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E378","v":0},0]
["d","Less Auto Withdrawals 1",null,null,{"$f":"SUM(F379:AS379)","v":0},{"$f":"+F116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E379","v":0},0]
["d","Less Auto Withdrawals 2",null,null,{"$f":"SUM(F380:AS380)","v":0},{"$f":"+F117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E380","v":0},0]
["d","Inherited IRA End of year balance 1",null,null,{"$f":"INDEX(F381:AS381,Total_Years)","v":0},{"$f":"+F377+F379","v":0},{"$f":"+G377+G379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,36000,31300,26500,25400,24100,22600,20800,18700,16400,13600,10500,7000,2900,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E381","v":0},{"$f":"+E381-AU381","v":0}]
["d","Inherited IRA End of year balance 2",null,null,{"$f":"INDEX(F382:AS382,Total_Years)","v":0},{"$f":"+F378+F380","v":0},0,0,0,0,0,0,0,0,0,0,60000,57400,54300,50800,46500,40100,33100,25100,17900,9600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E382","v":0},{"$f":"+E382-AU382","v":0}]
["d"]
["d","Roth IRA 1, existing"]
["d","Beginning of year balance",null,null,null,{"$f":"+F15","v":75000},{"$f":"+F396*IF(G$7-$F$7<=Total_Years-1,1,0)","v":80700},86800,93400,100500,106700,113300,120300,127800,135700,144100,153000,162500,172600,183300,194700,206800,219600,233200,204500,174300,142500,109000,73700,36500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E385","v":0},{"$f":"+E385-AU385","v":0}]
["d","Contributions",null,null,{"$f":"SUM(F386:AS386)","v":4600},{"$f":"+F120","v":1000},1100,1200,1300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E386","v":4600},{"$f":"+E386-AU386","v":0}]
["d","Less SPIA purchase",null,null,{"$f":"SUM(F387:AS387)","v":0},{"$f":"+F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E387","v":0},{"$f":"+E387-AU387","v":0}]
["d","SPIA Income",null,null,{"$f":"SUM(F388:AS388)","v":0},{"$f":"+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E388","v":0},{"$f":"+E388-AU388","v":0}]
["d","Available for Withdrawal 1",null,null,null,{"$f":"IF(F385+F386+F387+F388<=0,0,F385+F386+F387+F388)","v":76000},{"$f":"IF(G385+G386+G387+G388<=0,0,G385+G386+G387+G388)","v":81800},88000,94700,100500,106700,113300,120300,127800,135700,144100,153000,162500,172600,183300,194700,206800,219600,233200,204500,174300,142500,109000,73700,36500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E389","v":0},0]
["d","Less Withdrawals 1",{"$f":"\"during ages \" & Start_ExRoth &\" - \" & End_ExRoth","v":"during ages 80 - "},null,{"$f":"SUM(F390:AS390)","v":-210000},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-30000,-30000,-30000,-30000,-30000,-30000,-30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E390","v":-210000},0]
["d","Available for Withdrawal 2",null,null,null,{"$f":"+F389+F390","v":76000},{"$f":"+G389+G390","v":81800},88000,94700,100500,106700,113300,120300,127800,135700,144100,153000,162500,172600,183300,194700,206800,219600,203200,174500,144300,112500,79000,43700,6500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E391","v":0},0]
["d","Less Withdrawals 2",{"$f":"\"during ages \" & Start_ExRoth1_2 &\" - \" & End_ExRoth1_2","v":"during ages 80 - "},null,{"$f":"SUM(F392:AS392)","v":-66500},{"$f":"+F122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10000,-10000,-10000,-10000,-10000,-10000,-6500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E392","v":-66500},0]
["d","Plus Earnings",null,null,{"$f":"SUM(F393:AS393)","v":196900},{"$f":"+F35","v":4700},{"$f":"IF((G389+G390)=0,0,G35)","v":5000},5400,5800,6200,6600,7000,7500,7900,8400,8900,9500,10100,10700,11400,12100,12800,13600,11300,9800,8200,6500,4700,2800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E388","v":0},{"$f":"+E393-AU393","v":196900}]
["d","Available for Automatic Withdrawals",null,null,null,{"$f":"+F385+F386+F387+F388+F390+F392+F393","v":80700},{"$f":"+G385+G386+G387+G388+G390+G392+G393","v":86800},{"$f":"+H385+H386+H387+H388+H390+H392+H393","v":93400},100500,106700,113300,120300,127800,135700,144100,153000,162500,172600,183300,194700,206800,219600,233200,204500,174300,142500,109000,73700,36500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E392","v":-66500},{"$f":"+E394-AU394","v":66500}]
["d","Less Auto Withdrawals",null,null,{"$f":"SUM(F395:AS395)","v":0},{"$f":"+F126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E393","v":196900},{"$f":"+E395-AU395","v":-196900}]
["d","Roth 1 end of year balance",null,null,{"$f":"INDEX(F396:AS396,Total_Years)","v":0},{"$f":"+F385+F386+F387+F388+F390+F392+F393+F395","v":80700},{"$f":"+G385+G386+G387+G388+G390+G392+G393+G395","v":86800},{"$f":"+H385+H386+H387+H388+H390+H392+H393+H395","v":93400},100500,106700,113300,120300,127800,135700,144100,153000,162500,172600,183300,194700,206800,219600,233200,204500,174300,142500,109000,73700,36500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E394","v":0},{"$f":"+E396-AU396","v":0}]
["d"]
["d","Roth IRA 2, existing"]
["d","Beginning of year balance - Available for Withdrawal",null,null,null,{"$f":"+F16","v":25000},{"$f":"+F406*IF(G$7-$F$7<=Total_Years-1,1,0)","v":26400},27900,29500,31200,33000,34900,36900,39000,36100,32500,28100,22800,16500,9100,9600,10100,10700,11300,11900,12500,13200,13900,14600,15400,16200,17100,18000,19000,20000,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E399","v":0},{"$f":"+E399-AU399","v":0}]
["d","Less SPIA purchase","n/a",null,{"$f":"SUM(F400:AS400)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!E400","v":0},0]
["d","Plus Earnings",null,null,{"$f":"SUM(F401:AS401)","v":34900},{"$f":"+F36","v":1400},1500,1600,1700,1800,1900,2000,2100,2100,1900,1700,1400,1100,700,500,500,600,600,600,600,700,700,700,800,800,900,900,1000,1000,1100,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E401","v":34900},0]
["d","SPIA Income","n/a",null,{"$f":"SUM(F402:AS402)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!E402","v":0},0]
["d","Less Withdrawals",{"$f":"\"during ages \" & Start_ExRoth2 &\" - \" & End_ExRoth2","v":"during ages 70 - 75"},null,{"$f":"SUM(F403:AS403)","v":-38800},{"$f":"+F124","v":0},0,0,0,0,0,0,0,-5000,-5500,-6100,-6700,-7400,-8100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E403","v":-38800},0]
["d","Available for Automatic Withdrawals",null,null,null,{"$f":"+F399+F400+F401+F402+F403","v":26400},27900,29500,31200,33000,34900,36900,39000,36100,32500,28100,22800,16500,9100,9600,10100,10700,11300,11900,12500,13200,13900,14600,15400,16200,17100,18000,19000,20000,21100,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E404","v":0},0]
["d","Less Auto Withdrawals","n/a",null,{"$f":"SUM(F405:AS405)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Base!E405","v":0},0]
["d","Roth 2 end of year balance",null,null,{"$f":"INDEX(F406:AS406,Total_Years)","v":21100},{"$f":"+F404+F405","v":26400},{"$f":"+G404+G405","v":27900},{"$f":"+H404+H405","v":29500},31200,33000,34900,36900,39000,36100,32500,28100,22800,16500,9100,9600,10100,10700,11300,11900,12500,13200,13900,14600,15400,16200,17100,18000,19000,20000,21100,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E406","v":21100},{"$f":"+E406-AU406","v":0}]
["d"]
["d","Roth IRA, conversion",{"$f":"IF(Include_Roth=\"n\",\"Conversion not included\",\".\")","v":"Conversion not included"}]
["d","Beginning of year balance - Available for Withdrawal",null,null,null,{"$f":"+F18","v":0},{"$f":"+F415*IF(G$7-$F$7<=Total_Years-1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Not in Base Case"]
["d","Plus Conversions",{"$f":"IF(Roth_Method=\"c\",\"'Calculated amounts' method used\",\"'Enter' method used\")","v":"'Enter' method used"},null,{"$f":"SUM(F410:AS410)","v":0},{"$f":"+F133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["d","Plus Earnings",null,null,{"$f":"SUM(F411:AS411)","v":0},{"$f":"+F38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["d","Less Withdrawals",{"$f":"\"during ages entered\"","v":"during ages entered"},null,{"$f":"SUM(F412:AS412)","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["d","Available for Automatic Withdrawals",null,null,null,{"$f":"+F409+F410+F411+F412","v":0},{"$f":"+G409+G410+G411+G412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["d","Less Auto Withdrawals",null,null,{"$f":"SUM(F414:AS414)","v":0},{"$f":"+F135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["d","Conversion Roth End of year balance",null,null,{"$f":"INDEX(F415:AS415,Total_Years)","v":0},{"$f":"+F413+F414","v":0},{"$f":"+G413+G414","v":0},{"$f":"+H413+H414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["d","Entered Conversion Amounts"]
["d","Conversions",null,{"$f":"+E128","v":280000},{"$f":"SUM(F417:AS417)","v":280000},{"$f":"+Setup!$C$344","v":45000},{"$f":"+Setup!$C$345","v":30000},{"$f":"+Setup!$C$346","v":45000},{"$f":"+Setup!$C$347","v":45000},{"$f":"+Setup!$C$348","v":50000},{"$f":"+Setup!$C$349","v":30000},{"$f":"+Setup!$C$350","v":35000},{"$f":"+Setup!$C$351","v":0},{"$f":"+Setup!$C$352","v":0},{"$f":"+Setup!$C$353","v":0},{"$f":"+Setup!$C$354","v":0},{"$f":"+Setup!$C$355","v":0},{"$f":"+Setup!$C$356","v":0},{"$f":"+Setup!$C$357","v":0},{"$f":"+Setup!$C$358","v":0},{"$f":"+Setup!$C$359","v":0},{"$f":"+Setup!$C$360","v":0},{"$f":"+Setup!$C$361","v":0},{"$f":"+Setup!$C$362","v":0},{"$f":"+Setup!$C$363","v":0},{"$f":"+Setup!$C$364","v":0},{"$f":"+Setup!$C$365","v":0},{"$f":"+Setup!$C$366","v":0},{"$f":"+Setup!$C$367","v":0},{"$f":"+Setup!$C$368","v":0},{"$f":"+Setup!$C$369","v":0},{"$f":"+Setup!$C$370","v":0},{"$f":"+Setup!$C$371","v":0},{"$f":"+Setup!$C$372","v":0},{"$f":"+Setup!$C$373","v":0},{"$f":"+Setup!$C$374","v":0},{"$f":"+Setup!$C$375","v":0},{"$f":"+Setup!$C$376","v":0},{"$f":"+Setup!$C$377","v":0},{"$f":"+Setup!$C$378","v":0},{"$f":"+Setup!$C$379","v":0},{"$f":"+Setup!$C$380","v":0},{"$f":"+Setup!$C$381","v":0},{"$f":"+Setup!$C$382","v":0},{"$f":"+Setup!$C$383","v":0}]
["d","Withdrawals",null,{"$f":"-E129","v":0},{"$f":"SUM(F418:AS418)","v":25000},{"$f":"+Setup!$D$344","v":0},{"$f":"+Setup!$D$345","v":0},{"$f":"+Setup!$D$346","v":0},{"$f":"+Setup!$D$347","v":0},{"$f":"+Setup!$D$348","v":0},{"$f":"+Setup!$D$349","v":0},{"$f":"+Setup!$D$350","v":0},{"$f":"+Setup!$D$351","v":0},{"$f":"+Setup!$D$352","v":0},{"$f":"+Setup!$D$353","v":0},{"$f":"+Setup!$D$354","v":0},{"$f":"+Setup!$D$355","v":0},{"$f":"+Setup!$D$356","v":0},{"$f":"+Setup!$D$357","v":10000},{"$f":"+Setup!$D$358","v":15000},{"$f":"+Setup!$D$359","v":0},{"$f":"+Setup!$D$360","v":0},{"$f":"+Setup!$D$361","v":0},{"$f":"+Setup!$D$362","v":0},{"$f":"+Setup!$D$363","v":0},{"$f":"+Setup!$D$364","v":0},{"$f":"+Setup!$D$365","v":0},{"$f":"+Setup!$D$366","v":0},{"$f":"+Setup!$D$367","v":0},{"$f":"+Setup!$D$368","v":0},{"$f":"+Setup!$D$369","v":0},{"$f":"+Setup!$D$370","v":0},{"$f":"+Setup!$D$371","v":0},{"$f":"+Setup!$D$372","v":0},{"$f":"+Setup!$D$373","v":0},{"$f":"+Setup!$D$374","v":0},{"$f":"+Setup!$D$375","v":0},{"$f":"+Setup!$D$376","v":0},{"$f":"+Setup!$D$377","v":0},{"$f":"+Setup!$D$378","v":0},{"$f":"+Setup!$D$379","v":0},{"$f":"+Setup!$D$380","v":0},{"$f":"+Setup!$D$381","v":0},{"$f":"+Setup!$D$382","v":0},{"$f":"+Setup!$D$383","v":0}]
[null,"Details of automated IRA withdrawal and other calculations hidden above ^"]
[null,null,null,null,null,1,{"$f":"+F420+1","v":2},{"$f":"+G420+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"Calculation of Taxable Account Tax-Exempt Earnings",null,null,null,null,{"$f":"IF(G4=$E$423,\"Alloc Chg\",\"\")","v":""},"","","","","","","","","","","","","","","","","Alloc Chg","","","","","","","","","","","","","","","","","","","","",""]
[null,"Beginning of year balances","Default","Optional",{"$f":"SUM(F422:AS422)","v":16504400},{"$f":"+F8","v":200000},182100,176500,158000,138900,120800,127700,136100,145100,171500,194500,136500,211500,236600,281300,204900,293600,330100,382800,457700,535900,619300,708100,1197700,1300400,1476800,1521700,1569000,1619000,1670300,0,0,0,0,0,0,0,0,0,0]
[null,"Stocks",{"$f":"+Stock_Taxable","v":0.45},{"$f":"IF(Change_Age=0,Stock_Taxable,+Stock_Taxable2)","v":0.25},{"$f":"+Change_Age","v":80},{"$f":"+F$479*$C423","v":90000},{"$f":"IF(G$4>=$E$423,$D423*G$422,$C423*G$422)*IF(G$7-$F$7<=Total_Years-1,1,0)","v":81945},79425,71100,62505,54360,57465,61245,65295,77175,87525,{"$f":"IF(Q$4>=$E$423,$D423*Q$422,$C423*Q$422)*IF(Q$7-$F$7<=Total_Years-1,1,0)","v":61425},95175,106470,126585,92205,132120,148545,95700,114425,133975,{"$f":"IF(AA$4>=$E$423,$D423*AA$422,$C423*AA$422)*IF(AA$7-$F$7<=Total_Years-1,1,0)","v":154825},177025,299425,325100,369200,380425,392250,404750,417575,0,{"$f":"IF(AK$4>=$E$423,$D423*AK$422,$C423*AK$422)*IF(AK$7-$F$7<=Total_Years-1,1,0)","v":0},0,0,0,0,0,0,0,0]
[null,"Bonds",{"$f":"+Bond_Taxable","v":0},{"$f":"IF(Change_Age=0,+Bond_Taxable,+Bond_Taxable2)","v":0},null,{"$f":"+F$479*$C424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax-exempt",{"$f":"+Setup!G91","v":0.5},{"$f":"IF(Change_Age=0,TaxEx_Taxable,TaxEx_Taxable2)","v":0.7},null,{"$f":"+F$479*$C425","v":100000},91050,88250,79000,69450,60400,63850,68050,72550,85750,97250,68250,105750,118300,140650,102450,146800,165050,267960,320390,375130,433510,495669.99999999994,838390,910280,1033759.9999999999,1065190,1098300,1133300,1169210,0,0,0,0,0,0,0,0,0,0]
[null,"Money Market and other",{"$f":"+Cash_Taxable","v":0.05},{"$f":"IF(Change_Age=0,Cash_Taxable,+Cash_Taxable2)","v":0.05},null,{"$f":"+F$479*$C426","v":10000},9105,8825,7900,6945,6040,6385,6805,7255,8575,9725,6825,10575,11830,14065,10245,14680,16505,19140,22885,26795,30965,35405,59885,65020,73840,76085,78450,80950,83515,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,{"$f":"SUM(F427:AS427)","v":16504400},{"$f":"SUM(F423:F426)","v":200000},182100,176500,158000,138900,120800,127700,136100,145100,171500,194500,136500,211500,236600,281300,204900,293600,330100,382800,457700,535900,619300,708100,1197700,1300400,1476800,1521700,1569000,1619000,1670300,0,0,0,0,0,0,0,0,0,0]
[null,"Difference from primary",null,null,{"$f":"SUM(F428:AS428)","v":0},{"$f":"+F482-F427","v":0},{"$f":"+G427-G479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net changes before earnings prorated to each asset class"]
[null,"Stocks",null,null,null,{"$f":"IF(F$427>0,+$C423*F$504,0)","v":-10125},-3240,-9855,-9675,-8865,3645,4140,4635,9990,6615,-29520,31500,9135,16875,-37845,37080,13095,20880,31455,31680,32895,34020,210645,31590,64035,3330,3960,4725,4545,3645,0,0,0,0,0,0,0,0,0,0]
[null,"Bonds",null,null,null,{"$f":"IF(F$427>0,+$C424*F$504,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax-exempt",null,null,null,{"$f":"IF(F$427>0,+$C425*F$504,0)","v":-11250},-3600,-10950,-10750,-9850,4050,4600,5150,11100,7350,-32800,35000,10150,18750,-42050,41200,14550,23200,34950,35200,36550,37800,234050,35100,71150,3700,4400,5250,5050,4050,0,0,0,0,0,0,0,0,0,0]
[null,"Money Market and other",null,null,null,{"$f":"IF(F$427>0,+$C426*F$504,0)","v":-1125},-360,-1095,-1075,-985,405,460,515,1110,735,-3280,3500,1015,1875,-4205,4120,1455,2320,3495,3520,3655,3780,23405,3510,7115,370,440,525,505,405,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,{"$f":"SUM(F435:AS435)","v":1122200},{"$f":"SUM(F431:F434)","v":-22500},-7200,-21900,-21500,-19700,8100,9200,10300,22200,14700,-65600,70000,20300,37500,-84100,82400,29100,46400,69900,70400,73100,75600,468100,70200,142300,7400,8800,10500,10100,8100,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxable account average balance",null,null,null,{"$f":"(+F427+F427+F430)/2","v":200000},{"$f":"(+G427+G427+G430)/2","v":182100},176500,158000,138900,120800,127700,136100,145100,171500,194500,136500,211500,236600,281300,204900,293600,330100,382800,457700,535900,619300,708100,1197700,1300400,1476800,1521700,1569000,1619000,1670300,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxable account averages by asset type"]
[null,"Stocks",null,null,null,{"$f":"(+F423+(F423+F431))/2","v":84937.5},80325,74497.5,66262.5,58072.5,{"$f":"(+K423+(K423+K431))/2","v":56182.5},59535,63562.5,70290,80482.5,72765,77175,99742.5,114907.5,107662.5,110745,138667.5,158985,111427.5,130265,150422.5,171835,282347.5,315220,357117.5,370865,382405,394612.5,407022.5,419397.5,0,0,0,0,0,0,0,0,0,0]
[null,"Bonds",null,null,null,0,0,0,0,0,{"$f":"(+K424+(K424+K432))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax-exempt",null,null,null,94375,89250,82775,73625,64525,{"$f":"(+K425+(K425+K433))/2","v":62425},66150,70625,78100,89425,80850,85750,110825,127675,119625,123050,154075,176650,285435,337990,393405,452410,612695,855940,945855,1035609.9999999999,1067390,1100925,1135825,1171235,0,0,0,0,0,0,0,0,0,0]
[null,"Money Market and other",null,null,null,9437.5,8925,8277.5,7362.5,6452.5,{"$f":"(+K426+(K426+K434))/2","v":6242.5},6615,7062.5,7810,8942.5,8085,8575,11082.5,12767.5,11962.5,12305,15407.5,17665,20887.5,24645,28622.5,32855,47107.5,61640,68577.5,74025,76305,78712.5,81202.5,83717.5,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,{"$f":"SUM(F444:AS444)","v":17065500},{"$f":"SUM(F440:F443)","v":188750},178500,165550,147250,129050,124850,132300,141250,156200,178850,161700,171500,221650,255350,239250,246100,308150,353300,417750,492900,572450,657100,942150,1232800,1371550,1480500,1526100,1574250,1624050,1674350,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+F510-F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxable account earnings by asset class"]
[null,"Stocks",{"$f":"+Stock_Rate","v":7.4999999999999997E-2},null,{"$f":"SUM(F447:AS447)","v":380400},{"$f":"ROUND(+F440*$C447/Round_To,0)*Round_To","v":6400},6000,5600,5000,4400,4200,4500,4800,5300,6000,5500,5800,7500,8600,8100,8300,10400,11900,8400,9800,11300,12900,21200,23600,26800,27800,28700,29600,30500,31500,0,0,0,0,0,0,0,0,0,0]
[null,"Bonds",{"$f":"+Bond_Rate","v":4.4999999999999998E-2},null,0,{"$f":"ROUND(+F441*$C448/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax-exempt",{"$f":"TaxEx_Rate","v":0.03},null,334300,{"$f":"ROUND(+F442*$C449/Round_To,0)*Round_To","v":2800},2700,2500,2200,1900,1900,2000,2100,2300,2700,2400,2600,3300,3800,3600,3700,4600,5300,8600,10100,11800,13600,18400,25700,28400,31100,32000,33000,34100,35100,0,0,0,0,0,0,0,0,0,0]
[null,"Money Market and other",{"$f":"+Cash_Rate","v":1.4999999999999999E-2},null,12600,{"$f":"ROUND(+F443*$C450/Round_To,0)*Round_To","v":100},100,100,100,100,100,100,100,100,100,100,100,200,200,200,200,200,300,300,400,400,500,700,900,1000,1100,1100,1200,1200,1300,0,0,0,0,0,0,0,0,0,0]
[null,"Total and weighted average",{"$f":"+Setup!I91","v":0.05},{"$f":"+Setup!I104","v":4.1000000000000002E-2},727300,{"$f":"SUM(F447:F450)","v":9300},8800,8200,7300,6400,6200,6600,7000,7700,8800,8000,8500,11000,12600,11900,12200,15200,17500,17300,20300,23500,27000,40300,50200,56200,60000,61800,63800,65800,67900,0,0,0,0,0,0,0,0,0,0]
[null,"Difference from default calculation method",null,null,3881.4500000000262,{"$f":"+F512-F451","v":137.5},125,77.5,62.5,52.5,42.5,15,62.5,110,142.5,85,75,82.5,167.5,62.5,105,207.5,165,-172.25,-91.099999999998545,-29.549999999999272,-58.899999999997817,-1671.8499999999985,344.80000000000291,33.55000000000291,700.5,770.10000000000582,744.25,786.05000000000291,748.35000000000582,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Federal and state taxes",null,null,{"$f":"SUM(F454:AS454)","v":331700},{"$f":"F$214+F$241","v":4800},{"$f":"G$214+G$241","v":7300},{"$f":"H$214+H$241","v":4900},5000,4900,7400,7400,8400,3600,600,500,3600,6300,5600,4300,6000,8000,11400,12100,12400,13200,13700,17100,18000,22100,23200,24100,25000,25400,25400,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End of year balances",null,null,null,{"$f":"+F427+F435+F451-F454","v":182000},{"$f":"+G427+G435+G451-G454","v":176400},157900,138800,120700,127700,136100,145000,171400,194400,136400,211400,236500,281100,204800,293500,329900,382600,457900,536000,619300,708200,1199400,1300100,1476800,1521000,1568200,1618300,1669500,1720900,0,0,0,0,0,0,0,0,0,0]
[null,"Difference from default calculation method",null,null,null,{"$f":"+F517-F456","v":100},100,100,100,100,0,0,100,100,100,100,100,100,200,100,100,200,200,-200,-100,0,-100,-1700,300,0,700,800,700,800,700,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Detail of how selected earnings are calculated"]
[null,"Earnings Rates"]
[null,"Taxable Account",null,"Change Yr",null,{"$f":"+F22","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2]
[null,"IRA 1 incl Inherited 1",null,{"$f":"IF(Change_Age>0,Change_Age-Your_Age+First_Year,First_Year)","v":2042},null,{"$f":"+F23","v":6.5000000000000002E-2},6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2]
[null,"IRA 2 incl Inherited 2",null,null,null,{"$f":"+F24","v":5.8999999999999997E-2},5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2]
[null,"Roth IRA 1",null,null,null,{"$f":"+F25","v":6.2E-2},6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2]
[null,"Roth IRA 2",null,null,null,{"$f":"+F26","v":5.7000000000000002E-2},5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2]
[null,"Roth Conversion",null,null,null,{"$f":"+F27","v":6.3E-2},6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2]
[]
[null,"Earnings Summary"]
[null,"Taxable",null,null,{"$f":"SUM(F470:AS470)","v":731100},{"$f":"+F28","v":9400},8900,8300,7400,6500,6200,6600,7100,7800,8900,8100,8600,11100,12800,12000,12300,15400,17700,17100,20200,23500,26900,38600,50500,56200,60700,62600,64500,66600,68600,0,0,0,0,0,0,0,0,0,0]
[null,"IRA",null,null,1549900,{"$f":"+F31+F34","v":43200},43700,44100,44500,44800,45000,45100,45200,46500,48900,51400,53500,58200,58900,59600,60300,63200,63400,55900,55600,55300,54400,54100,53700,52900,52200,51100,49900,48400,46900,0,0,0,0,0,0,0,0,0,0]
[null,"Roth",null,null,231800,{"$f":"+F37+F38","v":6100},6500,7000,7500,8000,8500,9000,9600,10000,10300,10600,10900,11200,11400,11900,12600,13400,14200,11900,10400,8900,7200,5400,3600,800,900,900,1000,1000,1100,0,0,0,0,0,0,0,0,0,0]
[null,"SS benefits",null,null,1468500,{"$f":"+F61","v":0},0,0,0,0,22100,22500,23000,69900,71300,72700,74200,75700,77200,59900,61100,62300,63500,64700,66000,67300,68700,70100,71500,48300,49300,50300,51300,52300,53300,0,0,0,0,0,0,0,0,0,0]
[null,"SPIA",null,null,144000,{"$f":"+F65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,0,0,0,0,0,0,0,0,0,0]
[null,"Other",null,null,549600,{"$f":"+F70","v":20000},35600,21200,21900,22600,23400,24200,25000,25800,12500,12800,13100,13400,13700,14100,14500,14900,15300,15700,16100,16500,16900,17300,17800,16300,16800,17300,17800,18300,18800,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,4674900,{"$f":"SUM(F470:F475)","v":78700},{"$f":"SUM(G470:G475)","v":94700},80600,81300,81900,105200,107400,109900,160000,151900,155600,160300,169600,174000,166500,169800,178200,183100,174300,177300,180500,183100,194500,206100,183500,188900,191200,193500,195600,197700,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxable account"]
[null,"Start of year balance",null,null,{"$f":"SUM(F479:AS479)","v":16504400},{"$f":"+F8","v":200000},182100,176500,158000,138900,120800,127700,136100,145100,171500,194500,136500,211500,236600,281300,204900,293600,330100,382800,457700,535900,619300,708100,1197700,1300400,1476800,1521700,1569000,1619000,1670300,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Determine year end balance before earnings"]
[null,"Taxable beginning","Note this calculation",null,null,{"$f":"+F8","v":200000},182100,176500,158000,138900,120800,127700,136100,145100,171500,194500,136500,211500,236600,281300,204900,293600,330100,382800,457700,535900,619300,708100,1197700,1300400,1476800,1521700,1569000,1619000,1670300,0,0,0,0,0,0,0,0,0,0]
[null,"SS Benefits","does not include current",null,{"$f":"SUM(F483:AS483)","v":1468500},{"$f":"+F61","v":0},0,0,0,0,22100,22500,23000,69900,71300,72700,74200,75700,77200,59900,61100,62300,63500,64700,66000,67300,68700,70100,71500,48300,49300,50300,51300,52300,53300,0,0,0,0,0,0,0,0,0,0]
[null,"SPIA income","year tax payments as that",null,144000,{"$f":"+F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,0,0,0,0,0,0,0,0,0,0]
[null,"Other Income - pensions, annuity, etc.","would create a circular",null,549600,{"$f":"+F70","v":20000},35600,21200,21900,22600,23400,24200,25000,25800,12500,12800,13100,13400,13700,14100,14500,14900,15300,15700,16100,16500,16900,17300,17800,16300,16800,17300,17800,18300,18800,0,0,0,0,0,0,0,0,0,0]
[null,"IRA 1 Contributions",null,null,null,{"$f":"+F74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IRA 1 Withdrawals","calculation error.",null,402600,{"$f":"-F91","v":40000},41200,42400,43700,45000,46400,47800,49200,10000,9000,8100,7300,6600,5900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IRA 1 RMD","So current year earnings",null,480700,{"$f":"-F94","v":0},0,0,0,0,0,0,0,0,0,0,15700,16500,17200,18000,19000,20200,21500,22800,23800,25100,26200,27500,28800,30000,31300,32400,33800,34900,36000,0,0,0,0,0,0,0,0,0,0]
[null,"IRA 1 auto","are slightly overstated.",null,0,{"$f":"-F95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IRA 2 Contributions",null,null,null,{"$f":"+F75","v":-6500},-6500,-6500,-6500,-6500,-6500,-6500,-6500,-6500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IRA 2 Withdrawals",null,null,0,{"$f":"-F99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IRA 2 RMD",null,null,519900,{"$f":"-F102","v":0},0,0,0,0,0,0,0,0,0,0,0,18400,19600,20700,21800,22900,24200,25500,26800,28000,29300,30600,32000,33400,34700,36100,37300,38700,39900,0,0,0,0,0,0,0,0,0,0]
[null,"IRA 2 auto",null,null,0,{"$f":"-F103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inherited IRA withdrawals",null,null,{"$f":"SUM(F494:AS494)","v":15300},{"$f":"-F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,4000,5000,5100,1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inherited IRA RMD",null,null,118700,{"$f":"-F112","v":0},0,0,0,0,0,0,0,0,0,0,0,6000,6300,6500,7100,10800,10700,10800,10900,11800,12600,3200,3300,3600,3800,4000,4400,2900,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inherited IRA auto",null,null,0,{"$f":"-F118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Roth contributions",null,null,-4600,{"$f":"F76","v":-1000},-1100,-1200,-1300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Roth Withdrawals, Existing",null,null,315300,{"$f":"-F125","v":0},0,0,0,0,0,0,0,5000,5500,6100,6700,7400,8100,0,0,0,0,40000,40000,40000,40000,40000,40000,36500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Roth Withdrawals auto, Existing",null,null,0,{"$f":"-F126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Roth Withdrawals, Conversion",null,null,0,{"$f":"-F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Roth Withdrawals auto",null,null,0,{"$f":"-F135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Special Events, Annuity and QCD",null,null,300000,{"$f":"+F85+F137","v":0},0,0,0,0,0,0,0,0,0,-80000,40000,-35000,-20000,-120000,40000,-20000,-5000,0,0,0,0,400000,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Living Expenses",null,null,-3129300,{"$f":"-F144","v":-75000},-76400,-77800,-79300,-80800,-77300,-78800,-80400,-82000,-83600,-85300,-87000,-88700,-90500,-92300,-94100,-96000,-97900,-119800,-122200,-124600,-127100,-129600,-132200,-134800,-137500,-140300,-143100,-146000,-148900,0,0,0,0,0,0,0,0,0,0]
[null,"Net changes before taxes and taxable earnings",null,null,1122200,{"$f":"SUM(F483:F503)","v":-22500},{"$f":"SUM(G483:G503)","v":-7200},-21900,-21500,-19700,8100,9200,10300,22200,14700,-65600,70000,20300,37500,-84100,82400,29100,46400,69900,70400,73100,75600,468100,70200,142300,7400,8800,10500,10100,8100,0,0,0,0,0,0,0,0,0,0,null,null,null,467]
[]
[null,"Taxable account ending balance before earnings and taxes",null,null,null,{"$f":"SUM(F482:F503)","v":177500},{"$f":"SUM(G482:G503)","v":174900},{"$f":"SUM(H482:H503)","v":154600},{"$f":"SUM(I482:I503)","v":136500},{"$f":"SUM(J482:J503)","v":119200},{"$f":"SUM(K482:K503)","v":128900},136900,146400,167300,186200,128900,206500,231800,274100,197200,287300,322700,376500,452700,528100,609000,694900,1176200,1267900,1442700,1484200,1530500,1579500,1629100,1678400,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Sum of beginning and ending balances",null,null,null,{"$f":"+F479+F506","v":377500},{"$f":"+G479+G506","v":357000},{"$f":"+H479+H506","v":331100},{"$f":"+I479+I506","v":294500},{"$f":"+J479+J506","v":258100},{"$f":"+K479+K506","v":249700},264600,282500,312400,357700,323400,343000,443300,510700,478500,492200,616300,706600,835500,985800,1144900,1314200,1884300,2465600,2743100,2961000,3052200,3148500,3248100,3348700,0,0,0,0,0,0,0,0,0,0]
[null,"Divide by two",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Average taxable account balance",null,null,{"$f":"SUM(F510:AS510)/Total_Years","v":568850},{"$f":"+F508/F509","v":188750},{"$f":"+G508/G509","v":178500},{"$f":"+H508/H509","v":165550},{"$f":"+I508/I509","v":147250},{"$f":"+J508/J509","v":129050},{"$f":"+K508/K509","v":124850},132300,141250,156200,178850,161700,171500,221650,255350,239250,246100,308150,353300,417750,492900,572450,657100,942150,1232800,1371550,1480500,1526100,1574250,1624050,1674350,0,0,0,0,0,0,0,0,0,0]
[null,"Taxable earnings rate",null,null,null,{"$f":"IF(AND(Use_Class=\"c\",F$4>=Change_Age),Taxable_Return2,Taxable_Return)","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2]
[null,"Taxable earnings",null,null,{"$f":"SUM(F512:AS512)","v":731181.45000000007},{"$f":"+F510*F511","v":9437.5},{"$f":"+G510*G511","v":8925},{"$f":"+H510*H511","v":8277.5},{"$f":"+I510*I511","v":7362.5},{"$f":"+J510*J511","v":6452.5},{"$f":"+K510*K511","v":6242.5},6615,7062.5,7810,8942.5,8085,8575,11082.5,12767.5,11962.5,12305,15407.5,17665,17127.75,20208.900000000001,23470.45,26941.100000000002,38628.15,50544.800000000003,56233.55,60700.5,62570.100000000006,64544.25,66586.05,68648.350000000006,0,0,0,0,0,0,0,0,0,0]
[null,"Taxable earnings - rounded",null,null,{"$f":"SUM(F513:AS513)","v":731100},{"$f":"ROUND(+F512/Round_To,0)*Round_To","v":9400},8900,8300,7400,6500,6200,6600,7100,7800,8900,8100,8600,11100,12800,12000,12300,15400,17700,17100,20200,23500,26900,38600,50500,56200,60700,62600,64500,66600,68600,0,0,0,0,0,0,0,0,0,0]
[null,"Difference from Earnings section calculation: larger / (smaller)",null,null,{"$f":"SUM(F514:AS514)","v":0},{"$f":"+F28-F513","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Federal and state taxes",null,null,{"$f":"SUM(F516:AS516)","v":-331700},{"$f":"-F214-F241","v":-4800},-7300,-4900,-5000,-4900,-7400,-7400,-8400,-3600,-600,-500,-3600,-6300,-5600,-4300,-6000,-8000,-11400,-12100,-12400,-13200,-13700,-17100,-18000,-22100,-23200,-24100,-25000,-25400,-25400,0,0,0,0,0,0,0,0,0,0]
[null,"Taxable account ending balance",null,null,null,{"$f":"+F506+F513+F516","v":182100},{"$f":"+G506+G513+G516","v":176500},{"$f":"+H506+H513+H516","v":158000},138900,120800,127700,136100,145100,171500,194500,136500,211500,236600,281300,204900,293600,330100,382800,457700,535900,619300,708100,1197700,1300400,1476800,1521700,1569000,1619000,1670300,1721600,0,0,0,0,0,0,0,0,0,0]
[null,"Difference from Earnings section calculation: larger / (smaller)",null,null,{"$f":"SUM(F518:AS518)","v":0},{"$f":"IF(F$4>=Your_Age_End,0,+G8-F517)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IRA 1"]
[null,"Start of year balance",null,null,null,{"$f":"+F9","v":500000},491200,480600,468100,453400,436400,416900,394600,369500,383200,398800,416400,419700,423100,426800,436000,444700,452700,459900,462200,463600,463800,462800,460400,456600,451300,444400,436000,425700,413700,0,0,0,0,0,0,0,0,0,0]
[null,"Contributions",null,null,{"$f":"SUM(F522:AS522)","v":0},{"$f":"+F87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Withdrawals - entered, RMD & SPIA purchase",null,null,{"$f":"SUM(F523:AS523)","v":-883300},{"$f":"+F91+F94+F96","v":-40000},-41200,-42400,-43700,-45000,-46400,-47800,-49200,-10000,-9000,-8100,-23000,-23100,-23100,-18000,-19000,-20200,-21500,-22800,-23800,-25100,-26200,-27500,-28800,-30000,-31300,-32400,-33800,-34900,-36000,0,0,0,0,0,0,0,0,0,0]
[null,"Conversions",null,null,{"$f":"SUM(F524:AS524)","v":0},{"$f":"-F133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"End of year balance before earnings",null,null,null,{"$f":"+F521+F522+F523+F524","v":460000},{"$f":"+G521+G522+G523+G524","v":450000},{"$f":"+H521+H522+H523+H524","v":438200},424400,408400,390000,369100,345400,359500,374200,390700,393400,396600,400000,408800,417000,424500,431200,437100,438400,438500,437600,435300,431600,426600,420000,412000,402200,390800,377700,0,0,0,0,0,0,0,0,0,0]
[null,"Average of start and end balances",null,null,null,{"$f":"(+F521+(F521+F522+F523+F524))/2","v":480000},{"$f":"(+G521+(G521+G522+G523+G524))/2","v":470600},{"$f":"(+H521+(H521+H522+H523+H524))/2","v":459400},446250,430900,413200,393000,370000,364500,378700,394750,404900,408150,411550,417800,426500,434600,441950,448500,450300,451050,450700,449050,446000,441600,435650,428200,419100,408250,395700,0,0,0,0,0,0,0,0,0,0]
[null,"Earnings rate",null,null,null,{"$f":"IF(AND(Use_Class=\"c\",F$4>=Change_Age),tIRA_Return2,tIRA_Return)","v":6.5000000000000002E-2},6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2]
[null,"Earnings - if IRA ends with zero balance it is assumed all distributions/RMD/etc were made Jan 1.",null,null,{"$f":"SUM(F528:AS528)","v":783088.35},{"$f":"IF(F525=0,0,+F526*F527)","v":31200},30589,29861,29006.25,28008.5,26858,25545,24050,{"$f":"IF(N525=0,0,+N526*N527)","v":23692.5},{"$f":"IF(O525=0,0,+O526*O527)","v":24615.5},25658.75,26318.5,26529.75,26750.75,27157,27722.5,28249,28726.75,25116,25216.799999999999,25258.799999999999,25239.200000000001,25146.799999999999,24976,24729.600000000002,24396.400000000001,23979.200000000001,23469.600000000002,22862,22159.200000000001,0,0,0,0,0,0,0,0,0,0]
[null,"Rounded",null,null,{"$f":"SUM(F529:AS529)","v":783200},{"$f":"ROUND(+F528/Round_To,0)*Round_To","v":31200},30600,29900,29000,28000,26900,25500,24100,23700,24600,25700,26300,26500,26800,27200,27700,28200,28700,25100,25200,25300,25200,25100,25000,24700,24400,24000,23500,22900,22200,0,0,0,0,0,0,0,0,0,0]
[null,"Difference from Earnings section calculation: larger / (smaller)",null,null,{"$f":"SUM(F530:AS530)","v":0},{"$f":"+F29-F529","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Qualified Charitable Distribution yearly funding check"]
[null,"Withdrawals incl SPIA purchase",{"$f":"IF(+QCD_Src1=\"i1\",\"IRA 1\",IF(+QCD_Src1=\"i2\",\"IRA 2\",IF(+QCD_Src1=\"h1\",\"Inherited RA 1\",IF(+QCD_Src1=\"h2\",\"Inherited IRA 2\",\"\"))))","v":"IRA 2"},null,{"$f":"SUM(F533:AS533)","v":0},{"$f":"IF(QCD_Src1=\"i1\",-F91-F95-F96,0)+IF(QCD_Src1=\"i2\",-F99-F103,0)+IF(QCD_Src1=\"h1\",-F113-F116,0)+IF(QCD_Src1=\"h2\",-F114-F117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RMD",null,null,{"$f":"SUM(F534:AS534)","v":519900},{"$f":"IF(QCD_Src1=\"i1\",-F94,0)+IF(QCD_Src1=\"i2\",-F102,0)+IF(QCD_Src1=\"h1\",-F110,0)+IF(QCD_Src1=\"h2\",-F111,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,18400,19600,20700,21800,22900,24200,25500,26800,28000,29300,30600,32000,33400,34700,36100,37300,38700,39900,0,0,0,0,0,0,0,0,0,0]
[null,"Total available",null,null,{"$f":"SUM(F535:AS535)","v":519900},{"$f":"+F533+F534","v":0},{"$f":"+G533+G534","v":0},0,0,0,0,0,0,0,0,0,0,18400,19600,20700,21800,22900,24200,25500,26800,28000,29300,30600,32000,33400,34700,36100,37300,38700,39900,0,0,0,0,0,0,0,0,0,0]
[null,"QCD 1 donations",null,null,{"$f":"SUM(F536:AS536)","v":-75000},{"$f":"ROUND((-IF(OR(QCD_Age1=F$4,AND(QCD_Age1<F$4,(QCD_Age1+QCD1_Cnt)>F$4)),QCD_Amt1,0))*IF(Qual1=\"y\",1,0)/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,-15000,-15000,-15000,-15000,-15000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Difference",null,null,{"$f":"SUM(F537:AS537)","v":444900},{"$f":"+F535+F536","v":0},{"$f":"+G535+G536","v":0},0,0,0,0,0,0,0,0,0,0,3400,4600,5700,6800,7900,24200,25500,26800,28000,29300,30600,32000,33400,34700,36100,37300,38700,39900,0,0,0,0,0,0,0,0,0,0]
[null,"Negative balance count",null,null,{"$f":"SUM(F538:AS538)","v":0},{"$f":"IF(F537<0,1,\"\")","v":""},{"$f":"IF(G537<0,1,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Withdrawals incl SPIA purchase",{"$f":"IF(+QCD_Src2=\"i1\",\"IRA 1\",IF(+QCD_Src2=\"i2\",\"IRA 2\",IF(+QCD_Src2=\"h1\",\"Inherited IRA 1\",IF(+QCD_Src2=\"h2\",\"Inherited IRA 2\",\"\"))))","v":"Inherited IRA 2"},null,3300,{"$f":"IF(QCD_Src2=\"i1\",-F91-F95-F96,0)+IF(QCD_Src2=\"i2\",-F99-F103,0)+IF(QCD_Src2=\"h1\",-F113-F116,0)+IF(QCD_Src2=\"h2\",-F114-F117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1000,1100,1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RMD",null,null,77000,{"$f":"IF(QCD_Src2=\"i1\",-F94,0)+IF(QCD_Src2=\"i2\",-F102,0)+IF(QCD_Src2=\"h1\",-F110,0)+IF(QCD_Src2=\"h2\",-F111,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,6000,6300,6500,7100,7900,8000,8300,8300,9000,9600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total QCD 2",null,null,80300,{"$f":"+F540+F541","v":0},{"$f":"+G540+G541","v":0},0,0,0,0,0,0,0,0,0,0,6000,6300,6500,7100,8900,9100,9500,8300,9000,9600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"QCD 2 donations",null,null,-25000,{"$f":"ROUND((-IF(OR(QCD_Age2=F$4,AND(QCD_Age2<F$4,(QCD_Age2+QCD2_Cnt)>F$4)),QCD_Amt2,0))*IF(Qual1=\"y\",1,0)/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-5000,-5000,-5000,-5000,-5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Difference",null,null,55300,{"$f":"+F542+F543","v":0},0,0,0,0,0,0,0,0,0,0,0,6000,1300,1500,2100,3900,4100,9500,8300,9000,9600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Negative balance count",null,null,0,{"$f":"IF(F544<0,1,\"\")","v":""},{"$f":"IF(G544<0,1,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Federal taxes on IRA 1 RMD based on yearly marginal rate",null,null,-77524,{"$f":"+F94*F216","v":0},0,0,0,0,0,0,0,0,0,0,-1884,-1980,-2064,-2160,-2280,-2424,-2580,-2736,-2856,-3012,-3144,-3300,-3456,-6600,-6886,-7128,-7436,-7678,-7920,0,0,0,0,0,0,0,0,0,0]
[null,"on yearly average rate",null,null,{"$f":"SUM(F548:AS548)","v":-59236.244644040751},{"$f":"+F94*F215","v":0},0,0,0,0,0,0,0,0,0,0,-1535.3312302839117,-1772.4609375,-1794.782608695652,-1789.7727272727273,-1975.0519750519752,-2173.4177215189875,-2377.7648428405123,-2530.4932735426009,-2629.9781181619255,-2806.3740856844306,-2884.8848848848847,-2997.9035639412996,-3136.0639360639361,-4297.7528089887637,-4515.7799819657348,-4717.3496076721885,-4954.6756529064869,-5088.9809444904722,-5257.4257425742571,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Calculation of inherited IRA distribution factors"]
[null,"method: stretch years"]
[null,"Inherited IRA 1",{"$f":"+Setup!E246","v":" you 2039  "},{"$f":"Inherit_Age","v":77},{"$f":"IF(Inherit_Term=\"s\",\"using\",\"\")","v":"using"},{"$f":"IF(OR(Inheritor=\"\",Inherit_tIRA=0),0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",F$4,F$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",F$4,F$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",F$4,F$5),IF(E552-1<0,0,E552-1),0)))","v":0},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",G$4,G$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",G$4,G$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",G$4,G$5),IF(F552-1<0,0,F552-1),0)))","v":0},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",H$4,H$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",H$4,H$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",H$4,H$5),IF(G552-1<0,0,G552-1),0)))","v":0},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",I$4,I$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",I$4,I$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",I$4,I$5),IF(H552-1<0,0,H552-1),0)))","v":0},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",J$4,J$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",J$4,J$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",J$4,J$5),IF(I552-1<0,0,I552-1),0)))","v":0},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",K$4,K$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",K$4,K$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",K$4,K$5),IF(J552-1<0,0,J552-1),0)))","v":0},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",L$4,L$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",L$4,L$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",L$4,L$5),IF(K552-1<0,0,K552-1),0)))","v":0},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",M$4,M$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",M$4,M$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",M$4,M$5),IF(L552-1<0,0,L552-1),0)))","v":0},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",N$4,N$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",N$4,N$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",N$4,N$5),IF(M552-1<0,0,M552-1),0)))","v":0},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",O$4,O$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",O$4,O$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",O$4,O$5),IF(N552-1<0,0,N552-1),0)))","v":0},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",P$4,P$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",P$4,P$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",P$4,P$5),IF(O552-1<0,0,O552-1),0)))","v":0},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",Q$4,Q$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",Q$4,Q$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",Q$4,Q$5),IF(P552-1<0,0,P552-1),0)))","v":0},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",R$4,R$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",R$4,R$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",R$4,R$5),IF(Q552-1<0,0,Q552-1),0)))","v":0},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",S$4,S$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",S$4,S$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",S$4,S$5),IF(R552-1<0,0,R552-1),0)))","v":0},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",T$4,T$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",T$4,T$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",T$4,T$5),IF(S552-1<0,0,S552-1),0)))","v":0},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",U$4,U$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",U$4,U$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",U$4,U$5),IF(T552-1<0,0,T552-1),0)))","v":0},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",V$4,V$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",V$4,V$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",V$4,V$5),IF(U552-1<0,0,U552-1),0)))","v":12.6},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",W$4,W$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",W$4,W$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",W$4,W$5),IF(V552-1<0,0,V552-1),0)))","v":11.6},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",X$4,X$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",X$4,X$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",X$4,X$5),IF(W552-1<0,0,W552-1),0)))","v":10.6},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",Y$4,Y$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",Y$4,Y$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",Y$4,Y$5),IF(X552-1<0,0,X552-1),0)))","v":9.6},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",Z$4,Z$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",Z$4,Z$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",Z$4,Z$5),IF(Y552-1<0,0,Y552-1),0)))","v":8.6},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",AA$4,AA$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",AA$4,AA$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",AA$4,AA$5),IF(Z552-1<0,0,Z552-1),0)))","v":7.6},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",AB$4,AB$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",AB$4,AB$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",AB$4,AB$5),IF(AA552-1<0,0,AA552-1),0)))","v":6.6},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",AC$4,AC$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",AC$4,AC$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",AC$4,AC$5),IF(AB552-1<0,0,AB552-1),0)))","v":5.6},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",AD$4,AD$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",AD$4,AD$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",AD$4,AD$5),IF(AC552-1<0,0,AC552-1),0)))","v":4.5999999999999996},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",AE$4,AE$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",AE$4,AE$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",AE$4,AE$5),IF(AD552-1<0,0,AD552-1),0)))","v":3.5999999999999996},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",AF$4,AF$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",AF$4,AF$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",AF$4,AF$5),IF(AE552-1<0,0,AE552-1),0)))","v":2.5999999999999996},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",AG$4,AG$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",AG$4,AG$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",AG$4,AG$5),IF(AF552-1<0,0,AF552-1),0)))","v":1.5999999999999996},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",AH$4,AH$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",AH$4,AH$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",AH$4,AH$5),IF(AG552-1<0,0,AG552-1),0)))","v":0.59999999999999964},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",AI$4,AI$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",AI$4,AI$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",AI$4,AI$5),IF(AH552-1<0,0,AH552-1),0)))","v":0},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",AJ$4,AJ$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",AJ$4,AJ$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",AJ$4,AJ$5),IF(AI552-1<0,0,AI552-1),0)))","v":0},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",AK$4,AK$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",AK$4,AK$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",AK$4,AK$5),IF(AJ552-1<0,0,AJ552-1),0)))","v":0},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",AL$4,AL$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",AL$4,AL$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",AL$4,AL$5),IF(AK552-1<0,0,AK552-1),0)))","v":0},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",AM$4,AM$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",AM$4,AM$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",AM$4,AM$5),IF(AL552-1<0,0,AL552-1),0)))","v":0},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",AN$4,AN$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",AN$4,AN$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",AN$4,AN$5),IF(AM552-1<0,0,AM552-1),0)))","v":0},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",AO$4,AO$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",AO$4,AO$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",AO$4,AO$5),IF(AN552-1<0,0,AN552-1),0)))","v":0},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",AP$4,AP$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",AP$4,AP$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",AP$4,AP$5),IF(AO552-1<0,0,AO552-1),0)))","v":0},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",AQ$4,AQ$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",AQ$4,AQ$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",AQ$4,AQ$5),IF(AP552-1<0,0,AP552-1),0)))","v":0},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",AR$4,AR$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",AR$4,AR$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",AR$4,AR$5),IF(AQ552-1<0,0,AQ552-1),0)))","v":0},{"$f":"IF(Inheritor=\"\",0,IF(iIRA_RMD_Age=IF(Inheritor=\"y\",AS$4,AS$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor=\"y\",AS$4,AS$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age<IF(Inheritor=\"y\",AS$4,AS$5),IF(AR552-1<0,0,AR552-1),0)))","v":0}]
[null,"Inherited IRA 2",{"$f":"+Setup!F246","v":"spouse 2035  "},{"$f":"Inherit_Age2","v":72},{"$f":"IF(Inherit_Term2=\"s\",\"using\",\"\")","v":""},{"$f":"IF(OR(Inheritor2=\"\",Inherit_tIRA2=0),0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",F$4,F$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",F$4,F$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",F$4,F$5),IF(E553-1<0,0,E553-1),0)))","v":0},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",G$4,G$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",G$4,G$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",G$4,G$5),IF(F553-1<0,0,F553-1),0)))","v":0},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",H$4,H$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",H$4,H$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",H$4,H$5),IF(G553-1<0,0,G553-1),0)))","v":0},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",I$4,I$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",I$4,I$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",I$4,I$5),IF(H553-1<0,0,H553-1),0)))","v":0},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",J$4,J$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",J$4,J$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",J$4,J$5),IF(I553-1<0,0,I553-1),0)))","v":0},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",K$4,K$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",K$4,K$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",K$4,K$5),IF(J553-1<0,0,J553-1),0)))","v":0},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",L$4,L$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",L$4,L$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",L$4,L$5),IF(K553-1<0,0,K553-1),0)))","v":0},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",M$4,M$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",M$4,M$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",M$4,M$5),IF(L553-1<0,0,L553-1),0)))","v":0},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",N$4,N$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",N$4,N$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",N$4,N$5),IF(M553-1<0,0,M553-1),0)))","v":0},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",O$4,O$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",O$4,O$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",O$4,O$5),IF(N553-1<0,0,N553-1),0)))","v":0},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",P$4,P$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",P$4,P$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",P$4,P$5),IF(O553-1<0,0,O553-1),0)))","v":0},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",Q$4,Q$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",Q$4,Q$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",Q$4,Q$5),IF(P553-1<0,0,P553-1),0)))","v":0},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",R$4,R$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",R$4,R$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",R$4,R$5),IF(Q553-1<0,0,Q553-1),0)))","v":16.399999999999999},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",S$4,S$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",S$4,S$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",S$4,S$5),IF(R553-1<0,0,R553-1),0)))","v":15.399999999999999},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",T$4,T$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",T$4,T$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",T$4,T$5),IF(S553-1<0,0,S553-1),0)))","v":14.399999999999999},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",U$4,U$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",U$4,U$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",U$4,U$5),IF(T553-1<0,0,T553-1),0)))","v":13.399999999999999},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",V$4,V$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",V$4,V$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",V$4,V$5),IF(U553-1<0,0,U553-1),0)))","v":12.399999999999999},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",W$4,W$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",W$4,W$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",W$4,W$5),IF(V553-1<0,0,V553-1),0)))","v":11.399999999999999},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",X$4,X$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",X$4,X$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",X$4,X$5),IF(W553-1<0,0,W553-1),0)))","v":10.399999999999999},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",Y$4,Y$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",Y$4,Y$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",Y$4,Y$5),IF(X553-1<0,0,X553-1),0)))","v":9.3999999999999986},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",Z$4,Z$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",Z$4,Z$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",Z$4,Z$5),IF(Y553-1<0,0,Y553-1),0)))","v":8.3999999999999986},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",AA$4,AA$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",AA$4,AA$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",AA$4,AA$5),IF(Z553-1<0,0,Z553-1),0)))","v":7.3999999999999986},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",AB$4,AB$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",AB$4,AB$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",AB$4,AB$5),IF(AA553-1<0,0,AA553-1),0)))","v":6.3999999999999986},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",AC$4,AC$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",AC$4,AC$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",AC$4,AC$5),IF(AB553-1<0,0,AB553-1),0)))","v":5.3999999999999986},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",AD$4,AD$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",AD$4,AD$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",AD$4,AD$5),IF(AC553-1<0,0,AC553-1),0)))","v":4.3999999999999986},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",AE$4,AE$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",AE$4,AE$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",AE$4,AE$5),IF(AD553-1<0,0,AD553-1),0)))","v":3.3999999999999986},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",AF$4,AF$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",AF$4,AF$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",AF$4,AF$5),IF(AE553-1<0,0,AE553-1),0)))","v":2.3999999999999986},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",AG$4,AG$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",AG$4,AG$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",AG$4,AG$5),IF(AF553-1<0,0,AF553-1),0)))","v":1.3999999999999986},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",AH$4,AH$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",AH$4,AH$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",AH$4,AH$5),IF(AG553-1<0,0,AG553-1),0)))","v":0.39999999999999858},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",AI$4,AI$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",AI$4,AI$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",AI$4,AI$5),IF(AH553-1<0,0,AH553-1),0)))","v":0},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",AJ$4,AJ$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",AJ$4,AJ$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",AJ$4,AJ$5),IF(AI553-1<0,0,AI553-1),0)))","v":0},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",AK$4,AK$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",AK$4,AK$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",AK$4,AK$5),IF(AJ553-1<0,0,AJ553-1),0)))","v":0},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",AL$4,AL$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",AL$4,AL$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",AL$4,AL$5),IF(AK553-1<0,0,AK553-1),0)))","v":0},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",AM$4,AM$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",AM$4,AM$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",AM$4,AM$5),IF(AL553-1<0,0,AL553-1),0)))","v":0},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",AN$4,AN$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",AN$4,AN$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",AN$4,AN$5),IF(AM553-1<0,0,AM553-1),0)))","v":0},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",AO$4,AO$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",AO$4,AO$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",AO$4,AO$5),IF(AN553-1<0,0,AN553-1),0)))","v":0},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",AP$4,AP$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",AP$4,AP$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",AP$4,AP$5),IF(AO553-1<0,0,AO553-1),0)))","v":0},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",AQ$4,AQ$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",AQ$4,AQ$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",AQ$4,AQ$5),IF(AP553-1<0,0,AP553-1),0)))","v":0},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",AR$4,AR$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",AR$4,AR$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",AR$4,AR$5),IF(AQ553-1<0,0,AQ553-1),0)))","v":0},{"$f":"IF(Inheritor2=\"\",0,IF(iIRA_RMD_Age2=IF(Inheritor2=\"y\",AS$4,AS$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(IF(Inheritor2=\"y\",AS$4,AS$5),'Tax Tables'!$G$317:$G$377,1)),IF(iIRA_RMD_Age2<IF(Inheritor2=\"y\",AS$4,AS$5),IF(AR553-1<0,0,AR553-1),0)))","v":0}]
[null,"method: 10 year"]
[null,"Inherited IRA 1",null,null,{"$f":"IF(Inherit_Term=\"t\",\"using\",\"\")","v":""},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(F$4>=Inherit_Age,F$4<=(Inherit_Age+10)),F$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(F$5>=Inherit_Age,F$5<=(Inherit_Age+10)),F$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(G$4>=Inherit_Age,G$4<=(Inherit_Age+10)),G$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(G$5>=Inherit_Age,G$5<=(Inherit_Age+10)),G$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(H$4>=Inherit_Age,H$4<=(Inherit_Age+10)),H$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(H$5>=Inherit_Age,H$5<=(Inherit_Age+10)),H$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(I$4>=Inherit_Age,I$4<=(Inherit_Age+10)),I$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(I$5>=Inherit_Age,I$5<=(Inherit_Age+10)),I$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(J$4>=Inherit_Age,J$4<=(Inherit_Age+10)),J$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(J$5>=Inherit_Age,J$5<=(Inherit_Age+10)),J$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(K$4>=Inherit_Age,K$4<=(Inherit_Age+10)),K$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(K$5>=Inherit_Age,K$5<=(Inherit_Age+10)),K$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(L$4>=Inherit_Age,L$4<=(Inherit_Age+10)),L$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(L$5>=Inherit_Age,L$5<=(Inherit_Age+10)),L$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(M$4>=Inherit_Age,M$4<=(Inherit_Age+10)),M$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(M$5>=Inherit_Age,M$5<=(Inherit_Age+10)),M$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(N$4>=Inherit_Age,N$4<=(Inherit_Age+10)),N$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(N$5>=Inherit_Age,N$5<=(Inherit_Age+10)),N$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(O$4>=Inherit_Age,O$4<=(Inherit_Age+10)),O$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(O$5>=Inherit_Age,O$5<=(Inherit_Age+10)),O$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(P$4>=Inherit_Age,P$4<=(Inherit_Age+10)),P$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(P$5>=Inherit_Age,P$5<=(Inherit_Age+10)),P$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(Q$4>=Inherit_Age,Q$4<=(Inherit_Age+10)),Q$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(Q$5>=Inherit_Age,Q$5<=(Inherit_Age+10)),Q$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(R$4>=Inherit_Age,R$4<=(Inherit_Age+10)),R$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(R$5>=Inherit_Age,R$5<=(Inherit_Age+10)),R$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(S$4>=Inherit_Age,S$4<=(Inherit_Age+10)),S$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(S$5>=Inherit_Age,S$5<=(Inherit_Age+10)),S$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(T$4>=Inherit_Age,T$4<=(Inherit_Age+10)),T$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(T$5>=Inherit_Age,T$5<=(Inherit_Age+10)),T$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(U$4>=Inherit_Age,U$4<=(Inherit_Age+10)),U$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(U$5>=Inherit_Age,U$5<=(Inherit_Age+10)),U$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(V$4>=Inherit_Age,V$4<=(Inherit_Age+10)),V$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(V$5>=Inherit_Age,V$5<=(Inherit_Age+10)),V$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(W$4>=Inherit_Age,W$4<=(Inherit_Age+10)),W$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(W$5>=Inherit_Age,W$5<=(Inherit_Age+10)),W$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(X$4>=Inherit_Age,X$4<=(Inherit_Age+10)),X$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(X$5>=Inherit_Age,X$5<=(Inherit_Age+10)),X$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(Y$4>=Inherit_Age,Y$4<=(Inherit_Age+10)),Y$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(Y$5>=Inherit_Age,Y$5<=(Inherit_Age+10)),Y$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(Z$4>=Inherit_Age,Z$4<=(Inherit_Age+10)),Z$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(Z$5>=Inherit_Age,Z$5<=(Inherit_Age+10)),Z$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AA$4>=Inherit_Age,AA$4<=(Inherit_Age+10)),AA$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AA$5>=Inherit_Age,AA$5<=(Inherit_Age+10)),AA$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AB$4>=Inherit_Age,AB$4<=(Inherit_Age+10)),AB$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AB$5>=Inherit_Age,AB$5<=(Inherit_Age+10)),AB$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AC$4>=Inherit_Age,AC$4<=(Inherit_Age+10)),AC$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AC$5>=Inherit_Age,AC$5<=(Inherit_Age+10)),AC$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AD$4>=Inherit_Age,AD$4<=(Inherit_Age+10)),AD$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AD$5>=Inherit_Age,AD$5<=(Inherit_Age+10)),AD$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AE$4>=Inherit_Age,AE$4<=(Inherit_Age+10)),AE$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AE$5>=Inherit_Age,AE$5<=(Inherit_Age+10)),AE$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AF$4>=Inherit_Age,AF$4<=(Inherit_Age+10)),AF$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AF$5>=Inherit_Age,AF$5<=(Inherit_Age+10)),AF$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AG$4>=Inherit_Age,AG$4<=(Inherit_Age+10)),AG$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AG$5>=Inherit_Age,AG$5<=(Inherit_Age+10)),AG$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AH$4>=Inherit_Age,AH$4<=(Inherit_Age+10)),AH$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AH$5>=Inherit_Age,AH$5<=(Inherit_Age+10)),AH$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AI$4>=Inherit_Age,AI$4<=(Inherit_Age+10)),AI$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AI$5>=Inherit_Age,AI$5<=(Inherit_Age+10)),AI$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AJ$4>=Inherit_Age,AJ$4<=(Inherit_Age+10)),AJ$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AJ$5>=Inherit_Age,AJ$5<=(Inherit_Age+10)),AJ$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AK$4>=Inherit_Age,AK$4<=(Inherit_Age+10)),AK$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AK$5>=Inherit_Age,AK$5<=(Inherit_Age+10)),AK$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AL$4>=Inherit_Age,AL$4<=(Inherit_Age+10)),AL$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AL$5>=Inherit_Age,AL$5<=(Inherit_Age+10)),AL$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AM$4>=Inherit_Age,AM$4<=(Inherit_Age+10)),AM$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AM$5>=Inherit_Age,AM$5<=(Inherit_Age+10)),AM$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AN$4>=Inherit_Age,AN$4<=(Inherit_Age+10)),AN$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AN$5>=Inherit_Age,AN$5<=(Inherit_Age+10)),AN$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AO$4>=Inherit_Age,AO$4<=(Inherit_Age+10)),AO$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AO$5>=Inherit_Age,AO$5<=(Inherit_Age+10)),AO$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AP$4>=Inherit_Age,AP$4<=(Inherit_Age+10)),AP$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AP$5>=Inherit_Age,AP$5<=(Inherit_Age+10)),AP$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AQ$4>=Inherit_Age,AQ$4<=(Inherit_Age+10)),AQ$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AQ$5>=Inherit_Age,AQ$5<=(Inherit_Age+10)),AQ$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AR$4>=Inherit_Age,AR$4<=(Inherit_Age+10)),AR$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AR$5>=Inherit_Age,AR$5<=(Inherit_Age+10)),AR$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term=\"t\",IF(Inheritor=\"y\",IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AS$4>=Inherit_Age,AS$4<=(Inherit_Age+10)),AS$4,0),'Tax Tables'!$J$317:$J$326,1)),0), IFERROR(INDEX('Tax Tables'!$L$317:$L$326,MATCH(IF(AND(AS$5>=Inherit_Age,AS$5<=(Inherit_Age+10)),AS$5,0),'Tax Tables'!$J$317:$J$326,1)),0)),0)","v":0}]
[null,"Inherited IRA 2",null,null,{"$f":"IF(Inherit_Term2=\"t\",\"using\",\"\")","v":"using"},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(F$4>=Inherit_Age2,F$4<=(Inherit_Age2+10)),F$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(F$5>=Inherit_Age2,F$5<=(Inherit_Age2+10)),F$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(G$4>=Inherit_Age2,G$4<=(Inherit_Age2+10)),G$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(G$5>=Inherit_Age2,G$5<=(Inherit_Age2+10)),G$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(H$4>=Inherit_Age2,H$4<=(Inherit_Age2+10)),H$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(H$5>=Inherit_Age2,H$5<=(Inherit_Age2+10)),H$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(I$4>=Inherit_Age2,I$4<=(Inherit_Age2+10)),I$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(I$5>=Inherit_Age2,I$5<=(Inherit_Age2+10)),I$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(J$4>=Inherit_Age2,J$4<=(Inherit_Age2+10)),J$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(J$5>=Inherit_Age2,J$5<=(Inherit_Age2+10)),J$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(K$4>=Inherit_Age2,K$4<=(Inherit_Age2+10)),K$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(K$5>=Inherit_Age2,K$5<=(Inherit_Age2+10)),K$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(L$4>=Inherit_Age2,L$4<=(Inherit_Age2+10)),L$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(L$5>=Inherit_Age2,L$5<=(Inherit_Age2+10)),L$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(M$4>=Inherit_Age2,M$4<=(Inherit_Age2+10)),M$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(M$5>=Inherit_Age2,M$5<=(Inherit_Age2+10)),M$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(N$4>=Inherit_Age2,N$4<=(Inherit_Age2+10)),N$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(N$5>=Inherit_Age2,N$5<=(Inherit_Age2+10)),N$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(O$4>=Inherit_Age2,O$4<=(Inherit_Age2+10)),O$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(O$5>=Inherit_Age2,O$5<=(Inherit_Age2+10)),O$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(P$4>=Inherit_Age2,P$4<=(Inherit_Age2+10)),P$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(P$5>=Inherit_Age2,P$5<=(Inherit_Age2+10)),P$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(Q$4>=Inherit_Age2,Q$4<=(Inherit_Age2+10)),Q$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(Q$5>=Inherit_Age2,Q$5<=(Inherit_Age2+10)),Q$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(R$4>=Inherit_Age2,R$4<=(Inherit_Age2+10)),R$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(R$5>=Inherit_Age2,R$5<=(Inherit_Age2+10)),R$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":10},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(S$4>=Inherit_Age2,S$4<=(Inherit_Age2+10)),S$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(S$5>=Inherit_Age2,S$5<=(Inherit_Age2+10)),S$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":9.0909090909090917},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(T$4>=Inherit_Age2,T$4<=(Inherit_Age2+10)),T$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(T$5>=Inherit_Age2,T$5<=(Inherit_Age2+10)),T$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":8.3333333333333339},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(U$4>=Inherit_Age2,U$4<=(Inherit_Age2+10)),U$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(U$5>=Inherit_Age2,U$5<=(Inherit_Age2+10)),U$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":7.1428571428571423},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(V$4>=Inherit_Age2,V$4<=(Inherit_Age2+10)),V$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(V$5>=Inherit_Age2,V$5<=(Inherit_Age2+10)),V$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":5.8823529411764701},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(W$4>=Inherit_Age2,W$4<=(Inherit_Age2+10)),W$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(W$5>=Inherit_Age2,W$5<=(Inherit_Age2+10)),W$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":5},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(X$4>=Inherit_Age2,X$4<=(Inherit_Age2+10)),X$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(X$5>=Inherit_Age2,X$5<=(Inherit_Age2+10)),X$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":4},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(Y$4>=Inherit_Age2,Y$4<=(Inherit_Age2+10)),Y$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(Y$5>=Inherit_Age2,Y$5<=(Inherit_Age2+10)),Y$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":3.0303030303030303},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(Z$4>=Inherit_Age2,Z$4<=(Inherit_Age2+10)),Z$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(Z$5>=Inherit_Age2,Z$5<=(Inherit_Age2+10)),Z$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":2},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AA$4>=Inherit_Age2,AA$4<=(Inherit_Age2+10)),AA$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AA$5>=Inherit_Age2,AA$5<=(Inherit_Age2+10)),AA$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":1},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AB$4>=Inherit_Age2,AB$4<=(Inherit_Age2+10)),AB$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AB$5>=Inherit_Age2,AB$5<=(Inherit_Age2+10)),AB$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AC$4>=Inherit_Age2,AC$4<=(Inherit_Age2+10)),AC$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AC$5>=Inherit_Age2,AC$5<=(Inherit_Age2+10)),AC$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AD$4>=Inherit_Age2,AD$4<=(Inherit_Age2+10)),AD$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AD$5>=Inherit_Age2,AD$5<=(Inherit_Age2+10)),AD$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AE$4>=Inherit_Age2,AE$4<=(Inherit_Age2+10)),AE$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AE$5>=Inherit_Age2,AE$5<=(Inherit_Age2+10)),AE$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AF$4>=Inherit_Age2,AF$4<=(Inherit_Age2+10)),AF$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AF$5>=Inherit_Age2,AF$5<=(Inherit_Age2+10)),AF$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AG$4>=Inherit_Age2,AG$4<=(Inherit_Age2+10)),AG$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AG$5>=Inherit_Age2,AG$5<=(Inherit_Age2+10)),AG$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AH$4>=Inherit_Age2,AH$4<=(Inherit_Age2+10)),AH$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AH$5>=Inherit_Age2,AH$5<=(Inherit_Age2+10)),AH$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AI$4>=Inherit_Age2,AI$4<=(Inherit_Age2+10)),AI$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AI$5>=Inherit_Age2,AI$5<=(Inherit_Age2+10)),AI$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AJ$4>=Inherit_Age2,AJ$4<=(Inherit_Age2+10)),AJ$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AJ$5>=Inherit_Age2,AJ$5<=(Inherit_Age2+10)),AJ$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AK$4>=Inherit_Age2,AK$4<=(Inherit_Age2+10)),AK$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AK$5>=Inherit_Age2,AK$5<=(Inherit_Age2+10)),AK$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AL$4>=Inherit_Age2,AL$4<=(Inherit_Age2+10)),AL$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AL$5>=Inherit_Age2,AL$5<=(Inherit_Age2+10)),AL$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AM$4>=Inherit_Age2,AM$4<=(Inherit_Age2+10)),AM$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AM$5>=Inherit_Age2,AM$5<=(Inherit_Age2+10)),AM$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AN$4>=Inherit_Age2,AN$4<=(Inherit_Age2+10)),AN$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AN$5>=Inherit_Age2,AN$5<=(Inherit_Age2+10)),AN$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AO$4>=Inherit_Age2,AO$4<=(Inherit_Age2+10)),AO$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AO$5>=Inherit_Age2,AO$5<=(Inherit_Age2+10)),AO$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AP$4>=Inherit_Age2,AP$4<=(Inherit_Age2+10)),AP$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AP$5>=Inherit_Age2,AP$5<=(Inherit_Age2+10)),AP$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AQ$4>=Inherit_Age2,AQ$4<=(Inherit_Age2+10)),AQ$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AQ$5>=Inherit_Age2,AQ$5<=(Inherit_Age2+10)),AQ$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AR$4>=Inherit_Age2,AR$4<=(Inherit_Age2+10)),AR$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AR$5>=Inherit_Age2,AR$5<=(Inherit_Age2+10)),AR$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":0},{"$f":"IF(Inherit_Term2=\"t\",IF(Inheritor2=\"y\",IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AS$4>=Inherit_Age2,AS$4<=(Inherit_Age2+10)),AS$4,0),'Tax Tables'!$J$330:$J$339,1)),0),IFERROR(INDEX('Tax Tables'!$L$330:$L$339,MATCH(IF(AND(AS$5>=Inherit_Age2,AS$5<=(Inherit_Age2+10)),AS$5,0),'Tax Tables'!$J$330:$J$339,1)),0)),0)","v":0}]
[]
[]
[null,"Calculation of RMD for IRA1 and IRA2"]
[24,"IRA1 Balance",null,null,null,{"$f":"+F9","v":500000},{"$f":"+G9","v":491200},480600,468100,453400,436400,416900,394600,369500,383200,398800,416400,419700,423100,426800,436000,444700,452700,459900,462200,463600,463800,462800,460400,456600,451300,444400,436000,425700,413700,0,0,0,0,0,0,0,0,0,0]
[null,"Default Table III",{"$f":"IF(RMD_Table=\"d\",\" using\",\" \")","v":" using"}]
[null,"IRA 1 RMD original owner",{"$f":"IF(IRA1_Owner=\"y\",\"Yours:\",\"Spouse:\") & \" start \" & IRA_RMD_Age","v":"Yours: start 73"},{"$f":"\"end at \" & IF(IRA1_Owner=\"y\",Your_End,Spouse_End)","v":"end at 85"},{"$f":"SUM(F562:AS562)","v":-282300},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(IRA1_Owner=\"y\",IF(IRA_RMD_Age<=F$4,-F9/INDEX('Tax Tables'!$D$317:$D$377,MATCH(F$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(IRA_RMD_Age<=F$5,-F9/INDEX('Tax Tables'!$D$317:$D$377,MATCH(F$5,'Tax Tables'!$C$317:$C$377,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(F9+F91+F94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=G$4,Your_End>=G$4),-G9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=G$5,Spouse_End>=G$5),-G9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(G9+G91+G94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=H$4,Your_End>=H$4),-H9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=H$5,Spouse_End>=H$5),-H9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(H9+H91+H94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=I$4,Your_End>=I$4),-I9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=I$5,Spouse_End>=I$5),-I9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(I9+I91+I94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=J$4,Your_End>=J$4),-J9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=J$5,Spouse_End>=J$5),-J9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(J9+J91+J94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=K$4,Your_End>=K$4),-K9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=K$5,Spouse_End>=K$5),-K9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(K9+K91+K94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=L$4,Your_End>=L$4),-L9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=L$5,Spouse_End>=L$5),-L9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(L9+L91+L94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=M$4,Your_End>=M$4),-M9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=M$5,Spouse_End>=M$5),-M9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(M9+M91+M94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=N$4,Your_End>=N$4),-N9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=N$5,Spouse_End>=N$5),-N9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(N9+N91+N94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=O$4,Your_End>=O$4),-O9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=O$5,Spouse_End>=O$5),-O9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(O9+O91+O94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=P$4,Your_End>=P$4),-P9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=P$5,Spouse_End>=P$5),-P9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(P9+P91+P94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Q$4,Your_End>=Q$4),-Q9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=Q$5,Spouse_End>=Q$5),-Q9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":-15700},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(Q9+Q91+Q94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=R$4,Your_End>=R$4),-R9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=R$5,Spouse_End>=R$5),-R9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":-16500},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(R9+R91+R94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=S$4,Your_End>=S$4),-S9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=S$5,Spouse_End>=S$5),-S9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":-17200},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(S9+S91+S94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=T$4,Your_End>=T$4),-T9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=T$5,Spouse_End>=T$5),-T9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":-18000},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(T9+T91+T94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=U$4,Your_End>=U$4),-U9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=U$5,Spouse_End>=U$5),-U9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":-19000},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(U9+U91+U94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=V$4,Your_End>=V$4),-V9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=V$5,Spouse_End>=V$5),-V9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":-20200},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(V9+V91+V94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=W$4,Your_End>=W$4),-W9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=W$5,Spouse_End>=W$5),-W9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":-21500},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(W9+W91+W94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=X$4,Your_End>=X$4),-X9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=X$5,Spouse_End>=X$5),-X9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":-22800},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(X9+X91+X94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Y$4,Your_End>=Y$4),-Y9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=Y$5,Spouse_End>=Y$5),-Y9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":-23800},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(Y9+Y91+Y94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Z$4,Your_End>=Z$4),-Z9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=Z$5,Spouse_End>=Z$5),-Z9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":-25100},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(Z9+Z91+Z94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AA$4,Your_End>=AA$4),-AA9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AA$5,Spouse_End>=AA$5),-AA9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":-26200},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AA9+AA91+AA94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AB$4,Your_End>=AB$4),-AB9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AB$5,Spouse_End>=AB$5),-AB9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":-27500},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AB9+AB91+AB94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AC$4,Your_End>=AC$4),-AC9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AC$5,Spouse_End>=AC$5),-AC9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":-28800},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AC9+AC91+AC94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AD$4,Your_End>=AD$4),-AD9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AD$5,Spouse_End>=AD$5),-AD9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AD9+AD91+AD94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AE$4,Your_End>=AE$4),-AE9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AE$5,Spouse_End>=AE$5),-AE9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AE9+AE91+AE94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AF$4,Your_End>=AF$4),-AF9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AF$5,Spouse_End>=AF$5),-AF9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AF9+AF91+AF94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AG$4,Your_End>=AG$4),-AG9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AG$5,Spouse_End>=AG$5),-AG9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AG9+AG91+AG94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AH$4,Your_End>=AH$4),-AH9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AH$5,Spouse_End>=AH$5),-AH9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AH9+AH91+AH94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AI$4,Your_End>=AI$4),-AI9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AI$5,Spouse_End>=AI$5),-AI9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AI9+AI91+AI94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AJ$4,Your_End>=AJ$4),-AJ9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AJ$5,Spouse_End>=AJ$5),-AJ9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AJ9+AJ91+AJ94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AK$4,Your_End>=AK$4),-AK9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AK$5,Spouse_End>=AK$5),-AK9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AK9+AK91+AK94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AL$4,Your_End>=AL$4),-AL9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AL$5,Spouse_End>=AL$5),-AL9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AL9+AL91+AL94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AM$4,Your_End>=AM$4),-AM9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AM$5,Spouse_End>=AM$5),-AM9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AM9+AM91+AM94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AN$4,Your_End>=AN$4),-AN9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AN$5,Spouse_End>=AN$5),-AN9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AN9+AN91+AN94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AO$4,Your_End>=AO$4),-AO9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AO$5,Spouse_End>=AO$5),-AO9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AO9+AO91+AO94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AP$4,Your_End>=AP$4),-AP9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AP$5,Spouse_End>=AP$5),-AP9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AP9+AP91+AP94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AQ$4,Your_End>=AQ$4),-AQ9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AQ$5,Spouse_End>=AQ$5),-AQ9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AQ9+AQ91+AQ94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AR$4,Your_End>=AR$4),-AR9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AR$5,Spouse_End>=AR$5),-AR9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AR9+AR91+AR94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AS$4,Your_End>=AS$4),-AS9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AS$5,Spouse_End>=AS$5),-AS9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0}]
[null,"IRA 1 RMD beneficiary",{"$f":"IF(IRA1_RMD=\"d\",\"Using\",\"-\")","v":"Using"},{"$f":"IF(IRA1_Owner=\"s\",Spouse_End_Input +1,Your_End_Input+1) & \" - \" & IF(IRA1_Owner=\"s\",Your_End,Spouse_End)","v":"86 - 90"},{"$f":"SUM(F563:AS563)","v":-198400},null,{"$f":"ROUND(IF(F9+F91+F94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=G$4,Spouse_End<G$5),-G9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(G$4>=IRA_RMD_Age,AND(Spouse_End>=G$5,Your_End<G$4)),-G9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(G9+G91+G94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=H$4,Spouse_End<H$5),-H9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(H$4>=IRA_RMD_Age,AND(Spouse_End>=H$5,Your_End<H$4)),-H9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(H9+H91+H94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=I$4,Spouse_End<I$5),-I9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(I$4>=IRA_RMD_Age,AND(Spouse_End>=I$5,Your_End<I$4)),-I9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(I9+I91+I94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=J$4,Spouse_End<J$5),-J9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(J$4>=IRA_RMD_Age,AND(Spouse_End>=J$5,Your_End<J$4)),-J9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(J9+J91+J94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=K$4,Spouse_End<K$5),-K9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(K$4>=IRA_RMD_Age,AND(Spouse_End>=K$5,Your_End<K$4)),-K9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(K9+K91+K94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=L$4,Spouse_End<L$5),-L9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(L$4>=IRA_RMD_Age,AND(Spouse_End>=L$5,Your_End<L$4)),-L9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(L9+L91+L94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=M$4,Spouse_End<M$5),-M9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(M$4>=IRA_RMD_Age,AND(Spouse_End>=M$5,Your_End<M$4)),-M9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(M9+M91+M94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=N$4,Spouse_End<N$5),-N9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(N$4>=IRA_RMD_Age,AND(Spouse_End>=N$5,Your_End<N$4)),-N9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(N9+N91+N94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=O$4,Spouse_End<O$5),-O9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(O$4>=IRA_RMD_Age,AND(Spouse_End>=O$5,Your_End<O$4)),-O9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(O9+O91+O94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=P$4,Spouse_End<P$5),-P9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(P$4>=IRA_RMD_Age,AND(Spouse_End>=P$5,Your_End<P$4)),-P9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(P9+P91+P94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Q$4,Spouse_End<Q$5),-Q9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Q$4>=IRA_RMD_Age,AND(Spouse_End>=Q$5,Your_End<Q$4)),-Q9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Q9+Q91+Q94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=R$4,Spouse_End<R$5),-R9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(R$4>=IRA_RMD_Age,AND(Spouse_End>=R$5,Your_End<R$4)),-R9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(R9+R91+R94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=S$4,Spouse_End<S$5),-S9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(S$4>=IRA_RMD_Age,AND(Spouse_End>=S$5,Your_End<S$4)),-S9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(S9+S91+S94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=T$4,Spouse_End<T$5),-T9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(T$4>=IRA_RMD_Age,AND(Spouse_End>=T$5,Your_End<T$4)),-T9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(T9+T91+T94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=U$4,Spouse_End<U$5),-U9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(U$4>=IRA_RMD_Age,AND(Spouse_End>=U$5,Your_End<U$4)),-U9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(U9+U91+U94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=V$4,Spouse_End<V$5),-V9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(V$4>=IRA_RMD_Age,AND(Spouse_End>=V$5,Your_End<V$4)),-V9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(V9+V91+V94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=W$4,Spouse_End<W$5),-W9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(W$4>=IRA_RMD_Age,AND(Spouse_End>=W$5,Your_End<W$4)),-W9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(W9+W91+W94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=X$4,Spouse_End<X$5),-X9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(X$4>=IRA_RMD_Age,AND(Spouse_End>=X$5,Your_End<X$4)),-X9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(X9+X91+X94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Y$4,Spouse_End<Y$5),-Y9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Y$4>=IRA_RMD_Age,AND(Spouse_End>=Y$5,Your_End<Y$4)),-Y9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Y9+Y91+Y94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Z$4,Spouse_End<Z$5),-Z9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Z$4>=IRA_RMD_Age,AND(Spouse_End>=Z$5,Your_End<Z$4)),-Z9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Z9+Z91+Z94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AA$4,Spouse_End<AA$5),-AA9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AA$4>=IRA_RMD_Age,AND(Spouse_End>=AA$5,Your_End<AA$4)),-AA9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AA9+AA91+AA94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AB$4,Spouse_End<AB$5),-AB9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AB$4>=IRA_RMD_Age,AND(Spouse_End>=AB$5,Your_End<AB$4)),-AB9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AB9+AB91+AB94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AC$4,Spouse_End<AC$5),-AC9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AC$4>=IRA_RMD_Age,AND(Spouse_End>=AC$5,Your_End<AC$4)),-AC9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AC9+AC91+AC94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AD$4,Spouse_End<AD$5),-AD9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AD$4>=IRA_RMD_Age,AND(Spouse_End>=AD$5,Your_End<AD$4)),-AD9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-30000},{"$f":"ROUND(IF(AD9+AD91+AD94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AE$4,Spouse_End<AE$5),-AE9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AE$4>=IRA_RMD_Age,AND(Spouse_End>=AE$5,Your_End<AE$4)),-AE9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-31300},{"$f":"ROUND(IF(AE9+AE91+AE94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AF$4,Spouse_End<AF$5),-AF9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AF$4>=IRA_RMD_Age,AND(Spouse_End>=AF$5,Your_End<AF$4)),-AF9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-32400},{"$f":"ROUND(IF(AF9+AF91+AF94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AG$4,Spouse_End<AG$5),-AG9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AG$4>=IRA_RMD_Age,AND(Spouse_End>=AG$5,Your_End<AG$4)),-AG9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-33800},{"$f":"ROUND(IF(AG9+AG91+AG94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AH$4,Spouse_End<AH$5),-AH9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AH$4>=IRA_RMD_Age,AND(Spouse_End>=AH$5,Your_End<AH$4)),-AH9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-34900},{"$f":"ROUND(IF(AH9+AH91+AH94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AI$4,Spouse_End<AI$5),-AI9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AI$4>=IRA_RMD_Age,AND(Spouse_End>=AI$5,Your_End<AI$4)),-AI9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-36000},{"$f":"ROUND(IF(AI9+AI91+AI94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AJ$4,Spouse_End<AJ$5),-AJ9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AJ$4>=IRA_RMD_Age,AND(Spouse_End>=AJ$5,Your_End<AJ$4)),-AJ9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AJ9+AJ91+AJ94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AK$4,Spouse_End<AK$5),-AK9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AK$4>=IRA_RMD_Age,AND(Spouse_End>=AK$5,Your_End<AK$4)),-AK9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AK9+AK91+AK94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AL$4,Spouse_End<AL$5),-AL9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AL$4>=IRA_RMD_Age,AND(Spouse_End>=AL$5,Your_End<AL$4)),-AL9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AL9+AL91+AL94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AM$4,Spouse_End<AM$5),-AM9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AM$4>=IRA_RMD_Age,AND(Spouse_End>=AM$5,Your_End<AM$4)),-AM9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AM9+AM91+AM94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AN$4,Spouse_End<AN$5),-AN9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AN$4>=IRA_RMD_Age,AND(Spouse_End>=AN$5,Your_End<AN$4)),-AN9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AN9+AN91+AN94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AO$4,Spouse_End<AO$5),-AO9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AO$4>=IRA_RMD_Age,AND(Spouse_End>=AO$5,Your_End<AO$4)),-AO9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AO9+AO91+AO94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AP$4,Spouse_End<AP$5),-AP9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AP$4>=IRA_RMD_Age,AND(Spouse_End>=AP$5,Your_End<AP$4)),-AP9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AP9+AP91+AP94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AQ$4,Spouse_End<AQ$5),-AQ9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AQ$4>=IRA_RMD_Age,AND(Spouse_End>=AQ$5,Your_End<AQ$4)),-AQ9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AQ9+AQ91+AQ94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AR$4,Spouse_End<AR$5),-AR9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AR$4>=IRA_RMD_Age,AND(Spouse_End>=AR$5,Your_End<AR$4)),-AR9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AR9+AR91+AR94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AS$4,Spouse_End<AS$5),-AS9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AS$4>=IRA_RMD_Age,AND(Spouse_End>=AS$5,Your_End<AS$4)),-AS9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0}]
[null,"IRA 1 RMD beneficiary - alternative",{"$f":"IF(IRA1_RMD=\"a\",\"Using\",\"-\")","v":"-"},{"$f":"IF(IRA1_Owner=\"s\",Spouse_End_Input +1,Your_End_Input+1) & \" - \" & IF(IRA1_Owner=\"s\",Your_End,Spouse_End)","v":"86 - 90"},{"$f":"SUM(F564:AS564)","v":-415300},null,{"$f":"ROUND(IF(F9+F91+F94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=G$4,Spouse_End<G$5),-G9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(G$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=G$5,Your_End<G$4),-G9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(G$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(G9+G91+G94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=H$4,Spouse_End<H$5),-H9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(H$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=H$5,Your_End<H$4),-H9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(H$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(H9+H91+H94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=I$4,Spouse_End<I$5),-I9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(I$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=I$5,Your_End<I$4),-I9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(I$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(I9+I91+I94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=J$4,Spouse_End<J$5),-J9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(J$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=J$5,Your_End<J$4),-J9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(J$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(J9+J91+J94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=K$4,Spouse_End<K$5),-K9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(K$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=K$5,Your_End<K$4),-K9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(K$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(K9+K91+K94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=L$4,Spouse_End<L$5),-L9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(L$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=L$5,Your_End<L$4),-L9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(L$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(L9+L91+L94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=M$4,Spouse_End<M$5),-M9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(M$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=M$5,Your_End<M$4),-M9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(M$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(M9+M91+M94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=N$4,Spouse_End<N$5),-N9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(N$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=N$5,Your_End<N$4),-N9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(N$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(N9+N91+N94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=O$4,Spouse_End<O$5),-O9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(O$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=O$5,Your_End<O$4),-O9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(O$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(O9+O91+O94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=P$4,Spouse_End<P$5),-P9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(P$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=P$5,Your_End<P$4),-P9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(P$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(P9+P91+P94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Q$4,Spouse_End<Q$5),-Q9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(Q$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Q$5,Your_End<Q$4),-Q9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(Q$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Q9+Q91+Q94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=R$4,Spouse_End<R$5),-R9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(R$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=R$5,Your_End<R$4),-R9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(R$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(R9+R91+R94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=S$4,Spouse_End<S$5),-S9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(S$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=S$5,Your_End<S$4),-S9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(S$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(S9+S91+S94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=T$4,Spouse_End<T$5),-T9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(T$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=T$5,Your_End<T$4),-T9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(T$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(T9+T91+T94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=U$4,Spouse_End<U$5),-U9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(U$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=U$5,Your_End<U$4),-U9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(U$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(U9+U91+U94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=V$4,Spouse_End<V$5),-V9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(V$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=V$5,Your_End<V$4),-V9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(V$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(V9+V91+V94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=W$4,Spouse_End<W$5),-W9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(W$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=W$5,Your_End<W$4),-W9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(W$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(W9+W91+W94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=X$4,Spouse_End<X$5),-X9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(X$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=X$5,Your_End<X$4),-X9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(X$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(X9+X91+X94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Y$4,Spouse_End<Y$5),-Y9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(Y$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Y$5,Your_End<Y$4),-Y9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(Y$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Y9+Y91+Y94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Z$4,Spouse_End<Z$5),-Z9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(Z$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Z$5,Your_End<Z$4),-Z9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(Z$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Z9+Z91+Z94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AA$4,Spouse_End<AA$5),-AA9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AA$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AA$5,Your_End<AA$4),-AA9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AA$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AA9+AA91+AA94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AB$4,Spouse_End<AB$5),-AB9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AB$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AB$5,Your_End<AB$4),-AB9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AB$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AB9+AB91+AB94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AC$4,Spouse_End<AC$5),-AC9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AC$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AC$5,Your_End<AC$4),-AC9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AC$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AC9+AC91+AC94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AD$4,Spouse_End<AD$5),-AD9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AD$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AD$5,Your_End<AD$4),-AD9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AD$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-60100},{"$f":"ROUND(IF(AD9+AD91+AD94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AE$4,Spouse_End<AE$5),-AE9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AE$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AE$5,Your_End<AE$4),-AE9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AE$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-63600},{"$f":"ROUND(IF(AE9+AE91+AE94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AF$4,Spouse_End<AF$5),-AF9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AF$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AF$5,Your_End<AF$4),-AF9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AF$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-67300},{"$f":"ROUND(IF(AF9+AF91+AF94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AG$4,Spouse_End<AG$5),-AG9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AG$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AG$5,Your_End<AG$4),-AG9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AG$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-71500},{"$f":"ROUND(IF(AG9+AG91+AG94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AH$4,Spouse_End<AH$5),-AH9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AH$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AH$5,Your_End<AH$4),-AH9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AH$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-74700},{"$f":"ROUND(IF(AH9+AH91+AH94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AI$4,Spouse_End<AI$5),-AI9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AI$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AI$5,Your_End<AI$4),-AI9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AI$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-78100},{"$f":"ROUND(IF(AI9+AI91+AI94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AJ$4,Spouse_End<AJ$5),-AJ9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AJ$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AJ$5,Your_End<AJ$4),-AJ9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AJ$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AJ9+AJ91+AJ94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AK$4,Spouse_End<AK$5),-AK9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AK$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AK$5,Your_End<AK$4),-AK9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AK$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AK9+AK91+AK94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AL$4,Spouse_End<AL$5),-AL9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AL$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AL$5,Your_End<AL$4),-AL9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AL$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AL9+AL91+AL94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AM$4,Spouse_End<AM$5),-AM9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AM$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AM$5,Your_End<AM$4),-AM9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AM$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AM9+AM91+AM94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AN$4,Spouse_End<AN$5),-AN9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AN$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AN$5,Your_End<AN$4),-AN9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AN$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AN9+AN91+AN94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AO$4,Spouse_End<AO$5),-AO9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AO$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AO$5,Your_End<AO$4),-AO9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AO$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AO9+AO91+AO94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AP$4,Spouse_End<AP$5),-AP9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AP$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AP$5,Your_End<AP$4),-AP9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AP$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AP9+AP91+AP94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AQ$4,Spouse_End<AQ$5),-AQ9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AQ$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AQ$5,Your_End<AQ$4),-AQ9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AQ$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AQ9+AQ91+AQ94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AR$4,Spouse_End<AR$5),-AR9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AR$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AR$5,Your_End<AR$4),-AR9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AR$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AR9+AR91+AR94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AS$4,Spouse_End<AS$5),-AS9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AS$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AS$5,Your_End<AS$4),-AS9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AS$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0}]
[null,"Distribution Period - default",{"$f":"IF(IRA1_RMD=\"d\",\"Using\",\"-\")","v":"Using"},null,null,{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=F$4,Your_End>=F$4),INDEX('Tax Tables'!$D$317:$D$377,MATCH(F$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=F$5,Spouse_End>=F$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(F$5,'Tax Tables'!$C$317:$C$377,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=F$4,Spouse_End<F$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(F$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=F$5,Your_End<F$4),INDEX('Tax Tables'!$D$317:$D$377,MATCH(F$4,'Tax Tables'!$C$317:$C$377,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=G$4,Your_End>=G$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=G$5,Spouse_End>=G$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=G$4,Spouse_End<G$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(F$4>=IRA_RMD_Age,AND(Spouse_End>=G$5,Your_End<G$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=H$4,Your_End>=H$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=H$5,Spouse_End>=H$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=H$4,Spouse_End<H$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(G$4>=IRA_RMD_Age,AND(Spouse_End>=H$5,Your_End<H$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=I$4,Your_End>=I$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=I$5,Spouse_End>=I$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=I$4,Spouse_End<I$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(H$4>=IRA_RMD_Age,AND(Spouse_End>=I$5,Your_End<I$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=J$4,Your_End>=J$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=J$5,Spouse_End>=J$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=J$4,Spouse_End<J$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(I$4>=IRA_RMD_Age,AND(Spouse_End>=J$5,Your_End<J$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=K$4,Your_End>=K$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=K$5,Spouse_End>=K$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=K$4,Spouse_End<K$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(J$4>=IRA_RMD_Age,AND(Spouse_End>=K$5,Your_End<K$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=L$4,Your_End>=L$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=L$5,Spouse_End>=L$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=L$4,Spouse_End<L$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(K$4>=IRA_RMD_Age,AND(Spouse_End>=L$5,Your_End<L$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=M$4,Your_End>=M$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=M$5,Spouse_End>=M$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=M$4,Spouse_End<M$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(L$4>=IRA_RMD_Age,AND(Spouse_End>=M$5,Your_End<M$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=N$4,Your_End>=N$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=N$5,Spouse_End>=N$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=N$4,Spouse_End<N$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(M$4>=IRA_RMD_Age,AND(Spouse_End>=N$5,Your_End<N$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=O$4,Your_End>=O$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=O$5,Spouse_End>=O$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=O$4,Spouse_End<O$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(N$4>=IRA_RMD_Age,AND(Spouse_End>=O$5,Your_End<O$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=P$4,Your_End>=P$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=P$5,Spouse_End>=P$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=P$4,Spouse_End<P$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(O$4>=IRA_RMD_Age,AND(Spouse_End>=P$5,Your_End<P$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Q$4,Your_End>=Q$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=Q$5,Spouse_End>=Q$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Q$4,Spouse_End<Q$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(P$4>=IRA_RMD_Age,AND(Spouse_End>=Q$5,Your_End<Q$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":26.5},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=R$4,Your_End>=R$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=R$5,Spouse_End>=R$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=R$4,Spouse_End<R$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Q$4>=IRA_RMD_Age,AND(Spouse_End>=R$5,Your_End<R$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":25.5},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=S$4,Your_End>=S$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=S$5,Spouse_End>=S$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=S$4,Spouse_End<S$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(R$4>=IRA_RMD_Age,AND(Spouse_End>=S$5,Your_End<S$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":24.6},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=T$4,Your_End>=T$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=T$5,Spouse_End>=T$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=T$4,Spouse_End<T$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(S$4>=IRA_RMD_Age,AND(Spouse_End>=T$5,Your_End<T$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":23.7},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=U$4,Your_End>=U$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=U$5,Spouse_End>=U$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=U$4,Spouse_End<U$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(T$4>=IRA_RMD_Age,AND(Spouse_End>=U$5,Your_End<U$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":22.9},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=V$4,Your_End>=V$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=V$5,Spouse_End>=V$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=V$4,Spouse_End<V$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(U$4>=IRA_RMD_Age,AND(Spouse_End>=V$5,Your_End<V$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":22},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=W$4,Your_End>=W$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=W$5,Spouse_End>=W$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=W$4,Spouse_End<W$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(V$4>=IRA_RMD_Age,AND(Spouse_End>=W$5,Your_End<W$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":21.1},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=X$4,Your_End>=X$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=X$5,Spouse_End>=X$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=X$4,Spouse_End<X$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(W$4>=IRA_RMD_Age,AND(Spouse_End>=X$5,Your_End<X$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":20.2},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Y$4,Your_End>=Y$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=Y$5,Spouse_End>=Y$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Y$4,Spouse_End<Y$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(X$4>=IRA_RMD_Age,AND(Spouse_End>=Y$5,Your_End<Y$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":19.399999999999999},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Z$4,Your_End>=Z$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=Z$5,Spouse_End>=Z$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Z$4,Spouse_End<Z$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Y$4>=IRA_RMD_Age,AND(Spouse_End>=Z$5,Your_End<Z$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":18.5},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AA$4,Your_End>=AA$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AA$5,Spouse_End>=AA$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AA$4,Spouse_End<AA$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Z$4>=IRA_RMD_Age,AND(Spouse_End>=AA$5,Your_End<AA$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":17.7},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AB$4,Your_End>=AB$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AB$5,Spouse_End>=AB$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AB$4,Spouse_End<AB$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AA$4>=IRA_RMD_Age,AND(Spouse_End>=AB$5,Your_End<AB$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":16.8},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AC$4,Your_End>=AC$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AC$5,Spouse_End>=AC$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AC$4,Spouse_End<AC$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AB$4>=IRA_RMD_Age,AND(Spouse_End>=AC$5,Your_End<AC$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":16},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AD$4,Your_End>=AD$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AD$5,Spouse_End>=AD$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AD$4,Spouse_End<AD$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AC$4>=IRA_RMD_Age,AND(Spouse_End>=AD$5,Your_End<AD$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":15.2},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AE$4,Your_End>=AE$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AE$5,Spouse_End>=AE$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AE$4,Spouse_End<AE$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AD$4>=IRA_RMD_Age,AND(Spouse_End>=AE$5,Your_End<AE$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":14.4},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AF$4,Your_End>=AF$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AF$5,Spouse_End>=AF$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AF$4,Spouse_End<AF$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AE$4>=IRA_RMD_Age,AND(Spouse_End>=AF$5,Your_End<AF$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":13.7},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AG$4,Your_End>=AG$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AG$5,Spouse_End>=AG$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AG$4,Spouse_End<AG$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AF$4>=IRA_RMD_Age,AND(Spouse_End>=AG$5,Your_End<AG$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":12.9},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AH$4,Your_End>=AH$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AH$5,Spouse_End>=AH$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AH$4,Spouse_End<AH$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AG$4>=IRA_RMD_Age,AND(Spouse_End>=AH$5,Your_End<AH$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":12.2},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AI$4,Your_End>=AI$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AI$5,Spouse_End>=AI$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AI$4,Spouse_End<AI$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AH$4>=IRA_RMD_Age,AND(Spouse_End>=AI$5,Your_End<AI$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":11.5},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AJ$4,Your_End>=AJ$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AJ$5,Spouse_End>=AJ$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AJ$4,Spouse_End<AJ$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AI$4>=IRA_RMD_Age,AND(Spouse_End>=AJ$5,Your_End<AJ$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AK$4,Your_End>=AK$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AK$5,Spouse_End>=AK$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AK$4,Spouse_End<AK$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AJ$4>=IRA_RMD_Age,AND(Spouse_End>=AK$5,Your_End<AK$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AL$4,Your_End>=AL$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AL$5,Spouse_End>=AL$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AL$4,Spouse_End<AL$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AK$4>=IRA_RMD_Age,AND(Spouse_End>=AL$5,Your_End<AL$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AM$4,Your_End>=AM$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AM$5,Spouse_End>=AM$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AM$4,Spouse_End<AM$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AL$4>=IRA_RMD_Age,AND(Spouse_End>=AM$5,Your_End<AM$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AN$4,Your_End>=AN$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AN$5,Spouse_End>=AN$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AN$4,Spouse_End<AN$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AM$4>=IRA_RMD_Age,AND(Spouse_End>=AN$5,Your_End<AN$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AO$4,Your_End>=AO$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AO$5,Spouse_End>=AO$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AO$4,Spouse_End<AO$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AN$4>=IRA_RMD_Age,AND(Spouse_End>=AO$5,Your_End<AO$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AP$4,Your_End>=AP$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AP$5,Spouse_End>=AP$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AP$4,Spouse_End<AP$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AO$4>=IRA_RMD_Age,AND(Spouse_End>=AP$5,Your_End<AP$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AQ$4,Your_End>=AQ$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AQ$5,Spouse_End>=AQ$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AQ$4,Spouse_End<AQ$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AP$4>=IRA_RMD_Age,AND(Spouse_End>=AQ$5,Your_End<AQ$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AR$4,Your_End>=AR$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AR$5,Spouse_End>=AR$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AR$4,Spouse_End<AR$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AQ$4>=IRA_RMD_Age,AND(Spouse_End>=AR$5,Your_End<AR$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AS$4,Your_End>=AS$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AS$5,Spouse_End>=AS$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AS$4,Spouse_End<AS$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AR$4>=IRA_RMD_Age,AND(Spouse_End>=AS$5,Your_End<AS$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0}]
[null,"Distribution Period - alternative",{"$f":"IF(IRA1_RMD=\"a\",\"Using\",\"-\")","v":"-"},null,null,null,{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=G$4,Your_End>=G$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(G$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=G$5,Spouse_End>=G$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(G$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=G$4,Spouse_End<G$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(G$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=G$5,Your_End<G$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(G$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=H$4,Your_End>=H$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(H$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=H$5,Spouse_End>=H$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(H$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=H$4,Spouse_End<H$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(H$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=H$5,Your_End<H$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(H$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=I$4,Your_End>=I$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(I$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=I$5,Spouse_End>=I$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(I$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=I$4,Spouse_End<I$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(I$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=I$5,Your_End<I$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(I$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=J$4,Your_End>=J$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(J$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=J$5,Spouse_End>=J$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(J$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=J$4,Spouse_End<J$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(J$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=J$5,Your_End<J$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(J$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=K$4,Your_End>=K$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(K$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=K$5,Spouse_End>=K$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(K$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=K$4,Spouse_End<K$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(K$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=K$5,Your_End<K$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(K$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=L$4,Your_End>=L$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(L$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=L$5,Spouse_End>=L$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(L$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=L$4,Spouse_End<L$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(L$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=L$5,Your_End<L$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(L$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=M$4,Your_End>=M$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(M$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=M$5,Spouse_End>=M$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(M$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=M$4,Spouse_End<M$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(M$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=M$5,Your_End<M$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(M$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=N$4,Your_End>=N$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(N$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=N$5,Spouse_End>=N$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(N$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=N$4,Spouse_End<N$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(N$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=N$5,Your_End<N$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(N$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=O$4,Your_End>=O$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(O$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=O$5,Spouse_End>=O$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(O$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=O$4,Spouse_End<O$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(O$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=O$5,Your_End<O$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(O$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=P$4,Your_End>=P$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(P$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=P$5,Spouse_End>=P$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(P$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=P$4,Spouse_End<P$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(P$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=P$5,Your_End<P$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(P$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Q$4,Your_End>=Q$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=Q$5,Spouse_End>=Q$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(Q$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=Q$4,Spouse_End<Q$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Q$5,Your_End<Q$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(Q$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":26.5},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=R$4,Your_End>=R$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(R$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=R$5,Spouse_End>=R$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(R$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=R$4,Spouse_End<R$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(R$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=R$5,Your_End<R$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(R$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":25.5},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=S$4,Your_End>=S$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(S$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=S$5,Spouse_End>=S$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(S$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=S$4,Spouse_End<S$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(S$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=S$5,Your_End<S$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(S$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":24.6},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=T$4,Your_End>=T$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(T$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=T$5,Spouse_End>=T$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(T$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=T$4,Spouse_End<T$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(T$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=T$5,Your_End<T$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(T$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":23.7},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=U$4,Your_End>=U$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(U$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=U$5,Spouse_End>=U$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(U$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=U$4,Spouse_End<U$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(U$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=U$5,Your_End<U$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(U$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":22.9},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=V$4,Your_End>=V$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(V$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=V$5,Spouse_End>=V$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(V$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=V$4,Spouse_End<V$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(V$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=V$5,Your_End<V$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(V$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":22},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=W$4,Your_End>=W$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(W$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=W$5,Spouse_End>=W$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(W$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=W$4,Spouse_End<W$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(W$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=W$5,Your_End<W$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(W$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":21.1},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=X$4,Your_End>=X$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(X$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=X$5,Spouse_End>=X$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(X$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=X$4,Spouse_End<X$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(X$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=X$5,Your_End<X$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(X$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":20.2},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Y$4,Your_End>=Y$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=Y$5,Spouse_End>=Y$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(Y$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=Y$4,Spouse_End<Y$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Y$5,Your_End<Y$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(Y$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":19.399999999999999},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Z$4,Your_End>=Z$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=Z$5,Spouse_End>=Z$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(Z$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=Z$4,Spouse_End<Z$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Z$5,Your_End<Z$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(Z$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":18.5},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AA$4,Your_End>=AA$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AA$5,Spouse_End>=AA$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AA$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AA$4,Spouse_End<AA$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AA$5,Your_End<AA$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AA$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":17.7},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AB$4,Your_End>=AB$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AB$5,Spouse_End>=AB$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AB$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AB$4,Spouse_End<AB$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AB$5,Your_End<AB$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AB$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":16.8},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AC$4,Your_End>=AC$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AC$5,Spouse_End>=AC$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AC$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AC$4,Spouse_End<AC$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AC$5,Your_End<AC$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AC$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":16},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AD$4,Your_End>=AD$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AD$5,Spouse_End>=AD$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AD$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AD$4,Spouse_End<AD$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AD$5,Your_End<AD$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AD$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":7.6},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AE$4,Your_End>=AE$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AE$5,Spouse_End>=AE$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AE$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AE$4,Spouse_End<AE$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AE$5,Your_End<AE$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AE$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":7.1},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AF$4,Your_End>=AF$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AF$5,Spouse_End>=AF$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AF$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AF$4,Spouse_End<AF$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AF$5,Your_End<AF$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AF$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":6.6},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AG$4,Your_End>=AG$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AG$5,Spouse_End>=AG$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AG$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AG$4,Spouse_End<AG$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AG$5,Your_End<AG$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AG$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":6.1},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AH$4,Your_End>=AH$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AH$5,Spouse_End>=AH$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AH$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AH$4,Spouse_End<AH$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AH$5,Your_End<AH$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AH$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":5.7},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AI$4,Your_End>=AI$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AI$5,Spouse_End>=AI$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AI$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AI$4,Spouse_End<AI$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AI$5,Your_End<AI$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AI$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":5.3},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AJ$4,Your_End>=AJ$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AJ$5,Spouse_End>=AJ$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AJ$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AJ$4,Spouse_End<AJ$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AJ$5,Your_End<AJ$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AJ$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AK$4,Your_End>=AK$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AK$5,Spouse_End>=AK$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AK$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AK$4,Spouse_End<AK$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AK$5,Your_End<AK$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AK$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AL$4,Your_End>=AL$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AL$5,Spouse_End>=AL$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AL$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AL$4,Spouse_End<AL$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AL$5,Your_End<AL$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AL$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AM$4,Your_End>=AM$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AM$5,Spouse_End>=AM$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AM$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AM$4,Spouse_End<AM$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AM$5,Your_End<AM$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AM$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AN$4,Your_End>=AN$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AN$5,Spouse_End>=AN$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AN$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AN$4,Spouse_End<AN$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AN$5,Your_End<AN$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AN$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AO$4,Your_End>=AO$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AO$5,Spouse_End>=AO$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AO$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AO$4,Spouse_End<AO$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AO$5,Your_End<AO$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AO$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AP$4,Your_End>=AP$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AP$5,Spouse_End>=AP$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AP$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AP$4,Spouse_End<AP$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AP$5,Your_End<AP$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AP$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AQ$4,Your_End>=AQ$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AQ$5,Spouse_End>=AQ$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AQ$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AQ$4,Spouse_End<AQ$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AQ$5,Your_End<AQ$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AQ$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AR$4,Your_End>=AR$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AR$5,Spouse_End>=AR$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AR$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AR$4,Spouse_End<AR$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AR$5,Your_End<AR$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AR$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AS$4,Your_End>=AS$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AS$5,Spouse_End>=AS$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AS$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AS$4,Spouse_End<AS$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AS$5,Your_End<AS$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AS$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0}]
[24,"IRA2 Balance",null,null,null,{"$f":"+F10","v":200000},{"$f":"+G10","v":218500},238100,258800,280800,304100,328700,354800,382400,411700,436000,461700,488900,498800,508100,516800,524800,532200,538700,541100,542300,542300,541000,538300,534000,528000,520400,510900,499700,486500,0,0,0,0,0,0,0,0,0,0]
[null,"IRA 2 RMD original owner",{"$f":"IF(IRA2_Owner=\"y\",\"Yours:\",\"Spouse:\") & \" start \" & IRA_RMD_Age2","v":"Spouse: start 73"},{"$f":"\"end at \" & IF(IRA2_Owner=\"y\",Your_End,Spouse_End)","v":"end at 90"},{"$f":"SUM(F568:AS568)","v":-519900},{"$f":"ROUND(IF(IRA_RMD_Age2=0,0,IF(IRA2_Owner=\"y\",IF(IRA_RMD_Age2<=F$4,-F10/INDEX('Tax Tables'!$D$317:$D$377,MATCH(F$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(IRA_RMD_Age2<=F$5,-F10/INDEX('Tax Tables'!$D$317:$D$377,MATCH(F$5,'Tax Tables'!$C$317:$C$377,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(F10+F99+F102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=G$4,Your_End>=G$4),-G10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=G$5,Spouse_End>=G$5),-G10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(G10+G99+G102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=H$4,Your_End>=H$4),-H10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=H$5,Spouse_End>=H$5),-H10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(H10+H99+H102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=I$4,Your_End>=I$4),-I10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=I$5,Spouse_End>=I$5),-I10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(I10+I99+I102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=J$4,Your_End>=J$4),-J10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=J$5,Spouse_End>=J$5),-J10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(J10+J99+J102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=K$4,Your_End>=K$4),-K10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=K$5,Spouse_End>=K$5),-K10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(K10+K99+K102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=L$4,Your_End>=L$4),-L10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=L$5,Spouse_End>=L$5),-L10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(L10+L99+L102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=M$4,Your_End>=M$4),-M10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=M$5,Spouse_End>=M$5),-M10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(M10+M99+M102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=N$4,Your_End>=N$4),-N10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=N$5,Spouse_End>=N$5),-N10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(N10+N99+N102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=O$4,Your_End>=O$4),-O10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=O$5,Spouse_End>=O$5),-O10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(O10+O99+O102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=P$4,Your_End>=P$4),-P10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=P$5,Spouse_End>=P$5),-P10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(P10+P99+P102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Q$4,Your_End>=Q$4),-Q10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=Q$5,Spouse_End>=Q$5),-Q10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(Q10+Q99+Q102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=R$4,Your_End>=R$4),-R10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=R$5,Spouse_End>=R$5),-R10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-18400},{"$f":"ROUND(IF(OR(R10+R99+R102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=S$4,Your_End>=S$4),-S10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=S$5,Spouse_End>=S$5),-S10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-19600},{"$f":"ROUND(IF(OR(S10+S99+S102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=T$4,Your_End>=T$4),-T10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=T$5,Spouse_End>=T$5),-T10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-20700},{"$f":"ROUND(IF(OR(T10+T99+T102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=U$4,Your_End>=U$4),-U10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=U$5,Spouse_End>=U$5),-U10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-21800},{"$f":"ROUND(IF(OR(U10+U99+U102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=V$4,Your_End>=V$4),-V10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=V$5,Spouse_End>=V$5),-V10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-22900},{"$f":"ROUND(IF(OR(V10+V99+V102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=W$4,Your_End>=W$4),-W10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=W$5,Spouse_End>=W$5),-W10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-24200},{"$f":"ROUND(IF(OR(W10+W99+W102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=X$4,Your_End>=X$4),-X10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=X$5,Spouse_End>=X$5),-X10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-25500},{"$f":"ROUND(IF(OR(X10+X99+X102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Y$4,Your_End>=Y$4),-Y10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=Y$5,Spouse_End>=Y$5),-Y10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-26800},{"$f":"ROUND(IF(OR(Y10+Y99+Y102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Z$4,Your_End>=Z$4),-Z10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=Z$5,Spouse_End>=Z$5),-Z10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-28000},{"$f":"ROUND(IF(OR(Z10+Z99+Z102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AA$4,Your_End>=AA$4),-AA10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AA$5,Spouse_End>=AA$5),-AA10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-29300},{"$f":"ROUND(IF(OR(AA10+AA99+AA102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AB$4,Your_End>=AB$4),-AB10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AB$5,Spouse_End>=AB$5),-AB10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-30600},{"$f":"ROUND(IF(OR(AB10+AB99+AB102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AC$4,Your_End>=AC$4),-AC10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AC$5,Spouse_End>=AC$5),-AC10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-32000},{"$f":"ROUND(IF(OR(AC10+AC99+AC102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AD$4,Your_End>=AD$4),-AD10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AD$5,Spouse_End>=AD$5),-AD10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-33400},{"$f":"ROUND(IF(OR(AD10+AD99+AD102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AE$4,Your_End>=AE$4),-AE10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AE$5,Spouse_End>=AE$5),-AE10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-34700},{"$f":"ROUND(IF(OR(AE10+AE99+AE102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AF$4,Your_End>=AF$4),-AF10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AF$5,Spouse_End>=AF$5),-AF10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-36100},{"$f":"ROUND(IF(OR(AF10+AF99+AF102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AG$4,Your_End>=AG$4),-AG10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AG$5,Spouse_End>=AG$5),-AG10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-37300},{"$f":"ROUND(IF(OR(AG10+AG99+AG102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AH$4,Your_End>=AH$4),-AH10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AH$5,Spouse_End>=AH$5),-AH10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-38700},{"$f":"ROUND(IF(OR(AH10+AH99+AH102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AI$4,Your_End>=AI$4),-AI10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AI$5,Spouse_End>=AI$5),-AI10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-39900},{"$f":"ROUND(IF(OR(AI10+AI99+AI102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AJ$4,Your_End>=AJ$4),-AJ10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AJ$5,Spouse_End>=AJ$5),-AJ10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AJ10+AJ99+AJ102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AK$4,Your_End>=AK$4),-AK10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AK$5,Spouse_End>=AK$5),-AK10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AK10+AK99+AK102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AL$4,Your_End>=AL$4),-AL10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AL$5,Spouse_End>=AL$5),-AL10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AL10+AL99+AL102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AM$4,Your_End>=AM$4),-AM10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AM$5,Spouse_End>=AM$5),-AM10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AM10+AM99+AM102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AN$4,Your_End>=AN$4),-AN10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AN$5,Spouse_End>=AN$5),-AN10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AN10+AN99+AN102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AO$4,Your_End>=AO$4),-AO10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AO$5,Spouse_End>=AO$5),-AO10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AO10+AO99+AO102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AP$4,Your_End>=AP$4),-AP10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AP$5,Spouse_End>=AP$5),-AP10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AP10+AP99+AP102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AQ$4,Your_End>=AQ$4),-AQ10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AQ$5,Spouse_End>=AQ$5),-AQ10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AQ10+AQ99+AQ102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AR$4,Your_End>=AR$4),-AR10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AR$5,Spouse_End>=AR$5),-AR10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AR10+AR99+AR102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AS$4,Your_End>=AS$4),-AS10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AS$5,Spouse_End>=AS$5),-AS10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0}]
[null,"IRA 2 RMD beneficiary",{"$f":"IF(IRA1_RMD=\"d\",\"Using\",\"-\")","v":"Using"},{"$f":"IF(IRA2_Owner=\"s\",IF(Spouse_End_Input>0,Spouse_End_Input +1,IRA_RMD_Age2),Your_End_Input+1) & \" - \" & IF(IRA2_Owner=\"s\",Your_End,Spouse_End)","v":"73 - 85"},{"$f":"SUM(F569:AS569)","v":0},null,{"$f":"ROUND(IF(F10+F99+F102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(G$5>=IRA_RMD_Age2,AND(Your_End>=G$4,Spouse_End<G$5)),-G10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=G$5,Your_End<G$4),-G10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(G10+G99+G102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(H$5>=IRA_RMD_Age2,AND(Your_End>=H$4,Spouse_End<H$5)),-H10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=H$5,Your_End<H$4),-H10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(H10+H99+H102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(I$5>=IRA_RMD_Age2,AND(Your_End>=I$4,Spouse_End<I$5)),-I10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=I$5,Your_End<I$4),-I10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(I10+I99+I102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(J$5>=IRA_RMD_Age2,AND(Your_End>=J$4,Spouse_End<J$5)),-J10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=J$5,Your_End<J$4),-J10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(J10+J99+J102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(K$5>=IRA_RMD_Age2,AND(Your_End>=K$4,Spouse_End<K$5)),-K10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=K$5,Your_End<K$4),-K10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(K10+K99+K102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(L$5>=IRA_RMD_Age2,AND(Your_End>=L$4,Spouse_End<L$5)),-L10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=L$5,Your_End<L$4),-L10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(L10+L99+L102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(M$5>=IRA_RMD_Age2,AND(Your_End>=M$4,Spouse_End<M$5)),-M10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=M$5,Your_End<M$4),-M10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(M10+M99+M102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(N$5>=IRA_RMD_Age2,AND(Your_End>=N$4,Spouse_End<N$5)),-N10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=N$5,Your_End<N$4),-N10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(N10+N99+N102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(O$5>=IRA_RMD_Age2,AND(Your_End>=O$4,Spouse_End<O$5)),-O10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=O$5,Your_End<O$4),-O10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(O10+O99+O102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(P$5>=IRA_RMD_Age2,AND(Your_End>=P$4,Spouse_End<P$5)),-P10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=P$5,Your_End<P$4),-P10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(P10+P99+P102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Q$5>=IRA_RMD_Age2,AND(Your_End>=Q$4,Spouse_End<Q$5)),-Q10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Q$5,Your_End<Q$4),-Q10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Q10+Q99+Q102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(R$5>=IRA_RMD_Age2,AND(Your_End>=R$4,Spouse_End<R$5)),-R10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=R$5,Your_End<R$4),-R10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(R10+R99+R102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(S$5>=IRA_RMD_Age2,AND(Your_End>=S$4,Spouse_End<S$5)),-S10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=S$5,Your_End<S$4),-S10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(S10+S99+S102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(T$5>=IRA_RMD_Age2,AND(Your_End>=T$4,Spouse_End<T$5)),-T10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=T$5,Your_End<T$4),-T10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(T10+T99+T102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(U$5>=IRA_RMD_Age2,AND(Your_End>=U$4,Spouse_End<U$5)),-U10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=U$5,Your_End<U$4),-U10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(U10+U99+U102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(V$5>=IRA_RMD_Age2,AND(Your_End>=V$4,Spouse_End<V$5)),-V10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=V$5,Your_End<V$4),-V10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(V10+V99+V102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(W$5>=IRA_RMD_Age2,AND(Your_End>=W$4,Spouse_End<W$5)),-W10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=W$5,Your_End<W$4),-W10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(W10+W99+W102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(X$5>=IRA_RMD_Age2,AND(Your_End>=X$4,Spouse_End<X$5)),-X10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=X$5,Your_End<X$4),-X10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(X10+X99+X102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Y$5>=IRA_RMD_Age2,AND(Your_End>=Y$4,Spouse_End<Y$5)),-Y10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Y$5,Your_End<Y$4),-Y10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Y10+Y99+Y102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Z$5>=IRA_RMD_Age2,AND(Your_End>=Z$4,Spouse_End<Z$5)),-Z10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Z$5,Your_End<Z$4),-Z10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Z10+Z99+Z102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AA$5>=IRA_RMD_Age2,AND(Your_End>=AA$4,Spouse_End<AA$5)),-AA10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AA$5,Your_End<AA$4),-AA10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AA10+AA99+AA102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AB$5>=IRA_RMD_Age2,AND(Your_End>=AB$4,Spouse_End<AB$5)),-AB10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AB$5,Your_End<AB$4),-AB10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AB10+AB99+AB102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AC$5>=IRA_RMD_Age2,AND(Your_End>=AC$4,Spouse_End<AC$5)),-AC10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AC$5,Your_End<AC$4),-AC10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AC10+AC99+AC102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AD$5>=IRA_RMD_Age2,AND(Your_End>=AD$4,Spouse_End<AD$5)),-AD10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AD$5,Your_End<AD$4),-AD10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AD10+AD99+AD102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AE$5>=IRA_RMD_Age2,AND(Your_End>=AE$4,Spouse_End<AE$5)),-AE10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AE$5,Your_End<AE$4),-AE10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AE10+AE99+AE102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AF$5>=IRA_RMD_Age2,AND(Your_End>=AF$4,Spouse_End<AF$5)),-AF10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AF$5,Your_End<AF$4),-AF10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AF10+AF99+AF102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AG$5>=IRA_RMD_Age2,AND(Your_End>=AG$4,Spouse_End<AG$5)),-AG10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AG$5,Your_End<AG$4),-AG10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AG10+AG99+AG102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AH$5>=IRA_RMD_Age2,AND(Your_End>=AH$4,Spouse_End<AH$5)),-AH10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AH$5,Your_End<AH$4),-AH10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AH10+AH99+AH102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AI$5>=IRA_RMD_Age2,AND(Your_End>=AI$4,Spouse_End<AI$5)),-AI10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AI$5,Your_End<AI$4),-AI10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AI10+AI99+AI102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AJ$5>=IRA_RMD_Age2,AND(Your_End>=AJ$4,Spouse_End<AJ$5)),-AJ10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AJ$5,Your_End<AJ$4),-AJ10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AJ10+AJ99+AJ102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AK$5>=IRA_RMD_Age2,AND(Your_End>=AK$4,Spouse_End<AK$5)),-AK10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AK$5,Your_End<AK$4),-AK10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AK10+AK99+AK102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AL$5>=IRA_RMD_Age2,AND(Your_End>=AL$4,Spouse_End<AL$5)),-AL10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AL$5,Your_End<AL$4),-AL10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AL10+AL99+AL102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AM$5>=IRA_RMD_Age2,AND(Your_End>=AM$4,Spouse_End<AM$5)),-AM10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AM$5,Your_End<AM$4),-AM10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AM10+AM99+AM102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AN$5>=IRA_RMD_Age2,AND(Your_End>=AN$4,Spouse_End<AN$5)),-AN10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AN$5,Your_End<AN$4),-AN10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AN10+AN99+AN102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AO$5>=IRA_RMD_Age2,AND(Your_End>=AO$4,Spouse_End<AO$5)),-AO10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AO$5,Your_End<AO$4),-AO10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AO10+AO99+AO102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AP$5>=IRA_RMD_Age2,AND(Your_End>=AP$4,Spouse_End<AP$5)),-AP10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AP$5,Your_End<AP$4),-AP10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AP10+AP99+AP102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AQ$5>=IRA_RMD_Age2,AND(Your_End>=AQ$4,Spouse_End<AQ$5)),-AQ10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AQ$5,Your_End<AQ$4),-AQ10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AQ10+AQ99+AQ102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AR$5>=IRA_RMD_Age2,AND(Your_End>=AR$4,Spouse_End<AR$5)),-AR10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AR$5,Your_End<AR$4),-AR10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AR10+AR99+AR102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AS$5>=IRA_RMD_Age2,AND(Your_End>=AS$4,Spouse_End<AS$5)),-AS10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AS$5,Your_End<AS$4),-AS10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0}]
[null,"IRA 2 RMD beneficiary - alternative",{"$f":"IF(IRA1_RMD=\"a\",\"Using\",\"-\")","v":"-"},{"$f":"IF(IRA2_Owner=\"s\",IF(Spouse_End_Input>0,Spouse_End_Input +1,IRA_RMD_Age2),Your_End_Input+1) & \" - \" & IF(IRA2_Owner=\"s\",Your_End,Spouse_End)","v":"73 - 85"},{"$f":"SUM(F570:AS570)","v":0},null,{"$f":"ROUND(IF(F10+F99+F102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=G$4,Spouse_End<G$5),-G10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(G$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=G$5,Your_End<G$4),-G10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(G$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(G10+G99+G102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=H$4,Spouse_End<H$5),-H10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(H$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=H$5,Your_End<H$4),-H10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(H$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(H10+H99+H102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=I$4,Spouse_End<I$5),-I10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(I$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=I$5,Your_End<I$4),-I10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(I$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(I10+I99+I102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=J$4,Spouse_End<J$5),-J10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(J$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=J$5,Your_End<J$4),-J10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(J$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(J10+J99+J102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=K$4,Spouse_End<K$5),-K10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(K$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=K$5,Your_End<K$4),-K10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(K$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(K10+K99+K102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=L$4,Spouse_End<L$5),-L10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(L$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=L$5,Your_End<L$4),-L10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(L$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(L10+L99+L102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=M$4,Spouse_End<M$5),-M10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(M$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=M$5,Your_End<M$4),-M10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(M$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(M10+M99+M102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=N$4,Spouse_End<N$5),-N10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(N$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=N$5,Your_End<N$4),-N10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(N$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(N10+N99+N102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=O$4,Spouse_End<O$5),-O10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(O$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=O$5,Your_End<O$4),-O10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(O$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(O10+O99+O102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=P$4,Spouse_End<P$5),-P10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(P$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=P$5,Your_End<P$4),-P10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(P$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(P10+P99+P102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=Q$4,Spouse_End<Q$5),-Q10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(Q$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Q$5,Your_End<Q$4),-Q10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(Q$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Q10+Q99+Q102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=R$4,Spouse_End<R$5),-R10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(R$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=R$5,Your_End<R$4),-R10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(R$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(R10+R99+R102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=S$4,Spouse_End<S$5),-S10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(S$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=S$5,Your_End<S$4),-S10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(S$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(S10+S99+S102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=T$4,Spouse_End<T$5),-T10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(T$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=T$5,Your_End<T$4),-T10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(T$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(T10+T99+T102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=U$4,Spouse_End<U$5),-U10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(U$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=U$5,Your_End<U$4),-U10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(U$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(U10+U99+U102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=V$4,Spouse_End<V$5),-V10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(V$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=V$5,Your_End<V$4),-V10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(V$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(V10+V99+V102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=W$4,Spouse_End<W$5),-W10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(W$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=W$5,Your_End<W$4),-W10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(W$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(W10+W99+W102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=X$4,Spouse_End<X$5),-X10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(X$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=X$5,Your_End<X$4),-X10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(X$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(X10+X99+X102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=Y$4,Spouse_End<Y$5),-Y10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(Y$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Y$5,Your_End<Y$4),-Y10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(Y$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Y10+Y99+Y102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=Z$4,Spouse_End<Z$5),-Z10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(Z$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Z$5,Your_End<Z$4),-Z10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(Z$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Z10+Z99+Z102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AA$4,Spouse_End<AA$5),-AA10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AA$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AA$5,Your_End<AA$4),-AA10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AA$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AA10+AA99+AA102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AB$4,Spouse_End<AB$5),-AB10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AB$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AB$5,Your_End<AB$4),-AB10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AB$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AB10+AB99+AB102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AC$4,Spouse_End<AC$5),-AC10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AC$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AC$5,Your_End<AC$4),-AC10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AC$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AC10+AC99+AC102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AD$4,Spouse_End<AD$5),-AD10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AD$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AD$5,Your_End<AD$4),-AD10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AD$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AD10+AD99+AD102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AE$4,Spouse_End<AE$5),-AE10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AE$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AE$5,Your_End<AE$4),-AE10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AE$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AE10+AE99+AE102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AF$4,Spouse_End<AF$5),-AF10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AF$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AF$5,Your_End<AF$4),-AF10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AF$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AF10+AF99+AF102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AG$4,Spouse_End<AG$5),-AG10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AG$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AG$5,Your_End<AG$4),-AG10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AG$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AG10+AG99+AG102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AH$4,Spouse_End<AH$5),-AH10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AH$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AH$5,Your_End<AH$4),-AH10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AH$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AH10+AH99+AH102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AI$4,Spouse_End<AI$5),-AI10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AI$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AI$5,Your_End<AI$4),-AI10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AI$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AI10+AI99+AI102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AJ$4,Spouse_End<AJ$5),-AJ10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AJ$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AJ$5,Your_End<AJ$4),-AJ10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AJ$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AJ10+AJ99+AJ102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AK$4,Spouse_End<AK$5),-AK10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AK$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AK$5,Your_End<AK$4),-AK10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AK$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AK10+AK99+AK102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AL$4,Spouse_End<AL$5),-AL10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AL$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AL$5,Your_End<AL$4),-AL10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AL$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AL10+AL99+AL102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AM$4,Spouse_End<AM$5),-AM10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AM$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AM$5,Your_End<AM$4),-AM10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AM$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AM10+AM99+AM102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AN$4,Spouse_End<AN$5),-AN10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AN$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AN$5,Your_End<AN$4),-AN10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AN$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AN10+AN99+AN102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AO$4,Spouse_End<AO$5),-AO10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AO$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AO$5,Your_End<AO$4),-AO10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AO$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AO10+AO99+AO102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AP$4,Spouse_End<AP$5),-AP10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AP$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AP$5,Your_End<AP$4),-AP10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AP$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AP10+AP99+AP102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AQ$4,Spouse_End<AQ$5),-AQ10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AQ$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AQ$5,Your_End<AQ$4),-AQ10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AQ$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AQ10+AQ99+AQ102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AR$4,Spouse_End<AR$5),-AR10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AR$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AR$5,Your_End<AR$4),-AR10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AR$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AR10+AR99+AR102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AS$4,Spouse_End<AS$5),-AS10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AS$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AS$5,Your_End<AS$4),-AS10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AS$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0}]
[null,"Distribution Period - default",{"$f":"IF(IRA1_RMD=\"d\",\"Using\",\"-\")","v":"Using"},null,null,null,{"$f":"IF(OR(F10+F99+F102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=G$4,Your_End>=G$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=G$5,Spouse_End>=G$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(F10+F99+F102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(G$5>=IRA_RMD_Age2,AND(Your_End>=G$4,Spouse_End<G$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=G$5,Your_End<G$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(G10+G99+G102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=H$4,Your_End>=H$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=H$5,Spouse_End>=H$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(G10+G99+G102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(H$5>=IRA_RMD_Age2,AND(Your_End>=H$4,Spouse_End<H$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=H$5,Your_End<H$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(H10+H99+H102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=I$4,Your_End>=I$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=I$5,Spouse_End>=I$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(H10+H99+H102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(I$5>=IRA_RMD_Age2,AND(Your_End>=I$4,Spouse_End<I$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=I$5,Your_End<I$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(I10+I99+I102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=J$4,Your_End>=J$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=J$5,Spouse_End>=J$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(I10+I99+I102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(J$5>=IRA_RMD_Age2,AND(Your_End>=J$4,Spouse_End<J$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=J$5,Your_End<J$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(J10+J99+J102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=K$4,Your_End>=K$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=K$5,Spouse_End>=K$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(J10+J99+J102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(K$5>=IRA_RMD_Age2,AND(Your_End>=K$4,Spouse_End<K$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=K$5,Your_End<K$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(K10+K99+K102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=L$4,Your_End>=L$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=L$5,Spouse_End>=L$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(K10+K99+K102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(L$5>=IRA_RMD_Age2,AND(Your_End>=L$4,Spouse_End<L$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=L$5,Your_End<L$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(L10+L99+L102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=M$4,Your_End>=M$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=M$5,Spouse_End>=M$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(L10+L99+L102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(M$5>=IRA_RMD_Age2,AND(Your_End>=M$4,Spouse_End<M$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=M$5,Your_End<M$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(M10+M99+M102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=N$4,Your_End>=N$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=N$5,Spouse_End>=N$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(M10+M99+M102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(N$5>=IRA_RMD_Age2,AND(Your_End>=N$4,Spouse_End<N$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=N$5,Your_End<N$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(N10+N99+N102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=O$4,Your_End>=O$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=O$5,Spouse_End>=O$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(N10+N99+N102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(O$5>=IRA_RMD_Age2,AND(Your_End>=O$4,Spouse_End<O$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=O$5,Your_End<O$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(O10+O99+O102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=P$4,Your_End>=P$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=P$5,Spouse_End>=P$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(O10+O99+O102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(P$5>=IRA_RMD_Age2,AND(Your_End>=P$4,Spouse_End<P$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=P$5,Your_End<P$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(P10+P99+P102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Q$4,Your_End>=Q$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=Q$5,Spouse_End>=Q$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(P10+P99+P102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Q$5>=IRA_RMD_Age2,AND(Your_End>=Q$4,Spouse_End<Q$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Q$5,Your_End<Q$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(Q10+Q99+Q102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=R$4,Your_End>=R$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=R$5,Spouse_End>=R$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(Q10+Q99+Q102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(R$5>=IRA_RMD_Age2,AND(Your_End>=R$4,Spouse_End<R$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=R$5,Your_End<R$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":26.5},{"$f":"IF(OR(R10+R99+R102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=S$4,Your_End>=S$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=S$5,Spouse_End>=S$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(R10+R99+R102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(S$5>=IRA_RMD_Age2,AND(Your_End>=S$4,Spouse_End<S$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=S$5,Your_End<S$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":25.5},{"$f":"IF(OR(S10+S99+S102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=T$4,Your_End>=T$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=T$5,Spouse_End>=T$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(S10+S99+S102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(T$5>=IRA_RMD_Age2,AND(Your_End>=T$4,Spouse_End<T$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=T$5,Your_End<T$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":24.6},{"$f":"IF(OR(T10+T99+T102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=U$4,Your_End>=U$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=U$5,Spouse_End>=U$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(T10+T99+T102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(U$5>=IRA_RMD_Age2,AND(Your_End>=U$4,Spouse_End<U$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=U$5,Your_End<U$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":23.7},{"$f":"IF(OR(U10+U99+U102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=V$4,Your_End>=V$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=V$5,Spouse_End>=V$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(U10+U99+U102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(V$5>=IRA_RMD_Age2,AND(Your_End>=V$4,Spouse_End<V$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=V$5,Your_End<V$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":22.9},{"$f":"IF(OR(V10+V99+V102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=W$4,Your_End>=W$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=W$5,Spouse_End>=W$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(V10+V99+V102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(W$5>=IRA_RMD_Age2,AND(Your_End>=W$4,Spouse_End<W$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=W$5,Your_End<W$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":22},{"$f":"IF(OR(W10+W99+W102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=X$4,Your_End>=X$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=X$5,Spouse_End>=X$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(W10+W99+W102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(X$5>=IRA_RMD_Age2,AND(Your_End>=X$4,Spouse_End<X$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=X$5,Your_End<X$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":21.1},{"$f":"IF(OR(X10+X99+X102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Y$4,Your_End>=Y$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=Y$5,Spouse_End>=Y$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(X10+X99+X102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Y$5>=IRA_RMD_Age2,AND(Your_End>=Y$4,Spouse_End<Y$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Y$5,Your_End<Y$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":20.2},{"$f":"IF(OR(Y10+Y99+Y102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Z$4,Your_End>=Z$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=Z$5,Spouse_End>=Z$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(Y10+Y99+Y102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Z$5>=IRA_RMD_Age2,AND(Your_End>=Z$4,Spouse_End<Z$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Z$5,Your_End<Z$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":19.399999999999999},{"$f":"IF(OR(Z10+Z99+Z102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AA$4,Your_End>=AA$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AA$5,Spouse_End>=AA$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(Z10+Z99+Z102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AA$5>=IRA_RMD_Age2,AND(Your_End>=AA$4,Spouse_End<AA$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AA$5,Your_End<AA$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":18.5},{"$f":"IF(OR(AA10+AA99+AA102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AB$4,Your_End>=AB$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AB$5,Spouse_End>=AB$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AA10+AA99+AA102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AB$5>=IRA_RMD_Age2,AND(Your_End>=AB$4,Spouse_End<AB$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AB$5,Your_End<AB$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":17.7},{"$f":"IF(OR(AB10+AB99+AB102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AC$4,Your_End>=AC$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AC$5,Spouse_End>=AC$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AB10+AB99+AB102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AC$5>=IRA_RMD_Age2,AND(Your_End>=AC$4,Spouse_End<AC$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AC$5,Your_End<AC$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":16.8},{"$f":"IF(OR(AC10+AC99+AC102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AD$4,Your_End>=AD$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AD$5,Spouse_End>=AD$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AC10+AC99+AC102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AD$5>=IRA_RMD_Age2,AND(Your_End>=AD$4,Spouse_End<AD$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AD$5,Your_End<AD$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":16},{"$f":"IF(OR(AD10+AD99+AD102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AE$4,Your_End>=AE$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AE$5,Spouse_End>=AE$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AD10+AD99+AD102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AE$5>=IRA_RMD_Age2,AND(Your_End>=AE$4,Spouse_End<AE$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AE$5,Your_End<AE$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":15.2},{"$f":"IF(OR(AE10+AE99+AE102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AF$4,Your_End>=AF$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AF$5,Spouse_End>=AF$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AE10+AE99+AE102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AF$5>=IRA_RMD_Age2,AND(Your_End>=AF$4,Spouse_End<AF$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AF$5,Your_End<AF$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":14.4},{"$f":"IF(OR(AF10+AF99+AF102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AG$4,Your_End>=AG$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AG$5,Spouse_End>=AG$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AF10+AF99+AF102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AG$5>=IRA_RMD_Age2,AND(Your_End>=AG$4,Spouse_End<AG$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AG$5,Your_End<AG$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":13.7},{"$f":"IF(OR(AG10+AG99+AG102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AH$4,Your_End>=AH$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AH$5,Spouse_End>=AH$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AG10+AG99+AG102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AH$5>=IRA_RMD_Age2,AND(Your_End>=AH$4,Spouse_End<AH$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AH$5,Your_End<AH$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":12.9},{"$f":"IF(OR(AH10+AH99+AH102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AI$4,Your_End>=AI$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AI$5,Spouse_End>=AI$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AH10+AH99+AH102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AI$5>=IRA_RMD_Age2,AND(Your_End>=AI$4,Spouse_End<AI$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AI$5,Your_End<AI$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":12.2},{"$f":"IF(OR(AI10+AI99+AI102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AJ$4,Your_End>=AJ$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AJ$5,Spouse_End>=AJ$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AI10+AI99+AI102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AJ$5>=IRA_RMD_Age2,AND(Your_End>=AJ$4,Spouse_End<AJ$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AJ$5,Your_End<AJ$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AJ10+AJ99+AJ102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AK$4,Your_End>=AK$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AK$5,Spouse_End>=AK$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AJ10+AJ99+AJ102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AK$5>=IRA_RMD_Age2,AND(Your_End>=AK$4,Spouse_End<AK$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AK$5,Your_End<AK$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AK10+AK99+AK102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AL$4,Your_End>=AL$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AL$5,Spouse_End>=AL$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AK10+AK99+AK102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AL$5>=IRA_RMD_Age2,AND(Your_End>=AL$4,Spouse_End<AL$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AL$5,Your_End<AL$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AL10+AL99+AL102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AM$4,Your_End>=AM$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AM$5,Spouse_End>=AM$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AL10+AL99+AL102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AM$5>=IRA_RMD_Age2,AND(Your_End>=AM$4,Spouse_End<AM$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AM$5,Your_End<AM$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AM10+AM99+AM102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AN$4,Your_End>=AN$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AN$5,Spouse_End>=AN$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AM10+AM99+AM102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AN$5>=IRA_RMD_Age2,AND(Your_End>=AN$4,Spouse_End<AN$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AN$5,Your_End<AN$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AN10+AN99+AN102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AO$4,Your_End>=AO$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AO$5,Spouse_End>=AO$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AN10+AN99+AN102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AO$5>=IRA_RMD_Age2,AND(Your_End>=AO$4,Spouse_End<AO$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AO$5,Your_End<AO$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AO10+AO99+AO102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AP$4,Your_End>=AP$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AP$5,Spouse_End>=AP$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AO10+AO99+AO102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AP$5>=IRA_RMD_Age2,AND(Your_End>=AP$4,Spouse_End<AP$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AP$5,Your_End<AP$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AP10+AP99+AP102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AQ$4,Your_End>=AQ$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AQ$5,Spouse_End>=AQ$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AP10+AP99+AP102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AQ$5>=IRA_RMD_Age2,AND(Your_End>=AQ$4,Spouse_End<AQ$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AQ$5,Your_End<AQ$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AQ10+AQ99+AQ102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AR$4,Your_End>=AR$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AR$5,Spouse_End>=AR$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AQ10+AQ99+AQ102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AR$5>=IRA_RMD_Age2,AND(Your_End>=AR$4,Spouse_End<AR$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AR$5,Your_End<AR$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AR10+AR99+AR102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AS$4,Your_End>=AS$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AS$5,Spouse_End>=AS$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AR10+AR99+AR102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AS$5>=IRA_RMD_Age2,AND(Your_End>=AS$4,Spouse_End<AS$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AS$5,Your_End<AS$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0}]
[null,"Distribution Period - alternative",{"$f":"IF(IRA1_RMD=\"a\",\"Using\",\"-\")","v":"-"},null,null,null,{"$f":"IF(OR(F11+F100+F103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=G$4,Your_End>=G$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=G$5,Spouse_End>=G$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(F11+F100+F103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=G$4,Spouse_End<G$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(G$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=G$5,Your_End<G$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(G$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(G11+G100+G103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=H$4,Your_End>=H$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=H$5,Spouse_End>=H$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(G11+G100+G103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=H$4,Spouse_End<H$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(H$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=H$5,Your_End<H$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(H$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(H11+H100+H103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=I$4,Your_End>=I$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=I$5,Spouse_End>=I$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(H11+H100+H103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=I$4,Spouse_End<I$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(I$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=I$5,Your_End<I$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(I$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(I11+I100+I103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=J$4,Your_End>=J$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=J$5,Spouse_End>=J$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(I11+I100+I103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=J$4,Spouse_End<J$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(J$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=J$5,Your_End<J$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(J$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(J11+J100+J103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=K$4,Your_End>=K$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=K$5,Spouse_End>=K$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(J11+J100+J103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=K$4,Spouse_End<K$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(K$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=K$5,Your_End<K$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(K$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(K11+K100+K103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=L$4,Your_End>=L$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=L$5,Spouse_End>=L$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(K11+K100+K103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=L$4,Spouse_End<L$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(L$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=L$5,Your_End<L$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(L$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(L11+L100+L103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=M$4,Your_End>=M$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=M$5,Spouse_End>=M$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(L11+L100+L103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=M$4,Spouse_End<M$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(M$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=M$5,Your_End<M$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(M$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(M11+M100+M103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=N$4,Your_End>=N$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=N$5,Spouse_End>=N$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(M11+M100+M103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=N$4,Spouse_End<N$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(N$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=N$5,Your_End<N$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(N$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(N11+N100+N103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=O$4,Your_End>=O$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=O$5,Spouse_End>=O$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(N11+N100+N103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=O$4,Spouse_End<O$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(O$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=O$5,Your_End<O$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(O$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(O11+O100+O103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=P$4,Your_End>=P$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=P$5,Spouse_End>=P$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(O11+O100+O103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=P$4,Spouse_End<P$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(P$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=P$5,Your_End<P$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(P$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(P11+P100+P103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Q$4,Your_End>=Q$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=Q$5,Spouse_End>=Q$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(P11+P100+P103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=Q$4,Spouse_End<Q$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(Q$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Q$5,Your_End<Q$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(Q$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(Q11+Q100+Q103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=R$4,Your_End>=R$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=R$5,Spouse_End>=R$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(Q11+Q100+Q103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=R$4,Spouse_End<R$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(R$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=R$5,Your_End<R$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(R$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":26.5},{"$f":"IF(OR(R11+R100+R103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=S$4,Your_End>=S$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=S$5,Spouse_End>=S$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(R11+R100+R103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=S$4,Spouse_End<S$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(S$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=S$5,Your_End<S$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(S$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":25.5},{"$f":"IF(OR(S11+S100+S103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=T$4,Your_End>=T$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=T$5,Spouse_End>=T$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(S11+S100+S103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=T$4,Spouse_End<T$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(T$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=T$5,Your_End<T$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(T$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":24.6},{"$f":"IF(OR(T11+T100+T103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=U$4,Your_End>=U$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=U$5,Spouse_End>=U$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(T11+T100+T103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=U$4,Spouse_End<U$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(U$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=U$5,Your_End<U$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(U$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":23.7},{"$f":"IF(OR(U11+U100+U103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=V$4,Your_End>=V$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=V$5,Spouse_End>=V$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(U11+U100+U103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=V$4,Spouse_End<V$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(V$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=V$5,Your_End<V$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(V$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":22.9},{"$f":"IF(OR(V11+V100+V103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=W$4,Your_End>=W$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=W$5,Spouse_End>=W$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(V11+V100+V103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=W$4,Spouse_End<W$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(W$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=W$5,Your_End<W$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(W$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":22},{"$f":"IF(OR(W11+W100+W103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=X$4,Your_End>=X$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=X$5,Spouse_End>=X$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(W11+W100+W103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=X$4,Spouse_End<X$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(X$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=X$5,Your_End<X$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(X$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":21.1},{"$f":"IF(OR(X11+X100+X103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Y$4,Your_End>=Y$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=Y$5,Spouse_End>=Y$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(X11+X100+X103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=Y$4,Spouse_End<Y$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(Y$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Y$5,Your_End<Y$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(Y$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":20.2},{"$f":"IF(OR(Y11+Y100+Y103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Z$4,Your_End>=Z$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=Z$5,Spouse_End>=Z$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(Y11+Y100+Y103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=Z$4,Spouse_End<Z$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(Z$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Z$5,Your_End<Z$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(Z$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":19.399999999999999},{"$f":"IF(OR(Z11+Z100+Z103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AA$4,Your_End>=AA$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AA$5,Spouse_End>=AA$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(Z11+Z100+Z103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AA$4,Spouse_End<AA$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AA$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AA$5,Your_End<AA$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AA$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":18.5},{"$f":"IF(OR(AA11+AA100+AA103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AB$4,Your_End>=AB$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AB$5,Spouse_End>=AB$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AA11+AA100+AA103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AB$4,Spouse_End<AB$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AB$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AB$5,Your_End<AB$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AB$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":17.7},{"$f":"IF(OR(AB11+AB100+AB103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AC$4,Your_End>=AC$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AC$5,Spouse_End>=AC$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AB11+AB100+AB103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AC$4,Spouse_End<AC$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AC$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AC$5,Your_End<AC$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AC$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":16.8},{"$f":"IF(OR(AC11+AC100+AC103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AD$4,Your_End>=AD$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AD$5,Spouse_End>=AD$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AC11+AC100+AC103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AD$4,Spouse_End<AD$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AD$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AD$5,Your_End<AD$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AD$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":16},{"$f":"IF(OR(AD11+AD100+AD103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AE$4,Your_End>=AE$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AE$5,Spouse_End>=AE$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AD11+AD100+AD103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AE$4,Spouse_End<AE$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AE$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AE$5,Your_End<AE$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AE$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":15.2},{"$f":"IF(OR(AE11+AE100+AE103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AF$4,Your_End>=AF$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AF$5,Spouse_End>=AF$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AE11+AE100+AE103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AF$4,Spouse_End<AF$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AF$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AF$5,Your_End<AF$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AF$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":14.4},{"$f":"IF(OR(AF11+AF100+AF103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AG$4,Your_End>=AG$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AG$5,Spouse_End>=AG$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AF11+AF100+AF103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AG$4,Spouse_End<AG$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AG$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AG$5,Your_End<AG$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AG$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":13.7},{"$f":"IF(OR(AG11+AG100+AG103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AH$4,Your_End>=AH$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AH$5,Spouse_End>=AH$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AG11+AG100+AG103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AH$4,Spouse_End<AH$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AH$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AH$5,Your_End<AH$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AH$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":12.9},{"$f":"IF(OR(AH11+AH100+AH103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AI$4,Your_End>=AI$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AI$5,Spouse_End>=AI$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AH11+AH100+AH103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AI$4,Spouse_End<AI$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AI$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AI$5,Your_End<AI$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AI$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":12.2},{"$f":"IF(OR(AI11+AI100+AI103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AJ$4,Your_End>=AJ$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AJ$5,Spouse_End>=AJ$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AI11+AI100+AI103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AJ$4,Spouse_End<AJ$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AJ$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AJ$5,Your_End<AJ$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AJ$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AJ11+AJ100+AJ103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AK$4,Your_End>=AK$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AK$5,Spouse_End>=AK$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AJ11+AJ100+AJ103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AK$4,Spouse_End<AK$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AK$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AK$5,Your_End<AK$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AK$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AK11+AK100+AK103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AL$4,Your_End>=AL$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AL$5,Spouse_End>=AL$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AK11+AK100+AK103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AL$4,Spouse_End<AL$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AL$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AL$5,Your_End<AL$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AL$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AL11+AL100+AL103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AM$4,Your_End>=AM$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AM$5,Spouse_End>=AM$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AL11+AL100+AL103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AM$4,Spouse_End<AM$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AM$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AM$5,Your_End<AM$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AM$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AM11+AM100+AM103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AN$4,Your_End>=AN$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AN$5,Spouse_End>=AN$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AM11+AM100+AM103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AN$4,Spouse_End<AN$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AN$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AN$5,Your_End<AN$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AN$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AN11+AN100+AN103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AO$4,Your_End>=AO$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AO$5,Spouse_End>=AO$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AN11+AN100+AN103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AO$4,Spouse_End<AO$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AO$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AO$5,Your_End<AO$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AO$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AO11+AO100+AO103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AP$4,Your_End>=AP$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AP$5,Spouse_End>=AP$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AO11+AO100+AO103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AP$4,Spouse_End<AP$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AP$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AP$5,Your_End<AP$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AP$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AP11+AP100+AP103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AQ$4,Your_End>=AQ$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AQ$5,Spouse_End>=AQ$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AP11+AP100+AP103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AQ$4,Spouse_End<AQ$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AQ$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AQ$5,Your_End<AQ$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AQ$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AQ11+AQ100+AQ103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AR$4,Your_End>=AR$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AR$5,Spouse_End>=AR$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AQ11+AQ100+AQ103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AR$4,Spouse_End<AR$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AR$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AR$5,Your_End<AR$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AR$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AR11+AR100+AR103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AS$4,Your_End>=AS$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AS$5,Spouse_End>=AS$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AR11+AR100+AR103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AS$4,Spouse_End<AS$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AS$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AS$5,Your_End<AS$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AS$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0}]
[null,"Optional Table II",{"$f":"IF(RMD_Table=\"o\",\"  - using\",\" \")","v":" "}]
[null,"IRA 1 RMD original owner",{"$f":"IF(IRA1_Owner=\"y\",\"Yours:\",\"Spouse:\") & \" start \" & IRA_RMD_Age","v":"Yours: start 73"},{"$f":"\"end at \" & IF(IRA1_Owner=\"y\",Your_End,Spouse_End)","v":"end at 85"},{"$f":"SUM(F574:AS574)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(IRA1_Owner=\"y\",IF(IRA_RMD_Age<=F$4,-F9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(F$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(IRA_RMD_Age<=F$5,-F9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(F$5,'Tax Tables'!$G$317:$G$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(F9+F91+F94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=G$4,Your_End>=G$4),-G9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=G$5,Spouse_End>=G$5),-G9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(G9+G91+G94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=H$4,Your_End>=H$4),-H9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=H$5,Spouse_End>=H$5),-H9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(H9+H91+H94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=I$4,Your_End>=I$4),-I9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=I$5,Spouse_End>=I$5),-I9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(I9+I91+I94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=J$4,Your_End>=J$4),-J9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=J$5,Spouse_End>=J$5),-J9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(J9+J91+J94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=K$4,Your_End>=K$4),-K9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=K$5,Spouse_End>=K$5),-K9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(K9+K91+K94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=L$4,Your_End>=L$4),-L9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=L$5,Spouse_End>=L$5),-L9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(L9+L91+L94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=M$4,Your_End>=M$4),-M9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=M$5,Spouse_End>=M$5),-M9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(M9+M91+M94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=N$4,Your_End>=N$4),-N9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=N$5,Spouse_End>=N$5),-N9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(N9+N91+N94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=O$4,Your_End>=O$4),-O9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=O$5,Spouse_End>=O$5),-O9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(O9+O91+O94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=P$4,Your_End>=P$4),-P9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=P$5,Spouse_End>=P$5),-P9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(P9+P91+P94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Q$4,Your_End>=Q$4),-Q9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=Q$5,Spouse_End>=Q$5),-Q9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(Q9+Q91+Q94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=R$4,Your_End>=R$4),-R9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=R$5,Spouse_End>=R$5),-R9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(R9+R91+R94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=S$4,Your_End>=S$4),-S9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=S$5,Spouse_End>=S$5),-S9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(S9+S91+S94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=T$4,Your_End>=T$4),-T9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=T$5,Spouse_End>=T$5),-T9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(T9+T91+T94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=U$4,Your_End>=U$4),-U9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=U$5,Spouse_End>=U$5),-U9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(U9+U91+U94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=V$4,Your_End>=V$4),-V9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=V$5,Spouse_End>=V$5),-V9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(V9+V91+V94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=W$4,Your_End>=W$4),-W9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=W$5,Spouse_End>=W$5),-W9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(W9+W91+W94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=X$4,Your_End>=X$4),-X9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=X$5,Spouse_End>=X$5),-X9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(X9+X91+X94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Y$4,Your_End>=Y$4),-Y9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=Y$5,Spouse_End>=Y$5),-Y9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(Y9+Y91+Y94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Z$4,Your_End>=Z$4),-Z9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=Z$5,Spouse_End>=Z$5),-Z9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(Z9+Z91+Z94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AA$4,Your_End>=AA$4),-AA9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AA$5,Spouse_End>=AA$5),-AA9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AA9+AA91+AA94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AB$4,Your_End>=AB$4),-AB9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AB$5,Spouse_End>=AB$5),-AB9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AB9+AB91+AB94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AC$4,Your_End>=AC$4),-AC9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AC$5,Spouse_End>=AC$5),-AC9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AC9+AC91+AC94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AD$4,Your_End>=AD$4),-AD9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AD$5,Spouse_End>=AD$5),-AD9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AD9+AD91+AD94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AE$4,Your_End>=AE$4),-AE9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AE$5,Spouse_End>=AE$5),-AE9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AE9+AE91+AE94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AF$4,Your_End>=AF$4),-AF9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AF$5,Spouse_End>=AF$5),-AF9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AF9+AF91+AF94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AG$4,Your_End>=AG$4),-AG9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AG$5,Spouse_End>=AG$5),-AG9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AG9+AG91+AG94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AH$4,Your_End>=AH$4),-AH9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AH$5,Spouse_End>=AH$5),-AH9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AH9+AH91+AH94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AI$4,Your_End>=AI$4),-AI9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AI$5,Spouse_End>=AI$5),-AI9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AI9+AI91+AI94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AJ$4,Your_End>=AJ$4),-AJ9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AJ$5,Spouse_End>=AJ$5),-AJ9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AJ9+AJ91+AJ94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AK$4,Your_End>=AK$4),-AK9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AK$5,Spouse_End>=AK$5),-AK9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AK9+AK91+AK94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AL$4,Your_End>=AL$4),-AL9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AL$5,Spouse_End>=AL$5),-AL9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AL9+AL91+AL94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AM$4,Your_End>=AM$4),-AM9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AM$5,Spouse_End>=AM$5),-AM9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AM9+AM91+AM94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AN$4,Your_End>=AN$4),-AN9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AN$5,Spouse_End>=AN$5),-AN9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AN9+AN91+AN94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AO$4,Your_End>=AO$4),-AO9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AO$5,Spouse_End>=AO$5),-AO9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AO9+AO91+AO94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AP$4,Your_End>=AP$4),-AP9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AP$5,Spouse_End>=AP$5),-AP9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AP9+AP91+AP94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AQ$4,Your_End>=AQ$4),-AQ9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AQ$5,Spouse_End>=AQ$5),-AQ9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AQ9+AQ91+AQ94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AR$4,Your_End>=AR$4),-AR9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AR$5,Spouse_End>=AR$5),-AR9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AR9+AR91+AR94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AS$4,Your_End>=AS$4),-AS9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AS$5,Spouse_End>=AS$5),-AS9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0}]
[null,"IRA 1 RMD beneficiary",{"$f":"IF(IRA1_RMD=\"d\",\"Using\",\"-\")","v":"Using"},{"$f":"IF(IRA1_Owner=\"s\",Spouse_End_Input +1,Your_End_Input+1) & \" - \" & IF(IRA1_Owner=\"s\",Your_End,Spouse_End)","v":"86 - 90"},{"$f":"SUM(F575:AS575)","v":0},null,{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(F9+F91+F94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=G$4,Spouse_End<G$5),-G9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(G$4>=IRA_RMD_Age,AND(Spouse_End>=G$5,Your_End<G$4)),-G9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(G9+G91+G94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=H$4,Spouse_End<H$5),-H9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(H$4>=IRA_RMD_Age,AND(Spouse_End>=H$5,Your_End<H$4)),-H9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(H9+H91+H94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=I$4,Spouse_End<I$5),-I9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(I$4>=IRA_RMD_Age,AND(Spouse_End>=I$5,Your_End<I$4)),-I9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(I9+I91+I94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=J$4,Spouse_End<J$5),-J9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(J$4>=IRA_RMD_Age,AND(Spouse_End>=J$5,Your_End<J$4)),-J9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(J9+J91+J94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=K$4,Spouse_End<K$5),-K9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(K$4>=IRA_RMD_Age,AND(Spouse_End>=K$5,Your_End<K$4)),-K9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(K9+K91+K94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=L$4,Spouse_End<L$5),-L9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(L$4>=IRA_RMD_Age,AND(Spouse_End>=L$5,Your_End<L$4)),-L9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(L9+L91+L94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=M$4,Spouse_End<M$5),-M9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(M$4>=IRA_RMD_Age,AND(Spouse_End>=M$5,Your_End<M$4)),-M9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(M9+M91+M94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=N$4,Spouse_End<N$5),-N9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(N$4>=IRA_RMD_Age,AND(Spouse_End>=N$5,Your_End<N$4)),-N9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(N9+N91+N94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=O$4,Spouse_End<O$5),-O9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(O$4>=IRA_RMD_Age,AND(Spouse_End>=O$5,Your_End<O$4)),-O9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(O9+O91+O94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=P$4,Spouse_End<P$5),-P9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(P$4>=IRA_RMD_Age,AND(Spouse_End>=P$5,Your_End<P$4)),-P9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(P9+P91+P94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Q$4,Spouse_End<Q$5),-Q9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Q$4>=IRA_RMD_Age,AND(Spouse_End>=Q$5,Your_End<Q$4)),-Q9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(Q9+Q91+Q94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=R$4,Spouse_End<R$5),-R9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(R$4>=IRA_RMD_Age,AND(Spouse_End>=R$5,Your_End<R$4)),-R9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(R9+R91+R94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=S$4,Spouse_End<S$5),-S9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(S$4>=IRA_RMD_Age,AND(Spouse_End>=S$5,Your_End<S$4)),-S9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(S9+S91+S94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=T$4,Spouse_End<T$5),-T9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(T$4>=IRA_RMD_Age,AND(Spouse_End>=T$5,Your_End<T$4)),-T9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(T9+T91+T94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=U$4,Spouse_End<U$5),-U9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(U$4>=IRA_RMD_Age,AND(Spouse_End>=U$5,Your_End<U$4)),-U9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(U9+U91+U94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=V$4,Spouse_End<V$5),-V9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(V$4>=IRA_RMD_Age,AND(Spouse_End>=V$5,Your_End<V$4)),-V9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(V9+V91+V94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=W$4,Spouse_End<W$5),-W9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(W$4>=IRA_RMD_Age,AND(Spouse_End>=W$5,Your_End<W$4)),-W9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(W9+W91+W94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=X$4,Spouse_End<X$5),-X9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(X$4>=IRA_RMD_Age,AND(Spouse_End>=X$5,Your_End<X$4)),-X9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(X9+X91+X94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Y$4,Spouse_End<Y$5),-Y9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Y$4>=IRA_RMD_Age,AND(Spouse_End>=Y$5,Your_End<Y$4)),-Y9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(Y9+Y91+Y94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Z$4,Spouse_End<Z$5),-Z9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Z$4>=IRA_RMD_Age,AND(Spouse_End>=Z$5,Your_End<Z$4)),-Z9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(Z9+Z91+Z94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AA$4,Spouse_End<AA$5),-AA9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AA$4>=IRA_RMD_Age,AND(Spouse_End>=AA$5,Your_End<AA$4)),-AA9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AA9+AA91+AA94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AB$4,Spouse_End<AB$5),-AB9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AB$4>=IRA_RMD_Age,AND(Spouse_End>=AB$5,Your_End<AB$4)),-AB9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AB9+AB91+AB94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AC$4,Spouse_End<AC$5),-AC9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AC$4>=IRA_RMD_Age,AND(Spouse_End>=AC$5,Your_End<AC$4)),-AC9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AC9+AC91+AC94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AD$4,Spouse_End<AD$5),-AD9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AD$4>=IRA_RMD_Age,AND(Spouse_End>=AD$5,Your_End<AD$4)),-AD9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AD9+AD91+AD94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AE$4,Spouse_End<AE$5),-AE9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AE$4>=IRA_RMD_Age,AND(Spouse_End>=AE$5,Your_End<AE$4)),-AE9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AE9+AE91+AE94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AF$4,Spouse_End<AF$5),-AF9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AF$4>=IRA_RMD_Age,AND(Spouse_End>=AF$5,Your_End<AF$4)),-AF9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AF9+AF91+AF94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AG$4,Spouse_End<AG$5),-AG9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AG$4>=IRA_RMD_Age,AND(Spouse_End>=AG$5,Your_End<AG$4)),-AG9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AG9+AG91+AG94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AH$4,Spouse_End<AH$5),-AH9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AH$4>=IRA_RMD_Age,AND(Spouse_End>=AH$5,Your_End<AH$4)),-AH9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AH9+AH91+AH94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AI$4,Spouse_End<AI$5),-AI9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AI$4>=IRA_RMD_Age,AND(Spouse_End>=AI$5,Your_End<AI$4)),-AI9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AI9+AI91+AI94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AJ$4,Spouse_End<AJ$5),-AJ9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AJ$4>=IRA_RMD_Age,AND(Spouse_End>=AJ$5,Your_End<AJ$4)),-AJ9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AJ9+AJ91+AJ94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AK$4,Spouse_End<AK$5),-AK9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AK$4>=IRA_RMD_Age,AND(Spouse_End>=AK$5,Your_End<AK$4)),-AK9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AK9+AK91+AK94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AL$4,Spouse_End<AL$5),-AL9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AL$4>=IRA_RMD_Age,AND(Spouse_End>=AL$5,Your_End<AL$4)),-AL9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AL9+AL91+AL94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AM$4,Spouse_End<AM$5),-AM9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AM$4>=IRA_RMD_Age,AND(Spouse_End>=AM$5,Your_End<AM$4)),-AM9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AM9+AM91+AM94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AN$4,Spouse_End<AN$5),-AN9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AN$4>=IRA_RMD_Age,AND(Spouse_End>=AN$5,Your_End<AN$4)),-AN9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AN9+AN91+AN94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AO$4,Spouse_End<AO$5),-AO9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AO$4>=IRA_RMD_Age,AND(Spouse_End>=AO$5,Your_End<AO$4)),-AO9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AO9+AO91+AO94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AP$4,Spouse_End<AP$5),-AP9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AP$4>=IRA_RMD_Age,AND(Spouse_End>=AP$5,Your_End<AP$4)),-AP9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AP9+AP91+AP94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AQ$4,Spouse_End<AQ$5),-AQ9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AQ$4>=IRA_RMD_Age,AND(Spouse_End>=AQ$5,Your_End<AQ$4)),-AQ9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AQ9+AQ91+AQ94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AR$4,Spouse_End<AR$5),-AR9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AR$4>=IRA_RMD_Age,AND(Spouse_End>=AR$5,Your_End<AR$4)),-AR9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AR9+AR91+AR94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AS$4,Spouse_End<AS$5),-AS9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AS$4>=IRA_RMD_Age,AND(Spouse_End>=AS$5,Your_End<AS$4)),-AS9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0}]
[null,"IRA 1 RMD beneficiary - alternative",{"$f":"IF(IRA1_RMD=\"a\",\"Using\",\"-\")","v":"-"},{"$f":"IF(IRA1_Owner=\"s\",Spouse_End_Input +1,Your_End_Input+1) & \" - \" & IF(IRA1_Owner=\"s\",Your_End,Spouse_End)","v":"86 - 90"},{"$f":"SUM(F576:AS576)","v":0},null,{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(F10+F92+F95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=G$4,Spouse_End<G$5),-G10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=G$5,Your_End<G$4),-G10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(G$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(G10+G92+G95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=H$4,Spouse_End<H$5),-H10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=H$5,Your_End<H$4),-H10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(H$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(H10+H92+H95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=I$4,Spouse_End<I$5),-I10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=I$5,Your_End<I$4),-I10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(I$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(I10+I92+I95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=J$4,Spouse_End<J$5),-J10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=J$5,Your_End<J$4),-J10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(J$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(J10+J92+J95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=K$4,Spouse_End<K$5),-K10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=K$5,Your_End<K$4),-K10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(K$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(K10+K92+K95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=L$4,Spouse_End<L$5),-L10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=L$5,Your_End<L$4),-L10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(L$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(L10+L92+L95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=M$4,Spouse_End<M$5),-M10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=M$5,Your_End<M$4),-M10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(M$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(M10+M92+M95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=N$4,Spouse_End<N$5),-N10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=N$5,Your_End<N$4),-N10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(N$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(N10+N92+N95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=O$4,Spouse_End<O$5),-O10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=O$5,Your_End<O$4),-O10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(O$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(O10+O92+O95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=P$4,Spouse_End<P$5),-P10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=P$5,Your_End<P$4),-P10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(P$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(P10+P92+P95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Q$4,Spouse_End<Q$5),-Q10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=Q$5,Your_End<Q$4),-Q10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(Q$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(Q10+Q92+Q95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=R$4,Spouse_End<R$5),-R10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=R$5,Your_End<R$4),-R10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(R$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(R10+R92+R95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=S$4,Spouse_End<S$5),-S10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=S$5,Your_End<S$4),-S10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(S$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(S10+S92+S95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=T$4,Spouse_End<T$5),-T10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=T$5,Your_End<T$4),-T10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(T$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(T10+T92+T95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=U$4,Spouse_End<U$5),-U10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=U$5,Your_End<U$4),-U10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(U$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(U10+U92+U95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=V$4,Spouse_End<V$5),-V10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=V$5,Your_End<V$4),-V10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(V$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(V10+V92+V95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=W$4,Spouse_End<W$5),-W10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=W$5,Your_End<W$4),-W10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(W$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(W10+W92+W95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=X$4,Spouse_End<X$5),-X10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=X$5,Your_End<X$4),-X10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(X$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(X10+X92+X95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Y$4,Spouse_End<Y$5),-Y10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=Y$5,Your_End<Y$4),-Y10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(Y$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(Y10+Y92+Y95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Z$4,Spouse_End<Z$5),-Z10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=Z$5,Your_End<Z$4),-Z10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(Z$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(Z10+Z92+Z95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AA$4,Spouse_End<AA$5),-AA10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AA$5,Your_End<AA$4),-AA10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AA$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AA10+AA92+AA95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AB$4,Spouse_End<AB$5),-AB10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AB$5,Your_End<AB$4),-AB10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AB$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AB10+AB92+AB95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AC$4,Spouse_End<AC$5),-AC10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AC$5,Your_End<AC$4),-AC10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AC$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AC10+AC92+AC95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AD$4,Spouse_End<AD$5),-AD10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AD$5,Your_End<AD$4),-AD10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AD$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AD10+AD92+AD95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AE$4,Spouse_End<AE$5),-AE10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AE$5,Your_End<AE$4),-AE10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AE$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AE10+AE92+AE95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AF$4,Spouse_End<AF$5),-AF10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AF$5,Your_End<AF$4),-AF10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AF$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AF10+AF92+AF95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AG$4,Spouse_End<AG$5),-AG10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AG$5,Your_End<AG$4),-AG10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AG$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AG10+AG92+AG95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AH$4,Spouse_End<AH$5),-AH10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AH$5,Your_End<AH$4),-AH10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AH$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AH10+AH92+AH95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AI$4,Spouse_End<AI$5),-AI10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AI$5,Your_End<AI$4),-AI10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AI$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AI10+AI92+AI95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AJ$4,Spouse_End<AJ$5),-AJ10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AJ$5,Your_End<AJ$4),-AJ10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AJ$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AJ10+AJ92+AJ95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AK$4,Spouse_End<AK$5),-AK10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AK$5,Your_End<AK$4),-AK10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AK$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AK10+AK92+AK95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AL$4,Spouse_End<AL$5),-AL10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AL$5,Your_End<AL$4),-AL10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AL$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AL10+AL92+AL95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AM$4,Spouse_End<AM$5),-AM10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AM$5,Your_End<AM$4),-AM10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AM$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AM10+AM92+AM95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AN$4,Spouse_End<AN$5),-AN10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AN$5,Your_End<AN$4),-AN10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AN$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AN10+AN92+AN95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AO$4,Spouse_End<AO$5),-AO10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AO$5,Your_End<AO$4),-AO10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AO$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AO10+AO92+AO95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AP$4,Spouse_End<AP$5),-AP10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AP$5,Your_End<AP$4),-AP10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AP$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AP10+AP92+AP95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AQ$4,Spouse_End<AQ$5),-AQ10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AQ$5,Your_End<AQ$4),-AQ10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AQ$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AQ10+AQ92+AQ95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AR$4,Spouse_End<AR$5),-AR10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AR$5,Your_End<AR$4),-AR10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AR$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AR10+AR92+AR95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AS$4,Spouse_End<AS$5),-AS10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AS$5,Your_End<AS$4),-AS10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AS$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0}]
[null,"Distribution Period - default",{"$f":"IF(IRA1_RMD=\"d\",\"Using\",\"-\")","v":"Using"},null,null,null,{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(F9+F91+F94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=G$4,Your_End>=G$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=G$5,Spouse_End>=G$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(F9+F91+F94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=G$4,Spouse_End<G$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(F$4>=IRA_RMD_Age,AND(Spouse_End>=G$5,Your_End<G$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(G9+G91+G94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=H$4,Your_End>=H$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=H$5,Spouse_End>=H$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(G9+G91+G94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=H$4,Spouse_End<H$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(G$4>=IRA_RMD_Age,AND(Spouse_End>=H$5,Your_End<H$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(H9+H91+H94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=I$4,Your_End>=I$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=I$5,Spouse_End>=I$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(H9+H91+H94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=I$4,Spouse_End<I$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(H$4>=IRA_RMD_Age,AND(Spouse_End>=I$5,Your_End<I$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(I9+I91+I94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=J$4,Your_End>=J$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=J$5,Spouse_End>=J$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(I9+I91+I94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=J$4,Spouse_End<J$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(I$4>=IRA_RMD_Age,AND(Spouse_End>=J$5,Your_End<J$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(J9+J91+J94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=K$4,Your_End>=K$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=K$5,Spouse_End>=K$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(J9+J91+J94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=K$4,Spouse_End<K$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(J$4>=IRA_RMD_Age,AND(Spouse_End>=K$5,Your_End<K$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(K9+K91+K94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=L$4,Your_End>=L$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=L$5,Spouse_End>=L$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(K9+K91+K94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=L$4,Spouse_End<L$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(K$4>=IRA_RMD_Age,AND(Spouse_End>=L$5,Your_End<L$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(L9+L91+L94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=M$4,Your_End>=M$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=M$5,Spouse_End>=M$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(L9+L91+L94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=M$4,Spouse_End<M$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(L$4>=IRA_RMD_Age,AND(Spouse_End>=M$5,Your_End<M$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(M9+M91+M94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=N$4,Your_End>=N$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=N$5,Spouse_End>=N$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(M9+M91+M94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=N$4,Spouse_End<N$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(M$4>=IRA_RMD_Age,AND(Spouse_End>=N$5,Your_End<N$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(N9+N91+N94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=O$4,Your_End>=O$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=O$5,Spouse_End>=O$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(N9+N91+N94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=O$4,Spouse_End<O$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(N$4>=IRA_RMD_Age,AND(Spouse_End>=O$5,Your_End<O$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(O9+O91+O94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=P$4,Your_End>=P$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=P$5,Spouse_End>=P$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(O9+O91+O94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=P$4,Spouse_End<P$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(O$4>=IRA_RMD_Age,AND(Spouse_End>=P$5,Your_End<P$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(P9+P91+P94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Q$4,Your_End>=Q$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=Q$5,Spouse_End>=Q$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(P9+P91+P94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Q$4,Spouse_End<Q$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(P$4>=IRA_RMD_Age,AND(Spouse_End>=Q$5,Your_End<Q$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(Q9+Q91+Q94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=R$4,Your_End>=R$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=R$5,Spouse_End>=R$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(Q9+Q91+Q94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=R$4,Spouse_End<R$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Q$4>=IRA_RMD_Age,AND(Spouse_End>=R$5,Your_End<R$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(R9+R91+R94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=S$4,Your_End>=S$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=S$5,Spouse_End>=S$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(R9+R91+R94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=S$4,Spouse_End<S$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(R$4>=IRA_RMD_Age,AND(Spouse_End>=S$5,Your_End<S$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(S9+S91+S94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=T$4,Your_End>=T$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=T$5,Spouse_End>=T$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(S9+S91+S94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=T$4,Spouse_End<T$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(S$4>=IRA_RMD_Age,AND(Spouse_End>=T$5,Your_End<T$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(T9+T91+T94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=U$4,Your_End>=U$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=U$5,Spouse_End>=U$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(T9+T91+T94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=U$4,Spouse_End<U$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(T$4>=IRA_RMD_Age,AND(Spouse_End>=U$5,Your_End<U$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(U9+U91+U94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=V$4,Your_End>=V$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=V$5,Spouse_End>=V$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(U9+U91+U94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=V$4,Spouse_End<V$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(U$4>=IRA_RMD_Age,AND(Spouse_End>=V$5,Your_End<V$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(V9+V91+V94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=W$4,Your_End>=W$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=W$5,Spouse_End>=W$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(V9+V91+V94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=W$4,Spouse_End<W$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(V$4>=IRA_RMD_Age,AND(Spouse_End>=W$5,Your_End<W$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(W9+W91+W94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=X$4,Your_End>=X$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=X$5,Spouse_End>=X$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(W9+W91+W94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=X$4,Spouse_End<X$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(W$4>=IRA_RMD_Age,AND(Spouse_End>=X$5,Your_End<X$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(X9+X91+X94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Y$4,Your_End>=Y$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=Y$5,Spouse_End>=Y$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(X9+X91+X94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Y$4,Spouse_End<Y$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(X$4>=IRA_RMD_Age,AND(Spouse_End>=Y$5,Your_End<Y$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(Y9+Y91+Y94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Z$4,Your_End>=Z$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=Z$5,Spouse_End>=Z$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(Y9+Y91+Y94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Z$4,Spouse_End<Z$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Y$4>=IRA_RMD_Age,AND(Spouse_End>=Z$5,Your_End<Z$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(Z9+Z91+Z94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AA$4,Your_End>=AA$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AA$5,Spouse_End>=AA$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(Z9+Z91+Z94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AA$4,Spouse_End<AA$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Z$4>=IRA_RMD_Age,AND(Spouse_End>=AA$5,Your_End<AA$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AA9+AA91+AA94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AB$4,Your_End>=AB$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AB$5,Spouse_End>=AB$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AA9+AA91+AA94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AB$4,Spouse_End<AB$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AA$4>=IRA_RMD_Age,AND(Spouse_End>=AB$5,Your_End<AB$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AB9+AB91+AB94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AC$4,Your_End>=AC$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AC$5,Spouse_End>=AC$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AB9+AB91+AB94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AC$4,Spouse_End<AC$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AB$4>=IRA_RMD_Age,AND(Spouse_End>=AC$5,Your_End<AC$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AC9+AC91+AC94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AD$4,Your_End>=AD$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AD$5,Spouse_End>=AD$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AC9+AC91+AC94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AD$4,Spouse_End<AD$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AC$4>=IRA_RMD_Age,AND(Spouse_End>=AD$5,Your_End<AD$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AD9+AD91+AD94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AE$4,Your_End>=AE$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AE$5,Spouse_End>=AE$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AD9+AD91+AD94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AE$4,Spouse_End<AE$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AD$4>=IRA_RMD_Age,AND(Spouse_End>=AE$5,Your_End<AE$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AE9+AE91+AE94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AF$4,Your_End>=AF$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AF$5,Spouse_End>=AF$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AE9+AE91+AE94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AF$4,Spouse_End<AF$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AE$4>=IRA_RMD_Age,AND(Spouse_End>=AF$5,Your_End<AF$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AF9+AF91+AF94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AG$4,Your_End>=AG$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AG$5,Spouse_End>=AG$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AF9+AF91+AF94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AG$4,Spouse_End<AG$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AF$4>=IRA_RMD_Age,AND(Spouse_End>=AG$5,Your_End<AG$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AG9+AG91+AG94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AH$4,Your_End>=AH$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AH$5,Spouse_End>=AH$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AG9+AG91+AG94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AH$4,Spouse_End<AH$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AG$4>=IRA_RMD_Age,AND(Spouse_End>=AH$5,Your_End<AH$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AH9+AH91+AH94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AI$4,Your_End>=AI$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AI$5,Spouse_End>=AI$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AH9+AH91+AH94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AI$4,Spouse_End<AI$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AH$4>=IRA_RMD_Age,AND(Spouse_End>=AI$5,Your_End<AI$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AI9+AI91+AI94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AJ$4,Your_End>=AJ$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AJ$5,Spouse_End>=AJ$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AI9+AI91+AI94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AJ$4,Spouse_End<AJ$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AI$4>=IRA_RMD_Age,AND(Spouse_End>=AJ$5,Your_End<AJ$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AJ9+AJ91+AJ94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AK$4,Your_End>=AK$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AK$5,Spouse_End>=AK$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AJ9+AJ91+AJ94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AK$4,Spouse_End<AK$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AJ$4>=IRA_RMD_Age,AND(Spouse_End>=AK$5,Your_End<AK$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AK9+AK91+AK94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AL$4,Your_End>=AL$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AL$5,Spouse_End>=AL$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AK9+AK91+AK94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AL$4,Spouse_End<AL$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AK$4>=IRA_RMD_Age,AND(Spouse_End>=AL$5,Your_End<AL$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AL9+AL91+AL94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AM$4,Your_End>=AM$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AM$5,Spouse_End>=AM$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AL9+AL91+AL94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AM$4,Spouse_End<AM$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AL$4>=IRA_RMD_Age,AND(Spouse_End>=AM$5,Your_End<AM$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AM9+AM91+AM94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AN$4,Your_End>=AN$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AN$5,Spouse_End>=AN$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AM9+AM91+AM94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AN$4,Spouse_End<AN$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AM$4>=IRA_RMD_Age,AND(Spouse_End>=AN$5,Your_End<AN$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AN9+AN91+AN94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AO$4,Your_End>=AO$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AO$5,Spouse_End>=AO$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AN9+AN91+AN94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AO$4,Spouse_End<AO$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AN$4>=IRA_RMD_Age,AND(Spouse_End>=AO$5,Your_End<AO$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AO9+AO91+AO94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AP$4,Your_End>=AP$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AP$5,Spouse_End>=AP$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AO9+AO91+AO94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AP$4,Spouse_End<AP$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AO$4>=IRA_RMD_Age,AND(Spouse_End>=AP$5,Your_End<AP$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AP9+AP91+AP94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AQ$4,Your_End>=AQ$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AQ$5,Spouse_End>=AQ$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AP9+AP91+AP94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AQ$4,Spouse_End<AQ$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AP$4>=IRA_RMD_Age,AND(Spouse_End>=AQ$5,Your_End<AQ$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AQ9+AQ91+AQ94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AR$4,Your_End>=AR$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AR$5,Spouse_End>=AR$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AQ9+AQ91+AQ94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AR$4,Spouse_End<AR$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AQ$4>=IRA_RMD_Age,AND(Spouse_End>=AR$5,Your_End<AR$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AR9+AR91+AR94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AS$4,Your_End>=AS$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AS$5,Spouse_End>=AS$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AR9+AR91+AR94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AS$4,Spouse_End<AS$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AR$4>=IRA_RMD_Age,AND(Spouse_End>=AS$5,Your_End<AS$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0}]
[null,"Distribution Period - alternative",{"$f":"IF(IRA1_RMD=\"a\",\"Using\",\"-\")","v":"-"},null,null,null,{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(F10+F92+F95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=G$4,Your_End>=G$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(G$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=G$5,Spouse_End>=G$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(G$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(F10+F92+F95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=G$4,Spouse_End<G$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(G$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=G$5,Your_End<G$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(G$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(G10+G92+G95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=H$4,Your_End>=H$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(H$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=H$5,Spouse_End>=H$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(H$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(G10+G92+G95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=H$4,Spouse_End<H$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(H$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=H$5,Your_End<H$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(H$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(H10+H92+H95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=I$4,Your_End>=I$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(I$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=I$5,Spouse_End>=I$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(I$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(H10+H92+H95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=I$4,Spouse_End<I$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(I$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=I$5,Your_End<I$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(I$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(I10+I92+I95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=J$4,Your_End>=J$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(J$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=J$5,Spouse_End>=J$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(J$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(I10+I92+I95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=J$4,Spouse_End<J$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(J$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=J$5,Your_End<J$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(J$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(J10+J92+J95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=K$4,Your_End>=K$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(K$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=K$5,Spouse_End>=K$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(K$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(J10+J92+J95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=K$4,Spouse_End<K$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(K$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=K$5,Your_End<K$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(K$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(K10+K92+K95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=L$4,Your_End>=L$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(L$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=L$5,Spouse_End>=L$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(L$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(K10+K92+K95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=L$4,Spouse_End<L$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(L$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=L$5,Your_End<L$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(L$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(L10+L92+L95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=M$4,Your_End>=M$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(M$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=M$5,Spouse_End>=M$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(M$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(L10+L92+L95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=M$4,Spouse_End<M$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(M$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=M$5,Your_End<M$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(M$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(M10+M92+M95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=N$4,Your_End>=N$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(N$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=N$5,Spouse_End>=N$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(N$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(M10+M92+M95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=N$4,Spouse_End<N$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(N$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=N$5,Your_End<N$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(N$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(N10+N92+N95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=O$4,Your_End>=O$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(O$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=O$5,Spouse_End>=O$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(O$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(N10+N92+N95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=O$4,Spouse_End<O$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(O$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=O$5,Your_End<O$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(O$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(O10+O92+O95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=P$4,Your_End>=P$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(P$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=P$5,Spouse_End>=P$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(P$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(O10+O92+O95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=P$4,Spouse_End<P$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(P$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=P$5,Your_End<P$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(P$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(P10+P92+P95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Q$4,Your_End>=Q$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Q$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=Q$5,Spouse_End>=Q$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Q$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(P10+P92+P95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Q$4,Spouse_End<Q$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Q$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=Q$5,Your_End<Q$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Q$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(Q10+Q92+Q95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=R$4,Your_End>=R$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(R$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=R$5,Spouse_End>=R$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(R$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(Q10+Q92+Q95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=R$4,Spouse_End<R$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(R$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=R$5,Your_End<R$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(R$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(R10+R92+R95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=S$4,Your_End>=S$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(S$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=S$5,Spouse_End>=S$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(S$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(R10+R92+R95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=S$4,Spouse_End<S$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(S$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=S$5,Your_End<S$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(S$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(S10+S92+S95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=T$4,Your_End>=T$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(T$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=T$5,Spouse_End>=T$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(T$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(S10+S92+S95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=T$4,Spouse_End<T$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(T$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=T$5,Your_End<T$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(T$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(T10+T92+T95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=U$4,Your_End>=U$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(U$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=U$5,Spouse_End>=U$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(U$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(T10+T92+T95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=U$4,Spouse_End<U$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(U$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=U$5,Your_End<U$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(U$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(U10+U92+U95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=V$4,Your_End>=V$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(V$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=V$5,Spouse_End>=V$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(V$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(U10+U92+U95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=V$4,Spouse_End<V$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(V$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=V$5,Your_End<V$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(V$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(V10+V92+V95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=W$4,Your_End>=W$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(W$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=W$5,Spouse_End>=W$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(W$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(V10+V92+V95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=W$4,Spouse_End<W$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(W$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=W$5,Your_End<W$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(W$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(W10+W92+W95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=X$4,Your_End>=X$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(X$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=X$5,Spouse_End>=X$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(X$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(W10+W92+W95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=X$4,Spouse_End<X$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(X$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=X$5,Your_End<X$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(X$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(X10+X92+X95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Y$4,Your_End>=Y$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Y$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=Y$5,Spouse_End>=Y$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Y$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(X10+X92+X95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Y$4,Spouse_End<Y$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Y$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=Y$5,Your_End<Y$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Y$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(Y10+Y92+Y95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Z$4,Your_End>=Z$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Z$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=Z$5,Spouse_End>=Z$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Z$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(Y10+Y92+Y95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Z$4,Spouse_End<Z$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Z$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=Z$5,Your_End<Z$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Z$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(Z10+Z92+Z95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AA$4,Your_End>=AA$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AA$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AA$5,Spouse_End>=AA$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AA$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(Z10+Z92+Z95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AA$4,Spouse_End<AA$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AA$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AA$5,Your_End<AA$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AA$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AA10+AA92+AA95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AB$4,Your_End>=AB$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AB$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AB$5,Spouse_End>=AB$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AB$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AA10+AA92+AA95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AB$4,Spouse_End<AB$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AB$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AB$5,Your_End<AB$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AB$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AB10+AB92+AB95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AC$4,Your_End>=AC$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AC$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AC$5,Spouse_End>=AC$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AC$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AB10+AB92+AB95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AC$4,Spouse_End<AC$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AC$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AC$5,Your_End<AC$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AC$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AC10+AC92+AC95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AD$4,Your_End>=AD$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AD$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AD$5,Spouse_End>=AD$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AD$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AC10+AC92+AC95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AD$4,Spouse_End<AD$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AD$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AD$5,Your_End<AD$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AD$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AD10+AD92+AD95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AE$4,Your_End>=AE$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AE$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AE$5,Spouse_End>=AE$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AE$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AD10+AD92+AD95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AE$4,Spouse_End<AE$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AE$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AE$5,Your_End<AE$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AE$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AE10+AE92+AE95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AF$4,Your_End>=AF$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AF$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AF$5,Spouse_End>=AF$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AF$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AE10+AE92+AE95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AF$4,Spouse_End<AF$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AF$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AF$5,Your_End<AF$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AF$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AF10+AF92+AF95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AG$4,Your_End>=AG$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AG$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AG$5,Spouse_End>=AG$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AG$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AF10+AF92+AF95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AG$4,Spouse_End<AG$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AG$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AG$5,Your_End<AG$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AG$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AG10+AG92+AG95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AH$4,Your_End>=AH$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AH$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AH$5,Spouse_End>=AH$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AH$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AG10+AG92+AG95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AH$4,Spouse_End<AH$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AH$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AH$5,Your_End<AH$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AH$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AH10+AH92+AH95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AI$4,Your_End>=AI$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AI$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AI$5,Spouse_End>=AI$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AI$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AH10+AH92+AH95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AI$4,Spouse_End<AI$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AI$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AI$5,Your_End<AI$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AI$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AI10+AI92+AI95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AJ$4,Your_End>=AJ$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AJ$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AJ$5,Spouse_End>=AJ$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AJ$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AI10+AI92+AI95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AJ$4,Spouse_End<AJ$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AJ$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AJ$5,Your_End<AJ$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AJ$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AJ10+AJ92+AJ95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AK$4,Your_End>=AK$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AK$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AK$5,Spouse_End>=AK$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AK$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AJ10+AJ92+AJ95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AK$4,Spouse_End<AK$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AK$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AK$5,Your_End<AK$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AK$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AK10+AK92+AK95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AL$4,Your_End>=AL$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AL$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AL$5,Spouse_End>=AL$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AL$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AK10+AK92+AK95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AL$4,Spouse_End<AL$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AL$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AL$5,Your_End<AL$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AL$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AL10+AL92+AL95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AM$4,Your_End>=AM$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AM$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AM$5,Spouse_End>=AM$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AM$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AL10+AL92+AL95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AM$4,Spouse_End<AM$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AM$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AM$5,Your_End<AM$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AM$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AM10+AM92+AM95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AN$4,Your_End>=AN$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AN$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AN$5,Spouse_End>=AN$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AN$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AM10+AM92+AM95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AN$4,Spouse_End<AN$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AN$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AN$5,Your_End<AN$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AN$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AN10+AN92+AN95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AO$4,Your_End>=AO$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AO$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AO$5,Spouse_End>=AO$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AO$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AN10+AN92+AN95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AO$4,Spouse_End<AO$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AO$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AO$5,Your_End<AO$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AO$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AO10+AO92+AO95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AP$4,Your_End>=AP$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AP$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AP$5,Spouse_End>=AP$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AP$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AO10+AO92+AO95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AP$4,Spouse_End<AP$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AP$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AP$5,Your_End<AP$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AP$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AP10+AP92+AP95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AQ$4,Your_End>=AQ$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AQ$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AQ$5,Spouse_End>=AQ$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AQ$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AP10+AP92+AP95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AQ$4,Spouse_End<AQ$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AQ$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AQ$5,Your_End<AQ$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AQ$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AQ10+AQ92+AQ95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AR$4,Your_End>=AR$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AR$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AR$5,Spouse_End>=AR$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AR$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AQ10+AQ92+AQ95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AR$4,Spouse_End<AR$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AR$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AR$5,Your_End<AR$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AR$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AR10+AR92+AR95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AS$4,Your_End>=AS$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AS$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AS$5,Spouse_End>=AS$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AS$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AR10+AR92+AR95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AS$4,Spouse_End<AS$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AS$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AS$5,Your_End<AS$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AS$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0}]
[null,"IRA 2 RMD original owner",{"$f":"IF(IRA2_Owner=\"y\",\"Yours:\",\"Spouse:\") & \" start \" & IRA_RMD_Age2","v":"Spouse: start 73"},{"$f":"\"end at \" & IF(IRA2_Owner=\"y\",Your_End,Spouse_End)","v":"end at 90"},{"$f":"SUM(F579:AS579)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age2=0,0,IF(IRA2_Owner=\"y\",IF(IRA_RMD_Age2<=F$4,-F10/INDEX('Tax Tables'!$D$317:$D$377,MATCH(F$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(IRA_RMD_Age2<=F$5,-F10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(F$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(F10+F99+F102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=G$4,Your_End>=G$4),-G10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=G$5,Spouse_End>=G$5),-G10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(G10+G99+G102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=H$4,Your_End>=H$4),-H10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=H$5,Spouse_End>=H$5),-H10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(H10+H99+H102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=I$4,Your_End>=I$4),-I10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=I$5,Spouse_End>=I$5),-I10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(I10+I99+I102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=J$4,Your_End>=J$4),-J10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=J$5,Spouse_End>=J$5),-J10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(J10+J99+J102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=K$4,Your_End>=K$4),-K10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=K$5,Spouse_End>=K$5),-K10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(K10+K99+K102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=L$4,Your_End>=L$4),-L10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=L$5,Spouse_End>=L$5),-L10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(L10+L99+L102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=M$4,Your_End>=M$4),-M10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=M$5,Spouse_End>=M$5),-M10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(M10+M99+M102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=N$4,Your_End>=N$4),-N10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=N$5,Spouse_End>=N$5),-N10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(N10+N99+N102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=O$4,Your_End>=O$4),-O10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=O$5,Spouse_End>=O$5),-O10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(O10+O99+O102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=P$4,Your_End>=P$4),-P10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=P$5,Spouse_End>=P$5),-P10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(P10+P99+P102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Q$4,Your_End>=Q$4),-Q10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=Q$5,Spouse_End>=Q$5),-Q10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(Q10+Q99+Q102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=R$4,Your_End>=R$4),-R10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=R$5,Spouse_End>=R$5),-R10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(R10+R99+R102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=S$4,Your_End>=S$4),-S10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=S$5,Spouse_End>=S$5),-S10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(S10+S99+S102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=T$4,Your_End>=T$4),-T10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=T$5,Spouse_End>=T$5),-T10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(T10+T99+T102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=U$4,Your_End>=U$4),-U10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=U$5,Spouse_End>=U$5),-U10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(U10+U99+U102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=V$4,Your_End>=V$4),-V10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=V$5,Spouse_End>=V$5),-V10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(V10+V99+V102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=W$4,Your_End>=W$4),-W10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=W$5,Spouse_End>=W$5),-W10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(W10+W99+W102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=X$4,Your_End>=X$4),-X10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=X$5,Spouse_End>=X$5),-X10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(X10+X99+X102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Y$4,Your_End>=Y$4),-Y10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=Y$5,Spouse_End>=Y$5),-Y10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(Y10+Y99+Y102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Z$4,Your_End>=Z$4),-Z10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=Z$5,Spouse_End>=Z$5),-Z10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(Z10+Z99+Z102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AA$4,Your_End>=AA$4),-AA10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AA$5,Spouse_End>=AA$5),-AA10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AA10+AA99+AA102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AB$4,Your_End>=AB$4),-AB10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AB$5,Spouse_End>=AB$5),-AB10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AB10+AB99+AB102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AC$4,Your_End>=AC$4),-AC10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AC$5,Spouse_End>=AC$5),-AC10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AC10+AC99+AC102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AD$4,Your_End>=AD$4),-AD10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AD$5,Spouse_End>=AD$5),-AD10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AD10+AD99+AD102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AE$4,Your_End>=AE$4),-AE10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AE$5,Spouse_End>=AE$5),-AE10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AE10+AE99+AE102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AF$4,Your_End>=AF$4),-AF10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AF$5,Spouse_End>=AF$5),-AF10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AF10+AF99+AF102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AG$4,Your_End>=AG$4),-AG10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AG$5,Spouse_End>=AG$5),-AG10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AG10+AG99+AG102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AH$4,Your_End>=AH$4),-AH10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AH$5,Spouse_End>=AH$5),-AH10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AH10+AH99+AH102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AI$4,Your_End>=AI$4),-AI10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AI$5,Spouse_End>=AI$5),-AI10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AI10+AI99+AI102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AJ$4,Your_End>=AJ$4),-AJ10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AJ$5,Spouse_End>=AJ$5),-AJ10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AJ10+AJ99+AJ102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AK$4,Your_End>=AK$4),-AK10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AK$5,Spouse_End>=AK$5),-AK10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AK10+AK99+AK102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AL$4,Your_End>=AL$4),-AL10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AL$5,Spouse_End>=AL$5),-AL10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AL10+AL99+AL102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AM$4,Your_End>=AM$4),-AM10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AM$5,Spouse_End>=AM$5),-AM10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AM10+AM99+AM102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AN$4,Your_End>=AN$4),-AN10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AN$5,Spouse_End>=AN$5),-AN10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AN10+AN99+AN102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AO$4,Your_End>=AO$4),-AO10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AO$5,Spouse_End>=AO$5),-AO10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AO10+AO99+AO102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AP$4,Your_End>=AP$4),-AP10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AP$5,Spouse_End>=AP$5),-AP10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AP10+AP99+AP102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AQ$4,Your_End>=AQ$4),-AQ10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AQ$5,Spouse_End>=AQ$5),-AQ10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AQ10+AQ99+AQ102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AR$4,Your_End>=AR$4),-AR10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AR$5,Spouse_End>=AR$5),-AR10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AR10+AR99+AR102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AS$4,Your_End>=AS$4),-AS10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AS$5,Spouse_End>=AS$5),-AS10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0}]
[null,"IRA 2 RMD beneficiary",{"$f":"IF(IRA1_RMD=\"d\",\"Using\",\"-\")","v":"Using"},{"$f":"IF(IRA2_Owner=\"s\",IF(Spouse_End_Input>0,Spouse_End_Input +1,IRA_RMD_Age2),Your_End_Input+1) & \" - \" & IF(IRA2_Owner=\"s\",Your_End,Spouse_End)","v":"73 - 85"},{"$f":"SUM(F580:AS580)","v":0},null,{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(F10+F99+F102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(G$5>=IRA_RMD_Age2,AND(Your_End>=G$4,Spouse_End<G$5)),-G10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=G$5,Your_End<G$4),-G10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(G10+G99+G102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(H$5>=IRA_RMD_Age2,AND(Your_End>=H$4,Spouse_End<H$5)),-H10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=H$5,Your_End<H$4),-H10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(H10+H99+H102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(I$5>=IRA_RMD_Age2,AND(Your_End>=I$4,Spouse_End<I$5)),-I10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=I$5,Your_End<I$4),-I10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(I10+I99+I102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(J$5>=IRA_RMD_Age2,AND(Your_End>=J$4,Spouse_End<J$5)),-J10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=J$5,Your_End<J$4),-J10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(J10+J99+J102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(K$5>=IRA_RMD_Age2,AND(Your_End>=K$4,Spouse_End<K$5)),-K10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=K$5,Your_End<K$4),-K10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(K10+K99+K102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(L$5>=IRA_RMD_Age2,AND(Your_End>=L$4,Spouse_End<L$5)),-L10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=L$5,Your_End<L$4),-L10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(L10+L99+L102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(M$5>=IRA_RMD_Age2,AND(Your_End>=M$4,Spouse_End<M$5)),-M10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=M$5,Your_End<M$4),-M10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(M10+M99+M102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(N$5>=IRA_RMD_Age2,AND(Your_End>=N$4,Spouse_End<N$5)),-N10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=N$5,Your_End<N$4),-N10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(N10+N99+N102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(O$5>=IRA_RMD_Age2,AND(Your_End>=O$4,Spouse_End<O$5)),-O10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=O$5,Your_End<O$4),-O10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(O10+O99+O102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(P$5>=IRA_RMD_Age2,AND(Your_End>=P$4,Spouse_End<P$5)),-P10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=P$5,Your_End<P$4),-P10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(P10+P99+P102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Q$5>=IRA_RMD_Age2,AND(Your_End>=Q$4,Spouse_End<Q$5)),-Q10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=Q$5,Your_End<Q$4),-Q10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(Q10+Q99+Q102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(R$5>=IRA_RMD_Age2,AND(Your_End>=R$4,Spouse_End<R$5)),-R10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=R$5,Your_End<R$4),-R10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(R10+R99+R102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(S$5>=IRA_RMD_Age2,AND(Your_End>=S$4,Spouse_End<S$5)),-S10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=S$5,Your_End<S$4),-S10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(S10+S99+S102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(T$5>=IRA_RMD_Age2,AND(Your_End>=T$4,Spouse_End<T$5)),-T10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=T$5,Your_End<T$4),-T10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(T10+T99+T102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(U$5>=IRA_RMD_Age2,AND(Your_End>=U$4,Spouse_End<U$5)),-U10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=U$5,Your_End<U$4),-U10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(U10+U99+U102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(V$5>=IRA_RMD_Age2,AND(Your_End>=V$4,Spouse_End<V$5)),-V10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=V$5,Your_End<V$4),-V10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(V10+V99+V102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(W$5>=IRA_RMD_Age2,AND(Your_End>=W$4,Spouse_End<W$5)),-W10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=W$5,Your_End<W$4),-W10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(W10+W99+W102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(X$5>=IRA_RMD_Age2,AND(Your_End>=X$4,Spouse_End<X$5)),-X10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=X$5,Your_End<X$4),-X10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(X10+X99+X102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Y$5>=IRA_RMD_Age2,AND(Your_End>=Y$4,Spouse_End<Y$5)),-Y10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=Y$5,Your_End<Y$4),-Y10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(Y10+Y99+Y102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Z$5>=IRA_RMD_Age2,AND(Your_End>=Z$4,Spouse_End<Z$5)),-Z10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=Z$5,Your_End<Z$4),-Z10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(Z10+Z99+Z102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AA$5>=IRA_RMD_Age2,AND(Your_End>=AA$4,Spouse_End<AA$5)),-AA10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AA$5,Your_End<AA$4),-AA10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AA10+AA99+AA102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AB$5>=IRA_RMD_Age2,AND(Your_End>=AB$4,Spouse_End<AB$5)),-AB10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AB$5,Your_End<AB$4),-AB10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AB10+AB99+AB102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AC$5>=IRA_RMD_Age2,AND(Your_End>=AC$4,Spouse_End<AC$5)),-AC10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AC$5,Your_End<AC$4),-AC10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AC10+AC99+AC102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AD$5>=IRA_RMD_Age2,AND(Your_End>=AD$4,Spouse_End<AD$5)),-AD10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AD$5,Your_End<AD$4),-AD10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AD10+AD99+AD102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AE$5>=IRA_RMD_Age2,AND(Your_End>=AE$4,Spouse_End<AE$5)),-AE10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AE$5,Your_End<AE$4),-AE10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AE10+AE99+AE102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AF$5>=IRA_RMD_Age2,AND(Your_End>=AF$4,Spouse_End<AF$5)),-AF10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AF$5,Your_End<AF$4),-AF10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AF10+AF99+AF102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AG$5>=IRA_RMD_Age2,AND(Your_End>=AG$4,Spouse_End<AG$5)),-AG10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AG$5,Your_End<AG$4),-AG10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AG10+AG99+AG102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AH$5>=IRA_RMD_Age2,AND(Your_End>=AH$4,Spouse_End<AH$5)),-AH10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AH$5,Your_End<AH$4),-AH10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AH10+AH99+AH102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AI$5>=IRA_RMD_Age2,AND(Your_End>=AI$4,Spouse_End<AI$5)),-AI10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AI$5,Your_End<AI$4),-AI10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AI10+AI99+AI102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AJ$5>=IRA_RMD_Age2,AND(Your_End>=AJ$4,Spouse_End<AJ$5)),-AJ10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AJ$5,Your_End<AJ$4),-AJ10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AJ10+AJ99+AJ102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AK$5>=IRA_RMD_Age2,AND(Your_End>=AK$4,Spouse_End<AK$5)),-AK10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AK$5,Your_End<AK$4),-AK10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AK10+AK99+AK102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AL$5>=IRA_RMD_Age2,AND(Your_End>=AL$4,Spouse_End<AL$5)),-AL10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AL$5,Your_End<AL$4),-AL10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AL10+AL99+AL102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AM$5>=IRA_RMD_Age2,AND(Your_End>=AM$4,Spouse_End<AM$5)),-AM10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AM$5,Your_End<AM$4),-AM10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AM10+AM99+AM102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AN$5>=IRA_RMD_Age2,AND(Your_End>=AN$4,Spouse_End<AN$5)),-AN10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AN$5,Your_End<AN$4),-AN10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AN10+AN99+AN102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AO$5>=IRA_RMD_Age2,AND(Your_End>=AO$4,Spouse_End<AO$5)),-AO10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AO$5,Your_End<AO$4),-AO10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AO10+AO99+AO102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AP$5>=IRA_RMD_Age2,AND(Your_End>=AP$4,Spouse_End<AP$5)),-AP10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AP$5,Your_End<AP$4),-AP10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AP10+AP99+AP102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AQ$5>=IRA_RMD_Age2,AND(Your_End>=AQ$4,Spouse_End<AQ$5)),-AQ10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AQ$5,Your_End<AQ$4),-AQ10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AQ10+AQ99+AQ102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AR$5>=IRA_RMD_Age2,AND(Your_End>=AR$4,Spouse_End<AR$5)),-AR10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AR$5,Your_End<AR$4),-AR10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AR10+AR99+AR102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AS$5>=IRA_RMD_Age2,AND(Your_End>=AS$4,Spouse_End<AS$5)),-AS10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AS$5,Your_End<AS$4),-AS10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0}]
[null,"IRA 2 RMD beneficiary - alternative",{"$f":"IF(IRA1_RMD=\"a\",\"Using\",\"-\")","v":"-"},{"$f":"IF(IRA2_Owner=\"s\",IF(Spouse_End_Input>0,Spouse_End_Input +1,IRA_RMD_Age2),Your_End_Input+1) & \" - \" & IF(IRA2_Owner=\"s\",Your_End,Spouse_End)","v":"73 - 85"},{"$f":"SUM(F581:AS581)","v":0},null,{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(F11+F100+F103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=G$4,Spouse_End<G$5),-G11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=G$5,Your_End<G$4),-G11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(G$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(G11+G100+G103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=H$4,Spouse_End<H$5),-H11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=H$5,Your_End<H$4),-H11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(H$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(H11+H100+H103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=I$4,Spouse_End<I$5),-I11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=I$5,Your_End<I$4),-I11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(I$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(I11+I100+I103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=J$4,Spouse_End<J$5),-J11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=J$5,Your_End<J$4),-J11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(J$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(J11+J100+J103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=K$4,Spouse_End<K$5),-K11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=K$5,Your_End<K$4),-K11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(K$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(K11+K100+K103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=L$4,Spouse_End<L$5),-L11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=L$5,Your_End<L$4),-L11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(L$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(L11+L100+L103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=M$4,Spouse_End<M$5),-M11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=M$5,Your_End<M$4),-M11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(M$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(M11+M100+M103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=N$4,Spouse_End<N$5),-N11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=N$5,Your_End<N$4),-N11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(N$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(N11+N100+N103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=O$4,Spouse_End<O$5),-O11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=O$5,Your_End<O$4),-O11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(O$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(O11+O100+O103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=P$4,Spouse_End<P$5),-P11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=P$5,Your_End<P$4),-P11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(P$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(P11+P100+P103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=Q$4,Spouse_End<Q$5),-Q11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=Q$5,Your_End<Q$4),-Q11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(Q$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(Q11+Q100+Q103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=R$4,Spouse_End<R$5),-R11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=R$5,Your_End<R$4),-R11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(R$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(R11+R100+R103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=S$4,Spouse_End<S$5),-S11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=S$5,Your_End<S$4),-S11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(S$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(S11+S100+S103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=T$4,Spouse_End<T$5),-T11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=T$5,Your_End<T$4),-T11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(T$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(T11+T100+T103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=U$4,Spouse_End<U$5),-U11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=U$5,Your_End<U$4),-U11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(U$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(U11+U100+U103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=V$4,Spouse_End<V$5),-V11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=V$5,Your_End<V$4),-V11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(V$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(V11+V100+V103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=W$4,Spouse_End<W$5),-W11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=W$5,Your_End<W$4),-W11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(W$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(W11+W100+W103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=X$4,Spouse_End<X$5),-X11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=X$5,Your_End<X$4),-X11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(X$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(X11+X100+X103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=Y$4,Spouse_End<Y$5),-Y11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=Y$5,Your_End<Y$4),-Y11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(Y$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(Y11+Y100+Y103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=Z$4,Spouse_End<Z$5),-Z11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=Z$5,Your_End<Z$4),-Z11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(Z$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(Z11+Z100+Z103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AA$4,Spouse_End<AA$5),-AA11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AA$5,Your_End<AA$4),-AA11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AA$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AA11+AA100+AA103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AB$4,Spouse_End<AB$5),-AB11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AB$5,Your_End<AB$4),-AB11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AB$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AB11+AB100+AB103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AC$4,Spouse_End<AC$5),-AC11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AC$5,Your_End<AC$4),-AC11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AC$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AC11+AC100+AC103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AD$4,Spouse_End<AD$5),-AD11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AD$5,Your_End<AD$4),-AD11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AD$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AD11+AD100+AD103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AE$4,Spouse_End<AE$5),-AE11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AE$5,Your_End<AE$4),-AE11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AE$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AE11+AE100+AE103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AF$4,Spouse_End<AF$5),-AF11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AF$5,Your_End<AF$4),-AF11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AF$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AF11+AF100+AF103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AG$4,Spouse_End<AG$5),-AG11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AG$5,Your_End<AG$4),-AG11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AG$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AG11+AG100+AG103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AH$4,Spouse_End<AH$5),-AH11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AH$5,Your_End<AH$4),-AH11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AH$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AH11+AH100+AH103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AI$4,Spouse_End<AI$5),-AI11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AI$5,Your_End<AI$4),-AI11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AI$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AI11+AI100+AI103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AJ$4,Spouse_End<AJ$5),-AJ11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AJ$5,Your_End<AJ$4),-AJ11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AJ$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AJ11+AJ100+AJ103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AK$4,Spouse_End<AK$5),-AK11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AK$5,Your_End<AK$4),-AK11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AK$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AK11+AK100+AK103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AL$4,Spouse_End<AL$5),-AL11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AL$5,Your_End<AL$4),-AL11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AL$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AL11+AL100+AL103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AM$4,Spouse_End<AM$5),-AM11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AM$5,Your_End<AM$4),-AM11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AM$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AM11+AM100+AM103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AN$4,Spouse_End<AN$5),-AN11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AN$5,Your_End<AN$4),-AN11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AN$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AN11+AN100+AN103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AO$4,Spouse_End<AO$5),-AO11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AO$5,Your_End<AO$4),-AO11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AO$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AO11+AO100+AO103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AP$4,Spouse_End<AP$5),-AP11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AP$5,Your_End<AP$4),-AP11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AP$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AP11+AP100+AP103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AQ$4,Spouse_End<AQ$5),-AQ11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AQ$5,Your_End<AQ$4),-AQ11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AQ$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AQ11+AQ100+AQ103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AR$4,Spouse_End<AR$5),-AR11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AR$5,Your_End<AR$4),-AR11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AR$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AR11+AR100+AR103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AS$4,Spouse_End<AS$5),-AS11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AS$5,Your_End<AS$4),-AS11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AS$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0}]
[null,"Distribution Period - default",{"$f":"IF(IRA1_RMD=\"d\",\"Using\",\"-\")","v":"Using"},null,null,null,{"$f":"IF(RMD_Table=\"d\",0,IF(OR(F10+F99+F102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=G$4,Your_End>=G$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=G$5,Spouse_End>=G$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(G$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(F10+F99+F102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=G$4,Spouse_End<G$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(G$5>=IRA_RMD_Age2,AND(Spouse_End>=G$5,Your_End<G$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(G10+G99+G102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=H$4,Your_End>=H$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=H$5,Spouse_End>=H$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(H$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(G10+G99+G102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=H$4,Spouse_End<H$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(H$5>=IRA_RMD_Age2,AND(Spouse_End>=H$5,Your_End<H$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(H10+H99+H102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=I$4,Your_End>=I$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=I$5,Spouse_End>=I$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(I$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(H10+H99+H102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=I$4,Spouse_End<I$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(I$5>=IRA_RMD_Age2,AND(Spouse_End>=I$5,Your_End<I$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(I10+I99+I102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=J$4,Your_End>=J$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=J$5,Spouse_End>=J$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(J$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(I10+I99+I102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=J$4,Spouse_End<J$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(J$5>=IRA_RMD_Age2,AND(Spouse_End>=J$5,Your_End<J$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(J10+J99+J102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=K$4,Your_End>=K$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=K$5,Spouse_End>=K$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(K$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(J10+J99+J102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=K$4,Spouse_End<K$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(K$5>=IRA_RMD_Age2,AND(Spouse_End>=K$5,Your_End<K$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(K10+K99+K102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=L$4,Your_End>=L$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=L$5,Spouse_End>=L$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(L$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(K10+K99+K102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=L$4,Spouse_End<L$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(L$5>=IRA_RMD_Age2,AND(Spouse_End>=L$5,Your_End<L$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(L10+L99+L102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=M$4,Your_End>=M$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=M$5,Spouse_End>=M$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(M$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(L10+L99+L102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=M$4,Spouse_End<M$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(M$5>=IRA_RMD_Age2,AND(Spouse_End>=M$5,Your_End<M$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(M10+M99+M102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=N$4,Your_End>=N$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=N$5,Spouse_End>=N$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(N$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(M10+M99+M102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=N$4,Spouse_End<N$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(N$5>=IRA_RMD_Age2,AND(Spouse_End>=N$5,Your_End<N$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(N10+N99+N102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=O$4,Your_End>=O$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=O$5,Spouse_End>=O$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(O$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(N10+N99+N102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=O$4,Spouse_End<O$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(O$5>=IRA_RMD_Age2,AND(Spouse_End>=O$5,Your_End<O$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(O10+O99+O102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=P$4,Your_End>=P$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=P$5,Spouse_End>=P$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(P$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(O10+O99+O102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=P$4,Spouse_End<P$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(P$5>=IRA_RMD_Age2,AND(Spouse_End>=P$5,Your_End<P$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(P10+P99+P102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Q$4,Your_End>=Q$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=Q$5,Spouse_End>=Q$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(Q$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(P10+P99+P102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=Q$4,Spouse_End<Q$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Q$5>=IRA_RMD_Age2,AND(Spouse_End>=Q$5,Your_End<Q$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(Q10+Q99+Q102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=R$4,Your_End>=R$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=R$5,Spouse_End>=R$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(R$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(Q10+Q99+Q102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=R$4,Spouse_End<R$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(R$5>=IRA_RMD_Age2,AND(Spouse_End>=R$5,Your_End<R$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(R10+R99+R102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=S$4,Your_End>=S$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=S$5,Spouse_End>=S$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(S$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(R10+R99+R102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=S$4,Spouse_End<S$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(S$5>=IRA_RMD_Age2,AND(Spouse_End>=S$5,Your_End<S$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(S10+S99+S102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=T$4,Your_End>=T$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=T$5,Spouse_End>=T$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(T$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(S10+S99+S102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=T$4,Spouse_End<T$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(T$5>=IRA_RMD_Age2,AND(Spouse_End>=T$5,Your_End<T$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(T10+T99+T102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=U$4,Your_End>=U$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=U$5,Spouse_End>=U$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(U$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(T10+T99+T102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=U$4,Spouse_End<U$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(U$5>=IRA_RMD_Age2,AND(Spouse_End>=U$5,Your_End<U$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(U10+U99+U102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=V$4,Your_End>=V$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=V$5,Spouse_End>=V$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(V$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(U10+U99+U102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=V$4,Spouse_End<V$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(V$5>=IRA_RMD_Age2,AND(Spouse_End>=V$5,Your_End<V$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(V10+V99+V102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=W$4,Your_End>=W$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=W$5,Spouse_End>=W$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(W$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(V10+V99+V102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=W$4,Spouse_End<W$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(W$5>=IRA_RMD_Age2,AND(Spouse_End>=W$5,Your_End<W$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(W10+W99+W102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=X$4,Your_End>=X$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=X$5,Spouse_End>=X$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(X$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(W10+W99+W102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=X$4,Spouse_End<X$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(X$5>=IRA_RMD_Age2,AND(Spouse_End>=X$5,Your_End<X$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(X10+X99+X102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Y$4,Your_End>=Y$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=Y$5,Spouse_End>=Y$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(Y$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(X10+X99+X102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=Y$4,Spouse_End<Y$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Y$5>=IRA_RMD_Age2,AND(Spouse_End>=Y$5,Your_End<Y$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(Y10+Y99+Y102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Z$4,Your_End>=Z$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=Z$5,Spouse_End>=Z$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(Z$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(Y10+Y99+Y102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=Z$4,Spouse_End<Z$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Z$5>=IRA_RMD_Age2,AND(Spouse_End>=Z$5,Your_End<Z$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(Z10+Z99+Z102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AA$4,Your_End>=AA$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AA$5,Spouse_End>=AA$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AA$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(Z10+Z99+Z102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AA$4,Spouse_End<AA$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AA$5>=IRA_RMD_Age2,AND(Spouse_End>=AA$5,Your_End<AA$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AA10+AA99+AA102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AB$4,Your_End>=AB$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AB$5,Spouse_End>=AB$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AB$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AA10+AA99+AA102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AB$4,Spouse_End<AB$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AB$5>=IRA_RMD_Age2,AND(Spouse_End>=AB$5,Your_End<AB$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AB10+AB99+AB102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AC$4,Your_End>=AC$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AC$5,Spouse_End>=AC$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AC$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AB10+AB99+AB102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AC$4,Spouse_End<AC$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AC$5>=IRA_RMD_Age2,AND(Spouse_End>=AC$5,Your_End<AC$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AC10+AC99+AC102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AD$4,Your_End>=AD$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AD$5,Spouse_End>=AD$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AD$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AC10+AC99+AC102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AD$4,Spouse_End<AD$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AD$5>=IRA_RMD_Age2,AND(Spouse_End>=AD$5,Your_End<AD$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AD10+AD99+AD102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AE$4,Your_End>=AE$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AE$5,Spouse_End>=AE$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AE$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AD10+AD99+AD102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AE$4,Spouse_End<AE$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AE$5>=IRA_RMD_Age2,AND(Spouse_End>=AE$5,Your_End<AE$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AE10+AE99+AE102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AF$4,Your_End>=AF$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AF$5,Spouse_End>=AF$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AF$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AE10+AE99+AE102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AF$4,Spouse_End<AF$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AF$5>=IRA_RMD_Age2,AND(Spouse_End>=AF$5,Your_End<AF$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AF10+AF99+AF102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AG$4,Your_End>=AG$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AG$5,Spouse_End>=AG$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AG$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AF10+AF99+AF102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AG$4,Spouse_End<AG$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AG$5>=IRA_RMD_Age2,AND(Spouse_End>=AG$5,Your_End<AG$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AG10+AG99+AG102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AH$4,Your_End>=AH$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AH$5,Spouse_End>=AH$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AH$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AG10+AG99+AG102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AH$4,Spouse_End<AH$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AH$5>=IRA_RMD_Age2,AND(Spouse_End>=AH$5,Your_End<AH$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AH10+AH99+AH102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AI$4,Your_End>=AI$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AI$5,Spouse_End>=AI$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AI$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AH10+AH99+AH102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AI$4,Spouse_End<AI$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AI$5>=IRA_RMD_Age2,AND(Spouse_End>=AI$5,Your_End<AI$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AI10+AI99+AI102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AJ$4,Your_End>=AJ$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AJ$5,Spouse_End>=AJ$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AJ$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AI10+AI99+AI102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AJ$4,Spouse_End<AJ$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AJ$5>=IRA_RMD_Age2,AND(Spouse_End>=AJ$5,Your_End<AJ$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AJ10+AJ99+AJ102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AK$4,Your_End>=AK$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AK$5,Spouse_End>=AK$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AK$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AJ10+AJ99+AJ102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AK$4,Spouse_End<AK$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AK$5>=IRA_RMD_Age2,AND(Spouse_End>=AK$5,Your_End<AK$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AK10+AK99+AK102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AL$4,Your_End>=AL$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AL$5,Spouse_End>=AL$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AL$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AK10+AK99+AK102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AL$4,Spouse_End<AL$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AL$5>=IRA_RMD_Age2,AND(Spouse_End>=AL$5,Your_End<AL$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AL10+AL99+AL102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AM$4,Your_End>=AM$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AM$5,Spouse_End>=AM$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AM$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AL10+AL99+AL102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AM$4,Spouse_End<AM$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AM$5>=IRA_RMD_Age2,AND(Spouse_End>=AM$5,Your_End<AM$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AM10+AM99+AM102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AN$4,Your_End>=AN$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AN$5,Spouse_End>=AN$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AN$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AM10+AM99+AM102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AN$4,Spouse_End<AN$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AN$5>=IRA_RMD_Age2,AND(Spouse_End>=AN$5,Your_End<AN$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AN10+AN99+AN102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AO$4,Your_End>=AO$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AO$5,Spouse_End>=AO$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AO$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AN10+AN99+AN102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AO$4,Spouse_End<AO$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AO$5>=IRA_RMD_Age2,AND(Spouse_End>=AO$5,Your_End<AO$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AO10+AO99+AO102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AP$4,Your_End>=AP$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AP$5,Spouse_End>=AP$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AP$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AO10+AO99+AO102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AP$4,Spouse_End<AP$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AP$5>=IRA_RMD_Age2,AND(Spouse_End>=AP$5,Your_End<AP$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AP10+AP99+AP102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AQ$4,Your_End>=AQ$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AQ$5,Spouse_End>=AQ$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AQ$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AP10+AP99+AP102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AQ$4,Spouse_End<AQ$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AQ$5>=IRA_RMD_Age2,AND(Spouse_End>=AQ$5,Your_End<AQ$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AQ10+AQ99+AQ102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AR$4,Your_End>=AR$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AR$5,Spouse_End>=AR$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AR$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AQ10+AQ99+AQ102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AR$4,Spouse_End<AR$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AR$5>=IRA_RMD_Age2,AND(Spouse_End>=AR$5,Your_End<AR$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AR10+AR99+AR102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AS$4,Your_End>=AS$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AS$5,Spouse_End>=AS$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AS$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AR10+AR99+AR102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AS$4,Spouse_End<AS$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AS$5>=IRA_RMD_Age2,AND(Spouse_End>=AS$5,Your_End<AS$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0}]
[null,"Distribution Period - alternative",{"$f":"IF(IRA1_RMD=\"a\",\"Using\",\"-\")","v":"-"},null,null,null,{"$f":"IF(RMD_Table=\"d\",0,IF(OR(F11+F100+F103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=G$4,Your_End>=G$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(G$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=G$5,Spouse_End>=G$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(G$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(F11+F100+F103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=G$4,Spouse_End<G$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(G$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=G$5,Your_End<G$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(G$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(G11+G100+G103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=H$4,Your_End>=H$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(H$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=H$5,Spouse_End>=H$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(H$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(G11+G100+G103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=H$4,Spouse_End<H$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(H$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=H$5,Your_End<H$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(H$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(H11+H100+H103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=I$4,Your_End>=I$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(I$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=I$5,Spouse_End>=I$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(I$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(H11+H100+H103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=I$4,Spouse_End<I$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(I$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=I$5,Your_End<I$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(I$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(I11+I100+I103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=J$4,Your_End>=J$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(J$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=J$5,Spouse_End>=J$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(J$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(I11+I100+I103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=J$4,Spouse_End<J$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(J$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=J$5,Your_End<J$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(J$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(J11+J100+J103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=K$4,Your_End>=K$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(K$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=K$5,Spouse_End>=K$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(K$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(J11+J100+J103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=K$4,Spouse_End<K$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(K$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=K$5,Your_End<K$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(K$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(K11+K100+K103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=L$4,Your_End>=L$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(L$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=L$5,Spouse_End>=L$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(L$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(K11+K100+K103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=L$4,Spouse_End<L$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(L$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=L$5,Your_End<L$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(L$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(L11+L100+L103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=M$4,Your_End>=M$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(M$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=M$5,Spouse_End>=M$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(M$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(L11+L100+L103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=M$4,Spouse_End<M$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(M$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=M$5,Your_End<M$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(M$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(M11+M100+M103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=N$4,Your_End>=N$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(N$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=N$5,Spouse_End>=N$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(N$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(M11+M100+M103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=N$4,Spouse_End<N$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(N$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=N$5,Your_End<N$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(N$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(N11+N100+N103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=O$4,Your_End>=O$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(O$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=O$5,Spouse_End>=O$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(O$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(N11+N100+N103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=O$4,Spouse_End<O$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(O$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=O$5,Your_End<O$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(O$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(O11+O100+O103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=P$4,Your_End>=P$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(P$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=P$5,Spouse_End>=P$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(P$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(O11+O100+O103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=P$4,Spouse_End<P$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(P$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=P$5,Your_End<P$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(P$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(P11+P100+P103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Q$4,Your_End>=Q$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Q$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=Q$5,Spouse_End>=Q$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Q$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(P11+P100+P103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=Q$4,Spouse_End<Q$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Q$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=Q$5,Your_End<Q$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Q$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(Q11+Q100+Q103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=R$4,Your_End>=R$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(R$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=R$5,Spouse_End>=R$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(R$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(Q11+Q100+Q103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=R$4,Spouse_End<R$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(R$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=R$5,Your_End<R$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(R$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(R11+R100+R103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=S$4,Your_End>=S$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(S$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=S$5,Spouse_End>=S$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(S$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(R11+R100+R103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=S$4,Spouse_End<S$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(S$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=S$5,Your_End<S$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(S$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(S11+S100+S103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=T$4,Your_End>=T$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(T$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=T$5,Spouse_End>=T$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(T$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(S11+S100+S103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=T$4,Spouse_End<T$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(T$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=T$5,Your_End<T$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(T$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(T11+T100+T103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=U$4,Your_End>=U$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(U$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=U$5,Spouse_End>=U$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(U$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(T11+T100+T103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=U$4,Spouse_End<U$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(U$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=U$5,Your_End<U$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(U$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(U11+U100+U103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=V$4,Your_End>=V$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(V$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=V$5,Spouse_End>=V$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(V$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(U11+U100+U103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=V$4,Spouse_End<V$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(V$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=V$5,Your_End<V$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(V$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(V11+V100+V103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=W$4,Your_End>=W$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(W$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=W$5,Spouse_End>=W$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(W$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(V11+V100+V103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=W$4,Spouse_End<W$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(W$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=W$5,Your_End<W$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(W$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(W11+W100+W103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=X$4,Your_End>=X$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(X$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=X$5,Spouse_End>=X$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(X$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(W11+W100+W103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=X$4,Spouse_End<X$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(X$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=X$5,Your_End<X$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(X$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(X11+X100+X103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Y$4,Your_End>=Y$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Y$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=Y$5,Spouse_End>=Y$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Y$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(X11+X100+X103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=Y$4,Spouse_End<Y$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Y$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=Y$5,Your_End<Y$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Y$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(Y11+Y100+Y103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Z$4,Your_End>=Z$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Z$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=Z$5,Spouse_End>=Z$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Z$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(Y11+Y100+Y103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=Z$4,Spouse_End<Z$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Z$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=Z$5,Your_End<Z$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Z$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(Z11+Z100+Z103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AA$4,Your_End>=AA$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AA$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AA$5,Spouse_End>=AA$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AA$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(Z11+Z100+Z103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AA$4,Spouse_End<AA$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AA$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AA$5,Your_End<AA$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AA$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AA11+AA100+AA103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AB$4,Your_End>=AB$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AB$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AB$5,Spouse_End>=AB$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AB$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AA11+AA100+AA103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AB$4,Spouse_End<AB$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AB$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AB$5,Your_End<AB$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AB$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AB11+AB100+AB103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AC$4,Your_End>=AC$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AC$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AC$5,Spouse_End>=AC$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AC$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AB11+AB100+AB103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AC$4,Spouse_End<AC$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AC$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AC$5,Your_End<AC$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AC$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AC11+AC100+AC103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AD$4,Your_End>=AD$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AD$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AD$5,Spouse_End>=AD$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AD$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AC11+AC100+AC103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AD$4,Spouse_End<AD$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AD$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AD$5,Your_End<AD$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AD$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AD11+AD100+AD103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AE$4,Your_End>=AE$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AE$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AE$5,Spouse_End>=AE$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AE$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AD11+AD100+AD103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AE$4,Spouse_End<AE$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AE$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AE$5,Your_End<AE$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AE$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AE11+AE100+AE103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AF$4,Your_End>=AF$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AF$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AF$5,Spouse_End>=AF$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AF$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AE11+AE100+AE103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AF$4,Spouse_End<AF$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AF$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AF$5,Your_End<AF$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AF$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AF11+AF100+AF103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AG$4,Your_End>=AG$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AG$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AG$5,Spouse_End>=AG$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AG$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AF11+AF100+AF103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AG$4,Spouse_End<AG$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AG$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AG$5,Your_End<AG$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AG$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AG11+AG100+AG103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AH$4,Your_End>=AH$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AH$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AH$5,Spouse_End>=AH$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AH$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AG11+AG100+AG103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AH$4,Spouse_End<AH$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AH$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AH$5,Your_End<AH$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AH$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AH11+AH100+AH103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AI$4,Your_End>=AI$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AI$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AI$5,Spouse_End>=AI$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AI$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AH11+AH100+AH103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AI$4,Spouse_End<AI$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AI$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AI$5,Your_End<AI$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AI$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AI11+AI100+AI103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AJ$4,Your_End>=AJ$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AJ$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AJ$5,Spouse_End>=AJ$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AJ$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AI11+AI100+AI103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AJ$4,Spouse_End<AJ$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AJ$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AJ$5,Your_End<AJ$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AJ$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AJ11+AJ100+AJ103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AK$4,Your_End>=AK$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AK$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AK$5,Spouse_End>=AK$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AK$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AJ11+AJ100+AJ103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AK$4,Spouse_End<AK$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AK$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AK$5,Your_End<AK$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AK$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AK11+AK100+AK103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AL$4,Your_End>=AL$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AL$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AL$5,Spouse_End>=AL$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AL$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AK11+AK100+AK103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AL$4,Spouse_End<AL$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AL$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AL$5,Your_End<AL$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AL$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AL11+AL100+AL103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AM$4,Your_End>=AM$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AM$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AM$5,Spouse_End>=AM$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AM$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AL11+AL100+AL103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AM$4,Spouse_End<AM$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AM$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AM$5,Your_End<AM$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AM$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AM11+AM100+AM103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AN$4,Your_End>=AN$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AN$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AN$5,Spouse_End>=AN$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AN$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AM11+AM100+AM103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AN$4,Spouse_End<AN$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AN$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AN$5,Your_End<AN$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AN$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AN11+AN100+AN103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AO$4,Your_End>=AO$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AO$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AO$5,Spouse_End>=AO$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AO$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AN11+AN100+AN103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AO$4,Spouse_End<AO$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AO$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AO$5,Your_End<AO$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AO$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AO11+AO100+AO103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AP$4,Your_End>=AP$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AP$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AP$5,Spouse_End>=AP$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AP$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AO11+AO100+AO103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AP$4,Spouse_End<AP$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AP$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AP$5,Your_End<AP$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AP$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AP11+AP100+AP103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AQ$4,Your_End>=AQ$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AQ$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AQ$5,Spouse_End>=AQ$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AQ$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AP11+AP100+AP103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AQ$4,Spouse_End<AQ$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AQ$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AQ$5,Your_End<AQ$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AQ$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AQ11+AQ100+AQ103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AR$4,Your_End>=AR$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AR$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AR$5,Spouse_End>=AR$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AR$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AQ11+AQ100+AQ103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AR$4,Spouse_End<AR$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AR$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AR$5,Your_End<AR$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AR$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AR11+AR100+AR103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AS$4,Your_End>=AS$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AS$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AS$5,Spouse_End>=AS$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AS$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AR11+AR100+AR103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AS$4,Spouse_End<AS$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AS$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AS$5,Your_End<AS$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AS$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0}]
[null,"Qualified Dividends and Capital Gain Worksheet"]
[null,"1.  Taxable Income",null,null,{"$f":"SUM(F585:AS585)","v":2042500},{"$f":"MAX(F184+F190, 0)","v":36600},52000,37400,37900,38300,57800,58700,57900,31300,5200,3400,31700,51200,46000,35200,48100,63200,85900,89200,91400,95700,99900,95400,100100,106800,110900,114700,118700,120700,121200,0,0,0,0,0,0,0,0,0,0]
[null,"4.  Total LTCG",null,null,{"$f":"SUM(F586:AS586)","v":51600},{"$f":"F207","v":900},800,800,700,600,600,600,700,700,800,700,800,1000,1200,1100,1100,1400,1600,1100,1300,1500,1700,2600,3200,3600,3800,4000,4100,4200,4400,0,0,0,0,0,0,0,0,0,0]
[null,"5.  Taxable Ordinary Income = line 1 - 4",null,null,{"$f":"SUM(F587:AS587)","v":1990900},{"$f":"MAX(F585-F586, 0)","v":35700},{"$f":"MAX(G585-G586, 0)","v":51200},36600,37200,37700,57200,58100,57200,30600,4400,2700,30900,50200,44800,34100,47000,61800,84300,88100,90100,94200,98200,92800,96900,103200,107100,110700,114600,116500,116800,0,0,0,0,0,0,0,0,0,0]
[null,"6.  Max income for 0% LTCG rate",null,null,null,{"$f":"IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!F146, 'Tax Tables'!F212), 'Tax Tables'!F212)","v":94050},{"$f":"IF(Filing_Status=\"m\",IF(OR(G$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!G146, 'Tax Tables'!G212), 'Tax Tables'!G212)","v":95900},{"$f":"IF(Filing_Status=\"m\",IF(OR(H$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!H146, 'Tax Tables'!H212), 'Tax Tables'!H212)","v":97800},{"$f":"IF(Filing_Status=\"m\",IF(OR(I$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!I146, 'Tax Tables'!I212), 'Tax Tables'!I212)","v":99800},{"$f":"IF(Filing_Status=\"m\",IF(OR(J$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!J146, 'Tax Tables'!J212), 'Tax Tables'!J212)","v":101800},{"$f":"IF(Filing_Status=\"m\",IF(OR(K$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!K146, 'Tax Tables'!K212), 'Tax Tables'!K212)","v":103800},{"$f":"IF(Filing_Status=\"m\",IF(OR(L$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!L146, 'Tax Tables'!L212), 'Tax Tables'!L212)","v":105900},{"$f":"IF(Filing_Status=\"m\",IF(OR(M$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!M146, 'Tax Tables'!M212), 'Tax Tables'!M212)","v":108000},{"$f":"IF(Filing_Status=\"m\",IF(OR(N$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!N146, 'Tax Tables'!N212), 'Tax Tables'!N212)","v":110200},{"$f":"IF(Filing_Status=\"m\",IF(OR(O$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!O146, 'Tax Tables'!O212), 'Tax Tables'!O212)","v":112400},{"$f":"IF(Filing_Status=\"m\",IF(OR(P$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!P146, 'Tax Tables'!P212), 'Tax Tables'!P212)","v":114600},{"$f":"IF(Filing_Status=\"m\",IF(OR(Q$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!Q146, 'Tax Tables'!Q212), 'Tax Tables'!Q212)","v":116900},{"$f":"IF(Filing_Status=\"m\",IF(OR(R$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!R146, 'Tax Tables'!R212), 'Tax Tables'!R212)","v":119200},{"$f":"IF(Filing_Status=\"m\",IF(OR(S$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!S146, 'Tax Tables'!S212), 'Tax Tables'!S212)","v":121600},{"$f":"IF(Filing_Status=\"m\",IF(OR(T$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!T146, 'Tax Tables'!T212), 'Tax Tables'!T212)","v":124000},{"$f":"IF(Filing_Status=\"m\",IF(OR(U$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!U146, 'Tax Tables'!U212), 'Tax Tables'!U212)","v":126500},{"$f":"IF(Filing_Status=\"m\",IF(OR(V$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!V146, 'Tax Tables'!V212), 'Tax Tables'!V212)","v":129000},{"$f":"IF(Filing_Status=\"m\",IF(OR(W$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!W146, 'Tax Tables'!W212), 'Tax Tables'!W212)","v":131600},{"$f":"IF(Filing_Status=\"m\",IF(OR(X$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!X146, 'Tax Tables'!X212), 'Tax Tables'!X212)","v":134200},{"$f":"IF(Filing_Status=\"m\",IF(OR(Y$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!Y146, 'Tax Tables'!Y212), 'Tax Tables'!Y212)","v":136900},{"$f":"IF(Filing_Status=\"m\",IF(OR(Z$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!Z146, 'Tax Tables'!Z212), 'Tax Tables'!Z212)","v":139600},{"$f":"IF(Filing_Status=\"m\",IF(OR(AA$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AA146, 'Tax Tables'!AA212), 'Tax Tables'!AA212)","v":142400},{"$f":"IF(Filing_Status=\"m\",IF(OR(AB$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AB146, 'Tax Tables'!AB212), 'Tax Tables'!AB212)","v":145200},{"$f":"IF(Filing_Status=\"m\",IF(OR(AC$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AC146, 'Tax Tables'!AC212), 'Tax Tables'!AC212)","v":148100},{"$f":"IF(Filing_Status=\"m\",IF(OR(AD$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AD146, 'Tax Tables'!AD212), 'Tax Tables'!AD212)","v":75700},{"$f":"IF(Filing_Status=\"m\",IF(OR(AE$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AE146, 'Tax Tables'!AE212), 'Tax Tables'!AE212)","v":77200},{"$f":"IF(Filing_Status=\"m\",IF(OR(AF$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AF146, 'Tax Tables'!AF212), 'Tax Tables'!AF212)","v":78700},{"$f":"IF(Filing_Status=\"m\",IF(OR(AG$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AG146, 'Tax Tables'!AG212), 'Tax Tables'!AG212)","v":80300},{"$f":"IF(Filing_Status=\"m\",IF(OR(AH$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AH146, 'Tax Tables'!AH212), 'Tax Tables'!AH212)","v":81900},{"$f":"IF(Filing_Status=\"m\",IF(OR(AI$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AI146, 'Tax Tables'!AI212), 'Tax Tables'!AI212)","v":83500},{"$f":"IF(Filing_Status=\"m\",IF(OR(AJ$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AJ146, 'Tax Tables'!AJ212), 'Tax Tables'!AJ212)","v":85200},{"$f":"IF(Filing_Status=\"m\",IF(OR(AK$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AK146, 'Tax Tables'!AK212), 'Tax Tables'!AK212)","v":86900},{"$f":"IF(Filing_Status=\"m\",IF(OR(AL$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AL146, 'Tax Tables'!AL212), 'Tax Tables'!AL212)","v":88600},{"$f":"IF(Filing_Status=\"m\",IF(OR(AM$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AM146, 'Tax Tables'!AM212), 'Tax Tables'!AM212)","v":90400},{"$f":"IF(Filing_Status=\"m\",IF(OR(AN$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AN146, 'Tax Tables'!AN212), 'Tax Tables'!AN212)","v":92200},{"$f":"IF(Filing_Status=\"m\",IF(OR(AO$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AO146, 'Tax Tables'!AO212), 'Tax Tables'!AO212)","v":94000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AP$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AP146, 'Tax Tables'!AP212), 'Tax Tables'!AP212)","v":95900},{"$f":"IF(Filing_Status=\"m\",IF(OR(AQ$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AQ146, 'Tax Tables'!AQ212), 'Tax Tables'!AQ212)","v":97800},{"$f":"IF(Filing_Status=\"m\",IF(OR(AR$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AR146, 'Tax Tables'!AR212), 'Tax Tables'!AR212)","v":99800},{"$f":"IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AS146, 'Tax Tables'!AS212), 'Tax Tables'!AS212)","v":101800}]
[null,"7.  Smaller of line 1 or 6",null,null,null,{"$f":"MIN(F585, F588)","v":36600},{"$f":"MIN(G585, G588)","v":52000},37400,37900,38300,57800,58700,57900,31300,5200,3400,31700,51200,46000,35200,48100,63200,85900,89200,91400,95700,99900,95400,100100,75700,77200,78700,80300,81900,83500,0,0,0,0,0,0,0,0,0,0]
[null,"8.  Smaller of line 5 or 7",null,null,null,{"$f":"MIN(F587, F589)","v":35700},{"$f":"MIN(G587, G589)","v":51200},36600,37200,37700,57200,58100,57200,30600,4400,2700,30900,50200,44800,34100,47000,61800,84300,88100,90100,94200,98200,92800,96900,75700,77200,78700,80300,81900,83500,0,0,0,0,0,0,0,0,0,0]
[null,"9.  Amount taxed at 0% = line 7 - 8",null,null,null,{"$f":"MAX(F589-F590, 0)","v":900},{"$f":"MAX(G589-G590, 0)","v":800},800,700,600,600,600,700,700,800,700,800,1000,1200,1100,1100,1400,1600,1100,1300,1500,1700,2600,3200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"10.  Smaller of line 1 or 4",null,null,null,{"$f":"MIN(F585, F586)","v":900},{"$f":"MIN(G585, G586)","v":800},800,700,600,600,600,700,700,800,700,800,1000,1200,1100,1100,1400,1600,1100,1300,1500,1700,2600,3200,3600,3800,4000,4100,4200,4400,0,0,0,0,0,0,0,0,0,0]
[null,"11.  Enter amount in line 9",null,null,null,{"$f":"F591","v":900},{"$f":"G591","v":800},800,700,600,600,600,700,700,800,700,800,1000,1200,1100,1100,1400,1600,1100,1300,1500,1700,2600,3200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"12.  Subtract line 11 from 10",null,null,null,{"$f":"MAX(F592-F593, 0)","v":0},{"$f":"MAX(G592-G593, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3600,3800,4000,4100,4200,4400,0,0,0,0,0,0,0,0,0,0]
[null,"13.  Max income for 15% LTCG rate",null,null,null,{"$f":"IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!F151, 'Tax Tables'!F217), 'Tax Tables'!F217)","v":583750},{"$f":"IF(Filing_Status=\"m\",IF(OR(G$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!G151, 'Tax Tables'!G217), 'Tax Tables'!G217)","v":595400},{"$f":"IF(Filing_Status=\"m\",IF(OR(H$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!H151, 'Tax Tables'!H217), 'Tax Tables'!H217)","v":607300},{"$f":"IF(Filing_Status=\"m\",IF(OR(I$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!I151, 'Tax Tables'!I217), 'Tax Tables'!I217)","v":619400},{"$f":"IF(Filing_Status=\"m\",IF(OR(J$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!J151, 'Tax Tables'!J217), 'Tax Tables'!J217)","v":631800},{"$f":"IF(Filing_Status=\"m\",IF(OR(K$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!K151, 'Tax Tables'!K217), 'Tax Tables'!K217)","v":644400},{"$f":"IF(Filing_Status=\"m\",IF(OR(L$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!L151, 'Tax Tables'!L217), 'Tax Tables'!L217)","v":657300},{"$f":"IF(Filing_Status=\"m\",IF(OR(M$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!M151, 'Tax Tables'!M217), 'Tax Tables'!M217)","v":670400},{"$f":"IF(Filing_Status=\"m\",IF(OR(N$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!N151, 'Tax Tables'!N217), 'Tax Tables'!N217)","v":683800},{"$f":"IF(Filing_Status=\"m\",IF(OR(O$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!O151, 'Tax Tables'!O217), 'Tax Tables'!O217)","v":697500},{"$f":"IF(Filing_Status=\"m\",IF(OR(P$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!P151, 'Tax Tables'!P217), 'Tax Tables'!P217)","v":711500},{"$f":"IF(Filing_Status=\"m\",IF(OR(Q$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!Q151, 'Tax Tables'!Q217), 'Tax Tables'!Q217)","v":725700},{"$f":"IF(Filing_Status=\"m\",IF(OR(R$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!R151, 'Tax Tables'!R217), 'Tax Tables'!R217)","v":740200},{"$f":"IF(Filing_Status=\"m\",IF(OR(S$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!S151, 'Tax Tables'!S217), 'Tax Tables'!S217)","v":755000},{"$f":"IF(Filing_Status=\"m\",IF(OR(T$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!T151, 'Tax Tables'!T217), 'Tax Tables'!T217)","v":770100},{"$f":"IF(Filing_Status=\"m\",IF(OR(U$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!U151, 'Tax Tables'!U217), 'Tax Tables'!U217)","v":785500},{"$f":"IF(Filing_Status=\"m\",IF(OR(V$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!V151, 'Tax Tables'!V217), 'Tax Tables'!V217)","v":801200},{"$f":"IF(Filing_Status=\"m\",IF(OR(W$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!W151, 'Tax Tables'!W217), 'Tax Tables'!W217)","v":817200},{"$f":"IF(Filing_Status=\"m\",IF(OR(X$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!X151, 'Tax Tables'!X217), 'Tax Tables'!X217)","v":833500},{"$f":"IF(Filing_Status=\"m\",IF(OR(Y$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!Y151, 'Tax Tables'!Y217), 'Tax Tables'!Y217)","v":850200},{"$f":"IF(Filing_Status=\"m\",IF(OR(Z$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!Z151, 'Tax Tables'!Z217), 'Tax Tables'!Z217)","v":867200},{"$f":"IF(Filing_Status=\"m\",IF(OR(AA$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AA151, 'Tax Tables'!AA217), 'Tax Tables'!AA217)","v":884500},{"$f":"IF(Filing_Status=\"m\",IF(OR(AB$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AB151, 'Tax Tables'!AB217), 'Tax Tables'!AB217)","v":902200},{"$f":"IF(Filing_Status=\"m\",IF(OR(AC$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AC151, 'Tax Tables'!AC217), 'Tax Tables'!AC217)","v":920200},{"$f":"IF(Filing_Status=\"m\",IF(OR(AD$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AD151, 'Tax Tables'!AD217), 'Tax Tables'!AD217)","v":834700},{"$f":"IF(Filing_Status=\"m\",IF(OR(AE$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AE151, 'Tax Tables'!AE217), 'Tax Tables'!AE217)","v":851400},{"$f":"IF(Filing_Status=\"m\",IF(OR(AF$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AF151, 'Tax Tables'!AF217), 'Tax Tables'!AF217)","v":868400},{"$f":"IF(Filing_Status=\"m\",IF(OR(AG$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AG151, 'Tax Tables'!AG217), 'Tax Tables'!AG217)","v":885800},{"$f":"IF(Filing_Status=\"m\",IF(OR(AH$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AH151, 'Tax Tables'!AH217), 'Tax Tables'!AH217)","v":903500},{"$f":"IF(Filing_Status=\"m\",IF(OR(AI$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AI151, 'Tax Tables'!AI217), 'Tax Tables'!AI217)","v":921600},{"$f":"IF(Filing_Status=\"m\",IF(OR(AJ$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AJ151, 'Tax Tables'!AJ217), 'Tax Tables'!AJ217)","v":940000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AK$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AK151, 'Tax Tables'!AK217), 'Tax Tables'!AK217)","v":958800},{"$f":"IF(Filing_Status=\"m\",IF(OR(AL$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AL151, 'Tax Tables'!AL217), 'Tax Tables'!AL217)","v":978000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AM$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AM151, 'Tax Tables'!AM217), 'Tax Tables'!AM217)","v":997600},{"$f":"IF(Filing_Status=\"m\",IF(OR(AN$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AN151, 'Tax Tables'!AN217), 'Tax Tables'!AN217)","v":1017600},{"$f":"IF(Filing_Status=\"m\",IF(OR(AO$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AO151, 'Tax Tables'!AO217), 'Tax Tables'!AO217)","v":1038000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AP$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AP151, 'Tax Tables'!AP217), 'Tax Tables'!AP217)","v":1058800},{"$f":"IF(Filing_Status=\"m\",IF(OR(AQ$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AQ151, 'Tax Tables'!AQ217), 'Tax Tables'!AQ217)","v":1080000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AR$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AR151, 'Tax Tables'!AR217), 'Tax Tables'!AR217)","v":1101600},{"$f":"IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AS151, 'Tax Tables'!AS217), 'Tax Tables'!AS217)","v":1123600}]
[null,"14.  Smaller of line 1 or 13",null,null,null,{"$f":"MIN(F585, F595)","v":36600},{"$f":"MIN(G585, G595)","v":52000},37400,37900,38300,57800,58700,57900,31300,5200,3400,31700,51200,46000,35200,48100,63200,85900,89200,91400,95700,99900,95400,100100,106800,110900,114700,118700,120700,121200,0,0,0,0,0,0,0,0,0,0]
[null,"15.  Add line 5 and 9",null,null,null,{"$f":"F587+F591","v":36600},{"$f":"G587+G591","v":52000},37400,37900,38300,57800,58700,57900,31300,5200,3400,31700,51200,46000,35200,48100,63200,85900,89200,91400,95700,99900,95400,100100,103200,107100,110700,114600,116500,116800,0,0,0,0,0,0,0,0,0,0]
[null,"16.  Subtract line 15 from line 14. If zero or less, enter -0-",null,null,null,{"$f":"MAX(0, F596-F597)","v":0},{"$f":"MAX(0, G596-G597)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3600,3800,4000,4100,4200,4400,0,0,0,0,0,0,0,0,0,0]
[null,"17.  Amount taxed at 15% = smaller of line 12 - 16",null,null,{"$f":"SUM(F599:AS599)","v":24100},{"$f":"MIN(F594, F598)","v":0},{"$f":"MIN(G594, G598)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3600,3800,4000,4100,4200,4400,0,0,0,0,0,0,0,0,0,0]
[null,"18.  Bracket 2 = Multiply line 17 by 15%",null,null,{"$f":"SUM(F600:AS600)","v":3600},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"), MCapGain_R2, SCapGain_R2), SCapGain_R2) * F599/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,500,600,600,600,600,700,0,0,0,0,0,0,0,0,0,0]
[null,"19.  Amount taxed at 0% and 15% = line 9 + 17",null,null,null,{"$f":"F591+F599","v":900},{"$f":"G591+G599","v":800},800,700,600,600,600,700,700,800,700,800,1000,1200,1100,1100,1400,1600,1100,1300,1500,1700,2600,3200,3600,3800,4000,4100,4200,4400,0,0,0,0,0,0,0,0,0,0]
[null,"20.  Amount taxed at 20% = line 10 from line 19",null,null,null,{"$f":"MAX(F592-F601, 0)","v":0},{"$f":"MAX(G592-G601, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"21.  Bracket 3 = Multiply line 20 by 20% (0.20)",null,null,{"$f":"SUM(F603:AS603)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"), MCapGain_R3, SCapGain_R3), SCapGain_R3) * F602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"22.  Tax on line 5 = total ordinary income taxes",null,null,null,{"$f":"F201","v":3800},5700,3900,4000,4000,6400,6400,6400,3100,400,300,3100,5500,4800,3500,5000,6800,9500,9900,10100,10700,11000,10400,10900,14800,15400,16100,16800,17000,17000,0,0,0,0,0,0,0,0,0,0]
[null,"23.  Add lines 18, 21, and 22",null,null,null,{"$f":"F600+F603+F604","v":3800},{"$f":"G600+G603+G604","v":5700},3900,4000,4000,6400,6400,6400,3100,400,300,3100,5500,4800,3500,5000,6800,9500,9900,10100,10700,11000,10400,10900,15300,16000,16700,17400,17600,17700,0,0,0,0,0,0,0,0,0,0]
["c","Taxes by Bracket",{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Filing_Status=\"m\",Setup!$E$318,Setup!$H$318),\"\")","v":""},{"$f":"IF(Filing_Status=\"m\",TaxC_M_1R,TaxC_S_1R)","v":0.1},{"$f":"SUM(F606:AS606)","v":77900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(F585>'Tax Tables'!F$112,'Tax Tables'!F$112*'Tax Tables'!F$113,F585*'Tax Tables'!F$113),IF(F585>'Tax Tables'!F$178,'Tax Tables'!F$178*'Tax Tables'!F$179,F585*'Tax Tables'!F$179)),IF(F585>'Tax Tables'!F$178,'Tax Tables'!F$178*'Tax Tables'!F$179,F585*'Tax Tables'!F$179)),0)/Round_To,0)*Round_To","v":2300},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(G$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(G585>'Tax Tables'!G$112,'Tax Tables'!G$112*'Tax Tables'!G$113,G585*'Tax Tables'!G$113),IF(G585>'Tax Tables'!G$178,'Tax Tables'!G$178*'Tax Tables'!G$179,G585*'Tax Tables'!G$179)),IF(G585>'Tax Tables'!G$178,'Tax Tables'!G$178*'Tax Tables'!G$179,G585*'Tax Tables'!G$179)),0)/Round_To,0)*Round_To","v":2400},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(H$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(H585>'Tax Tables'!H$112,'Tax Tables'!H$112*'Tax Tables'!H$113,H585*'Tax Tables'!H$113),IF(H585>'Tax Tables'!H$178,'Tax Tables'!H$178*'Tax Tables'!H$179,H585*'Tax Tables'!H$179)),IF(H585>'Tax Tables'!H$178,'Tax Tables'!H$178*'Tax Tables'!H$179,H585*'Tax Tables'!H$179)),0)/Round_To,0)*Round_To","v":2400},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(I$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(I585>'Tax Tables'!I$112,'Tax Tables'!I$112*'Tax Tables'!I$113,I585*'Tax Tables'!I$113),IF(I585>'Tax Tables'!I$178,'Tax Tables'!I$178*'Tax Tables'!I$179,I585*'Tax Tables'!I$179)),IF(I585>'Tax Tables'!I$178,'Tax Tables'!I$178*'Tax Tables'!I$179,I585*'Tax Tables'!I$179)),0)/Round_To,0)*Round_To","v":2500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(J$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(J585>'Tax Tables'!J$112,'Tax Tables'!J$112*'Tax Tables'!J$113,J585*'Tax Tables'!J$113),IF(J585>'Tax Tables'!J$178,'Tax Tables'!J$178*'Tax Tables'!J$179,J585*'Tax Tables'!J$179)),IF(J585>'Tax Tables'!J$178,'Tax Tables'!J$178*'Tax Tables'!J$179,J585*'Tax Tables'!J$179)),0)/Round_To,0)*Round_To","v":2500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(K$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(K585>'Tax Tables'!K$112,'Tax Tables'!K$112*'Tax Tables'!K$113,K585*'Tax Tables'!K$113),IF(K585>'Tax Tables'!K$178,'Tax Tables'!K$178*'Tax Tables'!K$179,K585*'Tax Tables'!K$179)),IF(K585>'Tax Tables'!K$178,'Tax Tables'!K$178*'Tax Tables'!K$179,K585*'Tax Tables'!K$179)),0)/Round_To,0)*Round_To","v":2600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(L$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(L585>'Tax Tables'!L$112,'Tax Tables'!L$112*'Tax Tables'!L$113,L585*'Tax Tables'!L$113),IF(L585>'Tax Tables'!L$178,'Tax Tables'!L$178*'Tax Tables'!L$179,L585*'Tax Tables'!L$179)),IF(L585>'Tax Tables'!L$178,'Tax Tables'!L$178*'Tax Tables'!L$179,L585*'Tax Tables'!L$179)),0)/Round_To,0)*Round_To","v":2600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(M$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(M585>'Tax Tables'!M$112,'Tax Tables'!M$112*'Tax Tables'!M$113,M585*'Tax Tables'!M$113),IF(M585>'Tax Tables'!M$178,'Tax Tables'!M$178*'Tax Tables'!M$179,M585*'Tax Tables'!M$179)),IF(M585>'Tax Tables'!M$178,'Tax Tables'!M$178*'Tax Tables'!M$179,M585*'Tax Tables'!M$179)),0)/Round_To,0)*Round_To","v":2700},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(N$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(N585>'Tax Tables'!N$112,'Tax Tables'!N$112*'Tax Tables'!N$113,N585*'Tax Tables'!N$113),IF(N585>'Tax Tables'!N$178,'Tax Tables'!N$178*'Tax Tables'!N$179,N585*'Tax Tables'!N$179)),IF(N585>'Tax Tables'!N$178,'Tax Tables'!N$178*'Tax Tables'!N$179,N585*'Tax Tables'!N$179)),0)/Round_To,0)*Round_To","v":2700},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(O$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(O585>'Tax Tables'!O$112,'Tax Tables'!O$112*'Tax Tables'!O$113,O585*'Tax Tables'!O$113),IF(O585>'Tax Tables'!O$178,'Tax Tables'!O$178*'Tax Tables'!O$179,O585*'Tax Tables'!O$179)),IF(O585>'Tax Tables'!O$178,'Tax Tables'!O$178*'Tax Tables'!O$179,O585*'Tax Tables'!O$179)),0)/Round_To,0)*Round_To","v":500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(P$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(P585>'Tax Tables'!P$112,'Tax Tables'!P$112*'Tax Tables'!P$113,P585*'Tax Tables'!P$113),IF(P585>'Tax Tables'!P$178,'Tax Tables'!P$178*'Tax Tables'!P$179,P585*'Tax Tables'!P$179)),IF(P585>'Tax Tables'!P$178,'Tax Tables'!P$178*'Tax Tables'!P$179,P585*'Tax Tables'!P$179)),0)/Round_To,0)*Round_To","v":300},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Q$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(Q585>'Tax Tables'!Q$112,'Tax Tables'!Q$112*'Tax Tables'!Q$113,Q585*'Tax Tables'!Q$113),IF(Q585>'Tax Tables'!Q$178,'Tax Tables'!Q$178*'Tax Tables'!Q$179,Q585*'Tax Tables'!Q$179)),IF(Q585>'Tax Tables'!Q$178,'Tax Tables'!Q$178*'Tax Tables'!Q$179,Q585*'Tax Tables'!Q$179)),0)/Round_To,0)*Round_To","v":2900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(R$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(R585>'Tax Tables'!R$112,'Tax Tables'!R$112*'Tax Tables'!R$113,R585*'Tax Tables'!R$113),IF(R585>'Tax Tables'!R$178,'Tax Tables'!R$178*'Tax Tables'!R$179,R585*'Tax Tables'!R$179)),IF(R585>'Tax Tables'!R$178,'Tax Tables'!R$178*'Tax Tables'!R$179,R585*'Tax Tables'!R$179)),0)/Round_To,0)*Round_To","v":3000},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(S$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(S585>'Tax Tables'!S$112,'Tax Tables'!S$112*'Tax Tables'!S$113,S585*'Tax Tables'!S$113),IF(S585>'Tax Tables'!S$178,'Tax Tables'!S$178*'Tax Tables'!S$179,S585*'Tax Tables'!S$179)),IF(S585>'Tax Tables'!S$178,'Tax Tables'!S$178*'Tax Tables'!S$179,S585*'Tax Tables'!S$179)),0)/Round_To,0)*Round_To","v":3000},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(T$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(T585>'Tax Tables'!T$112,'Tax Tables'!T$112*'Tax Tables'!T$113,T585*'Tax Tables'!T$113),IF(T585>'Tax Tables'!T$178,'Tax Tables'!T$178*'Tax Tables'!T$179,T585*'Tax Tables'!T$179)),IF(T585>'Tax Tables'!T$178,'Tax Tables'!T$178*'Tax Tables'!T$179,T585*'Tax Tables'!T$179)),0)/Round_To,0)*Round_To","v":3100},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(U$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(U585>'Tax Tables'!U$112,'Tax Tables'!U$112*'Tax Tables'!U$113,U585*'Tax Tables'!U$113),IF(U585>'Tax Tables'!U$178,'Tax Tables'!U$178*'Tax Tables'!U$179,U585*'Tax Tables'!U$179)),IF(U585>'Tax Tables'!U$178,'Tax Tables'!U$178*'Tax Tables'!U$179,U585*'Tax Tables'!U$179)),0)/Round_To,0)*Round_To","v":3100},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(V$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(V585>'Tax Tables'!V$112,'Tax Tables'!V$112*'Tax Tables'!V$113,V585*'Tax Tables'!V$113),IF(V585>'Tax Tables'!V$178,'Tax Tables'!V$178*'Tax Tables'!V$179,V585*'Tax Tables'!V$179)),IF(V585>'Tax Tables'!V$178,'Tax Tables'!V$178*'Tax Tables'!V$179,V585*'Tax Tables'!V$179)),0)/Round_To,0)*Round_To","v":3200},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(W$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(W585>'Tax Tables'!W$112,'Tax Tables'!W$112*'Tax Tables'!W$113,W585*'Tax Tables'!W$113),IF(W585>'Tax Tables'!W$178,'Tax Tables'!W$178*'Tax Tables'!W$179,W585*'Tax Tables'!W$179)),IF(W585>'Tax Tables'!W$178,'Tax Tables'!W$178*'Tax Tables'!W$179,W585*'Tax Tables'!W$179)),0)/Round_To,0)*Round_To","v":3300},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(X$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(X585>'Tax Tables'!X$112,'Tax Tables'!X$112*'Tax Tables'!X$113,X585*'Tax Tables'!X$113),IF(X585>'Tax Tables'!X$178,'Tax Tables'!X$178*'Tax Tables'!X$179,X585*'Tax Tables'!X$179)),IF(X585>'Tax Tables'!X$178,'Tax Tables'!X$178*'Tax Tables'!X$179,X585*'Tax Tables'!X$179)),0)/Round_To,0)*Round_To","v":3300},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Y$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(Y585>'Tax Tables'!Y$112,'Tax Tables'!Y$112*'Tax Tables'!Y$113,Y585*'Tax Tables'!Y$113),IF(Y585>'Tax Tables'!Y$178,'Tax Tables'!Y$178*'Tax Tables'!Y$179,Y585*'Tax Tables'!Y$179)),IF(Y585>'Tax Tables'!Y$178,'Tax Tables'!Y$178*'Tax Tables'!Y$179,Y585*'Tax Tables'!Y$179)),0)/Round_To,0)*Round_To","v":3400},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Z$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(Z585>'Tax Tables'!Z$112,'Tax Tables'!Z$112*'Tax Tables'!Z$113,Z585*'Tax Tables'!Z$113),IF(Z585>'Tax Tables'!Z$178,'Tax Tables'!Z$178*'Tax Tables'!Z$179,Z585*'Tax Tables'!Z$179)),IF(Z585>'Tax Tables'!Z$178,'Tax Tables'!Z$178*'Tax Tables'!Z$179,Z585*'Tax Tables'!Z$179)),0)/Round_To,0)*Round_To","v":3500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AA$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AA585>'Tax Tables'!AA$112,'Tax Tables'!AA$112*'Tax Tables'!AA$113,AA585*'Tax Tables'!AA$113),IF(AA585>'Tax Tables'!AA$178,'Tax Tables'!AA$178*'Tax Tables'!AA$179,AA585*'Tax Tables'!AA$179)),IF(AA585>'Tax Tables'!AA$178,'Tax Tables'!AA$178*'Tax Tables'!AA$179,AA585*'Tax Tables'!AA$179)),0)/Round_To,0)*Round_To","v":3500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AB$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AB585>'Tax Tables'!AB$112,'Tax Tables'!AB$112*'Tax Tables'!AB$113,AB585*'Tax Tables'!AB$113),IF(AB585>'Tax Tables'!AB$178,'Tax Tables'!AB$178*'Tax Tables'!AB$179,AB585*'Tax Tables'!AB$179)),IF(AB585>'Tax Tables'!AB$178,'Tax Tables'!AB$178*'Tax Tables'!AB$179,AB585*'Tax Tables'!AB$179)),0)/Round_To,0)*Round_To","v":3600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AC$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AC585>'Tax Tables'!AC$112,'Tax Tables'!AC$112*'Tax Tables'!AC$113,AC585*'Tax Tables'!AC$113),IF(AC585>'Tax Tables'!AC$178,'Tax Tables'!AC$178*'Tax Tables'!AC$179,AC585*'Tax Tables'!AC$179)),IF(AC585>'Tax Tables'!AC$178,'Tax Tables'!AC$178*'Tax Tables'!AC$179,AC585*'Tax Tables'!AC$179)),0)/Round_To,0)*Round_To","v":3700},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AD$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AD585>'Tax Tables'!AD$112,'Tax Tables'!AD$112*'Tax Tables'!AD$113,AD585*'Tax Tables'!AD$113),IF(AD585>'Tax Tables'!AD$178,'Tax Tables'!AD$178*'Tax Tables'!AD$179,AD585*'Tax Tables'!AD$179)),IF(AD585>'Tax Tables'!AD$178,'Tax Tables'!AD$178*'Tax Tables'!AD$179,AD585*'Tax Tables'!AD$179)),0)/Round_To,0)*Round_To","v":1900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AE$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AE585>'Tax Tables'!AE$112,'Tax Tables'!AE$112*'Tax Tables'!AE$113,AE585*'Tax Tables'!AE$113),IF(AE585>'Tax Tables'!AE$178,'Tax Tables'!AE$178*'Tax Tables'!AE$179,AE585*'Tax Tables'!AE$179)),IF(AE585>'Tax Tables'!AE$178,'Tax Tables'!AE$178*'Tax Tables'!AE$179,AE585*'Tax Tables'!AE$179)),0)/Round_To,0)*Round_To","v":1900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AF$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AF585>'Tax Tables'!AF$112,'Tax Tables'!AF$112*'Tax Tables'!AF$113,AF585*'Tax Tables'!AF$113),IF(AF585>'Tax Tables'!AF$178,'Tax Tables'!AF$178*'Tax Tables'!AF$179,AF585*'Tax Tables'!AF$179)),IF(AF585>'Tax Tables'!AF$178,'Tax Tables'!AF$178*'Tax Tables'!AF$179,AF585*'Tax Tables'!AF$179)),0)/Round_To,0)*Round_To","v":1900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AG$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AG585>'Tax Tables'!AG$112,'Tax Tables'!AG$112*'Tax Tables'!AG$113,AG585*'Tax Tables'!AG$113),IF(AG585>'Tax Tables'!AG$178,'Tax Tables'!AG$178*'Tax Tables'!AG$179,AG585*'Tax Tables'!AG$179)),IF(AG585>'Tax Tables'!AG$178,'Tax Tables'!AG$178*'Tax Tables'!AG$179,AG585*'Tax Tables'!AG$179)),0)/Round_To,0)*Round_To","v":2000},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AH$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AH585>'Tax Tables'!AH$112,'Tax Tables'!AH$112*'Tax Tables'!AH$113,AH585*'Tax Tables'!AH$113),IF(AH585>'Tax Tables'!AH$178,'Tax Tables'!AH$178*'Tax Tables'!AH$179,AH585*'Tax Tables'!AH$179)),IF(AH585>'Tax Tables'!AH$178,'Tax Tables'!AH$178*'Tax Tables'!AH$179,AH585*'Tax Tables'!AH$179)),0)/Round_To,0)*Round_To","v":2000},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AI$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AI585>'Tax Tables'!AI$112,'Tax Tables'!AI$112*'Tax Tables'!AI$113,AI585*'Tax Tables'!AI$113),IF(AI585>'Tax Tables'!AI$178,'Tax Tables'!AI$178*'Tax Tables'!AI$179,AI585*'Tax Tables'!AI$179)),IF(AI585>'Tax Tables'!AI$178,'Tax Tables'!AI$178*'Tax Tables'!AI$179,AI585*'Tax Tables'!AI$179)),0)/Round_To,0)*Round_To","v":2100},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AJ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AJ585>'Tax Tables'!AJ$112,'Tax Tables'!AJ$112*'Tax Tables'!AJ$113,AJ585*'Tax Tables'!AJ$113),IF(AJ585>'Tax Tables'!AJ$178,'Tax Tables'!AJ$178*'Tax Tables'!AJ$179,AJ585*'Tax Tables'!AJ$179)),IF(AJ585>'Tax Tables'!AJ$178,'Tax Tables'!AJ$178*'Tax Tables'!AJ$179,AJ585*'Tax Tables'!AJ$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AK$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AK585>'Tax Tables'!AK$112,'Tax Tables'!AK$112*'Tax Tables'!AK$113,AK585*'Tax Tables'!AK$113),IF(AK585>'Tax Tables'!AK$178,'Tax Tables'!AK$178*'Tax Tables'!AK$179,AK585*'Tax Tables'!AK$179)),IF(AK585>'Tax Tables'!AK$178,'Tax Tables'!AK$178*'Tax Tables'!AK$179,AK585*'Tax Tables'!AK$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AL$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AL585>'Tax Tables'!AL$112,'Tax Tables'!AL$112*'Tax Tables'!AL$113,AL585*'Tax Tables'!AL$113),IF(AL585>'Tax Tables'!AL$178,'Tax Tables'!AL$178*'Tax Tables'!AL$179,AL585*'Tax Tables'!AL$179)),IF(AL585>'Tax Tables'!AL$178,'Tax Tables'!AL$178*'Tax Tables'!AL$179,AL585*'Tax Tables'!AL$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AM$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AM585>'Tax Tables'!AM$112,'Tax Tables'!AM$112*'Tax Tables'!AM$113,AM585*'Tax Tables'!AM$113),IF(AM585>'Tax Tables'!AM$178,'Tax Tables'!AM$178*'Tax Tables'!AM$179,AM585*'Tax Tables'!AM$179)),IF(AM585>'Tax Tables'!AM$178,'Tax Tables'!AM$178*'Tax Tables'!AM$179,AM585*'Tax Tables'!AM$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AN$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AN585>'Tax Tables'!AN$112,'Tax Tables'!AN$112*'Tax Tables'!AN$113,AN585*'Tax Tables'!AN$113),IF(AN585>'Tax Tables'!AN$178,'Tax Tables'!AN$178*'Tax Tables'!AN$179,AN585*'Tax Tables'!AN$179)),IF(AN585>'Tax Tables'!AN$178,'Tax Tables'!AN$178*'Tax Tables'!AN$179,AN585*'Tax Tables'!AN$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AO$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AO585>'Tax Tables'!AO$112,'Tax Tables'!AO$112*'Tax Tables'!AO$113,AO585*'Tax Tables'!AO$113),IF(AO585>'Tax Tables'!AO$178,'Tax Tables'!AO$178*'Tax Tables'!AO$179,AO585*'Tax Tables'!AO$179)),IF(AO585>'Tax Tables'!AO$178,'Tax Tables'!AO$178*'Tax Tables'!AO$179,AO585*'Tax Tables'!AO$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AP$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AP585>'Tax Tables'!AP$112,'Tax Tables'!AP$112*'Tax Tables'!AP$113,AP585*'Tax Tables'!AP$113),IF(AP585>'Tax Tables'!AP$178,'Tax Tables'!AP$178*'Tax Tables'!AP$179,AP585*'Tax Tables'!AP$179)),IF(AP585>'Tax Tables'!AP$178,'Tax Tables'!AP$178*'Tax Tables'!AP$179,AP585*'Tax Tables'!AP$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AQ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AQ585>'Tax Tables'!AQ$112,'Tax Tables'!AQ$112*'Tax Tables'!AQ$113,AQ585*'Tax Tables'!AQ$113),IF(AQ585>'Tax Tables'!AQ$178,'Tax Tables'!AQ$178*'Tax Tables'!AQ$179,AQ585*'Tax Tables'!AQ$179)),IF(AQ585>'Tax Tables'!AQ$178,'Tax Tables'!AQ$178*'Tax Tables'!AQ$179,AQ585*'Tax Tables'!AQ$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AR$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AR585>'Tax Tables'!AR$112,'Tax Tables'!AR$112*'Tax Tables'!AR$113,AR585*'Tax Tables'!AR$113),IF(AR585>'Tax Tables'!AR$178,'Tax Tables'!AR$178*'Tax Tables'!AR$179,AR585*'Tax Tables'!AR$179)),IF(AR585>'Tax Tables'!AR$178,'Tax Tables'!AR$178*'Tax Tables'!AR$179,AR585*'Tax Tables'!AR$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AS585>'Tax Tables'!AS$112,'Tax Tables'!AS$112*'Tax Tables'!AS$113,AS585*'Tax Tables'!AS$113),IF(AS585>'Tax Tables'!AS$178,'Tax Tables'!AS$178*'Tax Tables'!AS$179,AS585*'Tax Tables'!AS$179)),IF(AS585>'Tax Tables'!AS$178,'Tax Tables'!AS$178*'Tax Tables'!AS$179,AS585*'Tax Tables'!AS$179)),0)/Round_To,0)*Round_To","v":0}]
["c",null,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Filing_Status=\"m\",Setup!$E$319,Setup!$H$319),\"\")","v":""},{"$f":"IF(Filing_Status=\"m\",TaxC_M_2R,TaxC_S_2R)","v":0.12},126100,{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(F585>='Tax Tables'!F$116,F585<='Tax Tables'!F$117),(F585-'Tax Tables'!F$116)*'Tax Tables'!F$118,IF(F585>='Tax Tables'!F$117,('Tax Tables'!F$117-'Tax Tables'!F$116)*'Tax Tables'!F$118,0)),IF(AND(F585>='Tax Tables'!F$182,F585<='Tax Tables'!F$183),(F585-'Tax Tables'!F$182)*'Tax Tables'!F$184,IF(F585>='Tax Tables'!F$183,('Tax Tables'!F$183-'Tax Tables'!F$182)*'Tax Tables'!F$184,0))),IF(AND(F585>='Tax Tables'!F$182,F585<='Tax Tables'!F$183),(F585-'Tax Tables'!F$182)*'Tax Tables'!F$184,IF(F585>='Tax Tables'!F$183,('Tax Tables'!F$183-'Tax Tables'!F$182)*'Tax Tables'!F$184,0))),0)/Round_To,0)*Round_To","v":1600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(G$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(G585>='Tax Tables'!G$116,G585<='Tax Tables'!G$117),(G585-'Tax Tables'!G$116)*'Tax Tables'!G$118,IF(G585>='Tax Tables'!G$117,('Tax Tables'!G$117-'Tax Tables'!G$116)*'Tax Tables'!G$118,0)),IF(AND(G585>='Tax Tables'!G$182,G585<='Tax Tables'!G$183),(G585-'Tax Tables'!G$182)*'Tax Tables'!G$184,IF(G585>='Tax Tables'!G$183,('Tax Tables'!G$183-'Tax Tables'!G$182)*'Tax Tables'!G$184,0))),IF(AND(G585>='Tax Tables'!G$182,G585<='Tax Tables'!G$183),(G585-'Tax Tables'!G$182)*'Tax Tables'!G$184,IF(G585>='Tax Tables'!G$183,('Tax Tables'!G$183-'Tax Tables'!G$182)*'Tax Tables'!G$184,0))),0)/Round_To,0)*Round_To","v":3400},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(H$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(H585>='Tax Tables'!H$116,H585<='Tax Tables'!H$117),(H585-'Tax Tables'!H$116)*'Tax Tables'!H$118,IF(H585>='Tax Tables'!H$117,('Tax Tables'!H$117-'Tax Tables'!H$116)*'Tax Tables'!H$118,0)),IF(AND(H585>='Tax Tables'!H$182,H585<='Tax Tables'!H$183),(H585-'Tax Tables'!H$182)*'Tax Tables'!H$184,IF(H585>='Tax Tables'!H$183,('Tax Tables'!H$183-'Tax Tables'!H$182)*'Tax Tables'!H$184,0))),IF(AND(H585>='Tax Tables'!H$182,H585<='Tax Tables'!H$183),(H585-'Tax Tables'!H$182)*'Tax Tables'!H$184,IF(H585>='Tax Tables'!H$183,('Tax Tables'!H$183-'Tax Tables'!H$182)*'Tax Tables'!H$184,0))),0)/Round_To,0)*Round_To","v":1600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(I$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(I585>='Tax Tables'!I$116,I585<='Tax Tables'!I$117),(I585-'Tax Tables'!I$116)*'Tax Tables'!I$118,IF(I585>='Tax Tables'!I$117,('Tax Tables'!I$117-'Tax Tables'!I$116)*'Tax Tables'!I$118,0)),IF(AND(I585>='Tax Tables'!I$182,I585<='Tax Tables'!I$183),(I585-'Tax Tables'!I$182)*'Tax Tables'!I$184,IF(I585>='Tax Tables'!I$183,('Tax Tables'!I$183-'Tax Tables'!I$182)*'Tax Tables'!I$184,0))),IF(AND(I585>='Tax Tables'!I$182,I585<='Tax Tables'!I$183),(I585-'Tax Tables'!I$182)*'Tax Tables'!I$184,IF(I585>='Tax Tables'!I$183,('Tax Tables'!I$183-'Tax Tables'!I$182)*'Tax Tables'!I$184,0))),0)/Round_To,0)*Round_To","v":1600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(J$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(J585>='Tax Tables'!J$116,J585<='Tax Tables'!J$117),(J585-'Tax Tables'!J$116)*'Tax Tables'!J$118,IF(J585>='Tax Tables'!J$117,('Tax Tables'!J$117-'Tax Tables'!J$116)*'Tax Tables'!J$118,0)),IF(AND(J585>='Tax Tables'!J$182,J585<='Tax Tables'!J$183),(J585-'Tax Tables'!J$182)*'Tax Tables'!J$184,IF(J585>='Tax Tables'!J$183,('Tax Tables'!J$183-'Tax Tables'!J$182)*'Tax Tables'!J$184,0))),IF(AND(J585>='Tax Tables'!J$182,J585<='Tax Tables'!J$183),(J585-'Tax Tables'!J$182)*'Tax Tables'!J$184,IF(J585>='Tax Tables'!J$183,('Tax Tables'!J$183-'Tax Tables'!J$182)*'Tax Tables'!J$184,0))),0)/Round_To,0)*Round_To","v":1600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(K$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(K585>='Tax Tables'!K$116,K585<='Tax Tables'!K$117),(K585-'Tax Tables'!K$116)*'Tax Tables'!K$118,IF(K585>='Tax Tables'!K$117,('Tax Tables'!K$117-'Tax Tables'!K$116)*'Tax Tables'!K$118,0)),IF(AND(K585>='Tax Tables'!K$182,K585<='Tax Tables'!K$183),(K585-'Tax Tables'!K$182)*'Tax Tables'!K$184,IF(K585>='Tax Tables'!K$183,('Tax Tables'!K$183-'Tax Tables'!K$182)*'Tax Tables'!K$184,0))),IF(AND(K585>='Tax Tables'!K$182,K585<='Tax Tables'!K$183),(K585-'Tax Tables'!K$182)*'Tax Tables'!K$184,IF(K585>='Tax Tables'!K$183,('Tax Tables'!K$183-'Tax Tables'!K$182)*'Tax Tables'!K$184,0))),0)/Round_To,0)*Round_To","v":3900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(L$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(L585>='Tax Tables'!L$116,L585<='Tax Tables'!L$117),(L585-'Tax Tables'!L$116)*'Tax Tables'!L$118,IF(L585>='Tax Tables'!L$117,('Tax Tables'!L$117-'Tax Tables'!L$116)*'Tax Tables'!L$118,0)),IF(AND(L585>='Tax Tables'!L$182,L585<='Tax Tables'!L$183),(L585-'Tax Tables'!L$182)*'Tax Tables'!L$184,IF(L585>='Tax Tables'!L$183,('Tax Tables'!L$183-'Tax Tables'!L$182)*'Tax Tables'!L$184,0))),IF(AND(L585>='Tax Tables'!L$182,L585<='Tax Tables'!L$183),(L585-'Tax Tables'!L$182)*'Tax Tables'!L$184,IF(L585>='Tax Tables'!L$183,('Tax Tables'!L$183-'Tax Tables'!L$182)*'Tax Tables'!L$184,0))),0)/Round_To,0)*Round_To","v":3900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(M$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(M585>='Tax Tables'!M$116,M585<='Tax Tables'!M$117),(M585-'Tax Tables'!M$116)*'Tax Tables'!M$118,IF(M585>='Tax Tables'!M$117,('Tax Tables'!M$117-'Tax Tables'!M$116)*'Tax Tables'!M$118,0)),IF(AND(M585>='Tax Tables'!M$182,M585<='Tax Tables'!M$183),(M585-'Tax Tables'!M$182)*'Tax Tables'!M$184,IF(M585>='Tax Tables'!M$183,('Tax Tables'!M$183-'Tax Tables'!M$182)*'Tax Tables'!M$184,0))),IF(AND(M585>='Tax Tables'!M$182,M585<='Tax Tables'!M$183),(M585-'Tax Tables'!M$182)*'Tax Tables'!M$184,IF(M585>='Tax Tables'!M$183,('Tax Tables'!M$183-'Tax Tables'!M$182)*'Tax Tables'!M$184,0))),0)/Round_To,0)*Round_To","v":3700},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(N$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(N585>='Tax Tables'!N$116,N585<='Tax Tables'!N$117),(N585-'Tax Tables'!N$116)*'Tax Tables'!N$118,IF(N585>='Tax Tables'!N$117,('Tax Tables'!N$117-'Tax Tables'!N$116)*'Tax Tables'!N$118,0)),IF(AND(N585>='Tax Tables'!N$182,N585<='Tax Tables'!N$183),(N585-'Tax Tables'!N$182)*'Tax Tables'!N$184,IF(N585>='Tax Tables'!N$183,('Tax Tables'!N$183-'Tax Tables'!N$182)*'Tax Tables'!N$184,0))),IF(AND(N585>='Tax Tables'!N$182,N585<='Tax Tables'!N$183),(N585-'Tax Tables'!N$182)*'Tax Tables'!N$184,IF(N585>='Tax Tables'!N$183,('Tax Tables'!N$183-'Tax Tables'!N$182)*'Tax Tables'!N$184,0))),0)/Round_To,0)*Round_To","v":500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(O$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(O585>='Tax Tables'!O$116,O585<='Tax Tables'!O$117),(O585-'Tax Tables'!O$116)*'Tax Tables'!O$118,IF(O585>='Tax Tables'!O$117,('Tax Tables'!O$117-'Tax Tables'!O$116)*'Tax Tables'!O$118,0)),IF(AND(O585>='Tax Tables'!O$182,O585<='Tax Tables'!O$183),(O585-'Tax Tables'!O$182)*'Tax Tables'!O$184,IF(O585>='Tax Tables'!O$183,('Tax Tables'!O$183-'Tax Tables'!O$182)*'Tax Tables'!O$184,0))),IF(AND(O585>='Tax Tables'!O$182,O585<='Tax Tables'!O$183),(O585-'Tax Tables'!O$182)*'Tax Tables'!O$184,IF(O585>='Tax Tables'!O$183,('Tax Tables'!O$183-'Tax Tables'!O$182)*'Tax Tables'!O$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(P$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(P585>='Tax Tables'!P$116,P585<='Tax Tables'!P$117),(P585-'Tax Tables'!P$116)*'Tax Tables'!P$118,IF(P585>='Tax Tables'!P$117,('Tax Tables'!P$117-'Tax Tables'!P$116)*'Tax Tables'!P$118,0)),IF(AND(P585>='Tax Tables'!P$182,P585<='Tax Tables'!P$183),(P585-'Tax Tables'!P$182)*'Tax Tables'!P$184,IF(P585>='Tax Tables'!P$183,('Tax Tables'!P$183-'Tax Tables'!P$182)*'Tax Tables'!P$184,0))),IF(AND(P585>='Tax Tables'!P$182,P585<='Tax Tables'!P$183),(P585-'Tax Tables'!P$182)*'Tax Tables'!P$184,IF(P585>='Tax Tables'!P$183,('Tax Tables'!P$183-'Tax Tables'!P$182)*'Tax Tables'!P$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Q$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Q585>='Tax Tables'!Q$116,Q585<='Tax Tables'!Q$117),(Q585-'Tax Tables'!Q$116)*'Tax Tables'!Q$118,IF(Q585>='Tax Tables'!Q$117,('Tax Tables'!Q$117-'Tax Tables'!Q$116)*'Tax Tables'!Q$118,0)),IF(AND(Q585>='Tax Tables'!Q$182,Q585<='Tax Tables'!Q$183),(Q585-'Tax Tables'!Q$182)*'Tax Tables'!Q$184,IF(Q585>='Tax Tables'!Q$183,('Tax Tables'!Q$183-'Tax Tables'!Q$182)*'Tax Tables'!Q$184,0))),IF(AND(Q585>='Tax Tables'!Q$182,Q585<='Tax Tables'!Q$183),(Q585-'Tax Tables'!Q$182)*'Tax Tables'!Q$184,IF(Q585>='Tax Tables'!Q$183,('Tax Tables'!Q$183-'Tax Tables'!Q$182)*'Tax Tables'!Q$184,0))),0)/Round_To,0)*Round_To","v":300},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(R$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(R585>='Tax Tables'!R$116,R585<='Tax Tables'!R$117),(R585-'Tax Tables'!R$116)*'Tax Tables'!R$118,IF(R585>='Tax Tables'!R$117,('Tax Tables'!R$117-'Tax Tables'!R$116)*'Tax Tables'!R$118,0)),IF(AND(R585>='Tax Tables'!R$182,R585<='Tax Tables'!R$183),(R585-'Tax Tables'!R$182)*'Tax Tables'!R$184,IF(R585>='Tax Tables'!R$183,('Tax Tables'!R$183-'Tax Tables'!R$182)*'Tax Tables'!R$184,0))),IF(AND(R585>='Tax Tables'!R$182,R585<='Tax Tables'!R$183),(R585-'Tax Tables'!R$182)*'Tax Tables'!R$184,IF(R585>='Tax Tables'!R$183,('Tax Tables'!R$183-'Tax Tables'!R$182)*'Tax Tables'!R$184,0))),0)/Round_To,0)*Round_To","v":2600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(S$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(S585>='Tax Tables'!S$116,S585<='Tax Tables'!S$117),(S585-'Tax Tables'!S$116)*'Tax Tables'!S$118,IF(S585>='Tax Tables'!S$117,('Tax Tables'!S$117-'Tax Tables'!S$116)*'Tax Tables'!S$118,0)),IF(AND(S585>='Tax Tables'!S$182,S585<='Tax Tables'!S$183),(S585-'Tax Tables'!S$182)*'Tax Tables'!S$184,IF(S585>='Tax Tables'!S$183,('Tax Tables'!S$183-'Tax Tables'!S$182)*'Tax Tables'!S$184,0))),IF(AND(S585>='Tax Tables'!S$182,S585<='Tax Tables'!S$183),(S585-'Tax Tables'!S$182)*'Tax Tables'!S$184,IF(S585>='Tax Tables'!S$183,('Tax Tables'!S$183-'Tax Tables'!S$182)*'Tax Tables'!S$184,0))),0)/Round_To,0)*Round_To","v":1900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(T$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(T585>='Tax Tables'!T$116,T585<='Tax Tables'!T$117),(T585-'Tax Tables'!T$116)*'Tax Tables'!T$118,IF(T585>='Tax Tables'!T$117,('Tax Tables'!T$117-'Tax Tables'!T$116)*'Tax Tables'!T$118,0)),IF(AND(T585>='Tax Tables'!T$182,T585<='Tax Tables'!T$183),(T585-'Tax Tables'!T$182)*'Tax Tables'!T$184,IF(T585>='Tax Tables'!T$183,('Tax Tables'!T$183-'Tax Tables'!T$182)*'Tax Tables'!T$184,0))),IF(AND(T585>='Tax Tables'!T$182,T585<='Tax Tables'!T$183),(T585-'Tax Tables'!T$182)*'Tax Tables'!T$184,IF(T585>='Tax Tables'!T$183,('Tax Tables'!T$183-'Tax Tables'!T$182)*'Tax Tables'!T$184,0))),0)/Round_To,0)*Round_To","v":500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(U$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(U585>='Tax Tables'!U$116,U585<='Tax Tables'!U$117),(U585-'Tax Tables'!U$116)*'Tax Tables'!U$118,IF(U585>='Tax Tables'!U$117,('Tax Tables'!U$117-'Tax Tables'!U$116)*'Tax Tables'!U$118,0)),IF(AND(U585>='Tax Tables'!U$182,U585<='Tax Tables'!U$183),(U585-'Tax Tables'!U$182)*'Tax Tables'!U$184,IF(U585>='Tax Tables'!U$183,('Tax Tables'!U$183-'Tax Tables'!U$182)*'Tax Tables'!U$184,0))),IF(AND(U585>='Tax Tables'!U$182,U585<='Tax Tables'!U$183),(U585-'Tax Tables'!U$182)*'Tax Tables'!U$184,IF(U585>='Tax Tables'!U$183,('Tax Tables'!U$183-'Tax Tables'!U$182)*'Tax Tables'!U$184,0))),0)/Round_To,0)*Round_To","v":2000},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(V$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(V585>='Tax Tables'!V$116,V585<='Tax Tables'!V$117),(V585-'Tax Tables'!V$116)*'Tax Tables'!V$118,IF(V585>='Tax Tables'!V$117,('Tax Tables'!V$117-'Tax Tables'!V$116)*'Tax Tables'!V$118,0)),IF(AND(V585>='Tax Tables'!V$182,V585<='Tax Tables'!V$183),(V585-'Tax Tables'!V$182)*'Tax Tables'!V$184,IF(V585>='Tax Tables'!V$183,('Tax Tables'!V$183-'Tax Tables'!V$182)*'Tax Tables'!V$184,0))),IF(AND(V585>='Tax Tables'!V$182,V585<='Tax Tables'!V$183),(V585-'Tax Tables'!V$182)*'Tax Tables'!V$184,IF(V585>='Tax Tables'!V$183,('Tax Tables'!V$183-'Tax Tables'!V$182)*'Tax Tables'!V$184,0))),0)/Round_To,0)*Round_To","v":3800},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(W$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(W585>='Tax Tables'!W$116,W585<='Tax Tables'!W$117),(W585-'Tax Tables'!W$116)*'Tax Tables'!W$118,IF(W585>='Tax Tables'!W$117,('Tax Tables'!W$117-'Tax Tables'!W$116)*'Tax Tables'!W$118,0)),IF(AND(W585>='Tax Tables'!W$182,W585<='Tax Tables'!W$183),(W585-'Tax Tables'!W$182)*'Tax Tables'!W$184,IF(W585>='Tax Tables'!W$183,('Tax Tables'!W$183-'Tax Tables'!W$182)*'Tax Tables'!W$184,0))),IF(AND(W585>='Tax Tables'!W$182,W585<='Tax Tables'!W$183),(W585-'Tax Tables'!W$182)*'Tax Tables'!W$184,IF(W585>='Tax Tables'!W$183,('Tax Tables'!W$183-'Tax Tables'!W$182)*'Tax Tables'!W$184,0))),0)/Round_To,0)*Round_To","v":6400},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(X$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(X585>='Tax Tables'!X$116,X585<='Tax Tables'!X$117),(X585-'Tax Tables'!X$116)*'Tax Tables'!X$118,IF(X585>='Tax Tables'!X$117,('Tax Tables'!X$117-'Tax Tables'!X$116)*'Tax Tables'!X$118,0)),IF(AND(X585>='Tax Tables'!X$182,X585<='Tax Tables'!X$183),(X585-'Tax Tables'!X$182)*'Tax Tables'!X$184,IF(X585>='Tax Tables'!X$183,('Tax Tables'!X$183-'Tax Tables'!X$182)*'Tax Tables'!X$184,0))),IF(AND(X585>='Tax Tables'!X$182,X585<='Tax Tables'!X$183),(X585-'Tax Tables'!X$182)*'Tax Tables'!X$184,IF(X585>='Tax Tables'!X$183,('Tax Tables'!X$183-'Tax Tables'!X$182)*'Tax Tables'!X$184,0))),0)/Round_To,0)*Round_To","v":6700},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Y$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Y585>='Tax Tables'!Y$116,Y585<='Tax Tables'!Y$117),(Y585-'Tax Tables'!Y$116)*'Tax Tables'!Y$118,IF(Y585>='Tax Tables'!Y$117,('Tax Tables'!Y$117-'Tax Tables'!Y$116)*'Tax Tables'!Y$118,0)),IF(AND(Y585>='Tax Tables'!Y$182,Y585<='Tax Tables'!Y$183),(Y585-'Tax Tables'!Y$182)*'Tax Tables'!Y$184,IF(Y585>='Tax Tables'!Y$183,('Tax Tables'!Y$183-'Tax Tables'!Y$182)*'Tax Tables'!Y$184,0))),IF(AND(Y585>='Tax Tables'!Y$182,Y585<='Tax Tables'!Y$183),(Y585-'Tax Tables'!Y$182)*'Tax Tables'!Y$184,IF(Y585>='Tax Tables'!Y$183,('Tax Tables'!Y$183-'Tax Tables'!Y$182)*'Tax Tables'!Y$184,0))),0)/Round_To,0)*Round_To","v":6900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Z$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Z585>='Tax Tables'!Z$116,Z585<='Tax Tables'!Z$117),(Z585-'Tax Tables'!Z$116)*'Tax Tables'!Z$118,IF(Z585>='Tax Tables'!Z$117,('Tax Tables'!Z$117-'Tax Tables'!Z$116)*'Tax Tables'!Z$118,0)),IF(AND(Z585>='Tax Tables'!Z$182,Z585<='Tax Tables'!Z$183),(Z585-'Tax Tables'!Z$182)*'Tax Tables'!Z$184,IF(Z585>='Tax Tables'!Z$183,('Tax Tables'!Z$183-'Tax Tables'!Z$182)*'Tax Tables'!Z$184,0))),IF(AND(Z585>='Tax Tables'!Z$182,Z585<='Tax Tables'!Z$183),(Z585-'Tax Tables'!Z$182)*'Tax Tables'!Z$184,IF(Z585>='Tax Tables'!Z$183,('Tax Tables'!Z$183-'Tax Tables'!Z$182)*'Tax Tables'!Z$184,0))),0)/Round_To,0)*Round_To","v":7300},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AA$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AA585>='Tax Tables'!AA$116,AA585<='Tax Tables'!AA$117),(AA585-'Tax Tables'!AA$116)*'Tax Tables'!AA$118,IF(AA585>='Tax Tables'!AA$117,('Tax Tables'!AA$117-'Tax Tables'!AA$116)*'Tax Tables'!AA$118,0)),IF(AND(AA585>='Tax Tables'!AA$182,AA585<='Tax Tables'!AA$183),(AA585-'Tax Tables'!AA$182)*'Tax Tables'!AA$184,IF(AA585>='Tax Tables'!AA$183,('Tax Tables'!AA$183-'Tax Tables'!AA$182)*'Tax Tables'!AA$184,0))),IF(AND(AA585>='Tax Tables'!AA$182,AA585<='Tax Tables'!AA$183),(AA585-'Tax Tables'!AA$182)*'Tax Tables'!AA$184,IF(AA585>='Tax Tables'!AA$183,('Tax Tables'!AA$183-'Tax Tables'!AA$182)*'Tax Tables'!AA$184,0))),0)/Round_To,0)*Round_To","v":7800},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AB$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AB585>='Tax Tables'!AB$116,AB585<='Tax Tables'!AB$117),(AB585-'Tax Tables'!AB$116)*'Tax Tables'!AB$118,IF(AB585>='Tax Tables'!AB$117,('Tax Tables'!AB$117-'Tax Tables'!AB$116)*'Tax Tables'!AB$118,0)),IF(AND(AB585>='Tax Tables'!AB$182,AB585<='Tax Tables'!AB$183),(AB585-'Tax Tables'!AB$182)*'Tax Tables'!AB$184,IF(AB585>='Tax Tables'!AB$183,('Tax Tables'!AB$183-'Tax Tables'!AB$182)*'Tax Tables'!AB$184,0))),IF(AND(AB585>='Tax Tables'!AB$182,AB585<='Tax Tables'!AB$183),(AB585-'Tax Tables'!AB$182)*'Tax Tables'!AB$184,IF(AB585>='Tax Tables'!AB$183,('Tax Tables'!AB$183-'Tax Tables'!AB$182)*'Tax Tables'!AB$184,0))),0)/Round_To,0)*Round_To","v":7100},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AC$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AC585>='Tax Tables'!AC$116,AC585<='Tax Tables'!AC$117),(AC585-'Tax Tables'!AC$116)*'Tax Tables'!AC$118,IF(AC585>='Tax Tables'!AC$117,('Tax Tables'!AC$117-'Tax Tables'!AC$116)*'Tax Tables'!AC$118,0)),IF(AND(AC585>='Tax Tables'!AC$182,AC585<='Tax Tables'!AC$183),(AC585-'Tax Tables'!AC$182)*'Tax Tables'!AC$184,IF(AC585>='Tax Tables'!AC$183,('Tax Tables'!AC$183-'Tax Tables'!AC$182)*'Tax Tables'!AC$184,0))),IF(AND(AC585>='Tax Tables'!AC$182,AC585<='Tax Tables'!AC$183),(AC585-'Tax Tables'!AC$182)*'Tax Tables'!AC$184,IF(AC585>='Tax Tables'!AC$183,('Tax Tables'!AC$183-'Tax Tables'!AC$182)*'Tax Tables'!AC$184,0))),0)/Round_To,0)*Round_To","v":7600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AD$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AD585>='Tax Tables'!AD$116,AD585<='Tax Tables'!AD$117),(AD585-'Tax Tables'!AD$116)*'Tax Tables'!AD$118,IF(AD585>='Tax Tables'!AD$117,('Tax Tables'!AD$117-'Tax Tables'!AD$116)*'Tax Tables'!AD$118,0)),IF(AND(AD585>='Tax Tables'!AD$182,AD585<='Tax Tables'!AD$183),(AD585-'Tax Tables'!AD$182)*'Tax Tables'!AD$184,IF(AD585>='Tax Tables'!AD$183,('Tax Tables'!AD$183-'Tax Tables'!AD$182)*'Tax Tables'!AD$184,0))),IF(AND(AD585>='Tax Tables'!AD$182,AD585<='Tax Tables'!AD$183),(AD585-'Tax Tables'!AD$182)*'Tax Tables'!AD$184,IF(AD585>='Tax Tables'!AD$183,('Tax Tables'!AD$183-'Tax Tables'!AD$182)*'Tax Tables'!AD$184,0))),0)/Round_To,0)*Round_To","v":6900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AE$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AE585>='Tax Tables'!AE$116,AE585<='Tax Tables'!AE$117),(AE585-'Tax Tables'!AE$116)*'Tax Tables'!AE$118,IF(AE585>='Tax Tables'!AE$117,('Tax Tables'!AE$117-'Tax Tables'!AE$116)*'Tax Tables'!AE$118,0)),IF(AND(AE585>='Tax Tables'!AE$182,AE585<='Tax Tables'!AE$183),(AE585-'Tax Tables'!AE$182)*'Tax Tables'!AE$184,IF(AE585>='Tax Tables'!AE$183,('Tax Tables'!AE$183-'Tax Tables'!AE$182)*'Tax Tables'!AE$184,0))),IF(AND(AE585>='Tax Tables'!AE$182,AE585<='Tax Tables'!AE$183),(AE585-'Tax Tables'!AE$182)*'Tax Tables'!AE$184,IF(AE585>='Tax Tables'!AE$183,('Tax Tables'!AE$183-'Tax Tables'!AE$182)*'Tax Tables'!AE$184,0))),0)/Round_To,0)*Round_To","v":7000},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AF$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AF585>='Tax Tables'!AF$116,AF585<='Tax Tables'!AF$117),(AF585-'Tax Tables'!AF$116)*'Tax Tables'!AF$118,IF(AF585>='Tax Tables'!AF$117,('Tax Tables'!AF$117-'Tax Tables'!AF$116)*'Tax Tables'!AF$118,0)),IF(AND(AF585>='Tax Tables'!AF$182,AF585<='Tax Tables'!AF$183),(AF585-'Tax Tables'!AF$182)*'Tax Tables'!AF$184,IF(AF585>='Tax Tables'!AF$183,('Tax Tables'!AF$183-'Tax Tables'!AF$182)*'Tax Tables'!AF$184,0))),IF(AND(AF585>='Tax Tables'!AF$182,AF585<='Tax Tables'!AF$183),(AF585-'Tax Tables'!AF$182)*'Tax Tables'!AF$184,IF(AF585>='Tax Tables'!AF$183,('Tax Tables'!AF$183-'Tax Tables'!AF$182)*'Tax Tables'!AF$184,0))),0)/Round_To,0)*Round_To","v":7200},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AG$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AG585>='Tax Tables'!AG$116,AG585<='Tax Tables'!AG$117),(AG585-'Tax Tables'!AG$116)*'Tax Tables'!AG$118,IF(AG585>='Tax Tables'!AG$117,('Tax Tables'!AG$117-'Tax Tables'!AG$116)*'Tax Tables'!AG$118,0)),IF(AND(AG585>='Tax Tables'!AG$182,AG585<='Tax Tables'!AG$183),(AG585-'Tax Tables'!AG$182)*'Tax Tables'!AG$184,IF(AG585>='Tax Tables'!AG$183,('Tax Tables'!AG$183-'Tax Tables'!AG$182)*'Tax Tables'!AG$184,0))),IF(AND(AG585>='Tax Tables'!AG$182,AG585<='Tax Tables'!AG$183),(AG585-'Tax Tables'!AG$182)*'Tax Tables'!AG$184,IF(AG585>='Tax Tables'!AG$183,('Tax Tables'!AG$183-'Tax Tables'!AG$182)*'Tax Tables'!AG$184,0))),0)/Round_To,0)*Round_To","v":7300},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AH$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AH585>='Tax Tables'!AH$116,AH585<='Tax Tables'!AH$117),(AH585-'Tax Tables'!AH$116)*'Tax Tables'!AH$118,IF(AH585>='Tax Tables'!AH$117,('Tax Tables'!AH$117-'Tax Tables'!AH$116)*'Tax Tables'!AH$118,0)),IF(AND(AH585>='Tax Tables'!AH$182,AH585<='Tax Tables'!AH$183),(AH585-'Tax Tables'!AH$182)*'Tax Tables'!AH$184,IF(AH585>='Tax Tables'!AH$183,('Tax Tables'!AH$183-'Tax Tables'!AH$182)*'Tax Tables'!AH$184,0))),IF(AND(AH585>='Tax Tables'!AH$182,AH585<='Tax Tables'!AH$183),(AH585-'Tax Tables'!AH$182)*'Tax Tables'!AH$184,IF(AH585>='Tax Tables'!AH$183,('Tax Tables'!AH$183-'Tax Tables'!AH$182)*'Tax Tables'!AH$184,0))),0)/Round_To,0)*Round_To","v":7400},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AI$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AI585>='Tax Tables'!AI$116,AI585<='Tax Tables'!AI$117),(AI585-'Tax Tables'!AI$116)*'Tax Tables'!AI$118,IF(AI585>='Tax Tables'!AI$117,('Tax Tables'!AI$117-'Tax Tables'!AI$116)*'Tax Tables'!AI$118,0)),IF(AND(AI585>='Tax Tables'!AI$182,AI585<='Tax Tables'!AI$183),(AI585-'Tax Tables'!AI$182)*'Tax Tables'!AI$184,IF(AI585>='Tax Tables'!AI$183,('Tax Tables'!AI$183-'Tax Tables'!AI$182)*'Tax Tables'!AI$184,0))),IF(AND(AI585>='Tax Tables'!AI$182,AI585<='Tax Tables'!AI$183),(AI585-'Tax Tables'!AI$182)*'Tax Tables'!AI$184,IF(AI585>='Tax Tables'!AI$183,('Tax Tables'!AI$183-'Tax Tables'!AI$182)*'Tax Tables'!AI$184,0))),0)/Round_To,0)*Round_To","v":7600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AJ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AJ585>='Tax Tables'!AJ$116,AJ585<='Tax Tables'!AJ$117),(AJ585-'Tax Tables'!AJ$116)*'Tax Tables'!AJ$118,IF(AJ585>='Tax Tables'!AJ$117,('Tax Tables'!AJ$117-'Tax Tables'!AJ$116)*'Tax Tables'!AJ$118,0)),IF(AND(AJ585>='Tax Tables'!AJ$182,AJ585<='Tax Tables'!AJ$183),(AJ585-'Tax Tables'!AJ$182)*'Tax Tables'!AJ$184,IF(AJ585>='Tax Tables'!AJ$183,('Tax Tables'!AJ$183-'Tax Tables'!AJ$182)*'Tax Tables'!AJ$184,0))),IF(AND(AJ585>='Tax Tables'!AJ$182,AJ585<='Tax Tables'!AJ$183),(AJ585-'Tax Tables'!AJ$182)*'Tax Tables'!AJ$184,IF(AJ585>='Tax Tables'!AJ$183,('Tax Tables'!AJ$183-'Tax Tables'!AJ$182)*'Tax Tables'!AJ$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AK$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AK585>='Tax Tables'!AK$116,AK585<='Tax Tables'!AK$117),(AK585-'Tax Tables'!AK$116)*'Tax Tables'!AK$118,IF(AK585>='Tax Tables'!AK$117,('Tax Tables'!AK$117-'Tax Tables'!AK$116)*'Tax Tables'!AK$118,0)),IF(AND(AK585>='Tax Tables'!AK$182,AK585<='Tax Tables'!AK$183),(AK585-'Tax Tables'!AK$182)*'Tax Tables'!AK$184,IF(AK585>='Tax Tables'!AK$183,('Tax Tables'!AK$183-'Tax Tables'!AK$182)*'Tax Tables'!AK$184,0))),IF(AND(AK585>='Tax Tables'!AK$182,AK585<='Tax Tables'!AK$183),(AK585-'Tax Tables'!AK$182)*'Tax Tables'!AK$184,IF(AK585>='Tax Tables'!AK$183,('Tax Tables'!AK$183-'Tax Tables'!AK$182)*'Tax Tables'!AK$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AL$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AL585>='Tax Tables'!AL$116,AL585<='Tax Tables'!AL$117),(AL585-'Tax Tables'!AL$116)*'Tax Tables'!AL$118,IF(AL585>='Tax Tables'!AL$117,('Tax Tables'!AL$117-'Tax Tables'!AL$116)*'Tax Tables'!AL$118,0)),IF(AND(AL585>='Tax Tables'!AL$182,AL585<='Tax Tables'!AL$183),(AL585-'Tax Tables'!AL$182)*'Tax Tables'!AL$184,IF(AL585>='Tax Tables'!AL$183,('Tax Tables'!AL$183-'Tax Tables'!AL$182)*'Tax Tables'!AL$184,0))),IF(AND(AL585>='Tax Tables'!AL$182,AL585<='Tax Tables'!AL$183),(AL585-'Tax Tables'!AL$182)*'Tax Tables'!AL$184,IF(AL585>='Tax Tables'!AL$183,('Tax Tables'!AL$183-'Tax Tables'!AL$182)*'Tax Tables'!AL$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AM$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AM585>='Tax Tables'!AM$116,AM585<='Tax Tables'!AM$117),(AM585-'Tax Tables'!AM$116)*'Tax Tables'!AM$118,IF(AM585>='Tax Tables'!AM$117,('Tax Tables'!AM$117-'Tax Tables'!AM$116)*'Tax Tables'!AM$118,0)),IF(AND(AM585>='Tax Tables'!AM$182,AM585<='Tax Tables'!AM$183),(AM585-'Tax Tables'!AM$182)*'Tax Tables'!AM$184,IF(AM585>='Tax Tables'!AM$183,('Tax Tables'!AM$183-'Tax Tables'!AM$182)*'Tax Tables'!AM$184,0))),IF(AND(AM585>='Tax Tables'!AM$182,AM585<='Tax Tables'!AM$183),(AM585-'Tax Tables'!AM$182)*'Tax Tables'!AM$184,IF(AM585>='Tax Tables'!AM$183,('Tax Tables'!AM$183-'Tax Tables'!AM$182)*'Tax Tables'!AM$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AN$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AN585>='Tax Tables'!AN$116,AN585<='Tax Tables'!AN$117),(AN585-'Tax Tables'!AN$116)*'Tax Tables'!AN$118,IF(AN585>='Tax Tables'!AN$117,('Tax Tables'!AN$117-'Tax Tables'!AN$116)*'Tax Tables'!AN$118,0)),IF(AND(AN585>='Tax Tables'!AN$182,AN585<='Tax Tables'!AN$183),(AN585-'Tax Tables'!AN$182)*'Tax Tables'!AN$184,IF(AN585>='Tax Tables'!AN$183,('Tax Tables'!AN$183-'Tax Tables'!AN$182)*'Tax Tables'!AN$184,0))),IF(AND(AN585>='Tax Tables'!AN$182,AN585<='Tax Tables'!AN$183),(AN585-'Tax Tables'!AN$182)*'Tax Tables'!AN$184,IF(AN585>='Tax Tables'!AN$183,('Tax Tables'!AN$183-'Tax Tables'!AN$182)*'Tax Tables'!AN$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AO$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AO585>='Tax Tables'!AO$116,AO585<='Tax Tables'!AO$117),(AO585-'Tax Tables'!AO$116)*'Tax Tables'!AO$118,IF(AO585>='Tax Tables'!AO$117,('Tax Tables'!AO$117-'Tax Tables'!AO$116)*'Tax Tables'!AO$118,0)),IF(AND(AO585>='Tax Tables'!AO$182,AO585<='Tax Tables'!AO$183),(AO585-'Tax Tables'!AO$182)*'Tax Tables'!AO$184,IF(AO585>='Tax Tables'!AO$183,('Tax Tables'!AO$183-'Tax Tables'!AO$182)*'Tax Tables'!AO$184,0))),IF(AND(AO585>='Tax Tables'!AO$182,AO585<='Tax Tables'!AO$183),(AO585-'Tax Tables'!AO$182)*'Tax Tables'!AO$184,IF(AO585>='Tax Tables'!AO$183,('Tax Tables'!AO$183-'Tax Tables'!AO$182)*'Tax Tables'!AO$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AP$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AP585>='Tax Tables'!AP$116,AP585<='Tax Tables'!AP$117),(AP585-'Tax Tables'!AP$116)*'Tax Tables'!AP$118,IF(AP585>='Tax Tables'!AP$117,('Tax Tables'!AP$117-'Tax Tables'!AP$116)*'Tax Tables'!AP$118,0)),IF(AND(AP585>='Tax Tables'!AP$182,AP585<='Tax Tables'!AP$183),(AP585-'Tax Tables'!AP$182)*'Tax Tables'!AP$184,IF(AP585>='Tax Tables'!AP$183,('Tax Tables'!AP$183-'Tax Tables'!AP$182)*'Tax Tables'!AP$184,0))),IF(AND(AP585>='Tax Tables'!AP$182,AP585<='Tax Tables'!AP$183),(AP585-'Tax Tables'!AP$182)*'Tax Tables'!AP$184,IF(AP585>='Tax Tables'!AP$183,('Tax Tables'!AP$183-'Tax Tables'!AP$182)*'Tax Tables'!AP$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AQ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AQ585>='Tax Tables'!AQ$116,AQ585<='Tax Tables'!AQ$117),(AQ585-'Tax Tables'!AQ$116)*'Tax Tables'!AQ$118,IF(AQ585>='Tax Tables'!AQ$117,('Tax Tables'!AQ$117-'Tax Tables'!AQ$116)*'Tax Tables'!AQ$118,0)),IF(AND(AQ585>='Tax Tables'!AQ$182,AQ585<='Tax Tables'!AQ$183),(AQ585-'Tax Tables'!AQ$182)*'Tax Tables'!AQ$184,IF(AQ585>='Tax Tables'!AQ$183,('Tax Tables'!AQ$183-'Tax Tables'!AQ$182)*'Tax Tables'!AQ$184,0))),IF(AND(AQ585>='Tax Tables'!AQ$182,AQ585<='Tax Tables'!AQ$183),(AQ585-'Tax Tables'!AQ$182)*'Tax Tables'!AQ$184,IF(AQ585>='Tax Tables'!AQ$183,('Tax Tables'!AQ$183-'Tax Tables'!AQ$182)*'Tax Tables'!AQ$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AR$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AR585>='Tax Tables'!AR$116,AR585<='Tax Tables'!AR$117),(AR585-'Tax Tables'!AR$116)*'Tax Tables'!AR$118,IF(AR585>='Tax Tables'!AR$117,('Tax Tables'!AR$117-'Tax Tables'!AR$116)*'Tax Tables'!AR$118,0)),IF(AND(AR585>='Tax Tables'!AR$182,AR585<='Tax Tables'!AR$183),(AR585-'Tax Tables'!AR$182)*'Tax Tables'!AR$184,IF(AR585>='Tax Tables'!AR$183,('Tax Tables'!AR$183-'Tax Tables'!AR$182)*'Tax Tables'!AR$184,0))),IF(AND(AR585>='Tax Tables'!AR$182,AR585<='Tax Tables'!AR$183),(AR585-'Tax Tables'!AR$182)*'Tax Tables'!AR$184,IF(AR585>='Tax Tables'!AR$183,('Tax Tables'!AR$183-'Tax Tables'!AR$182)*'Tax Tables'!AR$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AS585>='Tax Tables'!AS$116,AS585<='Tax Tables'!AS$117),(AS585-'Tax Tables'!AS$116)*'Tax Tables'!AS$118,IF(AS585>='Tax Tables'!AS$117,('Tax Tables'!AS$117-'Tax Tables'!AS$116)*'Tax Tables'!AS$118,0)),IF(AND(AS585>='Tax Tables'!AS$182,AS585<='Tax Tables'!AS$183),(AS585-'Tax Tables'!AS$182)*'Tax Tables'!AS$184,IF(AS585>='Tax Tables'!AS$183,('Tax Tables'!AS$183-'Tax Tables'!AS$182)*'Tax Tables'!AS$184,0))),IF(AND(AS585>='Tax Tables'!AS$182,AS585<='Tax Tables'!AS$183),(AS585-'Tax Tables'!AS$182)*'Tax Tables'!AS$184,IF(AS585>='Tax Tables'!AS$183,('Tax Tables'!AS$183-'Tax Tables'!AS$182)*'Tax Tables'!AS$184,0))),0)/Round_To,0)*Round_To","v":0}]
["c",null,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Filing_Status=\"m\",Setup!$E$320,Setup!$H$320),\"\")","v":""},{"$f":"IF(Filing_Status=\"m\",TaxC_M_3R,TaxC_S_3R)","v":0.22},47300,{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(F585>='Tax Tables'!F$121,F585<='Tax Tables'!F$122),(F585-'Tax Tables'!F$121)*'Tax Tables'!F$123,IF(F585>='Tax Tables'!F$122,('Tax Tables'!F$122-'Tax Tables'!F$121)*'Tax Tables'!F$123,0)),IF(AND(F585>='Tax Tables'!F$187,F585<='Tax Tables'!F$188),(F585-'Tax Tables'!F$187)*'Tax Tables'!F$189,IF(F585>='Tax Tables'!F$188,('Tax Tables'!F$188-'Tax Tables'!F$187)*'Tax Tables'!F$189,0))),IF(AND(F585>='Tax Tables'!F$187,F585<='Tax Tables'!F$188),(F585-'Tax Tables'!F$187)*'Tax Tables'!F$189,IF(F585>='Tax Tables'!F$188,('Tax Tables'!F$188-'Tax Tables'!F$187)*'Tax Tables'!F$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(G$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(G585>='Tax Tables'!G$121,G585<='Tax Tables'!G$122),(G585-'Tax Tables'!G$121)*'Tax Tables'!G$123,IF(G585>='Tax Tables'!G$122,('Tax Tables'!G$122-'Tax Tables'!G$121)*'Tax Tables'!G$123,0)),IF(AND(G585>='Tax Tables'!G$187,G585<='Tax Tables'!G$188),(G585-'Tax Tables'!G$187)*'Tax Tables'!G$189,IF(G585>='Tax Tables'!G$188,('Tax Tables'!G$188-'Tax Tables'!G$187)*'Tax Tables'!G$189,0))),IF(AND(G585>='Tax Tables'!G$187,G585<='Tax Tables'!G$188),(G585-'Tax Tables'!G$187)*'Tax Tables'!G$189,IF(G585>='Tax Tables'!G$188,('Tax Tables'!G$188-'Tax Tables'!G$187)*'Tax Tables'!G$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(H$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(H585>='Tax Tables'!H$121,H585<='Tax Tables'!H$122),(H585-'Tax Tables'!H$121)*'Tax Tables'!H$123,IF(H585>='Tax Tables'!H$122,('Tax Tables'!H$122-'Tax Tables'!H$121)*'Tax Tables'!H$123,0)),IF(AND(H585>='Tax Tables'!H$187,H585<='Tax Tables'!H$188),(H585-'Tax Tables'!H$187)*'Tax Tables'!H$189,IF(H585>='Tax Tables'!H$188,('Tax Tables'!H$188-'Tax Tables'!H$187)*'Tax Tables'!H$189,0))),IF(AND(H585>='Tax Tables'!H$187,H585<='Tax Tables'!H$188),(H585-'Tax Tables'!H$187)*'Tax Tables'!H$189,IF(H585>='Tax Tables'!H$188,('Tax Tables'!H$188-'Tax Tables'!H$187)*'Tax Tables'!H$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(I$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(I585>='Tax Tables'!I$121,I585<='Tax Tables'!I$122),(I585-'Tax Tables'!I$121)*'Tax Tables'!I$123,IF(I585>='Tax Tables'!I$122,('Tax Tables'!I$122-'Tax Tables'!I$121)*'Tax Tables'!I$123,0)),IF(AND(I585>='Tax Tables'!I$187,I585<='Tax Tables'!I$188),(I585-'Tax Tables'!I$187)*'Tax Tables'!I$189,IF(I585>='Tax Tables'!I$188,('Tax Tables'!I$188-'Tax Tables'!I$187)*'Tax Tables'!I$189,0))),IF(AND(I585>='Tax Tables'!I$187,I585<='Tax Tables'!I$188),(I585-'Tax Tables'!I$187)*'Tax Tables'!I$189,IF(I585>='Tax Tables'!I$188,('Tax Tables'!I$188-'Tax Tables'!I$187)*'Tax Tables'!I$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(J$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(J585>='Tax Tables'!J$121,J585<='Tax Tables'!J$122),(J585-'Tax Tables'!J$121)*'Tax Tables'!J$123,IF(J585>='Tax Tables'!J$122,('Tax Tables'!J$122-'Tax Tables'!J$121)*'Tax Tables'!J$123,0)),IF(AND(J585>='Tax Tables'!J$187,J585<='Tax Tables'!J$188),(J585-'Tax Tables'!J$187)*'Tax Tables'!J$189,IF(J585>='Tax Tables'!J$188,('Tax Tables'!J$188-'Tax Tables'!J$187)*'Tax Tables'!J$189,0))),IF(AND(J585>='Tax Tables'!J$187,J585<='Tax Tables'!J$188),(J585-'Tax Tables'!J$187)*'Tax Tables'!J$189,IF(J585>='Tax Tables'!J$188,('Tax Tables'!J$188-'Tax Tables'!J$187)*'Tax Tables'!J$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(K$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(K585>='Tax Tables'!K$121,K585<='Tax Tables'!K$122),(K585-'Tax Tables'!K$121)*'Tax Tables'!K$123,IF(K585>='Tax Tables'!K$122,('Tax Tables'!K$122-'Tax Tables'!K$121)*'Tax Tables'!K$123,0)),IF(AND(K585>='Tax Tables'!K$187,K585<='Tax Tables'!K$188),(K585-'Tax Tables'!K$187)*'Tax Tables'!K$189,IF(K585>='Tax Tables'!K$188,('Tax Tables'!K$188-'Tax Tables'!K$187)*'Tax Tables'!K$189,0))),IF(AND(K585>='Tax Tables'!K$187,K585<='Tax Tables'!K$188),(K585-'Tax Tables'!K$187)*'Tax Tables'!K$189,IF(K585>='Tax Tables'!K$188,('Tax Tables'!K$188-'Tax Tables'!K$187)*'Tax Tables'!K$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(L$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(L585>='Tax Tables'!L$121,L585<='Tax Tables'!L$122),(L585-'Tax Tables'!L$121)*'Tax Tables'!L$123,IF(L585>='Tax Tables'!L$122,('Tax Tables'!L$122-'Tax Tables'!L$121)*'Tax Tables'!L$123,0)),IF(AND(L585>='Tax Tables'!L$187,L585<='Tax Tables'!L$188),(L585-'Tax Tables'!L$187)*'Tax Tables'!L$189,IF(L585>='Tax Tables'!L$188,('Tax Tables'!L$188-'Tax Tables'!L$187)*'Tax Tables'!L$189,0))),IF(AND(L585>='Tax Tables'!L$187,L585<='Tax Tables'!L$188),(L585-'Tax Tables'!L$187)*'Tax Tables'!L$189,IF(L585>='Tax Tables'!L$188,('Tax Tables'!L$188-'Tax Tables'!L$187)*'Tax Tables'!L$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(M$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(M585>='Tax Tables'!M$121,M585<='Tax Tables'!M$122),(M585-'Tax Tables'!M$121)*'Tax Tables'!M$123,IF(M585>='Tax Tables'!M$122,('Tax Tables'!M$122-'Tax Tables'!M$121)*'Tax Tables'!M$123,0)),IF(AND(M585>='Tax Tables'!M$187,M585<='Tax Tables'!M$188),(M585-'Tax Tables'!M$187)*'Tax Tables'!M$189,IF(M585>='Tax Tables'!M$188,('Tax Tables'!M$188-'Tax Tables'!M$187)*'Tax Tables'!M$189,0))),IF(AND(M585>='Tax Tables'!M$187,M585<='Tax Tables'!M$188),(M585-'Tax Tables'!M$187)*'Tax Tables'!M$189,IF(M585>='Tax Tables'!M$188,('Tax Tables'!M$188-'Tax Tables'!M$187)*'Tax Tables'!M$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(N$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(N585>='Tax Tables'!N$121,N585<='Tax Tables'!N$122),(N585-'Tax Tables'!N$121)*'Tax Tables'!N$123,IF(N585>='Tax Tables'!N$122,('Tax Tables'!N$122-'Tax Tables'!N$121)*'Tax Tables'!N$123,0)),IF(AND(N585>='Tax Tables'!N$187,N585<='Tax Tables'!N$188),(N585-'Tax Tables'!N$187)*'Tax Tables'!N$189,IF(N585>='Tax Tables'!N$188,('Tax Tables'!N$188-'Tax Tables'!N$187)*'Tax Tables'!N$189,0))),IF(AND(N585>='Tax Tables'!N$187,N585<='Tax Tables'!N$188),(N585-'Tax Tables'!N$187)*'Tax Tables'!N$189,IF(N585>='Tax Tables'!N$188,('Tax Tables'!N$188-'Tax Tables'!N$187)*'Tax Tables'!N$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(O$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(O585>='Tax Tables'!O$121,O585<='Tax Tables'!O$122),(O585-'Tax Tables'!O$121)*'Tax Tables'!O$123,IF(O585>='Tax Tables'!O$122,('Tax Tables'!O$122-'Tax Tables'!O$121)*'Tax Tables'!O$123,0)),IF(AND(O585>='Tax Tables'!O$187,O585<='Tax Tables'!O$188),(O585-'Tax Tables'!O$187)*'Tax Tables'!O$189,IF(O585>='Tax Tables'!O$188,('Tax Tables'!O$188-'Tax Tables'!O$187)*'Tax Tables'!O$189,0))),IF(AND(O585>='Tax Tables'!O$187,O585<='Tax Tables'!O$188),(O585-'Tax Tables'!O$187)*'Tax Tables'!O$189,IF(O585>='Tax Tables'!O$188,('Tax Tables'!O$188-'Tax Tables'!O$187)*'Tax Tables'!O$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(P$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(P585>='Tax Tables'!P$121,P585<='Tax Tables'!P$122),(P585-'Tax Tables'!P$121)*'Tax Tables'!P$123,IF(P585>='Tax Tables'!P$122,('Tax Tables'!P$122-'Tax Tables'!P$121)*'Tax Tables'!P$123,0)),IF(AND(P585>='Tax Tables'!P$187,P585<='Tax Tables'!P$188),(P585-'Tax Tables'!P$187)*'Tax Tables'!P$189,IF(P585>='Tax Tables'!P$188,('Tax Tables'!P$188-'Tax Tables'!P$187)*'Tax Tables'!P$189,0))),IF(AND(P585>='Tax Tables'!P$187,P585<='Tax Tables'!P$188),(P585-'Tax Tables'!P$187)*'Tax Tables'!P$189,IF(P585>='Tax Tables'!P$188,('Tax Tables'!P$188-'Tax Tables'!P$187)*'Tax Tables'!P$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Q$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Q585>='Tax Tables'!Q$121,Q585<='Tax Tables'!Q$122),(Q585-'Tax Tables'!Q$121)*'Tax Tables'!Q$123,IF(Q585>='Tax Tables'!Q$122,('Tax Tables'!Q$122-'Tax Tables'!Q$121)*'Tax Tables'!Q$123,0)),IF(AND(Q585>='Tax Tables'!Q$187,Q585<='Tax Tables'!Q$188),(Q585-'Tax Tables'!Q$187)*'Tax Tables'!Q$189,IF(Q585>='Tax Tables'!Q$188,('Tax Tables'!Q$188-'Tax Tables'!Q$187)*'Tax Tables'!Q$189,0))),IF(AND(Q585>='Tax Tables'!Q$187,Q585<='Tax Tables'!Q$188),(Q585-'Tax Tables'!Q$187)*'Tax Tables'!Q$189,IF(Q585>='Tax Tables'!Q$188,('Tax Tables'!Q$188-'Tax Tables'!Q$187)*'Tax Tables'!Q$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(R$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(R585>='Tax Tables'!R$121,R585<='Tax Tables'!R$122),(R585-'Tax Tables'!R$121)*'Tax Tables'!R$123,IF(R585>='Tax Tables'!R$122,('Tax Tables'!R$122-'Tax Tables'!R$121)*'Tax Tables'!R$123,0)),IF(AND(R585>='Tax Tables'!R$187,R585<='Tax Tables'!R$188),(R585-'Tax Tables'!R$187)*'Tax Tables'!R$189,IF(R585>='Tax Tables'!R$188,('Tax Tables'!R$188-'Tax Tables'!R$187)*'Tax Tables'!R$189,0))),IF(AND(R585>='Tax Tables'!R$187,R585<='Tax Tables'!R$188),(R585-'Tax Tables'!R$187)*'Tax Tables'!R$189,IF(R585>='Tax Tables'!R$188,('Tax Tables'!R$188-'Tax Tables'!R$187)*'Tax Tables'!R$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(S$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(S585>='Tax Tables'!S$121,S585<='Tax Tables'!S$122),(S585-'Tax Tables'!S$121)*'Tax Tables'!S$123,IF(S585>='Tax Tables'!S$122,('Tax Tables'!S$122-'Tax Tables'!S$121)*'Tax Tables'!S$123,0)),IF(AND(S585>='Tax Tables'!S$187,S585<='Tax Tables'!S$188),(S585-'Tax Tables'!S$187)*'Tax Tables'!S$189,IF(S585>='Tax Tables'!S$188,('Tax Tables'!S$188-'Tax Tables'!S$187)*'Tax Tables'!S$189,0))),IF(AND(S585>='Tax Tables'!S$187,S585<='Tax Tables'!S$188),(S585-'Tax Tables'!S$187)*'Tax Tables'!S$189,IF(S585>='Tax Tables'!S$188,('Tax Tables'!S$188-'Tax Tables'!S$187)*'Tax Tables'!S$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(T$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(T585>='Tax Tables'!T$121,T585<='Tax Tables'!T$122),(T585-'Tax Tables'!T$121)*'Tax Tables'!T$123,IF(T585>='Tax Tables'!T$122,('Tax Tables'!T$122-'Tax Tables'!T$121)*'Tax Tables'!T$123,0)),IF(AND(T585>='Tax Tables'!T$187,T585<='Tax Tables'!T$188),(T585-'Tax Tables'!T$187)*'Tax Tables'!T$189,IF(T585>='Tax Tables'!T$188,('Tax Tables'!T$188-'Tax Tables'!T$187)*'Tax Tables'!T$189,0))),IF(AND(T585>='Tax Tables'!T$187,T585<='Tax Tables'!T$188),(T585-'Tax Tables'!T$187)*'Tax Tables'!T$189,IF(T585>='Tax Tables'!T$188,('Tax Tables'!T$188-'Tax Tables'!T$187)*'Tax Tables'!T$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(U$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(U585>='Tax Tables'!U$121,U585<='Tax Tables'!U$122),(U585-'Tax Tables'!U$121)*'Tax Tables'!U$123,IF(U585>='Tax Tables'!U$122,('Tax Tables'!U$122-'Tax Tables'!U$121)*'Tax Tables'!U$123,0)),IF(AND(U585>='Tax Tables'!U$187,U585<='Tax Tables'!U$188),(U585-'Tax Tables'!U$187)*'Tax Tables'!U$189,IF(U585>='Tax Tables'!U$188,('Tax Tables'!U$188-'Tax Tables'!U$187)*'Tax Tables'!U$189,0))),IF(AND(U585>='Tax Tables'!U$187,U585<='Tax Tables'!U$188),(U585-'Tax Tables'!U$187)*'Tax Tables'!U$189,IF(U585>='Tax Tables'!U$188,('Tax Tables'!U$188-'Tax Tables'!U$187)*'Tax Tables'!U$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(V$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(V585>='Tax Tables'!V$121,V585<='Tax Tables'!V$122),(V585-'Tax Tables'!V$121)*'Tax Tables'!V$123,IF(V585>='Tax Tables'!V$122,('Tax Tables'!V$122-'Tax Tables'!V$121)*'Tax Tables'!V$123,0)),IF(AND(V585>='Tax Tables'!V$187,V585<='Tax Tables'!V$188),(V585-'Tax Tables'!V$187)*'Tax Tables'!V$189,IF(V585>='Tax Tables'!V$188,('Tax Tables'!V$188-'Tax Tables'!V$187)*'Tax Tables'!V$189,0))),IF(AND(V585>='Tax Tables'!V$187,V585<='Tax Tables'!V$188),(V585-'Tax Tables'!V$187)*'Tax Tables'!V$189,IF(V585>='Tax Tables'!V$188,('Tax Tables'!V$188-'Tax Tables'!V$187)*'Tax Tables'!V$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(W$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(W585>='Tax Tables'!W$121,W585<='Tax Tables'!W$122),(W585-'Tax Tables'!W$121)*'Tax Tables'!W$123,IF(W585>='Tax Tables'!W$122,('Tax Tables'!W$122-'Tax Tables'!W$121)*'Tax Tables'!W$123,0)),IF(AND(W585>='Tax Tables'!W$187,W585<='Tax Tables'!W$188),(W585-'Tax Tables'!W$187)*'Tax Tables'!W$189,IF(W585>='Tax Tables'!W$188,('Tax Tables'!W$188-'Tax Tables'!W$187)*'Tax Tables'!W$189,0))),IF(AND(W585>='Tax Tables'!W$187,W585<='Tax Tables'!W$188),(W585-'Tax Tables'!W$187)*'Tax Tables'!W$189,IF(W585>='Tax Tables'!W$188,('Tax Tables'!W$188-'Tax Tables'!W$187)*'Tax Tables'!W$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(X$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(X585>='Tax Tables'!X$121,X585<='Tax Tables'!X$122),(X585-'Tax Tables'!X$121)*'Tax Tables'!X$123,IF(X585>='Tax Tables'!X$122,('Tax Tables'!X$122-'Tax Tables'!X$121)*'Tax Tables'!X$123,0)),IF(AND(X585>='Tax Tables'!X$187,X585<='Tax Tables'!X$188),(X585-'Tax Tables'!X$187)*'Tax Tables'!X$189,IF(X585>='Tax Tables'!X$188,('Tax Tables'!X$188-'Tax Tables'!X$187)*'Tax Tables'!X$189,0))),IF(AND(X585>='Tax Tables'!X$187,X585<='Tax Tables'!X$188),(X585-'Tax Tables'!X$187)*'Tax Tables'!X$189,IF(X585>='Tax Tables'!X$188,('Tax Tables'!X$188-'Tax Tables'!X$187)*'Tax Tables'!X$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Y$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Y585>='Tax Tables'!Y$121,Y585<='Tax Tables'!Y$122),(Y585-'Tax Tables'!Y$121)*'Tax Tables'!Y$123,IF(Y585>='Tax Tables'!Y$122,('Tax Tables'!Y$122-'Tax Tables'!Y$121)*'Tax Tables'!Y$123,0)),IF(AND(Y585>='Tax Tables'!Y$187,Y585<='Tax Tables'!Y$188),(Y585-'Tax Tables'!Y$187)*'Tax Tables'!Y$189,IF(Y585>='Tax Tables'!Y$188,('Tax Tables'!Y$188-'Tax Tables'!Y$187)*'Tax Tables'!Y$189,0))),IF(AND(Y585>='Tax Tables'!Y$187,Y585<='Tax Tables'!Y$188),(Y585-'Tax Tables'!Y$187)*'Tax Tables'!Y$189,IF(Y585>='Tax Tables'!Y$188,('Tax Tables'!Y$188-'Tax Tables'!Y$187)*'Tax Tables'!Y$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Z$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Z585>='Tax Tables'!Z$121,Z585<='Tax Tables'!Z$122),(Z585-'Tax Tables'!Z$121)*'Tax Tables'!Z$123,IF(Z585>='Tax Tables'!Z$122,('Tax Tables'!Z$122-'Tax Tables'!Z$121)*'Tax Tables'!Z$123,0)),IF(AND(Z585>='Tax Tables'!Z$187,Z585<='Tax Tables'!Z$188),(Z585-'Tax Tables'!Z$187)*'Tax Tables'!Z$189,IF(Z585>='Tax Tables'!Z$188,('Tax Tables'!Z$188-'Tax Tables'!Z$187)*'Tax Tables'!Z$189,0))),IF(AND(Z585>='Tax Tables'!Z$187,Z585<='Tax Tables'!Z$188),(Z585-'Tax Tables'!Z$187)*'Tax Tables'!Z$189,IF(Z585>='Tax Tables'!Z$188,('Tax Tables'!Z$188-'Tax Tables'!Z$187)*'Tax Tables'!Z$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AA$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AA585>='Tax Tables'!AA$121,AA585<='Tax Tables'!AA$122),(AA585-'Tax Tables'!AA$121)*'Tax Tables'!AA$123,IF(AA585>='Tax Tables'!AA$122,('Tax Tables'!AA$122-'Tax Tables'!AA$121)*'Tax Tables'!AA$123,0)),IF(AND(AA585>='Tax Tables'!AA$187,AA585<='Tax Tables'!AA$188),(AA585-'Tax Tables'!AA$187)*'Tax Tables'!AA$189,IF(AA585>='Tax Tables'!AA$188,('Tax Tables'!AA$188-'Tax Tables'!AA$187)*'Tax Tables'!AA$189,0))),IF(AND(AA585>='Tax Tables'!AA$187,AA585<='Tax Tables'!AA$188),(AA585-'Tax Tables'!AA$187)*'Tax Tables'!AA$189,IF(AA585>='Tax Tables'!AA$188,('Tax Tables'!AA$188-'Tax Tables'!AA$187)*'Tax Tables'!AA$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AB$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AB585>='Tax Tables'!AB$121,AB585<='Tax Tables'!AB$122),(AB585-'Tax Tables'!AB$121)*'Tax Tables'!AB$123,IF(AB585>='Tax Tables'!AB$122,('Tax Tables'!AB$122-'Tax Tables'!AB$121)*'Tax Tables'!AB$123,0)),IF(AND(AB585>='Tax Tables'!AB$187,AB585<='Tax Tables'!AB$188),(AB585-'Tax Tables'!AB$187)*'Tax Tables'!AB$189,IF(AB585>='Tax Tables'!AB$188,('Tax Tables'!AB$188-'Tax Tables'!AB$187)*'Tax Tables'!AB$189,0))),IF(AND(AB585>='Tax Tables'!AB$187,AB585<='Tax Tables'!AB$188),(AB585-'Tax Tables'!AB$187)*'Tax Tables'!AB$189,IF(AB585>='Tax Tables'!AB$188,('Tax Tables'!AB$188-'Tax Tables'!AB$187)*'Tax Tables'!AB$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AC$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AC585>='Tax Tables'!AC$121,AC585<='Tax Tables'!AC$122),(AC585-'Tax Tables'!AC$121)*'Tax Tables'!AC$123,IF(AC585>='Tax Tables'!AC$122,('Tax Tables'!AC$122-'Tax Tables'!AC$121)*'Tax Tables'!AC$123,0)),IF(AND(AC585>='Tax Tables'!AC$187,AC585<='Tax Tables'!AC$188),(AC585-'Tax Tables'!AC$187)*'Tax Tables'!AC$189,IF(AC585>='Tax Tables'!AC$188,('Tax Tables'!AC$188-'Tax Tables'!AC$187)*'Tax Tables'!AC$189,0))),IF(AND(AC585>='Tax Tables'!AC$187,AC585<='Tax Tables'!AC$188),(AC585-'Tax Tables'!AC$187)*'Tax Tables'!AC$189,IF(AC585>='Tax Tables'!AC$188,('Tax Tables'!AC$188-'Tax Tables'!AC$187)*'Tax Tables'!AC$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AD$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AD585>='Tax Tables'!AD$121,AD585<='Tax Tables'!AD$122),(AD585-'Tax Tables'!AD$121)*'Tax Tables'!AD$123,IF(AD585>='Tax Tables'!AD$122,('Tax Tables'!AD$122-'Tax Tables'!AD$121)*'Tax Tables'!AD$123,0)),IF(AND(AD585>='Tax Tables'!AD$187,AD585<='Tax Tables'!AD$188),(AD585-'Tax Tables'!AD$187)*'Tax Tables'!AD$189,IF(AD585>='Tax Tables'!AD$188,('Tax Tables'!AD$188-'Tax Tables'!AD$187)*'Tax Tables'!AD$189,0))),IF(AND(AD585>='Tax Tables'!AD$187,AD585<='Tax Tables'!AD$188),(AD585-'Tax Tables'!AD$187)*'Tax Tables'!AD$189,IF(AD585>='Tax Tables'!AD$188,('Tax Tables'!AD$188-'Tax Tables'!AD$187)*'Tax Tables'!AD$189,0))),0)/Round_To,0)*Round_To","v":6800},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AE$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AE585>='Tax Tables'!AE$121,AE585<='Tax Tables'!AE$122),(AE585-'Tax Tables'!AE$121)*'Tax Tables'!AE$123,IF(AE585>='Tax Tables'!AE$122,('Tax Tables'!AE$122-'Tax Tables'!AE$121)*'Tax Tables'!AE$123,0)),IF(AND(AE585>='Tax Tables'!AE$187,AE585<='Tax Tables'!AE$188),(AE585-'Tax Tables'!AE$187)*'Tax Tables'!AE$189,IF(AE585>='Tax Tables'!AE$188,('Tax Tables'!AE$188-'Tax Tables'!AE$187)*'Tax Tables'!AE$189,0))),IF(AND(AE585>='Tax Tables'!AE$187,AE585<='Tax Tables'!AE$188),(AE585-'Tax Tables'!AE$187)*'Tax Tables'!AE$189,IF(AE585>='Tax Tables'!AE$188,('Tax Tables'!AE$188-'Tax Tables'!AE$187)*'Tax Tables'!AE$189,0))),0)/Round_To,0)*Round_To","v":7400},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AF$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AF585>='Tax Tables'!AF$121,AF585<='Tax Tables'!AF$122),(AF585-'Tax Tables'!AF$121)*'Tax Tables'!AF$123,IF(AF585>='Tax Tables'!AF$122,('Tax Tables'!AF$122-'Tax Tables'!AF$121)*'Tax Tables'!AF$123,0)),IF(AND(AF585>='Tax Tables'!AF$187,AF585<='Tax Tables'!AF$188),(AF585-'Tax Tables'!AF$187)*'Tax Tables'!AF$189,IF(AF585>='Tax Tables'!AF$188,('Tax Tables'!AF$188-'Tax Tables'!AF$187)*'Tax Tables'!AF$189,0))),IF(AND(AF585>='Tax Tables'!AF$187,AF585<='Tax Tables'!AF$188),(AF585-'Tax Tables'!AF$187)*'Tax Tables'!AF$189,IF(AF585>='Tax Tables'!AF$188,('Tax Tables'!AF$188-'Tax Tables'!AF$187)*'Tax Tables'!AF$189,0))),0)/Round_To,0)*Round_To","v":7900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AG$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AG585>='Tax Tables'!AG$121,AG585<='Tax Tables'!AG$122),(AG585-'Tax Tables'!AG$121)*'Tax Tables'!AG$123,IF(AG585>='Tax Tables'!AG$122,('Tax Tables'!AG$122-'Tax Tables'!AG$121)*'Tax Tables'!AG$123,0)),IF(AND(AG585>='Tax Tables'!AG$187,AG585<='Tax Tables'!AG$188),(AG585-'Tax Tables'!AG$187)*'Tax Tables'!AG$189,IF(AG585>='Tax Tables'!AG$188,('Tax Tables'!AG$188-'Tax Tables'!AG$187)*'Tax Tables'!AG$189,0))),IF(AND(AG585>='Tax Tables'!AG$187,AG585<='Tax Tables'!AG$188),(AG585-'Tax Tables'!AG$187)*'Tax Tables'!AG$189,IF(AG585>='Tax Tables'!AG$188,('Tax Tables'!AG$188-'Tax Tables'!AG$187)*'Tax Tables'!AG$189,0))),0)/Round_To,0)*Round_To","v":8400},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AH$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AH585>='Tax Tables'!AH$121,AH585<='Tax Tables'!AH$122),(AH585-'Tax Tables'!AH$121)*'Tax Tables'!AH$123,IF(AH585>='Tax Tables'!AH$122,('Tax Tables'!AH$122-'Tax Tables'!AH$121)*'Tax Tables'!AH$123,0)),IF(AND(AH585>='Tax Tables'!AH$187,AH585<='Tax Tables'!AH$188),(AH585-'Tax Tables'!AH$187)*'Tax Tables'!AH$189,IF(AH585>='Tax Tables'!AH$188,('Tax Tables'!AH$188-'Tax Tables'!AH$187)*'Tax Tables'!AH$189,0))),IF(AND(AH585>='Tax Tables'!AH$187,AH585<='Tax Tables'!AH$188),(AH585-'Tax Tables'!AH$187)*'Tax Tables'!AH$189,IF(AH585>='Tax Tables'!AH$188,('Tax Tables'!AH$188-'Tax Tables'!AH$187)*'Tax Tables'!AH$189,0))),0)/Round_To,0)*Round_To","v":8500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AI$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AI585>='Tax Tables'!AI$121,AI585<='Tax Tables'!AI$122),(AI585-'Tax Tables'!AI$121)*'Tax Tables'!AI$123,IF(AI585>='Tax Tables'!AI$122,('Tax Tables'!AI$122-'Tax Tables'!AI$121)*'Tax Tables'!AI$123,0)),IF(AND(AI585>='Tax Tables'!AI$187,AI585<='Tax Tables'!AI$188),(AI585-'Tax Tables'!AI$187)*'Tax Tables'!AI$189,IF(AI585>='Tax Tables'!AI$188,('Tax Tables'!AI$188-'Tax Tables'!AI$187)*'Tax Tables'!AI$189,0))),IF(AND(AI585>='Tax Tables'!AI$187,AI585<='Tax Tables'!AI$188),(AI585-'Tax Tables'!AI$187)*'Tax Tables'!AI$189,IF(AI585>='Tax Tables'!AI$188,('Tax Tables'!AI$188-'Tax Tables'!AI$187)*'Tax Tables'!AI$189,0))),0)/Round_To,0)*Round_To","v":8300},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AJ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AJ585>='Tax Tables'!AJ$121,AJ585<='Tax Tables'!AJ$122),(AJ585-'Tax Tables'!AJ$121)*'Tax Tables'!AJ$123,IF(AJ585>='Tax Tables'!AJ$122,('Tax Tables'!AJ$122-'Tax Tables'!AJ$121)*'Tax Tables'!AJ$123,0)),IF(AND(AJ585>='Tax Tables'!AJ$187,AJ585<='Tax Tables'!AJ$188),(AJ585-'Tax Tables'!AJ$187)*'Tax Tables'!AJ$189,IF(AJ585>='Tax Tables'!AJ$188,('Tax Tables'!AJ$188-'Tax Tables'!AJ$187)*'Tax Tables'!AJ$189,0))),IF(AND(AJ585>='Tax Tables'!AJ$187,AJ585<='Tax Tables'!AJ$188),(AJ585-'Tax Tables'!AJ$187)*'Tax Tables'!AJ$189,IF(AJ585>='Tax Tables'!AJ$188,('Tax Tables'!AJ$188-'Tax Tables'!AJ$187)*'Tax Tables'!AJ$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AK$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AK585>='Tax Tables'!AK$121,AK585<='Tax Tables'!AK$122),(AK585-'Tax Tables'!AK$121)*'Tax Tables'!AK$123,IF(AK585>='Tax Tables'!AK$122,('Tax Tables'!AK$122-'Tax Tables'!AK$121)*'Tax Tables'!AK$123,0)),IF(AND(AK585>='Tax Tables'!AK$187,AK585<='Tax Tables'!AK$188),(AK585-'Tax Tables'!AK$187)*'Tax Tables'!AK$189,IF(AK585>='Tax Tables'!AK$188,('Tax Tables'!AK$188-'Tax Tables'!AK$187)*'Tax Tables'!AK$189,0))),IF(AND(AK585>='Tax Tables'!AK$187,AK585<='Tax Tables'!AK$188),(AK585-'Tax Tables'!AK$187)*'Tax Tables'!AK$189,IF(AK585>='Tax Tables'!AK$188,('Tax Tables'!AK$188-'Tax Tables'!AK$187)*'Tax Tables'!AK$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AL$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AL585>='Tax Tables'!AL$121,AL585<='Tax Tables'!AL$122),(AL585-'Tax Tables'!AL$121)*'Tax Tables'!AL$123,IF(AL585>='Tax Tables'!AL$122,('Tax Tables'!AL$122-'Tax Tables'!AL$121)*'Tax Tables'!AL$123,0)),IF(AND(AL585>='Tax Tables'!AL$187,AL585<='Tax Tables'!AL$188),(AL585-'Tax Tables'!AL$187)*'Tax Tables'!AL$189,IF(AL585>='Tax Tables'!AL$188,('Tax Tables'!AL$188-'Tax Tables'!AL$187)*'Tax Tables'!AL$189,0))),IF(AND(AL585>='Tax Tables'!AL$187,AL585<='Tax Tables'!AL$188),(AL585-'Tax Tables'!AL$187)*'Tax Tables'!AL$189,IF(AL585>='Tax Tables'!AL$188,('Tax Tables'!AL$188-'Tax Tables'!AL$187)*'Tax Tables'!AL$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AM$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AM585>='Tax Tables'!AM$121,AM585<='Tax Tables'!AM$122),(AM585-'Tax Tables'!AM$121)*'Tax Tables'!AM$123,IF(AM585>='Tax Tables'!AM$122,('Tax Tables'!AM$122-'Tax Tables'!AM$121)*'Tax Tables'!AM$123,0)),IF(AND(AM585>='Tax Tables'!AM$187,AM585<='Tax Tables'!AM$188),(AM585-'Tax Tables'!AM$187)*'Tax Tables'!AM$189,IF(AM585>='Tax Tables'!AM$188,('Tax Tables'!AM$188-'Tax Tables'!AM$187)*'Tax Tables'!AM$189,0))),IF(AND(AM585>='Tax Tables'!AM$187,AM585<='Tax Tables'!AM$188),(AM585-'Tax Tables'!AM$187)*'Tax Tables'!AM$189,IF(AM585>='Tax Tables'!AM$188,('Tax Tables'!AM$188-'Tax Tables'!AM$187)*'Tax Tables'!AM$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AN$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AN585>='Tax Tables'!AN$121,AN585<='Tax Tables'!AN$122),(AN585-'Tax Tables'!AN$121)*'Tax Tables'!AN$123,IF(AN585>='Tax Tables'!AN$122,('Tax Tables'!AN$122-'Tax Tables'!AN$121)*'Tax Tables'!AN$123,0)),IF(AND(AN585>='Tax Tables'!AN$187,AN585<='Tax Tables'!AN$188),(AN585-'Tax Tables'!AN$187)*'Tax Tables'!AN$189,IF(AN585>='Tax Tables'!AN$188,('Tax Tables'!AN$188-'Tax Tables'!AN$187)*'Tax Tables'!AN$189,0))),IF(AND(AN585>='Tax Tables'!AN$187,AN585<='Tax Tables'!AN$188),(AN585-'Tax Tables'!AN$187)*'Tax Tables'!AN$189,IF(AN585>='Tax Tables'!AN$188,('Tax Tables'!AN$188-'Tax Tables'!AN$187)*'Tax Tables'!AN$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AO$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AO585>='Tax Tables'!AO$121,AO585<='Tax Tables'!AO$122),(AO585-'Tax Tables'!AO$121)*'Tax Tables'!AO$123,IF(AO585>='Tax Tables'!AO$122,('Tax Tables'!AO$122-'Tax Tables'!AO$121)*'Tax Tables'!AO$123,0)),IF(AND(AO585>='Tax Tables'!AO$187,AO585<='Tax Tables'!AO$188),(AO585-'Tax Tables'!AO$187)*'Tax Tables'!AO$189,IF(AO585>='Tax Tables'!AO$188,('Tax Tables'!AO$188-'Tax Tables'!AO$187)*'Tax Tables'!AO$189,0))),IF(AND(AO585>='Tax Tables'!AO$187,AO585<='Tax Tables'!AO$188),(AO585-'Tax Tables'!AO$187)*'Tax Tables'!AO$189,IF(AO585>='Tax Tables'!AO$188,('Tax Tables'!AO$188-'Tax Tables'!AO$187)*'Tax Tables'!AO$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AP$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AP585>='Tax Tables'!AP$121,AP585<='Tax Tables'!AP$122),(AP585-'Tax Tables'!AP$121)*'Tax Tables'!AP$123,IF(AP585>='Tax Tables'!AP$122,('Tax Tables'!AP$122-'Tax Tables'!AP$121)*'Tax Tables'!AP$123,0)),IF(AND(AP585>='Tax Tables'!AP$187,AP585<='Tax Tables'!AP$188),(AP585-'Tax Tables'!AP$187)*'Tax Tables'!AP$189,IF(AP585>='Tax Tables'!AP$188,('Tax Tables'!AP$188-'Tax Tables'!AP$187)*'Tax Tables'!AP$189,0))),IF(AND(AP585>='Tax Tables'!AP$187,AP585<='Tax Tables'!AP$188),(AP585-'Tax Tables'!AP$187)*'Tax Tables'!AP$189,IF(AP585>='Tax Tables'!AP$188,('Tax Tables'!AP$188-'Tax Tables'!AP$187)*'Tax Tables'!AP$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AQ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AQ585>='Tax Tables'!AQ$121,AQ585<='Tax Tables'!AQ$122),(AQ585-'Tax Tables'!AQ$121)*'Tax Tables'!AQ$123,IF(AQ585>='Tax Tables'!AQ$122,('Tax Tables'!AQ$122-'Tax Tables'!AQ$121)*'Tax Tables'!AQ$123,0)),IF(AND(AQ585>='Tax Tables'!AQ$187,AQ585<='Tax Tables'!AQ$188),(AQ585-'Tax Tables'!AQ$187)*'Tax Tables'!AQ$189,IF(AQ585>='Tax Tables'!AQ$188,('Tax Tables'!AQ$188-'Tax Tables'!AQ$187)*'Tax Tables'!AQ$189,0))),IF(AND(AQ585>='Tax Tables'!AQ$187,AQ585<='Tax Tables'!AQ$188),(AQ585-'Tax Tables'!AQ$187)*'Tax Tables'!AQ$189,IF(AQ585>='Tax Tables'!AQ$188,('Tax Tables'!AQ$188-'Tax Tables'!AQ$187)*'Tax Tables'!AQ$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AR$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AR585>='Tax Tables'!AR$121,AR585<='Tax Tables'!AR$122),(AR585-'Tax Tables'!AR$121)*'Tax Tables'!AR$123,IF(AR585>='Tax Tables'!AR$122,('Tax Tables'!AR$122-'Tax Tables'!AR$121)*'Tax Tables'!AR$123,0)),IF(AND(AR585>='Tax Tables'!AR$187,AR585<='Tax Tables'!AR$188),(AR585-'Tax Tables'!AR$187)*'Tax Tables'!AR$189,IF(AR585>='Tax Tables'!AR$188,('Tax Tables'!AR$188-'Tax Tables'!AR$187)*'Tax Tables'!AR$189,0))),IF(AND(AR585>='Tax Tables'!AR$187,AR585<='Tax Tables'!AR$188),(AR585-'Tax Tables'!AR$187)*'Tax Tables'!AR$189,IF(AR585>='Tax Tables'!AR$188,('Tax Tables'!AR$188-'Tax Tables'!AR$187)*'Tax Tables'!AR$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AS585>='Tax Tables'!AS$121,AS585<='Tax Tables'!AS$122),(AS585-'Tax Tables'!AS$121)*'Tax Tables'!AS$123,IF(AS585>='Tax Tables'!AS$122,('Tax Tables'!AS$122-'Tax Tables'!AS$121)*'Tax Tables'!AS$123,0)),IF(AND(AS585>='Tax Tables'!AS$187,AS585<='Tax Tables'!AS$188),(AS585-'Tax Tables'!AS$187)*'Tax Tables'!AS$189,IF(AS585>='Tax Tables'!AS$188,('Tax Tables'!AS$188-'Tax Tables'!AS$187)*'Tax Tables'!AS$189,0))),IF(AND(AS585>='Tax Tables'!AS$187,AS585<='Tax Tables'!AS$188),(AS585-'Tax Tables'!AS$187)*'Tax Tables'!AS$189,IF(AS585>='Tax Tables'!AS$188,('Tax Tables'!AS$188-'Tax Tables'!AS$187)*'Tax Tables'!AS$189,0))),0)/Round_To,0)*Round_To","v":0}]
["c",null,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Filing_Status=\"m\",Setup!$E$321,Setup!$H$321),\"\")","v":""},{"$f":"IF(Filing_Status=\"m\",TaxC_M_4R,TaxC_S_4R)","v":0.24},0,{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(F585>='Tax Tables'!F$126,F585<='Tax Tables'!F$127),(F585-'Tax Tables'!F$126)*'Tax Tables'!F$128,IF(F585>='Tax Tables'!F$127,('Tax Tables'!F$127-'Tax Tables'!F$126)*'Tax Tables'!F$128,0)),IF(AND(F585>='Tax Tables'!F$192,F585<='Tax Tables'!F$193),(F585-'Tax Tables'!F$192)*'Tax Tables'!F$194,IF(F585>='Tax Tables'!F$193,('Tax Tables'!F$193-'Tax Tables'!F$192)*'Tax Tables'!F$194,0))),IF(AND(F585>='Tax Tables'!F$192,F585<='Tax Tables'!F$193),(F585-'Tax Tables'!F$192)*'Tax Tables'!F$194,IF(F585>='Tax Tables'!F$193,('Tax Tables'!F$193-'Tax Tables'!F$192)*'Tax Tables'!F$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(G$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(G585>='Tax Tables'!G$126,G585<='Tax Tables'!G$127),(G585-'Tax Tables'!G$126)*'Tax Tables'!G$128,IF(G585>='Tax Tables'!G$127,('Tax Tables'!G$127-'Tax Tables'!G$126)*'Tax Tables'!G$128,0)),IF(AND(G585>='Tax Tables'!G$192,G585<='Tax Tables'!G$193),(G585-'Tax Tables'!G$192)*'Tax Tables'!G$194,IF(G585>='Tax Tables'!G$193,('Tax Tables'!G$193-'Tax Tables'!G$192)*'Tax Tables'!G$194,0))),IF(AND(G585>='Tax Tables'!G$192,G585<='Tax Tables'!G$193),(G585-'Tax Tables'!G$192)*'Tax Tables'!G$194,IF(G585>='Tax Tables'!G$193,('Tax Tables'!G$193-'Tax Tables'!G$192)*'Tax Tables'!G$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(H$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(H585>='Tax Tables'!H$126,H585<='Tax Tables'!H$127),(H585-'Tax Tables'!H$126)*'Tax Tables'!H$128,IF(H585>='Tax Tables'!H$127,('Tax Tables'!H$127-'Tax Tables'!H$126)*'Tax Tables'!H$128,0)),IF(AND(H585>='Tax Tables'!H$192,H585<='Tax Tables'!H$193),(H585-'Tax Tables'!H$192)*'Tax Tables'!H$194,IF(H585>='Tax Tables'!H$193,('Tax Tables'!H$193-'Tax Tables'!H$192)*'Tax Tables'!H$194,0))),IF(AND(H585>='Tax Tables'!H$192,H585<='Tax Tables'!H$193),(H585-'Tax Tables'!H$192)*'Tax Tables'!H$194,IF(H585>='Tax Tables'!H$193,('Tax Tables'!H$193-'Tax Tables'!H$192)*'Tax Tables'!H$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(I$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(I585>='Tax Tables'!I$126,I585<='Tax Tables'!I$127),(I585-'Tax Tables'!I$126)*'Tax Tables'!I$128,IF(I585>='Tax Tables'!I$127,('Tax Tables'!I$127-'Tax Tables'!I$126)*'Tax Tables'!I$128,0)),IF(AND(I585>='Tax Tables'!I$192,I585<='Tax Tables'!I$193),(I585-'Tax Tables'!I$192)*'Tax Tables'!I$194,IF(I585>='Tax Tables'!I$193,('Tax Tables'!I$193-'Tax Tables'!I$192)*'Tax Tables'!I$194,0))),IF(AND(I585>='Tax Tables'!I$192,I585<='Tax Tables'!I$193),(I585-'Tax Tables'!I$192)*'Tax Tables'!I$194,IF(I585>='Tax Tables'!I$193,('Tax Tables'!I$193-'Tax Tables'!I$192)*'Tax Tables'!I$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(J$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(J585>='Tax Tables'!J$126,J585<='Tax Tables'!J$127),(J585-'Tax Tables'!J$126)*'Tax Tables'!J$128,IF(J585>='Tax Tables'!J$127,('Tax Tables'!J$127-'Tax Tables'!J$126)*'Tax Tables'!J$128,0)),IF(AND(J585>='Tax Tables'!J$192,J585<='Tax Tables'!J$193),(J585-'Tax Tables'!J$192)*'Tax Tables'!J$194,IF(J585>='Tax Tables'!J$193,('Tax Tables'!J$193-'Tax Tables'!J$192)*'Tax Tables'!J$194,0))),IF(AND(J585>='Tax Tables'!J$192,J585<='Tax Tables'!J$193),(J585-'Tax Tables'!J$192)*'Tax Tables'!J$194,IF(J585>='Tax Tables'!J$193,('Tax Tables'!J$193-'Tax Tables'!J$192)*'Tax Tables'!J$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(K$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(K585>='Tax Tables'!K$126,K585<='Tax Tables'!K$127),(K585-'Tax Tables'!K$126)*'Tax Tables'!K$128,IF(K585>='Tax Tables'!K$127,('Tax Tables'!K$127-'Tax Tables'!K$126)*'Tax Tables'!K$128,0)),IF(AND(K585>='Tax Tables'!K$192,K585<='Tax Tables'!K$193),(K585-'Tax Tables'!K$192)*'Tax Tables'!K$194,IF(K585>='Tax Tables'!K$193,('Tax Tables'!K$193-'Tax Tables'!K$192)*'Tax Tables'!K$194,0))),IF(AND(K585>='Tax Tables'!K$192,K585<='Tax Tables'!K$193),(K585-'Tax Tables'!K$192)*'Tax Tables'!K$194,IF(K585>='Tax Tables'!K$193,('Tax Tables'!K$193-'Tax Tables'!K$192)*'Tax Tables'!K$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(L$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(L585>='Tax Tables'!L$126,L585<='Tax Tables'!L$127),(L585-'Tax Tables'!L$126)*'Tax Tables'!L$128,IF(L585>='Tax Tables'!L$127,('Tax Tables'!L$127-'Tax Tables'!L$126)*'Tax Tables'!L$128,0)),IF(AND(L585>='Tax Tables'!L$192,L585<='Tax Tables'!L$193),(L585-'Tax Tables'!L$192)*'Tax Tables'!L$194,IF(L585>='Tax Tables'!L$193,('Tax Tables'!L$193-'Tax Tables'!L$192)*'Tax Tables'!L$194,0))),IF(AND(L585>='Tax Tables'!L$192,L585<='Tax Tables'!L$193),(L585-'Tax Tables'!L$192)*'Tax Tables'!L$194,IF(L585>='Tax Tables'!L$193,('Tax Tables'!L$193-'Tax Tables'!L$192)*'Tax Tables'!L$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(M$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(M585>='Tax Tables'!M$126,M585<='Tax Tables'!M$127),(M585-'Tax Tables'!M$126)*'Tax Tables'!M$128,IF(M585>='Tax Tables'!M$127,('Tax Tables'!M$127-'Tax Tables'!M$126)*'Tax Tables'!M$128,0)),IF(AND(M585>='Tax Tables'!M$192,M585<='Tax Tables'!M$193),(M585-'Tax Tables'!M$192)*'Tax Tables'!M$194,IF(M585>='Tax Tables'!M$193,('Tax Tables'!M$193-'Tax Tables'!M$192)*'Tax Tables'!M$194,0))),IF(AND(M585>='Tax Tables'!M$192,M585<='Tax Tables'!M$193),(M585-'Tax Tables'!M$192)*'Tax Tables'!M$194,IF(M585>='Tax Tables'!M$193,('Tax Tables'!M$193-'Tax Tables'!M$192)*'Tax Tables'!M$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(N$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(N585>='Tax Tables'!N$126,N585<='Tax Tables'!N$127),(N585-'Tax Tables'!N$126)*'Tax Tables'!N$128,IF(N585>='Tax Tables'!N$127,('Tax Tables'!N$127-'Tax Tables'!N$126)*'Tax Tables'!N$128,0)),IF(AND(N585>='Tax Tables'!N$192,N585<='Tax Tables'!N$193),(N585-'Tax Tables'!N$192)*'Tax Tables'!N$194,IF(N585>='Tax Tables'!N$193,('Tax Tables'!N$193-'Tax Tables'!N$192)*'Tax Tables'!N$194,0))),IF(AND(N585>='Tax Tables'!N$192,N585<='Tax Tables'!N$193),(N585-'Tax Tables'!N$192)*'Tax Tables'!N$194,IF(N585>='Tax Tables'!N$193,('Tax Tables'!N$193-'Tax Tables'!N$192)*'Tax Tables'!N$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(O$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(O585>='Tax Tables'!O$126,O585<='Tax Tables'!O$127),(O585-'Tax Tables'!O$126)*'Tax Tables'!O$128,IF(O585>='Tax Tables'!O$127,('Tax Tables'!O$127-'Tax Tables'!O$126)*'Tax Tables'!O$128,0)),IF(AND(O585>='Tax Tables'!O$192,O585<='Tax Tables'!O$193),(O585-'Tax Tables'!O$192)*'Tax Tables'!O$194,IF(O585>='Tax Tables'!O$193,('Tax Tables'!O$193-'Tax Tables'!O$192)*'Tax Tables'!O$194,0))),IF(AND(O585>='Tax Tables'!O$192,O585<='Tax Tables'!O$193),(O585-'Tax Tables'!O$192)*'Tax Tables'!O$194,IF(O585>='Tax Tables'!O$193,('Tax Tables'!O$193-'Tax Tables'!O$192)*'Tax Tables'!O$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(P$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(P585>='Tax Tables'!P$126,P585<='Tax Tables'!P$127),(P585-'Tax Tables'!P$126)*'Tax Tables'!P$128,IF(P585>='Tax Tables'!P$127,('Tax Tables'!P$127-'Tax Tables'!P$126)*'Tax Tables'!P$128,0)),IF(AND(P585>='Tax Tables'!P$192,P585<='Tax Tables'!P$193),(P585-'Tax Tables'!P$192)*'Tax Tables'!P$194,IF(P585>='Tax Tables'!P$193,('Tax Tables'!P$193-'Tax Tables'!P$192)*'Tax Tables'!P$194,0))),IF(AND(P585>='Tax Tables'!P$192,P585<='Tax Tables'!P$193),(P585-'Tax Tables'!P$192)*'Tax Tables'!P$194,IF(P585>='Tax Tables'!P$193,('Tax Tables'!P$193-'Tax Tables'!P$192)*'Tax Tables'!P$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Q$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Q585>='Tax Tables'!Q$126,Q585<='Tax Tables'!Q$127),(Q585-'Tax Tables'!Q$126)*'Tax Tables'!Q$128,IF(Q585>='Tax Tables'!Q$127,('Tax Tables'!Q$127-'Tax Tables'!Q$126)*'Tax Tables'!Q$128,0)),IF(AND(Q585>='Tax Tables'!Q$192,Q585<='Tax Tables'!Q$193),(Q585-'Tax Tables'!Q$192)*'Tax Tables'!Q$194,IF(Q585>='Tax Tables'!Q$193,('Tax Tables'!Q$193-'Tax Tables'!Q$192)*'Tax Tables'!Q$194,0))),IF(AND(Q585>='Tax Tables'!Q$192,Q585<='Tax Tables'!Q$193),(Q585-'Tax Tables'!Q$192)*'Tax Tables'!Q$194,IF(Q585>='Tax Tables'!Q$193,('Tax Tables'!Q$193-'Tax Tables'!Q$192)*'Tax Tables'!Q$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(R$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(R585>='Tax Tables'!R$126,R585<='Tax Tables'!R$127),(R585-'Tax Tables'!R$126)*'Tax Tables'!R$128,IF(R585>='Tax Tables'!R$127,('Tax Tables'!R$127-'Tax Tables'!R$126)*'Tax Tables'!R$128,0)),IF(AND(R585>='Tax Tables'!R$192,R585<='Tax Tables'!R$193),(R585-'Tax Tables'!R$192)*'Tax Tables'!R$194,IF(R585>='Tax Tables'!R$193,('Tax Tables'!R$193-'Tax Tables'!R$192)*'Tax Tables'!R$194,0))),IF(AND(R585>='Tax Tables'!R$192,R585<='Tax Tables'!R$193),(R585-'Tax Tables'!R$192)*'Tax Tables'!R$194,IF(R585>='Tax Tables'!R$193,('Tax Tables'!R$193-'Tax Tables'!R$192)*'Tax Tables'!R$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(S$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(S585>='Tax Tables'!S$126,S585<='Tax Tables'!S$127),(S585-'Tax Tables'!S$126)*'Tax Tables'!S$128,IF(S585>='Tax Tables'!S$127,('Tax Tables'!S$127-'Tax Tables'!S$126)*'Tax Tables'!S$128,0)),IF(AND(S585>='Tax Tables'!S$192,S585<='Tax Tables'!S$193),(S585-'Tax Tables'!S$192)*'Tax Tables'!S$194,IF(S585>='Tax Tables'!S$193,('Tax Tables'!S$193-'Tax Tables'!S$192)*'Tax Tables'!S$194,0))),IF(AND(S585>='Tax Tables'!S$192,S585<='Tax Tables'!S$193),(S585-'Tax Tables'!S$192)*'Tax Tables'!S$194,IF(S585>='Tax Tables'!S$193,('Tax Tables'!S$193-'Tax Tables'!S$192)*'Tax Tables'!S$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(T$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(T585>='Tax Tables'!T$126,T585<='Tax Tables'!T$127),(T585-'Tax Tables'!T$126)*'Tax Tables'!T$128,IF(T585>='Tax Tables'!T$127,('Tax Tables'!T$127-'Tax Tables'!T$126)*'Tax Tables'!T$128,0)),IF(AND(T585>='Tax Tables'!T$192,T585<='Tax Tables'!T$193),(T585-'Tax Tables'!T$192)*'Tax Tables'!T$194,IF(T585>='Tax Tables'!T$193,('Tax Tables'!T$193-'Tax Tables'!T$192)*'Tax Tables'!T$194,0))),IF(AND(T585>='Tax Tables'!T$192,T585<='Tax Tables'!T$193),(T585-'Tax Tables'!T$192)*'Tax Tables'!T$194,IF(T585>='Tax Tables'!T$193,('Tax Tables'!T$193-'Tax Tables'!T$192)*'Tax Tables'!T$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(U$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(U585>='Tax Tables'!U$126,U585<='Tax Tables'!U$127),(U585-'Tax Tables'!U$126)*'Tax Tables'!U$128,IF(U585>='Tax Tables'!U$127,('Tax Tables'!U$127-'Tax Tables'!U$126)*'Tax Tables'!U$128,0)),IF(AND(U585>='Tax Tables'!U$192,U585<='Tax Tables'!U$193),(U585-'Tax Tables'!U$192)*'Tax Tables'!U$194,IF(U585>='Tax Tables'!U$193,('Tax Tables'!U$193-'Tax Tables'!U$192)*'Tax Tables'!U$194,0))),IF(AND(U585>='Tax Tables'!U$192,U585<='Tax Tables'!U$193),(U585-'Tax Tables'!U$192)*'Tax Tables'!U$194,IF(U585>='Tax Tables'!U$193,('Tax Tables'!U$193-'Tax Tables'!U$192)*'Tax Tables'!U$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(V$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(V585>='Tax Tables'!V$126,V585<='Tax Tables'!V$127),(V585-'Tax Tables'!V$126)*'Tax Tables'!V$128,IF(V585>='Tax Tables'!V$127,('Tax Tables'!V$127-'Tax Tables'!V$126)*'Tax Tables'!V$128,0)),IF(AND(V585>='Tax Tables'!V$192,V585<='Tax Tables'!V$193),(V585-'Tax Tables'!V$192)*'Tax Tables'!V$194,IF(V585>='Tax Tables'!V$193,('Tax Tables'!V$193-'Tax Tables'!V$192)*'Tax Tables'!V$194,0))),IF(AND(V585>='Tax Tables'!V$192,V585<='Tax Tables'!V$193),(V585-'Tax Tables'!V$192)*'Tax Tables'!V$194,IF(V585>='Tax Tables'!V$193,('Tax Tables'!V$193-'Tax Tables'!V$192)*'Tax Tables'!V$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(W$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(W585>='Tax Tables'!W$126,W585<='Tax Tables'!W$127),(W585-'Tax Tables'!W$126)*'Tax Tables'!W$128,IF(W585>='Tax Tables'!W$127,('Tax Tables'!W$127-'Tax Tables'!W$126)*'Tax Tables'!W$128,0)),IF(AND(W585>='Tax Tables'!W$192,W585<='Tax Tables'!W$193),(W585-'Tax Tables'!W$192)*'Tax Tables'!W$194,IF(W585>='Tax Tables'!W$193,('Tax Tables'!W$193-'Tax Tables'!W$192)*'Tax Tables'!W$194,0))),IF(AND(W585>='Tax Tables'!W$192,W585<='Tax Tables'!W$193),(W585-'Tax Tables'!W$192)*'Tax Tables'!W$194,IF(W585>='Tax Tables'!W$193,('Tax Tables'!W$193-'Tax Tables'!W$192)*'Tax Tables'!W$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(X$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(X585>='Tax Tables'!X$126,X585<='Tax Tables'!X$127),(X585-'Tax Tables'!X$126)*'Tax Tables'!X$128,IF(X585>='Tax Tables'!X$127,('Tax Tables'!X$127-'Tax Tables'!X$126)*'Tax Tables'!X$128,0)),IF(AND(X585>='Tax Tables'!X$192,X585<='Tax Tables'!X$193),(X585-'Tax Tables'!X$192)*'Tax Tables'!X$194,IF(X585>='Tax Tables'!X$193,('Tax Tables'!X$193-'Tax Tables'!X$192)*'Tax Tables'!X$194,0))),IF(AND(X585>='Tax Tables'!X$192,X585<='Tax Tables'!X$193),(X585-'Tax Tables'!X$192)*'Tax Tables'!X$194,IF(X585>='Tax Tables'!X$193,('Tax Tables'!X$193-'Tax Tables'!X$192)*'Tax Tables'!X$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Y$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Y585>='Tax Tables'!Y$126,Y585<='Tax Tables'!Y$127),(Y585-'Tax Tables'!Y$126)*'Tax Tables'!Y$128,IF(Y585>='Tax Tables'!Y$127,('Tax Tables'!Y$127-'Tax Tables'!Y$126)*'Tax Tables'!Y$128,0)),IF(AND(Y585>='Tax Tables'!Y$192,Y585<='Tax Tables'!Y$193),(Y585-'Tax Tables'!Y$192)*'Tax Tables'!Y$194,IF(Y585>='Tax Tables'!Y$193,('Tax Tables'!Y$193-'Tax Tables'!Y$192)*'Tax Tables'!Y$194,0))),IF(AND(Y585>='Tax Tables'!Y$192,Y585<='Tax Tables'!Y$193),(Y585-'Tax Tables'!Y$192)*'Tax Tables'!Y$194,IF(Y585>='Tax Tables'!Y$193,('Tax Tables'!Y$193-'Tax Tables'!Y$192)*'Tax Tables'!Y$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Z$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Z585>='Tax Tables'!Z$126,Z585<='Tax Tables'!Z$127),(Z585-'Tax Tables'!Z$126)*'Tax Tables'!Z$128,IF(Z585>='Tax Tables'!Z$127,('Tax Tables'!Z$127-'Tax Tables'!Z$126)*'Tax Tables'!Z$128,0)),IF(AND(Z585>='Tax Tables'!Z$192,Z585<='Tax Tables'!Z$193),(Z585-'Tax Tables'!Z$192)*'Tax Tables'!Z$194,IF(Z585>='Tax Tables'!Z$193,('Tax Tables'!Z$193-'Tax Tables'!Z$192)*'Tax Tables'!Z$194,0))),IF(AND(Z585>='Tax Tables'!Z$192,Z585<='Tax Tables'!Z$193),(Z585-'Tax Tables'!Z$192)*'Tax Tables'!Z$194,IF(Z585>='Tax Tables'!Z$193,('Tax Tables'!Z$193-'Tax Tables'!Z$192)*'Tax Tables'!Z$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AA$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AA585>='Tax Tables'!AA$126,AA585<='Tax Tables'!AA$127),(AA585-'Tax Tables'!AA$126)*'Tax Tables'!AA$128,IF(AA585>='Tax Tables'!AA$127,('Tax Tables'!AA$127-'Tax Tables'!AA$126)*'Tax Tables'!AA$128,0)),IF(AND(AA585>='Tax Tables'!AA$192,AA585<='Tax Tables'!AA$193),(AA585-'Tax Tables'!AA$192)*'Tax Tables'!AA$194,IF(AA585>='Tax Tables'!AA$193,('Tax Tables'!AA$193-'Tax Tables'!AA$192)*'Tax Tables'!AA$194,0))),IF(AND(AA585>='Tax Tables'!AA$192,AA585<='Tax Tables'!AA$193),(AA585-'Tax Tables'!AA$192)*'Tax Tables'!AA$194,IF(AA585>='Tax Tables'!AA$193,('Tax Tables'!AA$193-'Tax Tables'!AA$192)*'Tax Tables'!AA$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AB$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AB585>='Tax Tables'!AB$126,AB585<='Tax Tables'!AB$127),(AB585-'Tax Tables'!AB$126)*'Tax Tables'!AB$128,IF(AB585>='Tax Tables'!AB$127,('Tax Tables'!AB$127-'Tax Tables'!AB$126)*'Tax Tables'!AB$128,0)),IF(AND(AB585>='Tax Tables'!AB$192,AB585<='Tax Tables'!AB$193),(AB585-'Tax Tables'!AB$192)*'Tax Tables'!AB$194,IF(AB585>='Tax Tables'!AB$193,('Tax Tables'!AB$193-'Tax Tables'!AB$192)*'Tax Tables'!AB$194,0))),IF(AND(AB585>='Tax Tables'!AB$192,AB585<='Tax Tables'!AB$193),(AB585-'Tax Tables'!AB$192)*'Tax Tables'!AB$194,IF(AB585>='Tax Tables'!AB$193,('Tax Tables'!AB$193-'Tax Tables'!AB$192)*'Tax Tables'!AB$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AC$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AC585>='Tax Tables'!AC$126,AC585<='Tax Tables'!AC$127),(AC585-'Tax Tables'!AC$126)*'Tax Tables'!AC$128,IF(AC585>='Tax Tables'!AC$127,('Tax Tables'!AC$127-'Tax Tables'!AC$126)*'Tax Tables'!AC$128,0)),IF(AND(AC585>='Tax Tables'!AC$192,AC585<='Tax Tables'!AC$193),(AC585-'Tax Tables'!AC$192)*'Tax Tables'!AC$194,IF(AC585>='Tax Tables'!AC$193,('Tax Tables'!AC$193-'Tax Tables'!AC$192)*'Tax Tables'!AC$194,0))),IF(AND(AC585>='Tax Tables'!AC$192,AC585<='Tax Tables'!AC$193),(AC585-'Tax Tables'!AC$192)*'Tax Tables'!AC$194,IF(AC585>='Tax Tables'!AC$193,('Tax Tables'!AC$193-'Tax Tables'!AC$192)*'Tax Tables'!AC$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AD$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AD585>='Tax Tables'!AD$126,AD585<='Tax Tables'!AD$127),(AD585-'Tax Tables'!AD$126)*'Tax Tables'!AD$128,IF(AD585>='Tax Tables'!AD$127,('Tax Tables'!AD$127-'Tax Tables'!AD$126)*'Tax Tables'!AD$128,0)),IF(AND(AD585>='Tax Tables'!AD$192,AD585<='Tax Tables'!AD$193),(AD585-'Tax Tables'!AD$192)*'Tax Tables'!AD$194,IF(AD585>='Tax Tables'!AD$193,('Tax Tables'!AD$193-'Tax Tables'!AD$192)*'Tax Tables'!AD$194,0))),IF(AND(AD585>='Tax Tables'!AD$192,AD585<='Tax Tables'!AD$193),(AD585-'Tax Tables'!AD$192)*'Tax Tables'!AD$194,IF(AD585>='Tax Tables'!AD$193,('Tax Tables'!AD$193-'Tax Tables'!AD$192)*'Tax Tables'!AD$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AE$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AE585>='Tax Tables'!AE$126,AE585<='Tax Tables'!AE$127),(AE585-'Tax Tables'!AE$126)*'Tax Tables'!AE$128,IF(AE585>='Tax Tables'!AE$127,('Tax Tables'!AE$127-'Tax Tables'!AE$126)*'Tax Tables'!AE$128,0)),IF(AND(AE585>='Tax Tables'!AE$192,AE585<='Tax Tables'!AE$193),(AE585-'Tax Tables'!AE$192)*'Tax Tables'!AE$194,IF(AE585>='Tax Tables'!AE$193,('Tax Tables'!AE$193-'Tax Tables'!AE$192)*'Tax Tables'!AE$194,0))),IF(AND(AE585>='Tax Tables'!AE$192,AE585<='Tax Tables'!AE$193),(AE585-'Tax Tables'!AE$192)*'Tax Tables'!AE$194,IF(AE585>='Tax Tables'!AE$193,('Tax Tables'!AE$193-'Tax Tables'!AE$192)*'Tax Tables'!AE$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AF$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AF585>='Tax Tables'!AF$126,AF585<='Tax Tables'!AF$127),(AF585-'Tax Tables'!AF$126)*'Tax Tables'!AF$128,IF(AF585>='Tax Tables'!AF$127,('Tax Tables'!AF$127-'Tax Tables'!AF$126)*'Tax Tables'!AF$128,0)),IF(AND(AF585>='Tax Tables'!AF$192,AF585<='Tax Tables'!AF$193),(AF585-'Tax Tables'!AF$192)*'Tax Tables'!AF$194,IF(AF585>='Tax Tables'!AF$193,('Tax Tables'!AF$193-'Tax Tables'!AF$192)*'Tax Tables'!AF$194,0))),IF(AND(AF585>='Tax Tables'!AF$192,AF585<='Tax Tables'!AF$193),(AF585-'Tax Tables'!AF$192)*'Tax Tables'!AF$194,IF(AF585>='Tax Tables'!AF$193,('Tax Tables'!AF$193-'Tax Tables'!AF$192)*'Tax Tables'!AF$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AG$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AG585>='Tax Tables'!AG$126,AG585<='Tax Tables'!AG$127),(AG585-'Tax Tables'!AG$126)*'Tax Tables'!AG$128,IF(AG585>='Tax Tables'!AG$127,('Tax Tables'!AG$127-'Tax Tables'!AG$126)*'Tax Tables'!AG$128,0)),IF(AND(AG585>='Tax Tables'!AG$192,AG585<='Tax Tables'!AG$193),(AG585-'Tax Tables'!AG$192)*'Tax Tables'!AG$194,IF(AG585>='Tax Tables'!AG$193,('Tax Tables'!AG$193-'Tax Tables'!AG$192)*'Tax Tables'!AG$194,0))),IF(AND(AG585>='Tax Tables'!AG$192,AG585<='Tax Tables'!AG$193),(AG585-'Tax Tables'!AG$192)*'Tax Tables'!AG$194,IF(AG585>='Tax Tables'!AG$193,('Tax Tables'!AG$193-'Tax Tables'!AG$192)*'Tax Tables'!AG$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AH$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AH585>='Tax Tables'!AH$126,AH585<='Tax Tables'!AH$127),(AH585-'Tax Tables'!AH$126)*'Tax Tables'!AH$128,IF(AH585>='Tax Tables'!AH$127,('Tax Tables'!AH$127-'Tax Tables'!AH$126)*'Tax Tables'!AH$128,0)),IF(AND(AH585>='Tax Tables'!AH$192,AH585<='Tax Tables'!AH$193),(AH585-'Tax Tables'!AH$192)*'Tax Tables'!AH$194,IF(AH585>='Tax Tables'!AH$193,('Tax Tables'!AH$193-'Tax Tables'!AH$192)*'Tax Tables'!AH$194,0))),IF(AND(AH585>='Tax Tables'!AH$192,AH585<='Tax Tables'!AH$193),(AH585-'Tax Tables'!AH$192)*'Tax Tables'!AH$194,IF(AH585>='Tax Tables'!AH$193,('Tax Tables'!AH$193-'Tax Tables'!AH$192)*'Tax Tables'!AH$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AI$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AI585>='Tax Tables'!AI$126,AI585<='Tax Tables'!AI$127),(AI585-'Tax Tables'!AI$126)*'Tax Tables'!AI$128,IF(AI585>='Tax Tables'!AI$127,('Tax Tables'!AI$127-'Tax Tables'!AI$126)*'Tax Tables'!AI$128,0)),IF(AND(AI585>='Tax Tables'!AI$192,AI585<='Tax Tables'!AI$193),(AI585-'Tax Tables'!AI$192)*'Tax Tables'!AI$194,IF(AI585>='Tax Tables'!AI$193,('Tax Tables'!AI$193-'Tax Tables'!AI$192)*'Tax Tables'!AI$194,0))),IF(AND(AI585>='Tax Tables'!AI$192,AI585<='Tax Tables'!AI$193),(AI585-'Tax Tables'!AI$192)*'Tax Tables'!AI$194,IF(AI585>='Tax Tables'!AI$193,('Tax Tables'!AI$193-'Tax Tables'!AI$192)*'Tax Tables'!AI$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AJ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AJ585>='Tax Tables'!AJ$126,AJ585<='Tax Tables'!AJ$127),(AJ585-'Tax Tables'!AJ$126)*'Tax Tables'!AJ$128,IF(AJ585>='Tax Tables'!AJ$127,('Tax Tables'!AJ$127-'Tax Tables'!AJ$126)*'Tax Tables'!AJ$128,0)),IF(AND(AJ585>='Tax Tables'!AJ$192,AJ585<='Tax Tables'!AJ$193),(AJ585-'Tax Tables'!AJ$192)*'Tax Tables'!AJ$194,IF(AJ585>='Tax Tables'!AJ$193,('Tax Tables'!AJ$193-'Tax Tables'!AJ$192)*'Tax Tables'!AJ$194,0))),IF(AND(AJ585>='Tax Tables'!AJ$192,AJ585<='Tax Tables'!AJ$193),(AJ585-'Tax Tables'!AJ$192)*'Tax Tables'!AJ$194,IF(AJ585>='Tax Tables'!AJ$193,('Tax Tables'!AJ$193-'Tax Tables'!AJ$192)*'Tax Tables'!AJ$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AK$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AK585>='Tax Tables'!AK$126,AK585<='Tax Tables'!AK$127),(AK585-'Tax Tables'!AK$126)*'Tax Tables'!AK$128,IF(AK585>='Tax Tables'!AK$127,('Tax Tables'!AK$127-'Tax Tables'!AK$126)*'Tax Tables'!AK$128,0)),IF(AND(AK585>='Tax Tables'!AK$192,AK585<='Tax Tables'!AK$193),(AK585-'Tax Tables'!AK$192)*'Tax Tables'!AK$194,IF(AK585>='Tax Tables'!AK$193,('Tax Tables'!AK$193-'Tax Tables'!AK$192)*'Tax Tables'!AK$194,0))),IF(AND(AK585>='Tax Tables'!AK$192,AK585<='Tax Tables'!AK$193),(AK585-'Tax Tables'!AK$192)*'Tax Tables'!AK$194,IF(AK585>='Tax Tables'!AK$193,('Tax Tables'!AK$193-'Tax Tables'!AK$192)*'Tax Tables'!AK$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AL$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AL585>='Tax Tables'!AL$126,AL585<='Tax Tables'!AL$127),(AL585-'Tax Tables'!AL$126)*'Tax Tables'!AL$128,IF(AL585>='Tax Tables'!AL$127,('Tax Tables'!AL$127-'Tax Tables'!AL$126)*'Tax Tables'!AL$128,0)),IF(AND(AL585>='Tax Tables'!AL$192,AL585<='Tax Tables'!AL$193),(AL585-'Tax Tables'!AL$192)*'Tax Tables'!AL$194,IF(AL585>='Tax Tables'!AL$193,('Tax Tables'!AL$193-'Tax Tables'!AL$192)*'Tax Tables'!AL$194,0))),IF(AND(AL585>='Tax Tables'!AL$192,AL585<='Tax Tables'!AL$193),(AL585-'Tax Tables'!AL$192)*'Tax Tables'!AL$194,IF(AL585>='Tax Tables'!AL$193,('Tax Tables'!AL$193-'Tax Tables'!AL$192)*'Tax Tables'!AL$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AM$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AM585>='Tax Tables'!AM$126,AM585<='Tax Tables'!AM$127),(AM585-'Tax Tables'!AM$126)*'Tax Tables'!AM$128,IF(AM585>='Tax Tables'!AM$127,('Tax Tables'!AM$127-'Tax Tables'!AM$126)*'Tax Tables'!AM$128,0)),IF(AND(AM585>='Tax Tables'!AM$192,AM585<='Tax Tables'!AM$193),(AM585-'Tax Tables'!AM$192)*'Tax Tables'!AM$194,IF(AM585>='Tax Tables'!AM$193,('Tax Tables'!AM$193-'Tax Tables'!AM$192)*'Tax Tables'!AM$194,0))),IF(AND(AM585>='Tax Tables'!AM$192,AM585<='Tax Tables'!AM$193),(AM585-'Tax Tables'!AM$192)*'Tax Tables'!AM$194,IF(AM585>='Tax Tables'!AM$193,('Tax Tables'!AM$193-'Tax Tables'!AM$192)*'Tax Tables'!AM$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AN$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AN585>='Tax Tables'!AN$126,AN585<='Tax Tables'!AN$127),(AN585-'Tax Tables'!AN$126)*'Tax Tables'!AN$128,IF(AN585>='Tax Tables'!AN$127,('Tax Tables'!AN$127-'Tax Tables'!AN$126)*'Tax Tables'!AN$128,0)),IF(AND(AN585>='Tax Tables'!AN$192,AN585<='Tax Tables'!AN$193),(AN585-'Tax Tables'!AN$192)*'Tax Tables'!AN$194,IF(AN585>='Tax Tables'!AN$193,('Tax Tables'!AN$193-'Tax Tables'!AN$192)*'Tax Tables'!AN$194,0))),IF(AND(AN585>='Tax Tables'!AN$192,AN585<='Tax Tables'!AN$193),(AN585-'Tax Tables'!AN$192)*'Tax Tables'!AN$194,IF(AN585>='Tax Tables'!AN$193,('Tax Tables'!AN$193-'Tax Tables'!AN$192)*'Tax Tables'!AN$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AO$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AO585>='Tax Tables'!AO$126,AO585<='Tax Tables'!AO$127),(AO585-'Tax Tables'!AO$126)*'Tax Tables'!AO$128,IF(AO585>='Tax Tables'!AO$127,('Tax Tables'!AO$127-'Tax Tables'!AO$126)*'Tax Tables'!AO$128,0)),IF(AND(AO585>='Tax Tables'!AO$192,AO585<='Tax Tables'!AO$193),(AO585-'Tax Tables'!AO$192)*'Tax Tables'!AO$194,IF(AO585>='Tax Tables'!AO$193,('Tax Tables'!AO$193-'Tax Tables'!AO$192)*'Tax Tables'!AO$194,0))),IF(AND(AO585>='Tax Tables'!AO$192,AO585<='Tax Tables'!AO$193),(AO585-'Tax Tables'!AO$192)*'Tax Tables'!AO$194,IF(AO585>='Tax Tables'!AO$193,('Tax Tables'!AO$193-'Tax Tables'!AO$192)*'Tax Tables'!AO$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AP$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AP585>='Tax Tables'!AP$126,AP585<='Tax Tables'!AP$127),(AP585-'Tax Tables'!AP$126)*'Tax Tables'!AP$128,IF(AP585>='Tax Tables'!AP$127,('Tax Tables'!AP$127-'Tax Tables'!AP$126)*'Tax Tables'!AP$128,0)),IF(AND(AP585>='Tax Tables'!AP$192,AP585<='Tax Tables'!AP$193),(AP585-'Tax Tables'!AP$192)*'Tax Tables'!AP$194,IF(AP585>='Tax Tables'!AP$193,('Tax Tables'!AP$193-'Tax Tables'!AP$192)*'Tax Tables'!AP$194,0))),IF(AND(AP585>='Tax Tables'!AP$192,AP585<='Tax Tables'!AP$193),(AP585-'Tax Tables'!AP$192)*'Tax Tables'!AP$194,IF(AP585>='Tax Tables'!AP$193,('Tax Tables'!AP$193-'Tax Tables'!AP$192)*'Tax Tables'!AP$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AQ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AQ585>='Tax Tables'!AQ$126,AQ585<='Tax Tables'!AQ$127),(AQ585-'Tax Tables'!AQ$126)*'Tax Tables'!AQ$128,IF(AQ585>='Tax Tables'!AQ$127,('Tax Tables'!AQ$127-'Tax Tables'!AQ$126)*'Tax Tables'!AQ$128,0)),IF(AND(AQ585>='Tax Tables'!AQ$192,AQ585<='Tax Tables'!AQ$193),(AQ585-'Tax Tables'!AQ$192)*'Tax Tables'!AQ$194,IF(AQ585>='Tax Tables'!AQ$193,('Tax Tables'!AQ$193-'Tax Tables'!AQ$192)*'Tax Tables'!AQ$194,0))),IF(AND(AQ585>='Tax Tables'!AQ$192,AQ585<='Tax Tables'!AQ$193),(AQ585-'Tax Tables'!AQ$192)*'Tax Tables'!AQ$194,IF(AQ585>='Tax Tables'!AQ$193,('Tax Tables'!AQ$193-'Tax Tables'!AQ$192)*'Tax Tables'!AQ$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AR$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AR585>='Tax Tables'!AR$126,AR585<='Tax Tables'!AR$127),(AR585-'Tax Tables'!AR$126)*'Tax Tables'!AR$128,IF(AR585>='Tax Tables'!AR$127,('Tax Tables'!AR$127-'Tax Tables'!AR$126)*'Tax Tables'!AR$128,0)),IF(AND(AR585>='Tax Tables'!AR$192,AR585<='Tax Tables'!AR$193),(AR585-'Tax Tables'!AR$192)*'Tax Tables'!AR$194,IF(AR585>='Tax Tables'!AR$193,('Tax Tables'!AR$193-'Tax Tables'!AR$192)*'Tax Tables'!AR$194,0))),IF(AND(AR585>='Tax Tables'!AR$192,AR585<='Tax Tables'!AR$193),(AR585-'Tax Tables'!AR$192)*'Tax Tables'!AR$194,IF(AR585>='Tax Tables'!AR$193,('Tax Tables'!AR$193-'Tax Tables'!AR$192)*'Tax Tables'!AR$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AS585>='Tax Tables'!AS$126,AS585<='Tax Tables'!AS$127),(AS585-'Tax Tables'!AS$126)*'Tax Tables'!AS$128,IF(AS585>='Tax Tables'!AS$127,('Tax Tables'!AS$127-'Tax Tables'!AS$126)*'Tax Tables'!AS$128,0)),IF(AND(AS585>='Tax Tables'!AS$192,AS585<='Tax Tables'!AS$193),(AS585-'Tax Tables'!AS$192)*'Tax Tables'!AS$194,IF(AS585>='Tax Tables'!AS$193,('Tax Tables'!AS$193-'Tax Tables'!AS$192)*'Tax Tables'!AS$194,0))),IF(AND(AS585>='Tax Tables'!AS$192,AS585<='Tax Tables'!AS$193),(AS585-'Tax Tables'!AS$192)*'Tax Tables'!AS$194,IF(AS585>='Tax Tables'!AS$193,('Tax Tables'!AS$193-'Tax Tables'!AS$192)*'Tax Tables'!AS$194,0))),0)/Round_To,0)*Round_To","v":0}]
["c",null,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Filing_Status=\"m\",Setup!$E$322,Setup!$H$322),\"\")","v":""},{"$f":"IF(Filing_Status=\"m\",TaxC_M_5R,TaxC_S_5R)","v":0.32},0,{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(F585>='Tax Tables'!F$131,F585<='Tax Tables'!F$132),(F585-'Tax Tables'!F$131)*'Tax Tables'!F$133,IF(F585>='Tax Tables'!F$132,('Tax Tables'!F$132-'Tax Tables'!F$131)*'Tax Tables'!F$133,0)),IF(AND(F585>='Tax Tables'!F$197,F585<='Tax Tables'!F$198),(F585-'Tax Tables'!F$197)*'Tax Tables'!F$199,IF(F585>='Tax Tables'!F$198,('Tax Tables'!F$198-'Tax Tables'!F$197)*'Tax Tables'!F$199,0))),IF(AND(F585>='Tax Tables'!F$197,F585<='Tax Tables'!F$198),(F585-'Tax Tables'!F$197)*'Tax Tables'!F$199,IF(F585>='Tax Tables'!F$198,('Tax Tables'!F$198-'Tax Tables'!F$197)*'Tax Tables'!F$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(G$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(G585>='Tax Tables'!G$131,G585<='Tax Tables'!G$132),(G585-'Tax Tables'!G$131)*'Tax Tables'!G$133,IF(G585>='Tax Tables'!G$132,('Tax Tables'!G$132-'Tax Tables'!G$131)*'Tax Tables'!G$133,0)),IF(AND(G585>='Tax Tables'!G$197,G585<='Tax Tables'!G$198),(G585-'Tax Tables'!G$197)*'Tax Tables'!G$199,IF(G585>='Tax Tables'!G$198,('Tax Tables'!G$198-'Tax Tables'!G$197)*'Tax Tables'!G$199,0))),IF(AND(G585>='Tax Tables'!G$197,G585<='Tax Tables'!G$198),(G585-'Tax Tables'!G$197)*'Tax Tables'!G$199,IF(G585>='Tax Tables'!G$198,('Tax Tables'!G$198-'Tax Tables'!G$197)*'Tax Tables'!G$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(H$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(H585>='Tax Tables'!H$131,H585<='Tax Tables'!H$132),(H585-'Tax Tables'!H$131)*'Tax Tables'!H$133,IF(H585>='Tax Tables'!H$132,('Tax Tables'!H$132-'Tax Tables'!H$131)*'Tax Tables'!H$133,0)),IF(AND(H585>='Tax Tables'!H$197,H585<='Tax Tables'!H$198),(H585-'Tax Tables'!H$197)*'Tax Tables'!H$199,IF(H585>='Tax Tables'!H$198,('Tax Tables'!H$198-'Tax Tables'!H$197)*'Tax Tables'!H$199,0))),IF(AND(H585>='Tax Tables'!H$197,H585<='Tax Tables'!H$198),(H585-'Tax Tables'!H$197)*'Tax Tables'!H$199,IF(H585>='Tax Tables'!H$198,('Tax Tables'!H$198-'Tax Tables'!H$197)*'Tax Tables'!H$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(I$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(I585>='Tax Tables'!I$131,I585<='Tax Tables'!I$132),(I585-'Tax Tables'!I$131)*'Tax Tables'!I$133,IF(I585>='Tax Tables'!I$132,('Tax Tables'!I$132-'Tax Tables'!I$131)*'Tax Tables'!I$133,0)),IF(AND(I585>='Tax Tables'!I$197,I585<='Tax Tables'!I$198),(I585-'Tax Tables'!I$197)*'Tax Tables'!I$199,IF(I585>='Tax Tables'!I$198,('Tax Tables'!I$198-'Tax Tables'!I$197)*'Tax Tables'!I$199,0))),IF(AND(I585>='Tax Tables'!I$197,I585<='Tax Tables'!I$198),(I585-'Tax Tables'!I$197)*'Tax Tables'!I$199,IF(I585>='Tax Tables'!I$198,('Tax Tables'!I$198-'Tax Tables'!I$197)*'Tax Tables'!I$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(J$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(J585>='Tax Tables'!J$131,J585<='Tax Tables'!J$132),(J585-'Tax Tables'!J$131)*'Tax Tables'!J$133,IF(J585>='Tax Tables'!J$132,('Tax Tables'!J$132-'Tax Tables'!J$131)*'Tax Tables'!J$133,0)),IF(AND(J585>='Tax Tables'!J$197,J585<='Tax Tables'!J$198),(J585-'Tax Tables'!J$197)*'Tax Tables'!J$199,IF(J585>='Tax Tables'!J$198,('Tax Tables'!J$198-'Tax Tables'!J$197)*'Tax Tables'!J$199,0))),IF(AND(J585>='Tax Tables'!J$197,J585<='Tax Tables'!J$198),(J585-'Tax Tables'!J$197)*'Tax Tables'!J$199,IF(J585>='Tax Tables'!J$198,('Tax Tables'!J$198-'Tax Tables'!J$197)*'Tax Tables'!J$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(K$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(K585>='Tax Tables'!K$131,K585<='Tax Tables'!K$132),(K585-'Tax Tables'!K$131)*'Tax Tables'!K$133,IF(K585>='Tax Tables'!K$132,('Tax Tables'!K$132-'Tax Tables'!K$131)*'Tax Tables'!K$133,0)),IF(AND(K585>='Tax Tables'!K$197,K585<='Tax Tables'!K$198),(K585-'Tax Tables'!K$197)*'Tax Tables'!K$199,IF(K585>='Tax Tables'!K$198,('Tax Tables'!K$198-'Tax Tables'!K$197)*'Tax Tables'!K$199,0))),IF(AND(K585>='Tax Tables'!K$197,K585<='Tax Tables'!K$198),(K585-'Tax Tables'!K$197)*'Tax Tables'!K$199,IF(K585>='Tax Tables'!K$198,('Tax Tables'!K$198-'Tax Tables'!K$197)*'Tax Tables'!K$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(L$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(L585>='Tax Tables'!L$131,L585<='Tax Tables'!L$132),(L585-'Tax Tables'!L$131)*'Tax Tables'!L$133,IF(L585>='Tax Tables'!L$132,('Tax Tables'!L$132-'Tax Tables'!L$131)*'Tax Tables'!L$133,0)),IF(AND(L585>='Tax Tables'!L$197,L585<='Tax Tables'!L$198),(L585-'Tax Tables'!L$197)*'Tax Tables'!L$199,IF(L585>='Tax Tables'!L$198,('Tax Tables'!L$198-'Tax Tables'!L$197)*'Tax Tables'!L$199,0))),IF(AND(L585>='Tax Tables'!L$197,L585<='Tax Tables'!L$198),(L585-'Tax Tables'!L$197)*'Tax Tables'!L$199,IF(L585>='Tax Tables'!L$198,('Tax Tables'!L$198-'Tax Tables'!L$197)*'Tax Tables'!L$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(M$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(M585>='Tax Tables'!M$131,M585<='Tax Tables'!M$132),(M585-'Tax Tables'!M$131)*'Tax Tables'!M$133,IF(M585>='Tax Tables'!M$132,('Tax Tables'!M$132-'Tax Tables'!M$131)*'Tax Tables'!M$133,0)),IF(AND(M585>='Tax Tables'!M$197,M585<='Tax Tables'!M$198),(M585-'Tax Tables'!M$197)*'Tax Tables'!M$199,IF(M585>='Tax Tables'!M$198,('Tax Tables'!M$198-'Tax Tables'!M$197)*'Tax Tables'!M$199,0))),IF(AND(M585>='Tax Tables'!M$197,M585<='Tax Tables'!M$198),(M585-'Tax Tables'!M$197)*'Tax Tables'!M$199,IF(M585>='Tax Tables'!M$198,('Tax Tables'!M$198-'Tax Tables'!M$197)*'Tax Tables'!M$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(N$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(N585>='Tax Tables'!N$131,N585<='Tax Tables'!N$132),(N585-'Tax Tables'!N$131)*'Tax Tables'!N$133,IF(N585>='Tax Tables'!N$132,('Tax Tables'!N$132-'Tax Tables'!N$131)*'Tax Tables'!N$133,0)),IF(AND(N585>='Tax Tables'!N$197,N585<='Tax Tables'!N$198),(N585-'Tax Tables'!N$197)*'Tax Tables'!N$199,IF(N585>='Tax Tables'!N$198,('Tax Tables'!N$198-'Tax Tables'!N$197)*'Tax Tables'!N$199,0))),IF(AND(N585>='Tax Tables'!N$197,N585<='Tax Tables'!N$198),(N585-'Tax Tables'!N$197)*'Tax Tables'!N$199,IF(N585>='Tax Tables'!N$198,('Tax Tables'!N$198-'Tax Tables'!N$197)*'Tax Tables'!N$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(O$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(O585>='Tax Tables'!O$131,O585<='Tax Tables'!O$132),(O585-'Tax Tables'!O$131)*'Tax Tables'!O$133,IF(O585>='Tax Tables'!O$132,('Tax Tables'!O$132-'Tax Tables'!O$131)*'Tax Tables'!O$133,0)),IF(AND(O585>='Tax Tables'!O$197,O585<='Tax Tables'!O$198),(O585-'Tax Tables'!O$197)*'Tax Tables'!O$199,IF(O585>='Tax Tables'!O$198,('Tax Tables'!O$198-'Tax Tables'!O$197)*'Tax Tables'!O$199,0))),IF(AND(O585>='Tax Tables'!O$197,O585<='Tax Tables'!O$198),(O585-'Tax Tables'!O$197)*'Tax Tables'!O$199,IF(O585>='Tax Tables'!O$198,('Tax Tables'!O$198-'Tax Tables'!O$197)*'Tax Tables'!O$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(P$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(P585>='Tax Tables'!P$131,P585<='Tax Tables'!P$132),(P585-'Tax Tables'!P$131)*'Tax Tables'!P$133,IF(P585>='Tax Tables'!P$132,('Tax Tables'!P$132-'Tax Tables'!P$131)*'Tax Tables'!P$133,0)),IF(AND(P585>='Tax Tables'!P$197,P585<='Tax Tables'!P$198),(P585-'Tax Tables'!P$197)*'Tax Tables'!P$199,IF(P585>='Tax Tables'!P$198,('Tax Tables'!P$198-'Tax Tables'!P$197)*'Tax Tables'!P$199,0))),IF(AND(P585>='Tax Tables'!P$197,P585<='Tax Tables'!P$198),(P585-'Tax Tables'!P$197)*'Tax Tables'!P$199,IF(P585>='Tax Tables'!P$198,('Tax Tables'!P$198-'Tax Tables'!P$197)*'Tax Tables'!P$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Q$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Q585>='Tax Tables'!Q$131,Q585<='Tax Tables'!Q$132),(Q585-'Tax Tables'!Q$131)*'Tax Tables'!Q$133,IF(Q585>='Tax Tables'!Q$132,('Tax Tables'!Q$132-'Tax Tables'!Q$131)*'Tax Tables'!Q$133,0)),IF(AND(Q585>='Tax Tables'!Q$197,Q585<='Tax Tables'!Q$198),(Q585-'Tax Tables'!Q$197)*'Tax Tables'!Q$199,IF(Q585>='Tax Tables'!Q$198,('Tax Tables'!Q$198-'Tax Tables'!Q$197)*'Tax Tables'!Q$199,0))),IF(AND(Q585>='Tax Tables'!Q$197,Q585<='Tax Tables'!Q$198),(Q585-'Tax Tables'!Q$197)*'Tax Tables'!Q$199,IF(Q585>='Tax Tables'!Q$198,('Tax Tables'!Q$198-'Tax Tables'!Q$197)*'Tax Tables'!Q$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(R$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(R585>='Tax Tables'!R$131,R585<='Tax Tables'!R$132),(R585-'Tax Tables'!R$131)*'Tax Tables'!R$133,IF(R585>='Tax Tables'!R$132,('Tax Tables'!R$132-'Tax Tables'!R$131)*'Tax Tables'!R$133,0)),IF(AND(R585>='Tax Tables'!R$197,R585<='Tax Tables'!R$198),(R585-'Tax Tables'!R$197)*'Tax Tables'!R$199,IF(R585>='Tax Tables'!R$198,('Tax Tables'!R$198-'Tax Tables'!R$197)*'Tax Tables'!R$199,0))),IF(AND(R585>='Tax Tables'!R$197,R585<='Tax Tables'!R$198),(R585-'Tax Tables'!R$197)*'Tax Tables'!R$199,IF(R585>='Tax Tables'!R$198,('Tax Tables'!R$198-'Tax Tables'!R$197)*'Tax Tables'!R$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(S$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(S585>='Tax Tables'!S$131,S585<='Tax Tables'!S$132),(S585-'Tax Tables'!S$131)*'Tax Tables'!S$133,IF(S585>='Tax Tables'!S$132,('Tax Tables'!S$132-'Tax Tables'!S$131)*'Tax Tables'!S$133,0)),IF(AND(S585>='Tax Tables'!S$197,S585<='Tax Tables'!S$198),(S585-'Tax Tables'!S$197)*'Tax Tables'!S$199,IF(S585>='Tax Tables'!S$198,('Tax Tables'!S$198-'Tax Tables'!S$197)*'Tax Tables'!S$199,0))),IF(AND(S585>='Tax Tables'!S$197,S585<='Tax Tables'!S$198),(S585-'Tax Tables'!S$197)*'Tax Tables'!S$199,IF(S585>='Tax Tables'!S$198,('Tax Tables'!S$198-'Tax Tables'!S$197)*'Tax Tables'!S$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(T$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(T585>='Tax Tables'!T$131,T585<='Tax Tables'!T$132),(T585-'Tax Tables'!T$131)*'Tax Tables'!T$133,IF(T585>='Tax Tables'!T$132,('Tax Tables'!T$132-'Tax Tables'!T$131)*'Tax Tables'!T$133,0)),IF(AND(T585>='Tax Tables'!T$197,T585<='Tax Tables'!T$198),(T585-'Tax Tables'!T$197)*'Tax Tables'!T$199,IF(T585>='Tax Tables'!T$198,('Tax Tables'!T$198-'Tax Tables'!T$197)*'Tax Tables'!T$199,0))),IF(AND(T585>='Tax Tables'!T$197,T585<='Tax Tables'!T$198),(T585-'Tax Tables'!T$197)*'Tax Tables'!T$199,IF(T585>='Tax Tables'!T$198,('Tax Tables'!T$198-'Tax Tables'!T$197)*'Tax Tables'!T$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(U$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(U585>='Tax Tables'!U$131,U585<='Tax Tables'!U$132),(U585-'Tax Tables'!U$131)*'Tax Tables'!U$133,IF(U585>='Tax Tables'!U$132,('Tax Tables'!U$132-'Tax Tables'!U$131)*'Tax Tables'!U$133,0)),IF(AND(U585>='Tax Tables'!U$197,U585<='Tax Tables'!U$198),(U585-'Tax Tables'!U$197)*'Tax Tables'!U$199,IF(U585>='Tax Tables'!U$198,('Tax Tables'!U$198-'Tax Tables'!U$197)*'Tax Tables'!U$199,0))),IF(AND(U585>='Tax Tables'!U$197,U585<='Tax Tables'!U$198),(U585-'Tax Tables'!U$197)*'Tax Tables'!U$199,IF(U585>='Tax Tables'!U$198,('Tax Tables'!U$198-'Tax Tables'!U$197)*'Tax Tables'!U$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(V$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(V585>='Tax Tables'!V$131,V585<='Tax Tables'!V$132),(V585-'Tax Tables'!V$131)*'Tax Tables'!V$133,IF(V585>='Tax Tables'!V$132,('Tax Tables'!V$132-'Tax Tables'!V$131)*'Tax Tables'!V$133,0)),IF(AND(V585>='Tax Tables'!V$197,V585<='Tax Tables'!V$198),(V585-'Tax Tables'!V$197)*'Tax Tables'!V$199,IF(V585>='Tax Tables'!V$198,('Tax Tables'!V$198-'Tax Tables'!V$197)*'Tax Tables'!V$199,0))),IF(AND(V585>='Tax Tables'!V$197,V585<='Tax Tables'!V$198),(V585-'Tax Tables'!V$197)*'Tax Tables'!V$199,IF(V585>='Tax Tables'!V$198,('Tax Tables'!V$198-'Tax Tables'!V$197)*'Tax Tables'!V$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(W$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(W585>='Tax Tables'!W$131,W585<='Tax Tables'!W$132),(W585-'Tax Tables'!W$131)*'Tax Tables'!W$133,IF(W585>='Tax Tables'!W$132,('Tax Tables'!W$132-'Tax Tables'!W$131)*'Tax Tables'!W$133,0)),IF(AND(W585>='Tax Tables'!W$197,W585<='Tax Tables'!W$198),(W585-'Tax Tables'!W$197)*'Tax Tables'!W$199,IF(W585>='Tax Tables'!W$198,('Tax Tables'!W$198-'Tax Tables'!W$197)*'Tax Tables'!W$199,0))),IF(AND(W585>='Tax Tables'!W$197,W585<='Tax Tables'!W$198),(W585-'Tax Tables'!W$197)*'Tax Tables'!W$199,IF(W585>='Tax Tables'!W$198,('Tax Tables'!W$198-'Tax Tables'!W$197)*'Tax Tables'!W$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(X$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(X585>='Tax Tables'!X$131,X585<='Tax Tables'!X$132),(X585-'Tax Tables'!X$131)*'Tax Tables'!X$133,IF(X585>='Tax Tables'!X$132,('Tax Tables'!X$132-'Tax Tables'!X$131)*'Tax Tables'!X$133,0)),IF(AND(X585>='Tax Tables'!X$197,X585<='Tax Tables'!X$198),(X585-'Tax Tables'!X$197)*'Tax Tables'!X$199,IF(X585>='Tax Tables'!X$198,('Tax Tables'!X$198-'Tax Tables'!X$197)*'Tax Tables'!X$199,0))),IF(AND(X585>='Tax Tables'!X$197,X585<='Tax Tables'!X$198),(X585-'Tax Tables'!X$197)*'Tax Tables'!X$199,IF(X585>='Tax Tables'!X$198,('Tax Tables'!X$198-'Tax Tables'!X$197)*'Tax Tables'!X$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Y$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Y585>='Tax Tables'!Y$131,Y585<='Tax Tables'!Y$132),(Y585-'Tax Tables'!Y$131)*'Tax Tables'!Y$133,IF(Y585>='Tax Tables'!Y$132,('Tax Tables'!Y$132-'Tax Tables'!Y$131)*'Tax Tables'!Y$133,0)),IF(AND(Y585>='Tax Tables'!Y$197,Y585<='Tax Tables'!Y$198),(Y585-'Tax Tables'!Y$197)*'Tax Tables'!Y$199,IF(Y585>='Tax Tables'!Y$198,('Tax Tables'!Y$198-'Tax Tables'!Y$197)*'Tax Tables'!Y$199,0))),IF(AND(Y585>='Tax Tables'!Y$197,Y585<='Tax Tables'!Y$198),(Y585-'Tax Tables'!Y$197)*'Tax Tables'!Y$199,IF(Y585>='Tax Tables'!Y$198,('Tax Tables'!Y$198-'Tax Tables'!Y$197)*'Tax Tables'!Y$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Z$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Z585>='Tax Tables'!Z$131,Z585<='Tax Tables'!Z$132),(Z585-'Tax Tables'!Z$131)*'Tax Tables'!Z$133,IF(Z585>='Tax Tables'!Z$132,('Tax Tables'!Z$132-'Tax Tables'!Z$131)*'Tax Tables'!Z$133,0)),IF(AND(Z585>='Tax Tables'!Z$197,Z585<='Tax Tables'!Z$198),(Z585-'Tax Tables'!Z$197)*'Tax Tables'!Z$199,IF(Z585>='Tax Tables'!Z$198,('Tax Tables'!Z$198-'Tax Tables'!Z$197)*'Tax Tables'!Z$199,0))),IF(AND(Z585>='Tax Tables'!Z$197,Z585<='Tax Tables'!Z$198),(Z585-'Tax Tables'!Z$197)*'Tax Tables'!Z$199,IF(Z585>='Tax Tables'!Z$198,('Tax Tables'!Z$198-'Tax Tables'!Z$197)*'Tax Tables'!Z$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AA$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AA585>='Tax Tables'!AA$131,AA585<='Tax Tables'!AA$132),(AA585-'Tax Tables'!AA$131)*'Tax Tables'!AA$133,IF(AA585>='Tax Tables'!AA$132,('Tax Tables'!AA$132-'Tax Tables'!AA$131)*'Tax Tables'!AA$133,0)),IF(AND(AA585>='Tax Tables'!AA$197,AA585<='Tax Tables'!AA$198),(AA585-'Tax Tables'!AA$197)*'Tax Tables'!AA$199,IF(AA585>='Tax Tables'!AA$198,('Tax Tables'!AA$198-'Tax Tables'!AA$197)*'Tax Tables'!AA$199,0))),IF(AND(AA585>='Tax Tables'!AA$197,AA585<='Tax Tables'!AA$198),(AA585-'Tax Tables'!AA$197)*'Tax Tables'!AA$199,IF(AA585>='Tax Tables'!AA$198,('Tax Tables'!AA$198-'Tax Tables'!AA$197)*'Tax Tables'!AA$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AB$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AB585>='Tax Tables'!AB$131,AB585<='Tax Tables'!AB$132),(AB585-'Tax Tables'!AB$131)*'Tax Tables'!AB$133,IF(AB585>='Tax Tables'!AB$132,('Tax Tables'!AB$132-'Tax Tables'!AB$131)*'Tax Tables'!AB$133,0)),IF(AND(AB585>='Tax Tables'!AB$197,AB585<='Tax Tables'!AB$198),(AB585-'Tax Tables'!AB$197)*'Tax Tables'!AB$199,IF(AB585>='Tax Tables'!AB$198,('Tax Tables'!AB$198-'Tax Tables'!AB$197)*'Tax Tables'!AB$199,0))),IF(AND(AB585>='Tax Tables'!AB$197,AB585<='Tax Tables'!AB$198),(AB585-'Tax Tables'!AB$197)*'Tax Tables'!AB$199,IF(AB585>='Tax Tables'!AB$198,('Tax Tables'!AB$198-'Tax Tables'!AB$197)*'Tax Tables'!AB$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AC$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AC585>='Tax Tables'!AC$131,AC585<='Tax Tables'!AC$132),(AC585-'Tax Tables'!AC$131)*'Tax Tables'!AC$133,IF(AC585>='Tax Tables'!AC$132,('Tax Tables'!AC$132-'Tax Tables'!AC$131)*'Tax Tables'!AC$133,0)),IF(AND(AC585>='Tax Tables'!AC$197,AC585<='Tax Tables'!AC$198),(AC585-'Tax Tables'!AC$197)*'Tax Tables'!AC$199,IF(AC585>='Tax Tables'!AC$198,('Tax Tables'!AC$198-'Tax Tables'!AC$197)*'Tax Tables'!AC$199,0))),IF(AND(AC585>='Tax Tables'!AC$197,AC585<='Tax Tables'!AC$198),(AC585-'Tax Tables'!AC$197)*'Tax Tables'!AC$199,IF(AC585>='Tax Tables'!AC$198,('Tax Tables'!AC$198-'Tax Tables'!AC$197)*'Tax Tables'!AC$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AD$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AD585>='Tax Tables'!AD$131,AD585<='Tax Tables'!AD$132),(AD585-'Tax Tables'!AD$131)*'Tax Tables'!AD$133,IF(AD585>='Tax Tables'!AD$132,('Tax Tables'!AD$132-'Tax Tables'!AD$131)*'Tax Tables'!AD$133,0)),IF(AND(AD585>='Tax Tables'!AD$197,AD585<='Tax Tables'!AD$198),(AD585-'Tax Tables'!AD$197)*'Tax Tables'!AD$199,IF(AD585>='Tax Tables'!AD$198,('Tax Tables'!AD$198-'Tax Tables'!AD$197)*'Tax Tables'!AD$199,0))),IF(AND(AD585>='Tax Tables'!AD$197,AD585<='Tax Tables'!AD$198),(AD585-'Tax Tables'!AD$197)*'Tax Tables'!AD$199,IF(AD585>='Tax Tables'!AD$198,('Tax Tables'!AD$198-'Tax Tables'!AD$197)*'Tax Tables'!AD$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AE$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AE585>='Tax Tables'!AE$131,AE585<='Tax Tables'!AE$132),(AE585-'Tax Tables'!AE$131)*'Tax Tables'!AE$133,IF(AE585>='Tax Tables'!AE$132,('Tax Tables'!AE$132-'Tax Tables'!AE$131)*'Tax Tables'!AE$133,0)),IF(AND(AE585>='Tax Tables'!AE$197,AE585<='Tax Tables'!AE$198),(AE585-'Tax Tables'!AE$197)*'Tax Tables'!AE$199,IF(AE585>='Tax Tables'!AE$198,('Tax Tables'!AE$198-'Tax Tables'!AE$197)*'Tax Tables'!AE$199,0))),IF(AND(AE585>='Tax Tables'!AE$197,AE585<='Tax Tables'!AE$198),(AE585-'Tax Tables'!AE$197)*'Tax Tables'!AE$199,IF(AE585>='Tax Tables'!AE$198,('Tax Tables'!AE$198-'Tax Tables'!AE$197)*'Tax Tables'!AE$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AF$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AF585>='Tax Tables'!AF$131,AF585<='Tax Tables'!AF$132),(AF585-'Tax Tables'!AF$131)*'Tax Tables'!AF$133,IF(AF585>='Tax Tables'!AF$132,('Tax Tables'!AF$132-'Tax Tables'!AF$131)*'Tax Tables'!AF$133,0)),IF(AND(AF585>='Tax Tables'!AF$197,AF585<='Tax Tables'!AF$198),(AF585-'Tax Tables'!AF$197)*'Tax Tables'!AF$199,IF(AF585>='Tax Tables'!AF$198,('Tax Tables'!AF$198-'Tax Tables'!AF$197)*'Tax Tables'!AF$199,0))),IF(AND(AF585>='Tax Tables'!AF$197,AF585<='Tax Tables'!AF$198),(AF585-'Tax Tables'!AF$197)*'Tax Tables'!AF$199,IF(AF585>='Tax Tables'!AF$198,('Tax Tables'!AF$198-'Tax Tables'!AF$197)*'Tax Tables'!AF$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AG$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AG585>='Tax Tables'!AG$131,AG585<='Tax Tables'!AG$132),(AG585-'Tax Tables'!AG$131)*'Tax Tables'!AG$133,IF(AG585>='Tax Tables'!AG$132,('Tax Tables'!AG$132-'Tax Tables'!AG$131)*'Tax Tables'!AG$133,0)),IF(AND(AG585>='Tax Tables'!AG$197,AG585<='Tax Tables'!AG$198),(AG585-'Tax Tables'!AG$197)*'Tax Tables'!AG$199,IF(AG585>='Tax Tables'!AG$198,('Tax Tables'!AG$198-'Tax Tables'!AG$197)*'Tax Tables'!AG$199,0))),IF(AND(AG585>='Tax Tables'!AG$197,AG585<='Tax Tables'!AG$198),(AG585-'Tax Tables'!AG$197)*'Tax Tables'!AG$199,IF(AG585>='Tax Tables'!AG$198,('Tax Tables'!AG$198-'Tax Tables'!AG$197)*'Tax Tables'!AG$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AH$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AH585>='Tax Tables'!AH$131,AH585<='Tax Tables'!AH$132),(AH585-'Tax Tables'!AH$131)*'Tax Tables'!AH$133,IF(AH585>='Tax Tables'!AH$132,('Tax Tables'!AH$132-'Tax Tables'!AH$131)*'Tax Tables'!AH$133,0)),IF(AND(AH585>='Tax Tables'!AH$197,AH585<='Tax Tables'!AH$198),(AH585-'Tax Tables'!AH$197)*'Tax Tables'!AH$199,IF(AH585>='Tax Tables'!AH$198,('Tax Tables'!AH$198-'Tax Tables'!AH$197)*'Tax Tables'!AH$199,0))),IF(AND(AH585>='Tax Tables'!AH$197,AH585<='Tax Tables'!AH$198),(AH585-'Tax Tables'!AH$197)*'Tax Tables'!AH$199,IF(AH585>='Tax Tables'!AH$198,('Tax Tables'!AH$198-'Tax Tables'!AH$197)*'Tax Tables'!AH$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AI$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AI585>='Tax Tables'!AI$131,AI585<='Tax Tables'!AI$132),(AI585-'Tax Tables'!AI$131)*'Tax Tables'!AI$133,IF(AI585>='Tax Tables'!AI$132,('Tax Tables'!AI$132-'Tax Tables'!AI$131)*'Tax Tables'!AI$133,0)),IF(AND(AI585>='Tax Tables'!AI$197,AI585<='Tax Tables'!AI$198),(AI585-'Tax Tables'!AI$197)*'Tax Tables'!AI$199,IF(AI585>='Tax Tables'!AI$198,('Tax Tables'!AI$198-'Tax Tables'!AI$197)*'Tax Tables'!AI$199,0))),IF(AND(AI585>='Tax Tables'!AI$197,AI585<='Tax Tables'!AI$198),(AI585-'Tax Tables'!AI$197)*'Tax Tables'!AI$199,IF(AI585>='Tax Tables'!AI$198,('Tax Tables'!AI$198-'Tax Tables'!AI$197)*'Tax Tables'!AI$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AJ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AJ585>='Tax Tables'!AJ$131,AJ585<='Tax Tables'!AJ$132),(AJ585-'Tax Tables'!AJ$131)*'Tax Tables'!AJ$133,IF(AJ585>='Tax Tables'!AJ$132,('Tax Tables'!AJ$132-'Tax Tables'!AJ$131)*'Tax Tables'!AJ$133,0)),IF(AND(AJ585>='Tax Tables'!AJ$197,AJ585<='Tax Tables'!AJ$198),(AJ585-'Tax Tables'!AJ$197)*'Tax Tables'!AJ$199,IF(AJ585>='Tax Tables'!AJ$198,('Tax Tables'!AJ$198-'Tax Tables'!AJ$197)*'Tax Tables'!AJ$199,0))),IF(AND(AJ585>='Tax Tables'!AJ$197,AJ585<='Tax Tables'!AJ$198),(AJ585-'Tax Tables'!AJ$197)*'Tax Tables'!AJ$199,IF(AJ585>='Tax Tables'!AJ$198,('Tax Tables'!AJ$198-'Tax Tables'!AJ$197)*'Tax Tables'!AJ$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AK$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AK585>='Tax Tables'!AK$131,AK585<='Tax Tables'!AK$132),(AK585-'Tax Tables'!AK$131)*'Tax Tables'!AK$133,IF(AK585>='Tax Tables'!AK$132,('Tax Tables'!AK$132-'Tax Tables'!AK$131)*'Tax Tables'!AK$133,0)),IF(AND(AK585>='Tax Tables'!AK$197,AK585<='Tax Tables'!AK$198),(AK585-'Tax Tables'!AK$197)*'Tax Tables'!AK$199,IF(AK585>='Tax Tables'!AK$198,('Tax Tables'!AK$198-'Tax Tables'!AK$197)*'Tax Tables'!AK$199,0))),IF(AND(AK585>='Tax Tables'!AK$197,AK585<='Tax Tables'!AK$198),(AK585-'Tax Tables'!AK$197)*'Tax Tables'!AK$199,IF(AK585>='Tax Tables'!AK$198,('Tax Tables'!AK$198-'Tax Tables'!AK$197)*'Tax Tables'!AK$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AL$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AL585>='Tax Tables'!AL$131,AL585<='Tax Tables'!AL$132),(AL585-'Tax Tables'!AL$131)*'Tax Tables'!AL$133,IF(AL585>='Tax Tables'!AL$132,('Tax Tables'!AL$132-'Tax Tables'!AL$131)*'Tax Tables'!AL$133,0)),IF(AND(AL585>='Tax Tables'!AL$197,AL585<='Tax Tables'!AL$198),(AL585-'Tax Tables'!AL$197)*'Tax Tables'!AL$199,IF(AL585>='Tax Tables'!AL$198,('Tax Tables'!AL$198-'Tax Tables'!AL$197)*'Tax Tables'!AL$199,0))),IF(AND(AL585>='Tax Tables'!AL$197,AL585<='Tax Tables'!AL$198),(AL585-'Tax Tables'!AL$197)*'Tax Tables'!AL$199,IF(AL585>='Tax Tables'!AL$198,('Tax Tables'!AL$198-'Tax Tables'!AL$197)*'Tax Tables'!AL$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AM$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AM585>='Tax Tables'!AM$131,AM585<='Tax Tables'!AM$132),(AM585-'Tax Tables'!AM$131)*'Tax Tables'!AM$133,IF(AM585>='Tax Tables'!AM$132,('Tax Tables'!AM$132-'Tax Tables'!AM$131)*'Tax Tables'!AM$133,0)),IF(AND(AM585>='Tax Tables'!AM$197,AM585<='Tax Tables'!AM$198),(AM585-'Tax Tables'!AM$197)*'Tax Tables'!AM$199,IF(AM585>='Tax Tables'!AM$198,('Tax Tables'!AM$198-'Tax Tables'!AM$197)*'Tax Tables'!AM$199,0))),IF(AND(AM585>='Tax Tables'!AM$197,AM585<='Tax Tables'!AM$198),(AM585-'Tax Tables'!AM$197)*'Tax Tables'!AM$199,IF(AM585>='Tax Tables'!AM$198,('Tax Tables'!AM$198-'Tax Tables'!AM$197)*'Tax Tables'!AM$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AN$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AN585>='Tax Tables'!AN$131,AN585<='Tax Tables'!AN$132),(AN585-'Tax Tables'!AN$131)*'Tax Tables'!AN$133,IF(AN585>='Tax Tables'!AN$132,('Tax Tables'!AN$132-'Tax Tables'!AN$131)*'Tax Tables'!AN$133,0)),IF(AND(AN585>='Tax Tables'!AN$197,AN585<='Tax Tables'!AN$198),(AN585-'Tax Tables'!AN$197)*'Tax Tables'!AN$199,IF(AN585>='Tax Tables'!AN$198,('Tax Tables'!AN$198-'Tax Tables'!AN$197)*'Tax Tables'!AN$199,0))),IF(AND(AN585>='Tax Tables'!AN$197,AN585<='Tax Tables'!AN$198),(AN585-'Tax Tables'!AN$197)*'Tax Tables'!AN$199,IF(AN585>='Tax Tables'!AN$198,('Tax Tables'!AN$198-'Tax Tables'!AN$197)*'Tax Tables'!AN$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AO$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AO585>='Tax Tables'!AO$131,AO585<='Tax Tables'!AO$132),(AO585-'Tax Tables'!AO$131)*'Tax Tables'!AO$133,IF(AO585>='Tax Tables'!AO$132,('Tax Tables'!AO$132-'Tax Tables'!AO$131)*'Tax Tables'!AO$133,0)),IF(AND(AO585>='Tax Tables'!AO$197,AO585<='Tax Tables'!AO$198),(AO585-'Tax Tables'!AO$197)*'Tax Tables'!AO$199,IF(AO585>='Tax Tables'!AO$198,('Tax Tables'!AO$198-'Tax Tables'!AO$197)*'Tax Tables'!AO$199,0))),IF(AND(AO585>='Tax Tables'!AO$197,AO585<='Tax Tables'!AO$198),(AO585-'Tax Tables'!AO$197)*'Tax Tables'!AO$199,IF(AO585>='Tax Tables'!AO$198,('Tax Tables'!AO$198-'Tax Tables'!AO$197)*'Tax Tables'!AO$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AP$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AP585>='Tax Tables'!AP$131,AP585<='Tax Tables'!AP$132),(AP585-'Tax Tables'!AP$131)*'Tax Tables'!AP$133,IF(AP585>='Tax Tables'!AP$132,('Tax Tables'!AP$132-'Tax Tables'!AP$131)*'Tax Tables'!AP$133,0)),IF(AND(AP585>='Tax Tables'!AP$197,AP585<='Tax Tables'!AP$198),(AP585-'Tax Tables'!AP$197)*'Tax Tables'!AP$199,IF(AP585>='Tax Tables'!AP$198,('Tax Tables'!AP$198-'Tax Tables'!AP$197)*'Tax Tables'!AP$199,0))),IF(AND(AP585>='Tax Tables'!AP$197,AP585<='Tax Tables'!AP$198),(AP585-'Tax Tables'!AP$197)*'Tax Tables'!AP$199,IF(AP585>='Tax Tables'!AP$198,('Tax Tables'!AP$198-'Tax Tables'!AP$197)*'Tax Tables'!AP$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AQ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AQ585>='Tax Tables'!AQ$131,AQ585<='Tax Tables'!AQ$132),(AQ585-'Tax Tables'!AQ$131)*'Tax Tables'!AQ$133,IF(AQ585>='Tax Tables'!AQ$132,('Tax Tables'!AQ$132-'Tax Tables'!AQ$131)*'Tax Tables'!AQ$133,0)),IF(AND(AQ585>='Tax Tables'!AQ$197,AQ585<='Tax Tables'!AQ$198),(AQ585-'Tax Tables'!AQ$197)*'Tax Tables'!AQ$199,IF(AQ585>='Tax Tables'!AQ$198,('Tax Tables'!AQ$198-'Tax Tables'!AQ$197)*'Tax Tables'!AQ$199,0))),IF(AND(AQ585>='Tax Tables'!AQ$197,AQ585<='Tax Tables'!AQ$198),(AQ585-'Tax Tables'!AQ$197)*'Tax Tables'!AQ$199,IF(AQ585>='Tax Tables'!AQ$198,('Tax Tables'!AQ$198-'Tax Tables'!AQ$197)*'Tax Tables'!AQ$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AR$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AR585>='Tax Tables'!AR$131,AR585<='Tax Tables'!AR$132),(AR585-'Tax Tables'!AR$131)*'Tax Tables'!AR$133,IF(AR585>='Tax Tables'!AR$132,('Tax Tables'!AR$132-'Tax Tables'!AR$131)*'Tax Tables'!AR$133,0)),IF(AND(AR585>='Tax Tables'!AR$197,AR585<='Tax Tables'!AR$198),(AR585-'Tax Tables'!AR$197)*'Tax Tables'!AR$199,IF(AR585>='Tax Tables'!AR$198,('Tax Tables'!AR$198-'Tax Tables'!AR$197)*'Tax Tables'!AR$199,0))),IF(AND(AR585>='Tax Tables'!AR$197,AR585<='Tax Tables'!AR$198),(AR585-'Tax Tables'!AR$197)*'Tax Tables'!AR$199,IF(AR585>='Tax Tables'!AR$198,('Tax Tables'!AR$198-'Tax Tables'!AR$197)*'Tax Tables'!AR$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AS585>='Tax Tables'!AS$131,AS585<='Tax Tables'!AS$132),(AS585-'Tax Tables'!AS$131)*'Tax Tables'!AS$133,IF(AS585>='Tax Tables'!AS$132,('Tax Tables'!AS$132-'Tax Tables'!AS$131)*'Tax Tables'!AS$133,0)),IF(AND(AS585>='Tax Tables'!AS$197,AS585<='Tax Tables'!AS$198),(AS585-'Tax Tables'!AS$197)*'Tax Tables'!AS$199,IF(AS585>='Tax Tables'!AS$198,('Tax Tables'!AS$198-'Tax Tables'!AS$197)*'Tax Tables'!AS$199,0))),IF(AND(AS585>='Tax Tables'!AS$197,AS585<='Tax Tables'!AS$198),(AS585-'Tax Tables'!AS$197)*'Tax Tables'!AS$199,IF(AS585>='Tax Tables'!AS$198,('Tax Tables'!AS$198-'Tax Tables'!AS$197)*'Tax Tables'!AS$199,0))),0)/Round_To,0)*Round_To","v":0}]
["c",null,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Filing_Status=\"m\",Setup!$E$323,Setup!$H$323),\"\")","v":""},{"$f":"IF(Filing_Status=\"m\",TaxC_M_6R,TaxC_S_6R)","v":0.35},0,{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(F585>='Tax Tables'!F$136,F585<='Tax Tables'!F$137),(F585-'Tax Tables'!F$136)*'Tax Tables'!F$138,IF(F585>='Tax Tables'!F$137,('Tax Tables'!F$137-'Tax Tables'!F$136)*'Tax Tables'!F$138,0)),IF(AND(F585>='Tax Tables'!F$202,F585<='Tax Tables'!F$203),(F585-'Tax Tables'!F$202)*'Tax Tables'!F$204,IF(F585>='Tax Tables'!F$203,('Tax Tables'!F$203-'Tax Tables'!F$202)*'Tax Tables'!F$204,0))),IF(AND(F585>='Tax Tables'!F$202,F585<='Tax Tables'!F$203),(F585-'Tax Tables'!F$202)*'Tax Tables'!F$204,IF(F585>='Tax Tables'!F$203,('Tax Tables'!F$203-'Tax Tables'!F$202)*'Tax Tables'!F$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(G$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(G585>='Tax Tables'!G$136,G585<='Tax Tables'!G$137),(G585-'Tax Tables'!G$136)*'Tax Tables'!G$138,IF(G585>='Tax Tables'!G$137,('Tax Tables'!G$137-'Tax Tables'!G$136)*'Tax Tables'!G$138,0)),IF(AND(G585>='Tax Tables'!G$202,G585<='Tax Tables'!G$203),(G585-'Tax Tables'!G$202)*'Tax Tables'!G$204,IF(G585>='Tax Tables'!G$203,('Tax Tables'!G$203-'Tax Tables'!G$202)*'Tax Tables'!G$204,0))),IF(AND(G585>='Tax Tables'!G$202,G585<='Tax Tables'!G$203),(G585-'Tax Tables'!G$202)*'Tax Tables'!G$204,IF(G585>='Tax Tables'!G$203,('Tax Tables'!G$203-'Tax Tables'!G$202)*'Tax Tables'!G$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(H$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(H585>='Tax Tables'!H$136,H585<='Tax Tables'!H$137),(H585-'Tax Tables'!H$136)*'Tax Tables'!H$138,IF(H585>='Tax Tables'!H$137,('Tax Tables'!H$137-'Tax Tables'!H$136)*'Tax Tables'!H$138,0)),IF(AND(H585>='Tax Tables'!H$202,H585<='Tax Tables'!H$203),(H585-'Tax Tables'!H$202)*'Tax Tables'!H$204,IF(H585>='Tax Tables'!H$203,('Tax Tables'!H$203-'Tax Tables'!H$202)*'Tax Tables'!H$204,0))),IF(AND(H585>='Tax Tables'!H$202,H585<='Tax Tables'!H$203),(H585-'Tax Tables'!H$202)*'Tax Tables'!H$204,IF(H585>='Tax Tables'!H$203,('Tax Tables'!H$203-'Tax Tables'!H$202)*'Tax Tables'!H$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(I$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(I585>='Tax Tables'!I$136,I585<='Tax Tables'!I$137),(I585-'Tax Tables'!I$136)*'Tax Tables'!I$138,IF(I585>='Tax Tables'!I$137,('Tax Tables'!I$137-'Tax Tables'!I$136)*'Tax Tables'!I$138,0)),IF(AND(I585>='Tax Tables'!I$202,I585<='Tax Tables'!I$203),(I585-'Tax Tables'!I$202)*'Tax Tables'!I$204,IF(I585>='Tax Tables'!I$203,('Tax Tables'!I$203-'Tax Tables'!I$202)*'Tax Tables'!I$204,0))),IF(AND(I585>='Tax Tables'!I$202,I585<='Tax Tables'!I$203),(I585-'Tax Tables'!I$202)*'Tax Tables'!I$204,IF(I585>='Tax Tables'!I$203,('Tax Tables'!I$203-'Tax Tables'!I$202)*'Tax Tables'!I$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(J$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(J585>='Tax Tables'!J$136,J585<='Tax Tables'!J$137),(J585-'Tax Tables'!J$136)*'Tax Tables'!J$138,IF(J585>='Tax Tables'!J$137,('Tax Tables'!J$137-'Tax Tables'!J$136)*'Tax Tables'!J$138,0)),IF(AND(J585>='Tax Tables'!J$202,J585<='Tax Tables'!J$203),(J585-'Tax Tables'!J$202)*'Tax Tables'!J$204,IF(J585>='Tax Tables'!J$203,('Tax Tables'!J$203-'Tax Tables'!J$202)*'Tax Tables'!J$204,0))),IF(AND(J585>='Tax Tables'!J$202,J585<='Tax Tables'!J$203),(J585-'Tax Tables'!J$202)*'Tax Tables'!J$204,IF(J585>='Tax Tables'!J$203,('Tax Tables'!J$203-'Tax Tables'!J$202)*'Tax Tables'!J$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(K$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(K585>='Tax Tables'!K$136,K585<='Tax Tables'!K$137),(K585-'Tax Tables'!K$136)*'Tax Tables'!K$138,IF(K585>='Tax Tables'!K$137,('Tax Tables'!K$137-'Tax Tables'!K$136)*'Tax Tables'!K$138,0)),IF(AND(K585>='Tax Tables'!K$202,K585<='Tax Tables'!K$203),(K585-'Tax Tables'!K$202)*'Tax Tables'!K$204,IF(K585>='Tax Tables'!K$203,('Tax Tables'!K$203-'Tax Tables'!K$202)*'Tax Tables'!K$204,0))),IF(AND(K585>='Tax Tables'!K$202,K585<='Tax Tables'!K$203),(K585-'Tax Tables'!K$202)*'Tax Tables'!K$204,IF(K585>='Tax Tables'!K$203,('Tax Tables'!K$203-'Tax Tables'!K$202)*'Tax Tables'!K$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(L$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(L585>='Tax Tables'!L$136,L585<='Tax Tables'!L$137),(L585-'Tax Tables'!L$136)*'Tax Tables'!L$138,IF(L585>='Tax Tables'!L$137,('Tax Tables'!L$137-'Tax Tables'!L$136)*'Tax Tables'!L$138,0)),IF(AND(L585>='Tax Tables'!L$202,L585<='Tax Tables'!L$203),(L585-'Tax Tables'!L$202)*'Tax Tables'!L$204,IF(L585>='Tax Tables'!L$203,('Tax Tables'!L$203-'Tax Tables'!L$202)*'Tax Tables'!L$204,0))),IF(AND(L585>='Tax Tables'!L$202,L585<='Tax Tables'!L$203),(L585-'Tax Tables'!L$202)*'Tax Tables'!L$204,IF(L585>='Tax Tables'!L$203,('Tax Tables'!L$203-'Tax Tables'!L$202)*'Tax Tables'!L$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(M$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(M585>='Tax Tables'!M$136,M585<='Tax Tables'!M$137),(M585-'Tax Tables'!M$136)*'Tax Tables'!M$138,IF(M585>='Tax Tables'!M$137,('Tax Tables'!M$137-'Tax Tables'!M$136)*'Tax Tables'!M$138,0)),IF(AND(M585>='Tax Tables'!M$202,M585<='Tax Tables'!M$203),(M585-'Tax Tables'!M$202)*'Tax Tables'!M$204,IF(M585>='Tax Tables'!M$203,('Tax Tables'!M$203-'Tax Tables'!M$202)*'Tax Tables'!M$204,0))),IF(AND(M585>='Tax Tables'!M$202,M585<='Tax Tables'!M$203),(M585-'Tax Tables'!M$202)*'Tax Tables'!M$204,IF(M585>='Tax Tables'!M$203,('Tax Tables'!M$203-'Tax Tables'!M$202)*'Tax Tables'!M$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(N$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(N585>='Tax Tables'!N$136,N585<='Tax Tables'!N$137),(N585-'Tax Tables'!N$136)*'Tax Tables'!N$138,IF(N585>='Tax Tables'!N$137,('Tax Tables'!N$137-'Tax Tables'!N$136)*'Tax Tables'!N$138,0)),IF(AND(N585>='Tax Tables'!N$202,N585<='Tax Tables'!N$203),(N585-'Tax Tables'!N$202)*'Tax Tables'!N$204,IF(N585>='Tax Tables'!N$203,('Tax Tables'!N$203-'Tax Tables'!N$202)*'Tax Tables'!N$204,0))),IF(AND(N585>='Tax Tables'!N$202,N585<='Tax Tables'!N$203),(N585-'Tax Tables'!N$202)*'Tax Tables'!N$204,IF(N585>='Tax Tables'!N$203,('Tax Tables'!N$203-'Tax Tables'!N$202)*'Tax Tables'!N$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(O$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(O585>='Tax Tables'!O$136,O585<='Tax Tables'!O$137),(O585-'Tax Tables'!O$136)*'Tax Tables'!O$138,IF(O585>='Tax Tables'!O$137,('Tax Tables'!O$137-'Tax Tables'!O$136)*'Tax Tables'!O$138,0)),IF(AND(O585>='Tax Tables'!O$202,O585<='Tax Tables'!O$203),(O585-'Tax Tables'!O$202)*'Tax Tables'!O$204,IF(O585>='Tax Tables'!O$203,('Tax Tables'!O$203-'Tax Tables'!O$202)*'Tax Tables'!O$204,0))),IF(AND(O585>='Tax Tables'!O$202,O585<='Tax Tables'!O$203),(O585-'Tax Tables'!O$202)*'Tax Tables'!O$204,IF(O585>='Tax Tables'!O$203,('Tax Tables'!O$203-'Tax Tables'!O$202)*'Tax Tables'!O$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(P$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(P585>='Tax Tables'!P$136,P585<='Tax Tables'!P$137),(P585-'Tax Tables'!P$136)*'Tax Tables'!P$138,IF(P585>='Tax Tables'!P$137,('Tax Tables'!P$137-'Tax Tables'!P$136)*'Tax Tables'!P$138,0)),IF(AND(P585>='Tax Tables'!P$202,P585<='Tax Tables'!P$203),(P585-'Tax Tables'!P$202)*'Tax Tables'!P$204,IF(P585>='Tax Tables'!P$203,('Tax Tables'!P$203-'Tax Tables'!P$202)*'Tax Tables'!P$204,0))),IF(AND(P585>='Tax Tables'!P$202,P585<='Tax Tables'!P$203),(P585-'Tax Tables'!P$202)*'Tax Tables'!P$204,IF(P585>='Tax Tables'!P$203,('Tax Tables'!P$203-'Tax Tables'!P$202)*'Tax Tables'!P$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Q$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Q585>='Tax Tables'!Q$136,Q585<='Tax Tables'!Q$137),(Q585-'Tax Tables'!Q$136)*'Tax Tables'!Q$138,IF(Q585>='Tax Tables'!Q$137,('Tax Tables'!Q$137-'Tax Tables'!Q$136)*'Tax Tables'!Q$138,0)),IF(AND(Q585>='Tax Tables'!Q$202,Q585<='Tax Tables'!Q$203),(Q585-'Tax Tables'!Q$202)*'Tax Tables'!Q$204,IF(Q585>='Tax Tables'!Q$203,('Tax Tables'!Q$203-'Tax Tables'!Q$202)*'Tax Tables'!Q$204,0))),IF(AND(Q585>='Tax Tables'!Q$202,Q585<='Tax Tables'!Q$203),(Q585-'Tax Tables'!Q$202)*'Tax Tables'!Q$204,IF(Q585>='Tax Tables'!Q$203,('Tax Tables'!Q$203-'Tax Tables'!Q$202)*'Tax Tables'!Q$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(R$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(R585>='Tax Tables'!R$136,R585<='Tax Tables'!R$137),(R585-'Tax Tables'!R$136)*'Tax Tables'!R$138,IF(R585>='Tax Tables'!R$137,('Tax Tables'!R$137-'Tax Tables'!R$136)*'Tax Tables'!R$138,0)),IF(AND(R585>='Tax Tables'!R$202,R585<='Tax Tables'!R$203),(R585-'Tax Tables'!R$202)*'Tax Tables'!R$204,IF(R585>='Tax Tables'!R$203,('Tax Tables'!R$203-'Tax Tables'!R$202)*'Tax Tables'!R$204,0))),IF(AND(R585>='Tax Tables'!R$202,R585<='Tax Tables'!R$203),(R585-'Tax Tables'!R$202)*'Tax Tables'!R$204,IF(R585>='Tax Tables'!R$203,('Tax Tables'!R$203-'Tax Tables'!R$202)*'Tax Tables'!R$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(S$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(S585>='Tax Tables'!S$136,S585<='Tax Tables'!S$137),(S585-'Tax Tables'!S$136)*'Tax Tables'!S$138,IF(S585>='Tax Tables'!S$137,('Tax Tables'!S$137-'Tax Tables'!S$136)*'Tax Tables'!S$138,0)),IF(AND(S585>='Tax Tables'!S$202,S585<='Tax Tables'!S$203),(S585-'Tax Tables'!S$202)*'Tax Tables'!S$204,IF(S585>='Tax Tables'!S$203,('Tax Tables'!S$203-'Tax Tables'!S$202)*'Tax Tables'!S$204,0))),IF(AND(S585>='Tax Tables'!S$202,S585<='Tax Tables'!S$203),(S585-'Tax Tables'!S$202)*'Tax Tables'!S$204,IF(S585>='Tax Tables'!S$203,('Tax Tables'!S$203-'Tax Tables'!S$202)*'Tax Tables'!S$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(T$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(T585>='Tax Tables'!T$136,T585<='Tax Tables'!T$137),(T585-'Tax Tables'!T$136)*'Tax Tables'!T$138,IF(T585>='Tax Tables'!T$137,('Tax Tables'!T$137-'Tax Tables'!T$136)*'Tax Tables'!T$138,0)),IF(AND(T585>='Tax Tables'!T$202,T585<='Tax Tables'!T$203),(T585-'Tax Tables'!T$202)*'Tax Tables'!T$204,IF(T585>='Tax Tables'!T$203,('Tax Tables'!T$203-'Tax Tables'!T$202)*'Tax Tables'!T$204,0))),IF(AND(T585>='Tax Tables'!T$202,T585<='Tax Tables'!T$203),(T585-'Tax Tables'!T$202)*'Tax Tables'!T$204,IF(T585>='Tax Tables'!T$203,('Tax Tables'!T$203-'Tax Tables'!T$202)*'Tax Tables'!T$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(U$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(U585>='Tax Tables'!U$136,U585<='Tax Tables'!U$137),(U585-'Tax Tables'!U$136)*'Tax Tables'!U$138,IF(U585>='Tax Tables'!U$137,('Tax Tables'!U$137-'Tax Tables'!U$136)*'Tax Tables'!U$138,0)),IF(AND(U585>='Tax Tables'!U$202,U585<='Tax Tables'!U$203),(U585-'Tax Tables'!U$202)*'Tax Tables'!U$204,IF(U585>='Tax Tables'!U$203,('Tax Tables'!U$203-'Tax Tables'!U$202)*'Tax Tables'!U$204,0))),IF(AND(U585>='Tax Tables'!U$202,U585<='Tax Tables'!U$203),(U585-'Tax Tables'!U$202)*'Tax Tables'!U$204,IF(U585>='Tax Tables'!U$203,('Tax Tables'!U$203-'Tax Tables'!U$202)*'Tax Tables'!U$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(V$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(V585>='Tax Tables'!V$136,V585<='Tax Tables'!V$137),(V585-'Tax Tables'!V$136)*'Tax Tables'!V$138,IF(V585>='Tax Tables'!V$137,('Tax Tables'!V$137-'Tax Tables'!V$136)*'Tax Tables'!V$138,0)),IF(AND(V585>='Tax Tables'!V$202,V585<='Tax Tables'!V$203),(V585-'Tax Tables'!V$202)*'Tax Tables'!V$204,IF(V585>='Tax Tables'!V$203,('Tax Tables'!V$203-'Tax Tables'!V$202)*'Tax Tables'!V$204,0))),IF(AND(V585>='Tax Tables'!V$202,V585<='Tax Tables'!V$203),(V585-'Tax Tables'!V$202)*'Tax Tables'!V$204,IF(V585>='Tax Tables'!V$203,('Tax Tables'!V$203-'Tax Tables'!V$202)*'Tax Tables'!V$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(W$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(W585>='Tax Tables'!W$136,W585<='Tax Tables'!W$137),(W585-'Tax Tables'!W$136)*'Tax Tables'!W$138,IF(W585>='Tax Tables'!W$137,('Tax Tables'!W$137-'Tax Tables'!W$136)*'Tax Tables'!W$138,0)),IF(AND(W585>='Tax Tables'!W$202,W585<='Tax Tables'!W$203),(W585-'Tax Tables'!W$202)*'Tax Tables'!W$204,IF(W585>='Tax Tables'!W$203,('Tax Tables'!W$203-'Tax Tables'!W$202)*'Tax Tables'!W$204,0))),IF(AND(W585>='Tax Tables'!W$202,W585<='Tax Tables'!W$203),(W585-'Tax Tables'!W$202)*'Tax Tables'!W$204,IF(W585>='Tax Tables'!W$203,('Tax Tables'!W$203-'Tax Tables'!W$202)*'Tax Tables'!W$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(X$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(X585>='Tax Tables'!X$136,X585<='Tax Tables'!X$137),(X585-'Tax Tables'!X$136)*'Tax Tables'!X$138,IF(X585>='Tax Tables'!X$137,('Tax Tables'!X$137-'Tax Tables'!X$136)*'Tax Tables'!X$138,0)),IF(AND(X585>='Tax Tables'!X$202,X585<='Tax Tables'!X$203),(X585-'Tax Tables'!X$202)*'Tax Tables'!X$204,IF(X585>='Tax Tables'!X$203,('Tax Tables'!X$203-'Tax Tables'!X$202)*'Tax Tables'!X$204,0))),IF(AND(X585>='Tax Tables'!X$202,X585<='Tax Tables'!X$203),(X585-'Tax Tables'!X$202)*'Tax Tables'!X$204,IF(X585>='Tax Tables'!X$203,('Tax Tables'!X$203-'Tax Tables'!X$202)*'Tax Tables'!X$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Y$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Y585>='Tax Tables'!Y$136,Y585<='Tax Tables'!Y$137),(Y585-'Tax Tables'!Y$136)*'Tax Tables'!Y$138,IF(Y585>='Tax Tables'!Y$137,('Tax Tables'!Y$137-'Tax Tables'!Y$136)*'Tax Tables'!Y$138,0)),IF(AND(Y585>='Tax Tables'!Y$202,Y585<='Tax Tables'!Y$203),(Y585-'Tax Tables'!Y$202)*'Tax Tables'!Y$204,IF(Y585>='Tax Tables'!Y$203,('Tax Tables'!Y$203-'Tax Tables'!Y$202)*'Tax Tables'!Y$204,0))),IF(AND(Y585>='Tax Tables'!Y$202,Y585<='Tax Tables'!Y$203),(Y585-'Tax Tables'!Y$202)*'Tax Tables'!Y$204,IF(Y585>='Tax Tables'!Y$203,('Tax Tables'!Y$203-'Tax Tables'!Y$202)*'Tax Tables'!Y$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Z$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Z585>='Tax Tables'!Z$136,Z585<='Tax Tables'!Z$137),(Z585-'Tax Tables'!Z$136)*'Tax Tables'!Z$138,IF(Z585>='Tax Tables'!Z$137,('Tax Tables'!Z$137-'Tax Tables'!Z$136)*'Tax Tables'!Z$138,0)),IF(AND(Z585>='Tax Tables'!Z$202,Z585<='Tax Tables'!Z$203),(Z585-'Tax Tables'!Z$202)*'Tax Tables'!Z$204,IF(Z585>='Tax Tables'!Z$203,('Tax Tables'!Z$203-'Tax Tables'!Z$202)*'Tax Tables'!Z$204,0))),IF(AND(Z585>='Tax Tables'!Z$202,Z585<='Tax Tables'!Z$203),(Z585-'Tax Tables'!Z$202)*'Tax Tables'!Z$204,IF(Z585>='Tax Tables'!Z$203,('Tax Tables'!Z$203-'Tax Tables'!Z$202)*'Tax Tables'!Z$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AA$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AA585>='Tax Tables'!AA$136,AA585<='Tax Tables'!AA$137),(AA585-'Tax Tables'!AA$136)*'Tax Tables'!AA$138,IF(AA585>='Tax Tables'!AA$137,('Tax Tables'!AA$137-'Tax Tables'!AA$136)*'Tax Tables'!AA$138,0)),IF(AND(AA585>='Tax Tables'!AA$202,AA585<='Tax Tables'!AA$203),(AA585-'Tax Tables'!AA$202)*'Tax Tables'!AA$204,IF(AA585>='Tax Tables'!AA$203,('Tax Tables'!AA$203-'Tax Tables'!AA$202)*'Tax Tables'!AA$204,0))),IF(AND(AA585>='Tax Tables'!AA$202,AA585<='Tax Tables'!AA$203),(AA585-'Tax Tables'!AA$202)*'Tax Tables'!AA$204,IF(AA585>='Tax Tables'!AA$203,('Tax Tables'!AA$203-'Tax Tables'!AA$202)*'Tax Tables'!AA$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AB$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AB585>='Tax Tables'!AB$136,AB585<='Tax Tables'!AB$137),(AB585-'Tax Tables'!AB$136)*'Tax Tables'!AB$138,IF(AB585>='Tax Tables'!AB$137,('Tax Tables'!AB$137-'Tax Tables'!AB$136)*'Tax Tables'!AB$138,0)),IF(AND(AB585>='Tax Tables'!AB$202,AB585<='Tax Tables'!AB$203),(AB585-'Tax Tables'!AB$202)*'Tax Tables'!AB$204,IF(AB585>='Tax Tables'!AB$203,('Tax Tables'!AB$203-'Tax Tables'!AB$202)*'Tax Tables'!AB$204,0))),IF(AND(AB585>='Tax Tables'!AB$202,AB585<='Tax Tables'!AB$203),(AB585-'Tax Tables'!AB$202)*'Tax Tables'!AB$204,IF(AB585>='Tax Tables'!AB$203,('Tax Tables'!AB$203-'Tax Tables'!AB$202)*'Tax Tables'!AB$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AC$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AC585>='Tax Tables'!AC$136,AC585<='Tax Tables'!AC$137),(AC585-'Tax Tables'!AC$136)*'Tax Tables'!AC$138,IF(AC585>='Tax Tables'!AC$137,('Tax Tables'!AC$137-'Tax Tables'!AC$136)*'Tax Tables'!AC$138,0)),IF(AND(AC585>='Tax Tables'!AC$202,AC585<='Tax Tables'!AC$203),(AC585-'Tax Tables'!AC$202)*'Tax Tables'!AC$204,IF(AC585>='Tax Tables'!AC$203,('Tax Tables'!AC$203-'Tax Tables'!AC$202)*'Tax Tables'!AC$204,0))),IF(AND(AC585>='Tax Tables'!AC$202,AC585<='Tax Tables'!AC$203),(AC585-'Tax Tables'!AC$202)*'Tax Tables'!AC$204,IF(AC585>='Tax Tables'!AC$203,('Tax Tables'!AC$203-'Tax Tables'!AC$202)*'Tax Tables'!AC$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AD$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AD585>='Tax Tables'!AD$136,AD585<='Tax Tables'!AD$137),(AD585-'Tax Tables'!AD$136)*'Tax Tables'!AD$138,IF(AD585>='Tax Tables'!AD$137,('Tax Tables'!AD$137-'Tax Tables'!AD$136)*'Tax Tables'!AD$138,0)),IF(AND(AD585>='Tax Tables'!AD$202,AD585<='Tax Tables'!AD$203),(AD585-'Tax Tables'!AD$202)*'Tax Tables'!AD$204,IF(AD585>='Tax Tables'!AD$203,('Tax Tables'!AD$203-'Tax Tables'!AD$202)*'Tax Tables'!AD$204,0))),IF(AND(AD585>='Tax Tables'!AD$202,AD585<='Tax Tables'!AD$203),(AD585-'Tax Tables'!AD$202)*'Tax Tables'!AD$204,IF(AD585>='Tax Tables'!AD$203,('Tax Tables'!AD$203-'Tax Tables'!AD$202)*'Tax Tables'!AD$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AE$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AE585>='Tax Tables'!AE$136,AE585<='Tax Tables'!AE$137),(AE585-'Tax Tables'!AE$136)*'Tax Tables'!AE$138,IF(AE585>='Tax Tables'!AE$137,('Tax Tables'!AE$137-'Tax Tables'!AE$136)*'Tax Tables'!AE$138,0)),IF(AND(AE585>='Tax Tables'!AE$202,AE585<='Tax Tables'!AE$203),(AE585-'Tax Tables'!AE$202)*'Tax Tables'!AE$204,IF(AE585>='Tax Tables'!AE$203,('Tax Tables'!AE$203-'Tax Tables'!AE$202)*'Tax Tables'!AE$204,0))),IF(AND(AE585>='Tax Tables'!AE$202,AE585<='Tax Tables'!AE$203),(AE585-'Tax Tables'!AE$202)*'Tax Tables'!AE$204,IF(AE585>='Tax Tables'!AE$203,('Tax Tables'!AE$203-'Tax Tables'!AE$202)*'Tax Tables'!AE$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AF$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AF585>='Tax Tables'!AF$136,AF585<='Tax Tables'!AF$137),(AF585-'Tax Tables'!AF$136)*'Tax Tables'!AF$138,IF(AF585>='Tax Tables'!AF$137,('Tax Tables'!AF$137-'Tax Tables'!AF$136)*'Tax Tables'!AF$138,0)),IF(AND(AF585>='Tax Tables'!AF$202,AF585<='Tax Tables'!AF$203),(AF585-'Tax Tables'!AF$202)*'Tax Tables'!AF$204,IF(AF585>='Tax Tables'!AF$203,('Tax Tables'!AF$203-'Tax Tables'!AF$202)*'Tax Tables'!AF$204,0))),IF(AND(AF585>='Tax Tables'!AF$202,AF585<='Tax Tables'!AF$203),(AF585-'Tax Tables'!AF$202)*'Tax Tables'!AF$204,IF(AF585>='Tax Tables'!AF$203,('Tax Tables'!AF$203-'Tax Tables'!AF$202)*'Tax Tables'!AF$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AG$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AG585>='Tax Tables'!AG$136,AG585<='Tax Tables'!AG$137),(AG585-'Tax Tables'!AG$136)*'Tax Tables'!AG$138,IF(AG585>='Tax Tables'!AG$137,('Tax Tables'!AG$137-'Tax Tables'!AG$136)*'Tax Tables'!AG$138,0)),IF(AND(AG585>='Tax Tables'!AG$202,AG585<='Tax Tables'!AG$203),(AG585-'Tax Tables'!AG$202)*'Tax Tables'!AG$204,IF(AG585>='Tax Tables'!AG$203,('Tax Tables'!AG$203-'Tax Tables'!AG$202)*'Tax Tables'!AG$204,0))),IF(AND(AG585>='Tax Tables'!AG$202,AG585<='Tax Tables'!AG$203),(AG585-'Tax Tables'!AG$202)*'Tax Tables'!AG$204,IF(AG585>='Tax Tables'!AG$203,('Tax Tables'!AG$203-'Tax Tables'!AG$202)*'Tax Tables'!AG$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AH$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AH585>='Tax Tables'!AH$136,AH585<='Tax Tables'!AH$137),(AH585-'Tax Tables'!AH$136)*'Tax Tables'!AH$138,IF(AH585>='Tax Tables'!AH$137,('Tax Tables'!AH$137-'Tax Tables'!AH$136)*'Tax Tables'!AH$138,0)),IF(AND(AH585>='Tax Tables'!AH$202,AH585<='Tax Tables'!AH$203),(AH585-'Tax Tables'!AH$202)*'Tax Tables'!AH$204,IF(AH585>='Tax Tables'!AH$203,('Tax Tables'!AH$203-'Tax Tables'!AH$202)*'Tax Tables'!AH$204,0))),IF(AND(AH585>='Tax Tables'!AH$202,AH585<='Tax Tables'!AH$203),(AH585-'Tax Tables'!AH$202)*'Tax Tables'!AH$204,IF(AH585>='Tax Tables'!AH$203,('Tax Tables'!AH$203-'Tax Tables'!AH$202)*'Tax Tables'!AH$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AI$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AI585>='Tax Tables'!AI$136,AI585<='Tax Tables'!AI$137),(AI585-'Tax Tables'!AI$136)*'Tax Tables'!AI$138,IF(AI585>='Tax Tables'!AI$137,('Tax Tables'!AI$137-'Tax Tables'!AI$136)*'Tax Tables'!AI$138,0)),IF(AND(AI585>='Tax Tables'!AI$202,AI585<='Tax Tables'!AI$203),(AI585-'Tax Tables'!AI$202)*'Tax Tables'!AI$204,IF(AI585>='Tax Tables'!AI$203,('Tax Tables'!AI$203-'Tax Tables'!AI$202)*'Tax Tables'!AI$204,0))),IF(AND(AI585>='Tax Tables'!AI$202,AI585<='Tax Tables'!AI$203),(AI585-'Tax Tables'!AI$202)*'Tax Tables'!AI$204,IF(AI585>='Tax Tables'!AI$203,('Tax Tables'!AI$203-'Tax Tables'!AI$202)*'Tax Tables'!AI$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AJ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AJ585>='Tax Tables'!AJ$136,AJ585<='Tax Tables'!AJ$137),(AJ585-'Tax Tables'!AJ$136)*'Tax Tables'!AJ$138,IF(AJ585>='Tax Tables'!AJ$137,('Tax Tables'!AJ$137-'Tax Tables'!AJ$136)*'Tax Tables'!AJ$138,0)),IF(AND(AJ585>='Tax Tables'!AJ$202,AJ585<='Tax Tables'!AJ$203),(AJ585-'Tax Tables'!AJ$202)*'Tax Tables'!AJ$204,IF(AJ585>='Tax Tables'!AJ$203,('Tax Tables'!AJ$203-'Tax Tables'!AJ$202)*'Tax Tables'!AJ$204,0))),IF(AND(AJ585>='Tax Tables'!AJ$202,AJ585<='Tax Tables'!AJ$203),(AJ585-'Tax Tables'!AJ$202)*'Tax Tables'!AJ$204,IF(AJ585>='Tax Tables'!AJ$203,('Tax Tables'!AJ$203-'Tax Tables'!AJ$202)*'Tax Tables'!AJ$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AK$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AK585>='Tax Tables'!AK$136,AK585<='Tax Tables'!AK$137),(AK585-'Tax Tables'!AK$136)*'Tax Tables'!AK$138,IF(AK585>='Tax Tables'!AK$137,('Tax Tables'!AK$137-'Tax Tables'!AK$136)*'Tax Tables'!AK$138,0)),IF(AND(AK585>='Tax Tables'!AK$202,AK585<='Tax Tables'!AK$203),(AK585-'Tax Tables'!AK$202)*'Tax Tables'!AK$204,IF(AK585>='Tax Tables'!AK$203,('Tax Tables'!AK$203-'Tax Tables'!AK$202)*'Tax Tables'!AK$204,0))),IF(AND(AK585>='Tax Tables'!AK$202,AK585<='Tax Tables'!AK$203),(AK585-'Tax Tables'!AK$202)*'Tax Tables'!AK$204,IF(AK585>='Tax Tables'!AK$203,('Tax Tables'!AK$203-'Tax Tables'!AK$202)*'Tax Tables'!AK$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AL$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AL585>='Tax Tables'!AL$136,AL585<='Tax Tables'!AL$137),(AL585-'Tax Tables'!AL$136)*'Tax Tables'!AL$138,IF(AL585>='Tax Tables'!AL$137,('Tax Tables'!AL$137-'Tax Tables'!AL$136)*'Tax Tables'!AL$138,0)),IF(AND(AL585>='Tax Tables'!AL$202,AL585<='Tax Tables'!AL$203),(AL585-'Tax Tables'!AL$202)*'Tax Tables'!AL$204,IF(AL585>='Tax Tables'!AL$203,('Tax Tables'!AL$203-'Tax Tables'!AL$202)*'Tax Tables'!AL$204,0))),IF(AND(AL585>='Tax Tables'!AL$202,AL585<='Tax Tables'!AL$203),(AL585-'Tax Tables'!AL$202)*'Tax Tables'!AL$204,IF(AL585>='Tax Tables'!AL$203,('Tax Tables'!AL$203-'Tax Tables'!AL$202)*'Tax Tables'!AL$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AM$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AM585>='Tax Tables'!AM$136,AM585<='Tax Tables'!AM$137),(AM585-'Tax Tables'!AM$136)*'Tax Tables'!AM$138,IF(AM585>='Tax Tables'!AM$137,('Tax Tables'!AM$137-'Tax Tables'!AM$136)*'Tax Tables'!AM$138,0)),IF(AND(AM585>='Tax Tables'!AM$202,AM585<='Tax Tables'!AM$203),(AM585-'Tax Tables'!AM$202)*'Tax Tables'!AM$204,IF(AM585>='Tax Tables'!AM$203,('Tax Tables'!AM$203-'Tax Tables'!AM$202)*'Tax Tables'!AM$204,0))),IF(AND(AM585>='Tax Tables'!AM$202,AM585<='Tax Tables'!AM$203),(AM585-'Tax Tables'!AM$202)*'Tax Tables'!AM$204,IF(AM585>='Tax Tables'!AM$203,('Tax Tables'!AM$203-'Tax Tables'!AM$202)*'Tax Tables'!AM$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AN$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AN585>='Tax Tables'!AN$136,AN585<='Tax Tables'!AN$137),(AN585-'Tax Tables'!AN$136)*'Tax Tables'!AN$138,IF(AN585>='Tax Tables'!AN$137,('Tax Tables'!AN$137-'Tax Tables'!AN$136)*'Tax Tables'!AN$138,0)),IF(AND(AN585>='Tax Tables'!AN$202,AN585<='Tax Tables'!AN$203),(AN585-'Tax Tables'!AN$202)*'Tax Tables'!AN$204,IF(AN585>='Tax Tables'!AN$203,('Tax Tables'!AN$203-'Tax Tables'!AN$202)*'Tax Tables'!AN$204,0))),IF(AND(AN585>='Tax Tables'!AN$202,AN585<='Tax Tables'!AN$203),(AN585-'Tax Tables'!AN$202)*'Tax Tables'!AN$204,IF(AN585>='Tax Tables'!AN$203,('Tax Tables'!AN$203-'Tax Tables'!AN$202)*'Tax Tables'!AN$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AO$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AO585>='Tax Tables'!AO$136,AO585<='Tax Tables'!AO$137),(AO585-'Tax Tables'!AO$136)*'Tax Tables'!AO$138,IF(AO585>='Tax Tables'!AO$137,('Tax Tables'!AO$137-'Tax Tables'!AO$136)*'Tax Tables'!AO$138,0)),IF(AND(AO585>='Tax Tables'!AO$202,AO585<='Tax Tables'!AO$203),(AO585-'Tax Tables'!AO$202)*'Tax Tables'!AO$204,IF(AO585>='Tax Tables'!AO$203,('Tax Tables'!AO$203-'Tax Tables'!AO$202)*'Tax Tables'!AO$204,0))),IF(AND(AO585>='Tax Tables'!AO$202,AO585<='Tax Tables'!AO$203),(AO585-'Tax Tables'!AO$202)*'Tax Tables'!AO$204,IF(AO585>='Tax Tables'!AO$203,('Tax Tables'!AO$203-'Tax Tables'!AO$202)*'Tax Tables'!AO$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AP$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AP585>='Tax Tables'!AP$136,AP585<='Tax Tables'!AP$137),(AP585-'Tax Tables'!AP$136)*'Tax Tables'!AP$138,IF(AP585>='Tax Tables'!AP$137,('Tax Tables'!AP$137-'Tax Tables'!AP$136)*'Tax Tables'!AP$138,0)),IF(AND(AP585>='Tax Tables'!AP$202,AP585<='Tax Tables'!AP$203),(AP585-'Tax Tables'!AP$202)*'Tax Tables'!AP$204,IF(AP585>='Tax Tables'!AP$203,('Tax Tables'!AP$203-'Tax Tables'!AP$202)*'Tax Tables'!AP$204,0))),IF(AND(AP585>='Tax Tables'!AP$202,AP585<='Tax Tables'!AP$203),(AP585-'Tax Tables'!AP$202)*'Tax Tables'!AP$204,IF(AP585>='Tax Tables'!AP$203,('Tax Tables'!AP$203-'Tax Tables'!AP$202)*'Tax Tables'!AP$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AQ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AQ585>='Tax Tables'!AQ$136,AQ585<='Tax Tables'!AQ$137),(AQ585-'Tax Tables'!AQ$136)*'Tax Tables'!AQ$138,IF(AQ585>='Tax Tables'!AQ$137,('Tax Tables'!AQ$137-'Tax Tables'!AQ$136)*'Tax Tables'!AQ$138,0)),IF(AND(AQ585>='Tax Tables'!AQ$202,AQ585<='Tax Tables'!AQ$203),(AQ585-'Tax Tables'!AQ$202)*'Tax Tables'!AQ$204,IF(AQ585>='Tax Tables'!AQ$203,('Tax Tables'!AQ$203-'Tax Tables'!AQ$202)*'Tax Tables'!AQ$204,0))),IF(AND(AQ585>='Tax Tables'!AQ$202,AQ585<='Tax Tables'!AQ$203),(AQ585-'Tax Tables'!AQ$202)*'Tax Tables'!AQ$204,IF(AQ585>='Tax Tables'!AQ$203,('Tax Tables'!AQ$203-'Tax Tables'!AQ$202)*'Tax Tables'!AQ$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AR$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AR585>='Tax Tables'!AR$136,AR585<='Tax Tables'!AR$137),(AR585-'Tax Tables'!AR$136)*'Tax Tables'!AR$138,IF(AR585>='Tax Tables'!AR$137,('Tax Tables'!AR$137-'Tax Tables'!AR$136)*'Tax Tables'!AR$138,0)),IF(AND(AR585>='Tax Tables'!AR$202,AR585<='Tax Tables'!AR$203),(AR585-'Tax Tables'!AR$202)*'Tax Tables'!AR$204,IF(AR585>='Tax Tables'!AR$203,('Tax Tables'!AR$203-'Tax Tables'!AR$202)*'Tax Tables'!AR$204,0))),IF(AND(AR585>='Tax Tables'!AR$202,AR585<='Tax Tables'!AR$203),(AR585-'Tax Tables'!AR$202)*'Tax Tables'!AR$204,IF(AR585>='Tax Tables'!AR$203,('Tax Tables'!AR$203-'Tax Tables'!AR$202)*'Tax Tables'!AR$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AS585>='Tax Tables'!AS$136,AS585<='Tax Tables'!AS$137),(AS585-'Tax Tables'!AS$136)*'Tax Tables'!AS$138,IF(AS585>='Tax Tables'!AS$137,('Tax Tables'!AS$137-'Tax Tables'!AS$136)*'Tax Tables'!AS$138,0)),IF(AND(AS585>='Tax Tables'!AS$202,AS585<='Tax Tables'!AS$203),(AS585-'Tax Tables'!AS$202)*'Tax Tables'!AS$204,IF(AS585>='Tax Tables'!AS$203,('Tax Tables'!AS$203-'Tax Tables'!AS$202)*'Tax Tables'!AS$204,0))),IF(AND(AS585>='Tax Tables'!AS$202,AS585<='Tax Tables'!AS$203),(AS585-'Tax Tables'!AS$202)*'Tax Tables'!AS$204,IF(AS585>='Tax Tables'!AS$203,('Tax Tables'!AS$203-'Tax Tables'!AS$202)*'Tax Tables'!AS$204,0))),0)/Round_To,0)*Round_To","v":0}]
["c",null,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Filing_Status=\"m\",Setup!$E$324,Setup!$H$324),\"\")","v":""},{"$f":"IF(Filing_Status=\"m\",TaxC_M_7R,TaxC_S_7R)","v":0.37},0,{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(F585>='Tax Tables'!F$141,(F585-'Tax Tables'!F$141)*'Tax Tables'!F$142,0),IF(F585>='Tax Tables'!F$207,(F585-'Tax Tables'!F$207)*'Tax Tables'!F$208,0)),IF(F585>='Tax Tables'!F$207,(F585-'Tax Tables'!F$207)*'Tax Tables'!F$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(G$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(G585>='Tax Tables'!G$141,(G585-'Tax Tables'!G$141)*'Tax Tables'!G$142,0),IF(G585>='Tax Tables'!G$207,(G585-'Tax Tables'!G$207)*'Tax Tables'!G$208,0)),IF(G585>='Tax Tables'!G$207,(G585-'Tax Tables'!G$207)*'Tax Tables'!G$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(H$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(H585>='Tax Tables'!H$141,(H585-'Tax Tables'!H$141)*'Tax Tables'!H$142,0),IF(H585>='Tax Tables'!H$207,(H585-'Tax Tables'!H$207)*'Tax Tables'!H$208,0)),IF(H585>='Tax Tables'!H$207,(H585-'Tax Tables'!H$207)*'Tax Tables'!H$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(I$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(I585>='Tax Tables'!I$141,(I585-'Tax Tables'!I$141)*'Tax Tables'!I$142,0),IF(I585>='Tax Tables'!I$207,(I585-'Tax Tables'!I$207)*'Tax Tables'!I$208,0)),IF(I585>='Tax Tables'!I$207,(I585-'Tax Tables'!I$207)*'Tax Tables'!I$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(J$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(J585>='Tax Tables'!J$141,(J585-'Tax Tables'!J$141)*'Tax Tables'!J$142,0),IF(J585>='Tax Tables'!J$207,(J585-'Tax Tables'!J$207)*'Tax Tables'!J$208,0)),IF(J585>='Tax Tables'!J$207,(J585-'Tax Tables'!J$207)*'Tax Tables'!J$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(K$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(K585>='Tax Tables'!K$141,(K585-'Tax Tables'!K$141)*'Tax Tables'!K$142,0),IF(K585>='Tax Tables'!K$207,(K585-'Tax Tables'!K$207)*'Tax Tables'!K$208,0)),IF(K585>='Tax Tables'!K$207,(K585-'Tax Tables'!K$207)*'Tax Tables'!K$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(L$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(L585>='Tax Tables'!L$141,(L585-'Tax Tables'!L$141)*'Tax Tables'!L$142,0),IF(L585>='Tax Tables'!L$207,(L585-'Tax Tables'!L$207)*'Tax Tables'!L$208,0)),IF(L585>='Tax Tables'!L$207,(L585-'Tax Tables'!L$207)*'Tax Tables'!L$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(M$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(M585>='Tax Tables'!M$141,(M585-'Tax Tables'!M$141)*'Tax Tables'!M$142,0),IF(M585>='Tax Tables'!M$207,(M585-'Tax Tables'!M$207)*'Tax Tables'!M$208,0)),IF(M585>='Tax Tables'!M$207,(M585-'Tax Tables'!M$207)*'Tax Tables'!M$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(N$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(N585>='Tax Tables'!N$141,(N585-'Tax Tables'!N$141)*'Tax Tables'!N$142,0),IF(N585>='Tax Tables'!N$207,(N585-'Tax Tables'!N$207)*'Tax Tables'!N$208,0)),IF(N585>='Tax Tables'!N$207,(N585-'Tax Tables'!N$207)*'Tax Tables'!N$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(O$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(O585>='Tax Tables'!O$141,(O585-'Tax Tables'!O$141)*'Tax Tables'!O$142,0),IF(O585>='Tax Tables'!O$207,(O585-'Tax Tables'!O$207)*'Tax Tables'!O$208,0)),IF(O585>='Tax Tables'!O$207,(O585-'Tax Tables'!O$207)*'Tax Tables'!O$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(P$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(P585>='Tax Tables'!P$141,(P585-'Tax Tables'!P$141)*'Tax Tables'!P$142,0),IF(P585>='Tax Tables'!P$207,(P585-'Tax Tables'!P$207)*'Tax Tables'!P$208,0)),IF(P585>='Tax Tables'!P$207,(P585-'Tax Tables'!P$207)*'Tax Tables'!P$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Q$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(Q585>='Tax Tables'!Q$141,(Q585-'Tax Tables'!Q$141)*'Tax Tables'!Q$142,0),IF(Q585>='Tax Tables'!Q$207,(Q585-'Tax Tables'!Q$207)*'Tax Tables'!Q$208,0)),IF(Q585>='Tax Tables'!Q$207,(Q585-'Tax Tables'!Q$207)*'Tax Tables'!Q$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(R$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(R585>='Tax Tables'!R$141,(R585-'Tax Tables'!R$141)*'Tax Tables'!R$142,0),IF(R585>='Tax Tables'!R$207,(R585-'Tax Tables'!R$207)*'Tax Tables'!R$208,0)),IF(R585>='Tax Tables'!R$207,(R585-'Tax Tables'!R$207)*'Tax Tables'!R$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(S$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(S585>='Tax Tables'!S$141,(S585-'Tax Tables'!S$141)*'Tax Tables'!S$142,0),IF(S585>='Tax Tables'!S$207,(S585-'Tax Tables'!S$207)*'Tax Tables'!S$208,0)),IF(S585>='Tax Tables'!S$207,(S585-'Tax Tables'!S$207)*'Tax Tables'!S$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(T$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(T585>='Tax Tables'!T$141,(T585-'Tax Tables'!T$141)*'Tax Tables'!T$142,0),IF(T585>='Tax Tables'!T$207,(T585-'Tax Tables'!T$207)*'Tax Tables'!T$208,0)),IF(T585>='Tax Tables'!T$207,(T585-'Tax Tables'!T$207)*'Tax Tables'!T$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(U$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(U585>='Tax Tables'!U$141,(U585-'Tax Tables'!U$141)*'Tax Tables'!U$142,0),IF(U585>='Tax Tables'!U$207,(U585-'Tax Tables'!U$207)*'Tax Tables'!U$208,0)),IF(U585>='Tax Tables'!U$207,(U585-'Tax Tables'!U$207)*'Tax Tables'!U$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(V$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(V585>='Tax Tables'!V$141,(V585-'Tax Tables'!V$141)*'Tax Tables'!V$142,0),IF(V585>='Tax Tables'!V$207,(V585-'Tax Tables'!V$207)*'Tax Tables'!V$208,0)),IF(V585>='Tax Tables'!V$207,(V585-'Tax Tables'!V$207)*'Tax Tables'!V$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(W$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(W585>='Tax Tables'!W$141,(W585-'Tax Tables'!W$141)*'Tax Tables'!W$142,0),IF(W585>='Tax Tables'!W$207,(W585-'Tax Tables'!W$207)*'Tax Tables'!W$208,0)),IF(W585>='Tax Tables'!W$207,(W585-'Tax Tables'!W$207)*'Tax Tables'!W$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(X$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(X585>='Tax Tables'!X$141,(X585-'Tax Tables'!X$141)*'Tax Tables'!X$142,0),IF(X585>='Tax Tables'!X$207,(X585-'Tax Tables'!X$207)*'Tax Tables'!X$208,0)),IF(X585>='Tax Tables'!X$207,(X585-'Tax Tables'!X$207)*'Tax Tables'!X$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Y$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(Y585>='Tax Tables'!Y$141,(Y585-'Tax Tables'!Y$141)*'Tax Tables'!Y$142,0),IF(Y585>='Tax Tables'!Y$207,(Y585-'Tax Tables'!Y$207)*'Tax Tables'!Y$208,0)),IF(Y585>='Tax Tables'!Y$207,(Y585-'Tax Tables'!Y$207)*'Tax Tables'!Y$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Z$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(Z585>='Tax Tables'!Z$141,(Z585-'Tax Tables'!Z$141)*'Tax Tables'!Z$142,0),IF(Z585>='Tax Tables'!Z$207,(Z585-'Tax Tables'!Z$207)*'Tax Tables'!Z$208,0)),IF(Z585>='Tax Tables'!Z$207,(Z585-'Tax Tables'!Z$207)*'Tax Tables'!Z$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AA$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AA585>='Tax Tables'!AA$141,(AA585-'Tax Tables'!AA$141)*'Tax Tables'!AA$142,0),IF(AA585>='Tax Tables'!AA$207,(AA585-'Tax Tables'!AA$207)*'Tax Tables'!AA$208,0)),IF(AA585>='Tax Tables'!AA$207,(AA585-'Tax Tables'!AA$207)*'Tax Tables'!AA$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AB$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AB585>='Tax Tables'!AB$141,(AB585-'Tax Tables'!AB$141)*'Tax Tables'!AB$142,0),IF(AB585>='Tax Tables'!AB$207,(AB585-'Tax Tables'!AB$207)*'Tax Tables'!AB$208,0)),IF(AB585>='Tax Tables'!AB$207,(AB585-'Tax Tables'!AB$207)*'Tax Tables'!AB$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AC$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AC585>='Tax Tables'!AC$141,(AC585-'Tax Tables'!AC$141)*'Tax Tables'!AC$142,0),IF(AC585>='Tax Tables'!AC$207,(AC585-'Tax Tables'!AC$207)*'Tax Tables'!AC$208,0)),IF(AC585>='Tax Tables'!AC$207,(AC585-'Tax Tables'!AC$207)*'Tax Tables'!AC$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AD$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AD585>='Tax Tables'!AD$141,(AD585-'Tax Tables'!AD$141)*'Tax Tables'!AD$142,0),IF(AD585>='Tax Tables'!AD$207,(AD585-'Tax Tables'!AD$207)*'Tax Tables'!AD$208,0)),IF(AD585>='Tax Tables'!AD$207,(AD585-'Tax Tables'!AD$207)*'Tax Tables'!AD$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AE$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AE585>='Tax Tables'!AE$141,(AE585-'Tax Tables'!AE$141)*'Tax Tables'!AE$142,0),IF(AE585>='Tax Tables'!AE$207,(AE585-'Tax Tables'!AE$207)*'Tax Tables'!AE$208,0)),IF(AE585>='Tax Tables'!AE$207,(AE585-'Tax Tables'!AE$207)*'Tax Tables'!AE$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AF$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AF585>='Tax Tables'!AF$141,(AF585-'Tax Tables'!AF$141)*'Tax Tables'!AF$142,0),IF(AF585>='Tax Tables'!AF$207,(AF585-'Tax Tables'!AF$207)*'Tax Tables'!AF$208,0)),IF(AF585>='Tax Tables'!AF$207,(AF585-'Tax Tables'!AF$207)*'Tax Tables'!AF$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AG$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AG585>='Tax Tables'!AG$141,(AG585-'Tax Tables'!AG$141)*'Tax Tables'!AG$142,0),IF(AG585>='Tax Tables'!AG$207,(AG585-'Tax Tables'!AG$207)*'Tax Tables'!AG$208,0)),IF(AG585>='Tax Tables'!AG$207,(AG585-'Tax Tables'!AG$207)*'Tax Tables'!AG$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AH$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AH585>='Tax Tables'!AH$141,(AH585-'Tax Tables'!AH$141)*'Tax Tables'!AH$142,0),IF(AH585>='Tax Tables'!AH$207,(AH585-'Tax Tables'!AH$207)*'Tax Tables'!AH$208,0)),IF(AH585>='Tax Tables'!AH$207,(AH585-'Tax Tables'!AH$207)*'Tax Tables'!AH$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AI$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AI585>='Tax Tables'!AI$141,(AI585-'Tax Tables'!AI$141)*'Tax Tables'!AI$142,0),IF(AI585>='Tax Tables'!AI$207,(AI585-'Tax Tables'!AI$207)*'Tax Tables'!AI$208,0)),IF(AI585>='Tax Tables'!AI$207,(AI585-'Tax Tables'!AI$207)*'Tax Tables'!AI$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AJ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AJ585>='Tax Tables'!AJ$141,(AJ585-'Tax Tables'!AJ$141)*'Tax Tables'!AJ$142,0),IF(AJ585>='Tax Tables'!AJ$207,(AJ585-'Tax Tables'!AJ$207)*'Tax Tables'!AJ$208,0)),IF(AJ585>='Tax Tables'!AJ$207,(AJ585-'Tax Tables'!AJ$207)*'Tax Tables'!AJ$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AK$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AK585>='Tax Tables'!AK$141,(AK585-'Tax Tables'!AK$141)*'Tax Tables'!AK$142,0),IF(AK585>='Tax Tables'!AK$207,(AK585-'Tax Tables'!AK$207)*'Tax Tables'!AK$208,0)),IF(AK585>='Tax Tables'!AK$207,(AK585-'Tax Tables'!AK$207)*'Tax Tables'!AK$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AL$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AL585>='Tax Tables'!AL$141,(AL585-'Tax Tables'!AL$141)*'Tax Tables'!AL$142,0),IF(AL585>='Tax Tables'!AL$207,(AL585-'Tax Tables'!AL$207)*'Tax Tables'!AL$208,0)),IF(AL585>='Tax Tables'!AL$207,(AL585-'Tax Tables'!AL$207)*'Tax Tables'!AL$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AM$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AM585>='Tax Tables'!AM$141,(AM585-'Tax Tables'!AM$141)*'Tax Tables'!AM$142,0),IF(AM585>='Tax Tables'!AM$207,(AM585-'Tax Tables'!AM$207)*'Tax Tables'!AM$208,0)),IF(AM585>='Tax Tables'!AM$207,(AM585-'Tax Tables'!AM$207)*'Tax Tables'!AM$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AN$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AN585>='Tax Tables'!AN$141,(AN585-'Tax Tables'!AN$141)*'Tax Tables'!AN$142,0),IF(AN585>='Tax Tables'!AN$207,(AN585-'Tax Tables'!AN$207)*'Tax Tables'!AN$208,0)),IF(AN585>='Tax Tables'!AN$207,(AN585-'Tax Tables'!AN$207)*'Tax Tables'!AN$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AO$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AO585>='Tax Tables'!AO$141,(AO585-'Tax Tables'!AO$141)*'Tax Tables'!AO$142,0),IF(AO585>='Tax Tables'!AO$207,(AO585-'Tax Tables'!AO$207)*'Tax Tables'!AO$208,0)),IF(AO585>='Tax Tables'!AO$207,(AO585-'Tax Tables'!AO$207)*'Tax Tables'!AO$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AP$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AP585>='Tax Tables'!AP$141,(AP585-'Tax Tables'!AP$141)*'Tax Tables'!AP$142,0),IF(AP585>='Tax Tables'!AP$207,(AP585-'Tax Tables'!AP$207)*'Tax Tables'!AP$208,0)),IF(AP585>='Tax Tables'!AP$207,(AP585-'Tax Tables'!AP$207)*'Tax Tables'!AP$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AQ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AQ585>='Tax Tables'!AQ$141,(AQ585-'Tax Tables'!AQ$141)*'Tax Tables'!AQ$142,0),IF(AQ585>='Tax Tables'!AQ$207,(AQ585-'Tax Tables'!AQ$207)*'Tax Tables'!AQ$208,0)),IF(AQ585>='Tax Tables'!AQ$207,(AQ585-'Tax Tables'!AQ$207)*'Tax Tables'!AQ$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AR$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AR585>='Tax Tables'!AR$141,(AR585-'Tax Tables'!AR$141)*'Tax Tables'!AR$142,0),IF(AR585>='Tax Tables'!AR$207,(AR585-'Tax Tables'!AR$207)*'Tax Tables'!AR$208,0)),IF(AR585>='Tax Tables'!AR$207,(AR585-'Tax Tables'!AR$207)*'Tax Tables'!AR$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AS585>='Tax Tables'!AS$141,(AS585-'Tax Tables'!AS$141)*'Tax Tables'!AS$142,0),IF(AS585>='Tax Tables'!AS$207,(AS585-'Tax Tables'!AS$207)*'Tax Tables'!AS$208,0)),IF(AS585>='Tax Tables'!AS$207,(AS585-'Tax Tables'!AS$207)*'Tax Tables'!AS$208,0)),0)/Round_To,0)*Round_To","v":0}]
[null,"24.  Figure the tax on the amount on line 1",null,null,{"$f":"SUM(E606:E612)","v":251300},{"$f":"SUM(F606:F612)","v":3900},{"$f":"SUM(G606:G612)","v":5800},4000,4100,4100,6500,6500,6400,3200,500,300,3200,5600,4900,3600,5100,7000,9700,10000,10300,10800,11300,10700,11300,15600,16300,17000,17700,17900,18000,0,0,0,0,0,0,0,0,0,0]
[null,"25.  Tax on all taxable income. Enter the smaller of line 23 or 24",null,null,{"$f":"SUM(F614:AS614)","v":246300},{"$f":"ROUND(MIN(F605, F613)/Round_To, 0) * Round_To","v":3800},5700,3900,4000,4000,6400,6400,6400,3100,400,300,3100,5500,4800,3500,5000,6800,9500,9900,10100,10700,11000,10400,10900,15300,16000,16700,17400,17600,17700,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Last Line"]
[]
[]
[null,"developer notes on tax brackets hidden below"]
[null,null,null,"How the complex tax calculation formulas work.  Source cell E74"]
[null,null,null,"=IF('Setup and Input'!$B$53=\"m\",IF(OR(E$5<'Setup and Input'!$B$54,'Setup and Input'!$B$54=\"\"),IF(AND(E$68>='Tax Tables'!E$39,E$68<='Tax Tables'!E$40),(E$68-'Tax Tables'!E$39)*'Tax Tables'!E$41,IF(E$68>='Tax Tables'!E$40,('Tax Tables'!E$40-'Tax Tables'!E$39)*'Tax Tables'!E$41,0)),IF(AND(E$68>='Tax Tables'!E$74,E$68<='Tax Tables'!E$75),(E$68-'Tax Tables'!E$74)*'Tax Tables'!E$76,IF(E$68>='Tax Tables'!E$75,('Tax Tables'!E$75-'Tax Tables'!E$74)*'Tax Tables'!E$76,0))),IF(AND(E$68>='Tax Tables'!E$74,E$68<='Tax Tables'!E$75),(E$68-'Tax Tables'!E$74)*'Tax Tables'!E$76,IF(E$68>='Tax Tables'!E$75,('Tax Tables'!E$75-'Tax Tables'!E$74)*'Tax Tables'!E$76,0)))"]
[]
[null,null,null,"If married status and single year hasn't occurred or doesn't exist, then"]
[null,39,142700,"IF('Setup and Input'!$B$53=\"m\",IF(OR(E$5<'Setup and Input'!$B$54,'Setup and Input'!$B$54=\"\"),"]
[null,40,217450,"IF(AND(E$68>='Tax Tables'!E$39,E$68<='Tax Tables'!E$40),(E$68-'Tax Tables'!E$39)*'Tax Tables'!E$41,"]
[null,41,0.28000000000000003,"IF(E$68>='Tax Tables'!E$40,('Tax Tables'!E$40-'Tax Tables'!E$39)*'Tax Tables'!E$41,0)),"]
[null,null,null,"If single status year has occurred"]
[null,74,85650,"IF(AND(E$68>='Tax Tables'!E$74,E$68<='Tax Tables'!E$75),(E$68-'Tax Tables'!E$74)*'Tax Tables'!E$76,"]
[null,75,178650,"IF(E$68>='Tax Tables'!E$75,('Tax Tables'!E$75-'Tax Tables'!E$74)*'Tax Tables'!E$76,0))),"]
[null,76,0.28000000000000003,"Otherwise, calculate single taxes"]
[null,null,null,"IF(AND(E$68>='Tax Tables'!E$74,E$68<='Tax Tables'!E$75),(E$68-'Tax Tables'!E$74)*'Tax Tables'!E$76,"]
[null,null,null,"IF(E$68>='Tax Tables'!E$75,('Tax Tables'!E$75-'Tax Tables'!E$74)*'Tax Tables'!E$76,0)))"]
[null,null,null,"  above translates to"]
[null,null,null,"If married status and single year hasn't occurred or doesn't exist, then"]
[null,null,null,"IF(Filing Status=\"m\",IF(Current Year<single start year OR single start year=none),"]
[null,null,null,"IF((Taxable income>=$142700 AND Taxable income<=$217450),(Taxable income-$142700)*28%,"]
[null,null,null,"IF(Taxable income>=$217450,($217450-$142700)*28%,0)),"]
[null,null,null,"If single status year has occurred"]
[null,null,null,"IF(Taxable income>=$85650 AND Taxable income<=$178650,Taxable income-$85650*28%,"]
[null,null,null,"IF(Taxable income>=$178650,$178650-$85650*28%,0))),"]
[null,null,null,"Otherwise, calculate single taxes"]
[null,null,null,"IF(Taxable income>=$85650 AND Taxable income<=$178650,Taxable income-$85650*'28%,"]
[null,null,null,"IF(Taxable income>=$178650,$178650-$85650*28%,0)))"]
[]
[null,null,null,"33% bracket formula"]
[null,44,217450,"If married status and single year hasn't occurred or doesn't exist, then"]
[null,45,388350,"IF('Setup and Input'!$B$53=\"m\",IF(OR(E$5<'Setup and Input'!$B$54,'Setup and Input'!$B$54=\"\"),"]
[null,46,0.33,"IF(AND(E$68>='Tax Tables'!E$44,E$68<='Tax Tables'!E$45),(E$68-'Tax Tables'!E$44)*'Tax Tables'!E$46,"]
[null,null,null,"IF(E$68>='Tax Tables'!E$45,('Tax Tables'!E$45-'Tax Tables'!E$44)*'Tax Tables'!E$46,0)),"]
[null,79,178650,"If single status year has occurred"]
[null,80,388350,"IF(AND(E$68>='Tax Tables'!E$79,E$68<='Tax Tables'!E$80),(E$68-'Tax Tables'!E$79)*'Tax Tables'!E$81,"]
[null,81,0.33,"IF(E$68>='Tax Tables'!E$80,('Tax Tables'!E$80-'Tax Tables'!E$79)*'Tax Tables'!E$81,0))),"]
[null,null,null,"Otherwise, calculate single taxes"]
[null,null,null,"IF(AND(E$68>='Tax Tables'!E$79,E$68<='Tax Tables'!E$80),(E$68-'Tax Tables'!E$79)*'Tax Tables'!E$81,"]
[null,null,null,"IF(E$68>='Tax Tables'!E$80,('Tax Tables'!E$80-'Tax Tables'!E$79)*'Tax Tables'!E$81,0)))"]
[]
[null,null,null,"IF('Setup and Input'!$B$53=\"m\",IF(OR(E$5<'Setup and Input'!$B$54,'Setup and Input'!$B$54=\"\"),IF(AND(E$68>='Tax Tables'!E$44,E$68<='Tax Tables'!E$45),(E$68-'Tax Tables'!E$44)*'Tax Tables'!E$46,IF(E$68>='Tax Tables'!E$45,('Tax Tables'!E$45-'Tax Tables'!E$44)*'Tax Tables'!E$46,0)),IF(AND(E$68>='Tax Tables'!E$79,E$68<='Tax Tables'!E$80),(E$68-'Tax Tables'!E$79)*'Tax Tables'!E$81,IF(E$68>='Tax Tables'!E$80,('Tax Tables'!E$80-'Tax Tables'!E$79)*'Tax Tables'!E$81,0))),IF(AND(E$68>='Tax Tables'!E$79,E$68<='Tax Tables'!E$80),(E$68-'Tax Tables'!E$79)*'Tax Tables'!E$81,IF(E$68>='Tax Tables'!E$80,('Tax Tables'!E$80-'Tax Tables'!E$79)*'Tax Tables'!E$81,0)))"]
[]
[null,null,null,"35% bracket formula"]
[null,49,388350,"IF('Setup and Input'!$B$53=\"m\","]
[null,50,0.35,"   IF(OR(E$5<'Setup and Input'!$B$54,'Setup and Input'!$B$54=\"\"),"]
[null,null,null,"      IF(AND(E$68>='Tax Tables'!E$44,E$68<='Tax Tables'!E$45),(E$68-'Tax Tables'!E$44)*'Tax Tables'!E$46,"]
[null,84,388350,"      IF(E$68>='Tax Tables'!E$45,('Tax Tables'!E$45-'Tax Tables'!E$44)*'Tax Tables'!E$46,0))"]
[null,85,0.35,"      IF(AND(E$68>='Tax Tables'!E$79,E$68<='Tax Tables'!E$80),(E$68-'Tax Tables'!E$79)*'Tax Tables'!E$81,"]
[null,null,null,"      IF(E$68>='Tax Tables'!E$80,('Tax Tables'!E$80-'Tax Tables'!E$79)*'Tax Tables'!E$81,0))),"]
[null,null,null,"IF(AND(E$68>='Tax Tables'!E$79,E$68<='Tax Tables'!E$80),(E$68-'Tax Tables'!E$79)*'Tax Tables'!E$81,"]
[null,null,null,"IF(E$68>='Tax Tables'!E$80,('Tax Tables'!E$80-'Tax Tables'!E$79)*'Tax Tables'!E$81,0)))"]
[]
[null,null,null,"=IF('Setup and Input'!$B$53=\"m\",IF(OR(E$5<'Setup and Input'!$B$54,'Setup and Input'!$B$54=\"\"),IF(AND(E$68>='Tax Tables'!E$44,E$68<='Tax Tables'!E$45),(E$68-'Tax Tables'!E$44)*'Tax Tables'!E$46,IF(E$68>='Tax Tables'!E$45,('Tax Tables'!E$45-'Tax Tables'!E$44)*'Tax Tables'!E$46,0)),IF(AND(E$68>='Tax Tables'!E$79,E$68<='Tax Tables'!E$80),(E$68-'Tax Tables'!E$79)*'Tax Tables'!E$81,IF(E$68>='Tax Tables'!E$80,('Tax Tables'!E$80-'Tax Tables'!E$79)*'Tax Tables'!E$81,0))),IF(AND(E$68>='Tax Tables'!E$79,E$68<='Tax Tables'!E$80),(E$68-'Tax Tables'!E$79)*'Tax Tables'!E$81,IF(E$68>='Tax Tables'!E$80,('Tax Tables'!E$80-'Tax Tables'!E$79)*'Tax Tables'!E$81,0)))"]
[null,"developer notes on tax brackets hidden above"]
[]
[null,"Taxable account",null,null,null,{"$f":"+F22","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2]
[null,null,null,null,null,{"$f":"+F510","v":188750},178500,165550,147250,129050,124850,132300,141250,156200,178850,161700,171500,221650,255350,239250,246100,308150,353300,417750,492900,572450,657100,942150,1232800,1371550,1480500,1526100,1574250,1624050,1674350,0,0,0,0,0,0,0,0,0,0]
[null,"IRA 1 incl Inherited 1",null,null,null,{"$f":"+F23","v":6.5000000000000002E-2},6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2]
[null,null,null,null,null,{"$f":"(F9+(F9+F87+F91+F94+F96-F133))/2+(F12+(F12+F110))/2","v":480000},470600,459400,446250,430900,413200,393000,370000,364500,378700,394750,404900,408150,411550,417800,426500,469150,471900,473750,474400,473750,471800,468250,463050,456200,447350,436700,423900,409700,395700,0,0,0,0,0,0,0,0,0,0]
[null,"IRA 2 incl Inherited 2",null,null,null,{"$f":"+F24","v":5.8999999999999997E-2},5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2]
[null,null,null,null,null,{"$f":"+(F10+(F10+F98+F99+F102))/2+(F13+(F13+F111))/2","v":203250},221750,241350,262050,284050,307350,331950,358050,385650,411700,436000,461700,536700,543250,548800,553150,555900,556200,554900,548650,541700,532450,525700,522300,517300,510650,502350,492250,480350,466550,0,0,0,0,0,0,0,0,0,0]
[null,"Roth 1",null,null,null,{"$f":"+F25","v":6.2E-2},6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2]
[null,null,null,null,null,{"$f":"+(F15+(F15+F120+F123))/2","v":75500},81250,87400,94050,100500,106700,113300,120300,127800,135700,144100,153000,162500,172600,183300,194700,206800,219600,213200,184500,154300,122500,89000,53700,18250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Roth 2",null,null,null,{"$f":"+F26","v":5.7000000000000002E-2},5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2]
[null,null,null,null,null,{"$f":"+(F16+(F16+F124))/2","v":25000},26400,27900,29500,31200,33000,34900,36900,36500,33350,29450,24750,19100,12450,9100,9600,10100,10700,11300,11900,12500,13200,13900,14600,15400,16200,17100,18000,19000,20000,0,0,0,0,0,0,0,0,0,0]
[null,"Roth Conversion",null,null,null,{"$f":"+F27","v":6.3E-2},6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2]
[null,null,null,null,null,{"$f":"+(F18+(F18+F133+F134))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+F691+F693+F695+F697+F699","v":972500},{"$f":"+G691+G693+G695+G697+G699","v":978500},981600,979100,975700,985100,1005450,1026500,1070650,1138300,1166000,1215850,1348100,1395200,1398250,1430050,1550100,1611700,1670900,1712350,1754700,1797050,2039000,2286450,2378700,2454700,2482250,2508400,2533100,2556600,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(F703:AS703)/Total_Years","v":5.5109552307668418E-2},{"$f":"IF(F19>0,F690*F691/F702+F692*F693/F702+F694*F695/F702+F696*F697/F702+F698*F699/F702+F700*F701/F702,0)","v":6.0396143958868893E-2},6.0438988247317325E-2,6.0500458435207835E-2,6.0609028699826373E-2,6.0704468586655735E-2,6.0633996548573751E-2,6.0429608632950424E-2,6.020394544568923E-2,6.0019567552421424E-2,5.9881094614776427E-2,6.0103430531732414E-2,6.0065427478718597E-2,5.9670091239522292E-2,5.9475953268348626E-2,5.9633112819595921E-2,5.9635642110415714E-2,5.9414005548029156E-2,5.9179375814357511E-2,5.0850409958704886E-2,5.0376938125967247E-2,4.989511027526073E-2,4.9399766283631519E-2,4.8144163805787149E-2,4.7137440136456085E-2,4.6656198764030772E-2,4.6309182384812811E-2,4.615012589384631E-2,4.5975881039706588E-2,4.5791638703564799E-2,4.5605374325275762E-2,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"unused rows set to 1 height below"]

{"sheet":"AA_Details_R-T","index":10,"n_rows":50,"n_cols":140,"rows_kept":50,"cut":false,"hidden":true,"merged":[[5,1,5,2]]}
[null,null,null,{"$f":"IF(A5=0, \"Base \", \"Details \") & \"column AW: \"","v":"Details column AW: "},2,467,3,null,4,null,6,null,7,null,9,null,10,null,12,null,null,null,null,null,null,null,null,null,null,null,"Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21",null,null,null,"Mod 8/24/21",null,null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,null,null,"Mod 8/24/21",null,"Mod 8/24/21",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,"Mod 8/24/21","Mod 8/24/21",null,"Mod 8/24/21","Mod 8/24/21","Mod 8/24/21"]
["Explanation",null,null,null,null,null,null,null,null,null,99,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fix returns","Fix returns","Fix returns","Fix returns","Fix returns","Fix returns","Fix returns","Fix returns",null,null,null,"Fix returns",null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,null,null,"Fix returns",null,"Fix returns",null,null,null,null,null,null,null,null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,"Fix returns","Fix returns",null,"Fix returns","Fix returns","Fix returns"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To match","To match","To match","To match","To match","To match","To match","To match",null,null,null,"To match",null,null,null,null,null,null,"To match",null,null,null,null,null,null,null,null,"To match",null,"To match",null,null,null,null,null,null,null,null,null,null,null,null,null,"To match",null,null,null,null,null,null,null,"To match",null,null,null,null,null,null,null,"To match",null,null,null,null,null,null,"To match","To match",null,"To match","To match","To match"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPM","RPM","RPM","RPM","RPM","RPM","RPM","RPM",null,null,null,"RPM",null,null,null,null,null,null,"RPM",null,null,null,null,null,null,null,null,"RPM",null,"RPM",null,null,null,null,null,null,null,null,null,null,null,null,null,"RPM",null,null,null,null,null,null,null,"RPM",null,null,null,null,null,null,null,"RPM",null,null,null,null,null,null,"RPM","RPM",null,"RPM","RPM","RPM"]
[1,null,null,null,"Taxable","Net change","IRA1","IRA1","IRA2","IRA2","IRA1-inh","IRA1-inh","IRA2-inh","IRA2-inh","ROTH1","ROTH1","ROTH2","ROTH2","ROTH","ROTH","ROTH","Total","Stock","Bond","Portfolio","Portfolio","Portfolio","Portfolio","Portfolio","Portfolio","Taxable","IRA1","IRA2","IRA1-inh","IRA2-inh","ROTH1","ROTH2","ROTH","Total","ROTH1","ROTH1","ROTH1","ROTH1","ROTH1","ROTH1","ROTH1","ROTH1","ROTH2","ROTH2","ROTH2","ROTH2","ROTH2","ROTH2","ROTH2","ROTH2","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","Taxable","Taxable","Net change","Taxable","Net change","Taxable","Taxable","Taxable","IRA2","IRA2","IRA2","IRA2","IRA2","IRA2","IRA2","IRA2","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA2-inh","IRA2-inh","IRA2-inh","IRA2-inh","IRA1-inh","IRA2-inh","IRA2-inh","IRA2-inh","IRA1","IRA1","IRA1","IRA1","IRA1","IRA1","IRA1","IRA1","Taxable","IRA1","IRA2","IRA1-inh","IRA2inh","ROTH1","ROTH2","ROTH","Portfolio","ROTH1","ROTH2","ROTH","Taxable","IRA2","IRA1-inh","IRA2-inh","IRA1","Portfolio","Portfolio","ROTH1","ROTH2","ROTH","Taxable","IRA2","IRA1-inh","IRA2-inh","IRA1","Portfolio","Portfolio","ROTH1","ROTH2","ROTH","Taxable","IRA1","IRA2","IRA1-inh","IRA2-inh"]
[null,"    Ages",null,null,"Account","Before","Account","RMD/Contri/","Account","RMD/Contri/","Account","RMD","Account","RMD","Account","Contrib +","Account","Withdraw -","Conversion","Conversion","Conversion","Account","Average","Average","Desired","Desired","Allocated","Allocated","Allocated","Allocated","Account","Account","Account","Account","Account","Account","Account","Conversion","Account","Desired","Allocated","Contr/Withd","Allocated","Contr/Withd","Earning","Earning","Earning","Desired","Allocated","Withdrawal","Allocated","Withdrawal","Earning","Earning","Earning","Desired","Allocated","Amount","Allocated","Amount","Earning","Earning","Earning","Desired","Allocated","Allocated","Allocated","Allocated","Earning","Earning","Earning","Desired","Allocated","RMD","Allocated","RMD","Earning","Earning","Earning","Desired","Allocated","RMD","Allocated","RMD","Earning","Earning","Earning","Desired","Allocated","RMD","Allocated","RMD","Earning","Earning","Earning","Desired","Allocated","RMD","Allocated","RMD","Earning","Earning","Earning","Desired","Acct","Acct","Desired","Desired","Desired","Desired","Desired","WANTED","Desired","Desired","Desired","Desired","Desired","Desired","Desired","Desired","Desired","SHORTFALL","Headroom","Headroom","Headroom","Headroom","Headroom","Headroom","Headroom","Headroom","HEADROOM","To Be Alloc.","TBA","TBA","TBA","TBA","TBA","TBA","TBA","TBA"]
[null,"You","Sp","Year","Balance","Earn + taxes","Balance","Withdraw","Balance","Withdraw","Balance","Amount","Balance","Amount","Balance","Withdraw -","Balance","Amount","Balance","Amount","Amount","Balance","% Return","% Return","% Stock","Stock","% Stock","Stock","Stock CHK","TOTAL CHK","RETURN","RETURN","RETURN","RETURN","RETURN","RETURN","RETURN","RETURN","RETURN","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","% Stock","% Stock","% Stock","% Stock","% Stock","% Stock","% Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock"]
[{"$f":"Summary!B8","v":1},{"$f":"Summary!C8","v":62},{"$f":"Summary!D8","v":61},{"$f":"Summary!E8","v":2024},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":200000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":500000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":200000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":75000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":25000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":0},0,0,{"$f":"SUM(E8:G8) + I8 + K8 + M8 + O8 + Q8 + S8","v":1000000},{"$f":"Stock_Rate","v":7.4999999999999997E-2},{"$f":"Bond_Rate","v":4.4999999999999998E-2},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_Alloc_ChgTar, Stock_Alloc_BegTar)","v":0.6},{"$f":"V8*Y8","v":600000},{"$f":"IF(V8>0,AB8/V8,0)","v":0.6},{"$f":"((BM8+BN8) + (AO8+AP8*0) + (AW8+AX8*0) + (BE8+BF8*0) + (BU8+BV8*0) + (CC8) + (CK8) + (CS8+CT8*0))*1     +     ((BO8+BP8) + (AQ8+AR8*0) + (AY8+AZ8*0) + (BG8+BH8*0) + (BW8+BX8*0) + (CE8) + (CM8) + (CU8+CV8*0))*0     -     V8*0","v":600000},{"$f":"Z8-AB8","v":0},{"$f":"V8     -     AB8     -     ((BO8+BP8) + (AQ8+AR8*0) + (AY8+AZ8*0) + (BG8+BH8*0) + (BW8+BX8*0) + (CE8) + (CM8) + (CU8+CV8*0))","v":0},{"$f":"IF( (E8+F8) <=0, 0, ROUND( (BS8-(E8 + (E8+F8))/2)/Round_To, 0) * Round_To)","v":11700},{"$f":"IF((G8+H8-T8)<=0, 0,ROUND( (CY8 - (G8 + (G8 + H8 - T8))/2)/Round_To, 0)*Round_To)","v":32300},{"$f":"IF( (I8+J8)<=0, 0, ROUND( (CA8 - (I8 + (I8 + J8))/2)/Round_To, 0) * Round_To)","v":12000},{"$f":"IF((K8+L8)<=0, 0, ROUND( (CI8-(K8+(K8+L8))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF((M8+N8)<=0, 0, ROUND( (CQ8-(M8+(M8+N8))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF((O8+P8)<=0, 0, ROUND((AU8-(O8+(O8+P8))/2)/Round_To, 0) * Round_To)","v":5500},{"$f":"IF((Q8+R8)<=0, 0, ROUND((BC8-(Q8+(Q8+R8))/2)/Round_To, 0) * Round_To)","v":1500},{"$f":"IF((S8+T8+U8)<=0, 0, ROUND( (BK8-(S8 + (S8+T8+U8))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"V8+SUM(AE8:AL8)","v":1063000},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_Roth2, Stock_Roth)","v":0.6},{"$f":"MAX(MAX(MIN(O8*AN8,$Z8), 0), EC8)","v":71250},{"$f":"MAX(-AO8, P8*AN8)","v":0},{"$f":"O8-AO8","v":3750},0,{"$f":"(AO8 + (AO8+AP8))/2 * (1+$W8)","v":76593.75},{"$f":"(AQ8 + (AQ8+AR8))/2 * (1+$X8)","v":3918.7499999999995},{"$f":"AS8+AT8","v":80512.5},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_Roth22, Stock_Roth_2)","v":0.55000000000000004},{"$f":"MAX(Q8*AV8, ED8)","v":13750.000000000002},{"$f":"MAX(-AW8, MIN(R8*AV8, $Z8-$AO8-$AP8*0-$AW8))","v":0},{"$f":"Q8-AW8","v":11249.999999999998},0,{"$f":"(AW8 + (AW8+AX8))/2 * (1+$W8)","v":14781.250000000002},{"$f":"(AY8 + (AY8+AZ8))/2 * (1+$X8)","v":11756.249999999998},{"$f":"BA8+BB8","v":26537.5},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_RothConv2, Stock_RothConv)","v":0.6},{"$f":"MAX(MAX(MIN(S8 * BD8,$Z8-$AO8-$AP8*0-$AW8-$AX8*0), 0), EE8)","v":0},{"$f":" (T8+U8)*BD8","v":0},{"$f":"S8-BE8","v":0},{"$f":"(T8+U8)-BF8","v":0},{"$f":"(BE8 + (BE8+BF8))/2 * (1+$W8)","v":0},{"$f":"(BG8 + (BG8+BH8))/2 * (1+$X8)","v":0},{"$f":"BI8+BJ8","v":0},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_Taxable2, Stock_Taxable)","v":0.45},{"$f":"MAX(MAX(MIN(E8*BL8,-F8*BL8 + $Z8-$AO8-$AP8*0-$AW8-$AX8*0-$BE8-$BF8*0), 0), EF8)","v":90000},{"$f":"MAX(-BM8, MIN(F8*BL8,$Z8-$AO8-$AP8*0-$AW8-$AX8*0-$BE8-BM8))","v":0},{"$f":"E8-BM8","v":110000},0,{"$f":"(BM8 + (BM8+BN8))/2 * (1+$W8)","v":96750},{"$f":"(BO8 + (BO8+BP8))/2 * (1+$X8)","v":114949.99999999999},{"$f":"BQ8+BR8","v":211700},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_tIRA22, Stock_tIRA2)","v":0.5},{"$f":"MAX(MAX(MIN(I8*$BT8, $Z8-$AO8-$AP8*0-$AW8-$AX8*0-$BE8-$BF8*0-$BM8-$BN8), 0), EH8)","v":100000},{"$f":"MAX(-BU8, J8*$BT8)","v":0},{"$f":"I8-BU8","v":100000},0,{"$f":"(BU8 + (BU8 + BV8))/2 * (1+$W8)","v":107500},{"$f":"(BW8 + (BW8 + BX8))/2 * (1+$X8)","v":104500},{"$f":"BY8+BZ8","v":212000},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_tIRA12, Stock_tIRA1)","v":0.65},{"$f":"MAX(MAX(MIN(K8*CB8,$Z8-$BM8-$BN8-$AO8-$AP8*0-$AW8-$AX8*0-$BE8-$BF8*0-$BU8-$BV8*0), 0), EI8)","v":0},{"$f":"MAX(-CC8, L8*$CB8)","v":0},{"$f":"K8-CC8","v":0},0,{"$f":"(CC8 + (CC8 + CD8))/2 * (1+$W8)","v":0},{"$f":"(CE8 + (CE8 + CF8))/2 * (1+$X8)","v":0},{"$f":"CG8+CH8","v":0},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_tIRA22, Stock_tIRA2)","v":0.5},{"$f":"MAX(MAX(MIN(M8*CJ8,$Z8-$BM8-$BN8-$AO8-$AP8*0-$AW8-$AX8*0-$BE8-$BF8*0-$BU8-$BV8*0-$CC8-$CD8*0), 0), EJ8)","v":0},{"$f":"MAX(-CK8, N8*$CB8)","v":0},{"$f":"M8-CK8","v":0},0,{"$f":"(CK8 + (CK8 + CL8))/2 * (1+$W8)","v":0},{"$f":"(CM8 + (CM8 + CN8))/2 * (1+$X8)","v":0},{"$f":"CO8+CP8","v":0},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_tIRA12, Stock_tIRA1)","v":0.65},{"$f":"MAX(MAX($Z8-$AO8-$AW8-$BE8 - $BM8 - $BN8 -$BU8-$CC8-$CK8, 0), EG8)","v":325000},{"$f":"MAX(-CS8, (H8-T8)*CR8)","v":0},{"$f":"G8 - CS8","v":175000},{"$f":"(H8-T8)-CT8","v":0},{"$f":"MAX((CS8 + (CS8+CT8 - BF8*0))/2 * (1+$W8), 0)","v":349375},{"$f":"(CU8 + (CU8+CV8 - BH8*0 - IF(CS8+CT8=0, BF8, 0)*0 ))/2 * (1+$X8)","v":182875},{"$f":"CW8+CX8","v":532250},{"$f":"BL8","v":0.45},{"$f":"CR8","v":0.65},{"$f":"BT8","v":0.5},{"$f":"CB8","v":0.65},{"$f":"CJ8","v":0.5},{"$f":"AN8","v":0.6},{"$f":"AV8","v":0.55000000000000004},{"$f":"BD8","v":0.6},{"$f":"Z8 - F8*CZ8","v":600000},{"$f":"O8*DE8","v":45000},{"$f":"Q8*DF8","v":13750.000000000002},{"$f":"S8*DG8","v":0},{"$f":"E8*CZ8","v":90000},{"$f":"(I8+J8*0)*DB8","v":100000},{"$f":"(K8+L8*0)*DC8","v":0},{"$f":"(M8+N8*0)*DD8","v":0},{"$f":"(G8+H8*0)*DA8","v":325000},{"$f":"SUM(DI8:DP8)","v":573750},{"$f":"MAX(DH8-DQ8, 0)","v":26250},{"$f":"O8-DI8","v":30000},{"$f":"Q8-DJ8","v":11249.999999999998},{"$f":"S8-DK8","v":0},{"$f":"E8-DL8","v":110000},{"$f":"I8-DM8","v":100000},{"$f":"K8-DN8","v":0},{"$f":"M8-DO8","v":0},{"$f":"G8-DP8","v":175000},{"$f":"SUM(DS8:DZ8)","v":426250},{"$f":"MIN(DR8,EA8)","v":26250},{"$f":"(MIN(DS8, $EB8) + DI8) * IF($EB8 > 0, 1, 0)","v":71250},{"$f":"(MAX(0, MIN(DT8, $EB8 - ($EC8 - $DI8))) + DJ8) * IF($EB8 > 0, 1, 0)","v":13750.000000000002},{"$f":"(MAX(0, MIN(DU8, $EB8 - ($EC8 - $DI8) - ($ED8 - $DJ8))) + DK8) * IF($EB8 > 0, 1, 0)","v":0},{"$f":"(MAX(0, MIN(DV8,  $EB8 - ($EC8 - $DI8) - ($ED8 - $DJ8) - ($EE8 - $DK8))) + DL8) * IF($EB8 > 0, 1, 0)","v":90000},{"$f":"(MAX(0, MIN(DZ8, $EB8 - ($EC8 - $DI8) - ($ED8 - $DJ8) - ($EE8 - $DK8) - ($EF8 - $DL8))) + DP8) * IF($EB8 > 0, 1, 0)","v":325000},{"$f":"(MAX(0, MIN(DW8, $EB8 - ($EC8 - $DI8) - ($ED8 - $DJ8) - ($EE8 - $DK8) - ($EF8 - $DL8) - ($EG8 - $DP8))) + DM8) * IF($EB8 > 0, 1, 0)","v":100000},{"$f":"(MAX(0, MIN(DX8, $EB8 - ($EC8 - $DI8) - ($ED8 - $DJ8) - ($EE8 - $DK8) - ($EF8 - $DL8) - ($EG8 - $DP8) - ($EH8 - $DM8))) + DN8) * IF($EB8 > 0, 1, 0)","v":0},{"$f":"(MAX(0, MIN(DY8, $EB8 - ($EC8 - $DI8) - ($ED8 - $DJ8) - ($EE8 - $DK8) - ($EF8 - $DL8) - ($EG8 - $DP8) - ($EH8 - $DM8) - ($EI8 - $DN8))) + DO8) * IF($EB8 > 0, 1, 0)","v":0}]
[{"$f":"Summary!B9","v":2},{"$f":"Summary!C9","v":63},{"$f":"Summary!D9","v":62},{"$f":"Summary!E9","v":2025},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":182100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":491200},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":218500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":80700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":26400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":0},0,0,{"$f":"SUM(E9:G9) + I9 + K9 + M9 + O9 + Q9 + S9","v":998900},7.4999999999999997E-2,4.4999999999999998E-2,0.6,599340,0.6,599340,0,0,{"$f":"IF( AND(E8=0, (E9+F9) <=0), 0, ROUND( (BS9-(E9 + (E9+F9))/2)/Round_To, 0) * Round_To)","v":10700},{"$f":"IF(OR(AND(G8=0, G9=0), (G9+H9-T9)<=0),0,ROUND( (CY9 - (G9 + (G9 + H9 - T9))/2)/Round_To, 0)*Round_To)","v":31700},{"$f":"IF( OR(AND(I9=0, I8=0), (I9+J9)<=0), 0, ROUND( (CA9 - (I9 + (I9 + J9))/2)/Round_To, 0) * Round_To)","v":13100},{"$f":"IF(OR(AND(K8=0, K9=0), (K9+L9)<=0), 0, ROUND( (CI9-(K9+(K9+L9))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF( OR(AND(M9=0, M8=0), (M9+N9)<=0), 0, ROUND( (CQ9-(M9+(M9+N9))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF(OR(AND(O9=0, O8=0), (O9+P9)<=0), 0, ROUND((AU9-(O9+(O9+P9))/2)/Round_To, 0) * Round_To)","v":5900},{"$f":"IF(OR(AND(Q9=0, Q8=0), (Q9+R9)<=0), 0, ROUND((BC9-(Q9+(Q9+R9))/2)/Round_To, 0) * Round_To)","v":1600},0,1061900,0.6,{"$f":"MAX(MAX(MIN(O9*AN9,$Z9), 0), EC9)","v":74345},{"$f":"MAX(-AO9, P9*AN9)","v":0},6355,0,{"$f":"(AO9 + (AO9+AP9))/2 * (1+$W9)","v":79920.875},{"$f":"(AQ9 + (AQ9+AR9))/2 * (1+$X9)","v":6640.9749999999995},{"$f":"AS9+AT9","v":86561.85},0.55000000000000004,{"$f":"MAX(Q9*AV9, ED9)","v":14520.000000000002},{"$f":"MAX(-AW9, MIN(R9*AV9, $Z9-$AO9-$AP9*0-$AW9))","v":0},11879.999999999998,0,{"$f":"(AW9 + (AW9+AX9))/2 * (1+$W9)","v":15609.000000000002},{"$f":"(AY9 + (AY9+AZ9))/2 * (1+$X9)","v":12414.599999999997},{"$f":"BA9+BB9","v":28023.599999999999},0.6,{"$f":"MAX(MAX(MIN(S9 * BD9,$Z9-$AO9-$AP9*0-$AW9-$AX9*0), 0), EE9)","v":0},{"$f":" (T9+U9)*BD9","v":0},0,0,{"$f":"(BE9 + (BE9+BF9))/2 * (1+$W9)","v":0},{"$f":"(BG9 + (BG9+BH9))/2 * (1+$X9)","v":0},{"$f":"BI9+BJ9","v":0},0.45,{"$f":"MAX(MAX(MIN(E9*BL9,-F9*BL9 + $Z9-$AO9-$AP9*0-$AW9-$AX9*0-$BE9-$BF9*0), 0), EF9)","v":81945},{"$f":"MAX(-BM9, MIN(F9*BL9,$Z9-$AO9-$AP9*0-$AW9-$AX9*0-$BE9-BM9))","v":0},100155,0,88090.875,104661.97499999999,{"$f":"BQ9+BR9","v":192752.84999999998},0.5,{"$f":"MAX(MAX(MIN(I9*$BT9, $Z9-$AO9-$AP9*0-$AW9-$AX9*0-$BE9-$BF9*0-$BM9-$BN9), 0), EH9)","v":109250},{"$f":"MAX(-BU9, J9*$BT9)","v":0},109250,0,{"$f":"(BU9 + (BU9 + BV9))/2 * (1+$W9)","v":117443.75},{"$f":"(BW9 + (BW9 + BX9))/2 * (1+$X9)","v":114166.24999999999},{"$f":"BY9+BZ9","v":231610},0.65,{"$f":"MAX(MAX(MIN(K9*CB9,$Z9-$BM9-$BN9-$AO9-$AP9*0-$AW9-$AX9*0-$BE9-$BF9*0-$BU9-$BV9*0), 0), EI9)","v":0},{"$f":"MAX(-CC9, L9*$CB9)","v":0},0,0,{"$f":"(CC9 + (CC9 + CD9))/2 * (1+$W9)","v":0},{"$f":"(CE9 + (CE9 + CF9))/2 * (1+$X9)","v":0},{"$f":"CG9+CH9","v":0},0.5,{"$f":"MAX(MAX(MIN(M9*CJ9,$Z9-$BM9-$BN9-$AO9-$AP9*0-$AW9-$AX9*0-$BE9-$BF9*0-$BU9-$BV9*0-$CC9-$CD9*0), 0), EJ9)","v":0},{"$f":"MAX(-CK9, N9*$CB9)","v":0},0,0,{"$f":"(CK9 + (CK9 + CL9))/2 * (1+$W9)","v":0},{"$f":"(CM9 + (CM9 + CN9))/2 * (1+$X9)","v":0},{"$f":"CO9+CP9","v":0},0.65,{"$f":"MAX(MAX($Z9-$AO9-$AW9-$BE9 - $BM9 - $BN9 -$BU9-$CC9-$CK9, 0), EG9)","v":319280},{"$f":"MAX(-CS9, (H9-T9)*CR9)","v":0},171920,{"$f":"(H9-T9)-CT9","v":0},{"$f":"MAX((CS9 + (CS9+CT9 - BF9*0))/2 * (1+$W9), 0)","v":343226},179656.4,{"$f":"CW9+CX9","v":522882.4},0.45,{"$f":"CR9","v":0.65},{"$f":"BT9","v":0.5},{"$f":"CB9","v":0.65},{"$f":"CJ9","v":0.5},{"$f":"AN9","v":0.6},{"$f":"AV9","v":0.55000000000000004},{"$f":"BD9","v":0.6},599340,48420,14520.000000000002,0,81945,109250,0,0,319280,573415,25925,32280,11879.999999999998,0,100155,109250,0,0,171920,425485,25925,{"$f":"(MIN(DS9, $EB9) + DI9) * IF($EB9 > 0, 1, 0)","v":74345},{"$f":"(MAX(0, MIN(DT9, $EB9 - ($EC9 - $DI9))) + DJ9) * IF($EB9 > 0, 1, 0)","v":14520.000000000002},{"$f":"(MAX(0, MIN(DU9, $EB9 - ($EC9 - $DI9) - ($ED9 - $DJ9))) + DK9) * IF($EB9 > 0, 1, 0)","v":0},{"$f":"(MAX(0, MIN(DV9,  $EB9 - ($EC9 - $DI9) - ($ED9 - $DJ9) - ($EE9 - $DK9))) + DL9) * IF($EB9 > 0, 1, 0)","v":81945},{"$f":"(MAX(0, MIN(DZ9, $EB9 - ($EC9 - $DI9) - ($ED9 - $DJ9) - ($EE9 - $DK9) - ($EF9 - $DL9))) + DP9) * IF($EB9 > 0, 1, 0)","v":319280},{"$f":"(MAX(0, MIN(DW9, $EB9 - ($EC9 - $DI9) - ($ED9 - $DJ9) - ($EE9 - $DK9) - ($EF9 - $DL9) - ($EG9 - $DP9))) + DM9) * IF($EB9 > 0, 1, 0)","v":109250},{"$f":"(MAX(0, MIN(DX9, $EB9 - ($EC9 - $DI9) - ($ED9 - $DJ9) - ($EE9 - $DK9) - ($EF9 - $DL9) - ($EG9 - $DP9) - ($EH9 - $DM9))) + DN9) * IF($EB9 > 0, 1, 0)","v":0},{"$f":"(MAX(0, MIN(DY9, $EB9 - ($EC9 - $DI9) - ($ED9 - $DJ9) - ($EE9 - $DK9) - ($EF9 - $DL9) - ($EG9 - $DP9) - ($EH9 - $DM9) - ($EI9 - $DN9))) + DO9) * IF($EB9 > 0, 1, 0)","v":0}]
[{"$f":"Summary!B10","v":3},{"$f":"Summary!C10","v":64},{"$f":"Summary!D10","v":63},{"$f":"Summary!E10","v":2026},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":176500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":480600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":238100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":86800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":27900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":0},0,0,1009900,7.4999999999999997E-2,4.4999999999999998E-2,0.6,605940,0.6,605940,0,0,10300,31000,14300,0,0,6300,1700,0,1073500,0.6,79730,0,7070,0,85709.75,7388.15,93097.9,0.55000000000000004,15345.000000000002,0,12554.999999999998,0,16495.875,13119.974999999997,29615.85,0.6,0,0,0,0,0,0,0,0.45,79425,0,97075,0,85381.875,101443.375,186825.25,0.5,119050,0,119050,0,127978.75,124407.24999999999,252386,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,312390,0,168210,0,335819.25,175779.44999999998,511598.69999999995,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,605940,52080,15345.000000000002,0,79425,119050,0,0,312390,578290,27650,34720,12554.999999999998,0,97075,119050,0,0,168210,431610,27650,79730,15345.000000000002,0,79425,312390,119050,0,0]
[{"$f":"Summary!B11","v":4},{"$f":"Summary!C11","v":65},{"$f":"Summary!D11","v":64},{"$f":"Summary!E11","v":2027},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":158000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":468100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":258800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":93400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":29500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":0},0,0,1007800,7.4999999999999997E-2,4.4999999999999998E-2,0.6,604680,0.6,604680,0,0,9200,30200,15500,0,0,6700,1800,0,1071200,0.6,83690,0,9710,0,89966.75,10146.949999999999,100113.7,0.55000000000000004,16225.000000000002,0,13274.999999999998,0,17441.875,13872.374999999996,31314.249999999996,0.6,0,0,0,0,0,0,0,0.45,71100,0,86900,0,76432.5,90810.5,167243,0.5,129400,0,129400,0,139105,135223,274328,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,304265,0,163835,0,327084.875,171207.57499999998,498292.44999999995,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,604680,56040,16225.000000000002,0,71100,129400,0,0,304265,577030,27650,37360,13274.999999999998,0,86900,129400,0,0,163835,430770,27650,83690,16225.000000000002,0,71100,304265,129400,0,0]
[{"$f":"Summary!B12","v":5},{"$f":"Summary!C12","v":66},{"$f":"Summary!D12","v":65},{"$f":"Summary!E12","v":2028},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":138900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":453400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":280800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":100500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":31200},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":0},0,0,1004800,7.4999999999999997E-2,4.4999999999999998E-2,0.6,602880,0.6,602880,0,0,8100,29200,16800,0,0,7200,1900,0,1068000,0.6,88105,0,12395,0,94712.875,12952.775,107665.65,0.55000000000000004,17160,0,14040,0,18447,14671.8,33118.800000000003,0.6,0,0,0,0,0,0,0,0.45,62505,0,76395,0,67192.875,79832.774999999994,147025.65,0.5,140400,0,140400,0,150930,146718,297648,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,294710,0,158690,0,316813.25,165831.04999999999,482644.3,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,602880,60300,17160,0,62505,140400,0,0,294710,575075,27805,40200,14040,0,76395,140400,0,0,158690,429725,27805,88105,17160,0,62505,294710,140400,0,0]
[{"$f":"Summary!B13","v":6},{"$f":"Summary!C13","v":67},{"$f":"Summary!D13","v":66},{"$f":"Summary!E13","v":2029},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":120800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":436400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":304100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":106700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":33000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":0},0,0,1001000,7.4999999999999997E-2,4.4999999999999998E-2,0.6,600600,0.6,600600,0,0,7100,28100,18200,0,0,7600,2000,0,1064000,0.6,92380,0,14320,0,99308.5,14964.4,114272.9,0.55000000000000004,18150,0,14850,0,19511.25,15518.249999999998,35029.5,0.6,0,0,0,0,0,0,0,0.45,54360,0,66440,0,58437,69429.799999999988,127866.79999999999,0.5,152050,0,152050,0,163453.75,158892.25,322346,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,283660,0,152740,0,304934.5,159613.29999999999,464547.8,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,600600,64020,18150,0,54360,152050,0,0,283660,572240,28360,42680,14850,0,66440,152050,0,0,152740,428760,28360,92380,18150,0,54360,283660,152050,0,0]
[{"$f":"Summary!B14","v":7},{"$f":"Summary!C14","v":68},{"$f":"Summary!D14","v":67},{"$f":"Summary!E14","v":2030},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":127700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":416900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":328700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":113300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":34900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":0},0,0,1021500,7.4999999999999997E-2,4.4999999999999998E-2,0.6,612900,0.6,612900,0,0,7500,26900,19700,0,0,8100,2100,0,1085800,0.6,100905,0,12395,0,108472.875,12952.775,121425.65,0.55000000000000004,19195,0,15705,0,20634.625,16411.724999999999,37046.35,0.6,0,0,0,0,0,0,0,0.45,57465,0,70235,0,61774.875,73395.574999999997,135170.45000000001,0.5,164350,0,164350,0,176676.25,171745.75,348422,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,270985,0,145915,0,291308.875,152481.17499999999,443790.05,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,612900,67980,19195,0,57465,164350,0,0,270985,579975,32925,45320,15705,0,70235,164350,0,0,145915,441525,32925,100905,19195,0,57465,270985,164350,0,0]
[{"$f":"Summary!B15","v":8},{"$f":"Summary!C15","v":69},{"$f":"Summary!D15","v":68},{"$f":"Summary!E15","v":2031},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":136100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":394600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":354800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":120300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":36900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":0},0,0,1042700,7.4999999999999997E-2,4.4999999999999998E-2,0.6,625620,0.6,625620,0,0,8000,25500,21300,0,0,8700,2300,0,1108500,0.6,110190,0,10110,0,118454.25,10564.949999999999,129019.2,0.55000000000000004,20295,0,16605,0,21817.125,17352.224999999999,39169.35,0.6,0,0,0,0,0,0,0,0.45,61245,0,74855,0,65838.375,78223.474999999991,144061.84999999998,0.5,177400,0,177400,0,190705,185383,376088,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,256490,0,138110,0,275726.75,144324.94999999998,420051.69999999995,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,625620,72180,20295,0,61245,177400,0,0,256490,587610,38010,48120,16605,0,74855,177400,0,0,138110,455090,38010,110190,20295,0,61245,256490,177400,0,0]
[{"$f":"Summary!B16","v":9},{"$f":"Summary!C16","v":70},{"$f":"Summary!D16","v":69},{"$f":"Summary!E16","v":2032},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":145100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":369500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":382400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":127800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":39000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":0},0,0,1063800,7.4999999999999997E-2,4.4999999999999998E-2,0.6,638280,0.6,638280,0,0,8500,23800,22900,0,0,9400,2400,0,1130800,0.6,120160,0,7640,0,129172,7983.7999999999993,137155.79999999999,0.55000000000000004,21450,0,17550,0,23058.75,18339.75,41398.5,0.6,0,0,0,0,0,0,0,0.45,65295,0,79805,0,70192.125,83396.224999999991,153588.34999999998,0.5,191200,0,191200,0,205540,199804,405344,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,240175,0,129325,0,258188.125,135144.625,393332.75,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,638280,76680,21450,0,65295,191200,0,0,240175,594800,43480,51120,17550,0,79805,191200,0,0,129325,469000,43480,120160,21450,0,65295,240175,191200,0,0]
[{"$f":"Summary!B17","v":10},{"$f":"Summary!C17","v":71},{"$f":"Summary!D17","v":70},{"$f":"Summary!E17","v":2033},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":171500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":383200},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":411700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":135700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":36100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":0},0,0,1138200,7.4999999999999997E-2,4.4999999999999998E-2,0.6,682920,0.6,682920,0,0,10000,24700,24700,0,0,10000,2200,0,1209800,0.6,130960,0,4740,0,140782,4953.2999999999993,145735.29999999999,0.55000000000000004,19855,0,16245,0,21344.125,16976.024999999998,38320.149999999994,0.6,0,0,0,0,0,0,0,0.45,77175,0,94325,0,82963.125,98569.625,181532.75,0.5,205850,0,205850,0,221288.75,215113.24999999997,436402,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,249080,0,134120,0,267761,140155.4,407916.4,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,682920,81420,19855,0,77175,205850,0,0,249080,633380,49540,54280,16245,0,94325,205850,0,0,134120,504820,49540,130960,19855,0,77175,249080,205850,0,0]
[{"$f":"Summary!B18","v":11},{"$f":"Summary!C18","v":72},{"$f":"Summary!D18","v":71},{"$f":"Summary!E18","v":2034},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":194500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":398800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":436000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":144100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":32500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":0},0,0,1205900,7.4999999999999997E-2,4.4999999999999998E-2,0.6,723540,0.6,723540,0,0,11400,25700,26200,0,0,10700,2000,0,1281900,0.6,140920,0,3180,0,151489,3323.1,154812.1,0.55000000000000004,17875,0,14625,0,19215.625,15283.124999999998,34498.75,0.6,0,0,0,0,0,0,0,0.45,87525,0,106975,0,94089.375,111788.87499999999,205878.25,0.5,218000,0,218000,0,234350,227809.99999999997,462160,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,259220,0,139580,0,278661.5,145861.09999999998,424522.6,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,723540,86460,17875,0,87525,218000,0,0,259220,669080,54460,57640,14625,0,106975,218000,0,0,139580,536820,54460,140920,17875,0,87525,259220,218000,0,0]
[{"$f":"Summary!B19","v":12},{"$f":"Summary!C19","v":73},{"$f":"Summary!D19","v":72},{"$f":"Summary!E19","v":2035},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":136500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":416400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":461700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0))  )","v":60000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":153000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":28100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":0},0,0,1255700,7.4999999999999997E-2,4.4999999999999998E-2,0.6,753420,0.6,753420,0,0,8000,26900,27700,0,3600,11200,1700,0,1334800,0.6,145030,0,7970,0,155907.25,8328.65,164235.9,0.55000000000000004,15455.000000000002,0,12644.999999999998,0,16614.125,13214.024999999998,29828.149999999998,0.6,0,0,0,0,0,0,0,0.45,61425,0,75075,0,66031.875,78453.375,144485.25,0.5,230850,0,230850,0,248163.75,241238.24999999997,489402,0.65,0,0,0,0,0,0,0,0.5,30000,0,30000,0,32250,31349.999999999996,63600,0.65,270660,0,145740,0,290959.5,152298.29999999999,443257.8,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,753420,91800,15455.000000000002,0,61425,230850,0,30000,270660,700190,53230,61200,12644.999999999998,0,75075,230850,0,30000,145740,555510,53230,145030,15455.000000000002,0,61425,270660,230850,0,30000]
[{"$f":"Summary!B20","v":13},{"$f":"Summary!C20","v":74},{"$f":"Summary!D20","v":73},{"$f":"Summary!E20","v":2036},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":211500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":419700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":488900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0))  )","v":60000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":162500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":22800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":0},0,0,1365400,7.4999999999999997E-2,4.4999999999999998E-2,0.6,819240,0.6,819240,0,0,12400,27100,29300,0,3600,12200,1500,0,1451500,0.6,162500,0,0,0,174687.5,0,174687.5,0.55000000000000004,14310.000000000002,0,8489.9999999999982,0,15383.250000000002,8872.0499999999975,24255.3,0.6,0,0,0,0,0,0,0,0.45,95175,0,116325,0,102313.125,121559.62499999999,223872.75,0.5,244450,0,244450,0,262783.75,255450.24999999997,518234,0.65,0,0,0,0,0,0,0,0.5,30000,0,30000,0,32250,31349.999999999996,63600,0.65,272805,0,146895,0,293265.375,153505.27499999999,446770.65,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,819240,97500,12540.000000000002,0,95175,244450,0,30000,272805,752470,66770,65000,10259.999999999998,0,116325,244450,0,30000,146895,612930,66770,162500,14310.000000000002,0,95175,272805,244450,0,30000]
[{"$f":"Summary!B21","v":14},{"$f":"Summary!C21","v":75},{"$f":"Summary!D21","v":74},{"$f":"Summary!E21","v":2037},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":236600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":423100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":498800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0))  )","v":57400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":172600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":16500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":0},0,0,1405000,7.4999999999999997E-2,4.4999999999999998E-2,0.6,843000,0.6,843000,0,0,13800,27300,29900,0,3400,12900,1100,0,1493400,0.6,172600,0,0,0,185545,0,185545,0.55000000000000004,10815,0,5685,0,11626.125,5940.8249999999998,17566.95,0.6,0,0,0,0,0,0,0,0.45,106470,0,130130,0,114455.25,135985.84999999998,250441.09999999998,0.5,249400,0,249400,0,268105,260622.99999999997,528728,0.65,0,0,0,0,0,0,0,0.5,28700,0,28700,0,30852.5,29991.499999999996,60844,0.65,275015,0,148085,0,295641.125,154748.82499999998,450389.94999999995,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,843000,103560,9075,0,106470,249400,0,28700,275015,772220,70780,69040,7425,0,130130,249400,0,28700,148085,632780,70780,172600,10815,0,106470,275015,249400,0,28700]
[{"$f":"Summary!B22","v":15},{"$f":"Summary!C22","v":76},{"$f":"Summary!D22","v":75},{"$f":"Summary!E22","v":2038},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":281300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":426800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":508100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0))  )","v":54300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":183300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":9100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":0},0,0,1462900,7.4999999999999997E-2,4.4999999999999998E-2,0.6,877740,0.6,877740,0,0,16500,27500,30500,0,3300,13700,700,0,1555100,0.6,183300,0,0,0,197047.5,0,197047.5,0.55000000000000004,9100,0,0,0,9782.5,0,9782.5,0.6,0,0,0,0,0,0,0,0.45,126720,0,154580,0,136224,161536.09999999998,297760.09999999998,0.5,254050,0,254050,0,273103.75,265482.25,538586,0.65,0,0,0,0,0,0,0,0.5,27150,0,27150,0,29186.25,28371.749999999996,57558,0.65,277420,0,149380,0,298226.5,156102.09999999998,454328.6,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,877740,109980,5005,0,126585,254050,0,27150,277420,800190,77550,73320,4095,0,154715,254050,0,27150,149380,662710,77550,183300,9100,0,126720,277420,254050,0,27150]
[{"$f":"Summary!B23","v":16},{"$f":"Summary!C23","v":77},{"$f":"Summary!D23","v":76},{"$f":"Summary!E23","v":2039},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":204900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":436000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":516800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0))  )","v":40000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0))  )","v":50800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":194700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":9600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":0},0,0,1452800,7.4999999999999997E-2,4.4999999999999998E-2,0.6,871680,0.6,871680,0,0,12000,28100,31000,2600,3000,14200,600,0,1544300,0.6,180995,0,13705,0,194569.625,14321.724999999999,208891.35,0.55000000000000004,5280,0,4320,0,5676,4514.3999999999996,10190.4,0.6,0,0,0,0,0,0,0,0.45,92205,0,112695,0,99120.375,117766.27499999999,216886.65,0.5,258400,0,258400,0,277780,270028,547808,0.65,26000,0,14000,0,27950,14629.999999999998,42580,0.5,25400,0,25400,0,27305,26543,53848,0.65,283400,0,152600,0,304655,159467,464122,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,871680,116820,5280,0,92205,258400,26000,25400,283400,807505,64175,77880,4320,0,112695,258400,14000,25400,152600,645295,64175,180995,5280,0,92205,283400,258400,26000,25400]
[{"$f":"Summary!B24","v":17},{"$f":"Summary!C24","v":78},{"$f":"Summary!D24","v":77},{"$f":"Summary!E24","v":2040},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":293600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":444700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":524800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0))  )","v":36000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0))  )","v":46500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":206800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":10100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":0},0,0,1562500,7.4999999999999997E-2,4.4999999999999998E-2,0.6,937500,0.6,937500,0,0,17200,28700,31500,2300,2800,15400,600,0,1661000,0.6,201720,0,5080,0,216849,5308.5999999999995,222157.6,0.55000000000000004,5555,0,4545,0,5971.625,4749.5249999999996,10721.15,0.6,0,0,0,0,0,0,0,0.45,132120,0,161480,0,142029,168746.59999999998,310775.59999999998,0.5,262400,0,262400,0,282080,274208,556288,0.65,23400,0,12600,0,25155,13167,38322,0.5,23250,0,23250,0,24993.75,24296.25,49290,0.65,289055,0,155645,0,310734.125,162649.02499999999,473383.15,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,937500,124080,5555,0,132120,262400,23400,23250,289055,859860,77640,82720,4545,0,161480,262400,12600,23250,155645,702640,77640,201720,5555,0,132120,289055,262400,23400,23250]
[{"$f":"Summary!B25","v":18},{"$f":"Summary!C25","v":79},{"$f":"Summary!D25","v":78},{"$f":"Summary!E25","v":2041},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":330100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":452700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":532200},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0))  )","v":31300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0))  )","v":40100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":219600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":10700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":0},0,0,1616700,7.4999999999999997E-2,4.4999999999999998E-2,0.6,970020,0.6,970020,0,0,19300,29200,31900,2000,2400,16300,700,0,1718500,0.6,214840,0,4760,0,230953,4974.2,235927.2,0.55000000000000004,5885.0000000000009,0,4814.9999999999991,0,6326.3750000000009,5031.6749999999984,11358.05,0.6,0,0,0,0,0,0,0,0.45,148545,0,181555,0,159685.875,189724.97499999998,349410.85,0.5,266100,0,266100,0,286057.5,278074.5,564132,0.65,20345,0,10955,0,21870.875,11447.974999999999,33318.85,0.5,20050,0,20050,0,21553.75,20952.25,42506,0.65,294255,0,158445,0,316324.125,165575.02499999999,481899.15,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,970020,131760,5885.0000000000009,0,148545,266100,20345,20050,294255,886940,83080,87840,4814.9999999999991,0,181555,266100,10955,20050,158445,729760,83080,214840,5885.0000000000009,0,148545,294255,266100,20345,20050]
[{"$f":"Summary!B26","v":19},{"$f":"Summary!C26","v":80},{"$f":"Summary!D26","v":79},{"$f":"Summary!E26","v":2042},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":382800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":459900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":538700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0))  )","v":26500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0))  )","v":33100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":233200},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":11300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":0},0,0,1685500,7.4999999999999997E-2,4.4999999999999998E-2,0.3,505650,0.3,505650,0,0,20100,25400,29100,1500,1800,12600,600,0,1776600,0.3,69960,0,163240,0,75207,170585.8,245792.8,0.3,3390,0,7910,0,3644.25,8265.9499999999989,11910.199999999999,0.3,0,0,0,0,0,0,0,0.25,95700,0,287100,0,102877.5,300019.5,402897,0.3,161610,0,377090,0,173730.75,394059.05,567789.80000000005,0.35,9275,0,17225,0,9970.625,18000.125,27970.75,0.3,9930,0,23170,0,10674.75,24212.649999999998,34887.399999999994,0.35,155785,0,304115,0,167468.875,317800.17499999999,485269.05,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,505650,69960,3390,0,95700,161610,9275,9930,160965,510830,0,163240,7910,0,287100,377090,17225,23170,298935,1174670,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B27","v":20},{"$f":"Summary!C27","v":81},{"$f":"Summary!D27","v":80},{"$f":"Summary!E27","v":2043},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":457700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":462200},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":541100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0))  )","v":25400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0))  )","v":25100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":204500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":11900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":0},0,0,1727900,7.4999999999999997E-2,4.4999999999999998E-2,0.3,518370,0.3,518370,0,0,24000,25600,29200,1400,1400,11000,600,0,1821100,0.3,61350,0,143150,0,65951.25,149591.75,215543,0.3,3570,0,8330,0,3837.75,8704.8499999999985,12542.599999999999,0.3,0,0,0,0,0,0,0,0.25,114425,0,343275,0,123006.875,358722.375,481729.25,0.3,162330,0,378770,0,174504.75,395814.64999999997,570319.39999999991,0.35,8890,0,16510,0,9556.75,17252.949999999997,26809.699999999997,0.3,7530,0,17570,0,8094.75,18360.649999999998,26455.399999999998,0.35,160275,0,301925,0,172295.625,315511.625,487807.25,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,518370,61350,3570,0,114425,162330,8890,7530,161770,519865,0,143150,8330,0,343275,378770,16510,17570,300430,1208035,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B28","v":21},{"$f":"Summary!C28","v":82},{"$f":"Summary!D28","v":81},{"$f":"Summary!E28","v":2044},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":535900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":463600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":542300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0))  )","v":24100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0))  )","v":17900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":174300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":12500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":0},0,0,1770600,7.4999999999999997E-2,4.4999999999999998E-2,0.3,531180,0.3,531180,0,0,28100,25700,29300,1300,1000,9500,700,0,1866200,0.3,54700,0,119600,0,58802.5,124981.99999999999,183784.5,0.3,3750,0,8750,0,4031.25,9143.75,13175,0.3,0,0,0,0,0,0,0,0.25,133975,0,401925,0,144023.125,420011.625,564034.75,0.3,162690,0,379610,0,174891.75,396692.44999999995,571584.19999999995,0.35,8435,0,15665,0,9067.625,16369.924999999999,25437.55,0.3,5370,0,12530,0,5772.75,13093.849999999999,18866.599999999999,0.35,162260,0,301340,0,174429.5,314900.3,489329.8,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,531180,52290,3750,0,133975,162690,8435,5370,162260,528770,2410,122010,8750,0,401925,379610,15665,12530,301340,1241830,2410,54700,3750,0,133975,162260,162690,8435,5370]
[{"$f":"Summary!B29","v":22},{"$f":"Summary!C29","v":83},{"$f":"Summary!D29","v":82},{"$f":"Summary!E29","v":2045},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":619300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":463800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":542300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0))  )","v":22600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0))  )","v":9600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":142500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":13200},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":0},0,0,1813300,7.4999999999999997E-2,4.4999999999999998E-2,0.3,543990,0.3,543990,0,0,32500,25700,29300,1300,500,7900,700,0,1911200,0.3,49395,0,93105,0,53099.625,97294.724999999991,150394.34999999998,0.3,3960,0,9240,0,4257,9655.7999999999993,13912.8,0.3,0,0,0,0,0,0,0,0.25,154825,0,464475,0,166436.875,485376.37499999994,651813.25,0.3,162690,0,379610,0,174891.75,396692.44999999995,571584.19999999995,0.35,7909.9999999999991,0,14690,0,8503.2499999999982,15351.05,23854.299999999996,0.3,2880,0,6720,0,3096,7022.4,10118.4,0.35,162330,0,301470,0,174504.75,315036.14999999997,489540.89999999997,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,543990,42750,3960,0,154825,162690,7909.9999999999991,2880,162330,537345,6645,99750,9240,0,464475,379610,14690,6720,301470,1275955,6645,49395,3960,0,154825,162330,162690,7909.9999999999991,2880]
[{"$f":"Summary!B30","v":23},{"$f":"Summary!C30","v":84},{"$f":"Summary!D30","v":83},{"$f":"Summary!E30","v":2046},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":708100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":462800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":541000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0))  )","v":20800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":109000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":13900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":0},0,0,1855600,7.4999999999999997E-2,4.4999999999999998E-2,0.3,556680,0.3,556680,0,0,37200,25700,29200,1200,0,6200,800,0,1955900,0.3,43925,0,65075,0,47219.375,68003.375,115222.75,0.3,4170,0,9730,0,4482.75,10167.849999999999,14650.599999999999,0.3,0,0,0,0,0,0,0,0.25,177025,0,531075,0,190301.875,554973.375,745275.25,0.3,162300,0,378700,0,174472.5,395741.5,570214,0.35,7279.9999999999991,0,13520,0,7825.9999999999991,14128.4,21954.399999999998,0.3,0,0,0,0,0,0,0,0.35,161980,0,300820,0,174128.5,314356.89999999997,488485.39999999997,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,556680,32700,4170,0,177025,162300,7279.9999999999991,0,161980,545455,11225,76300,9730,0,531075,378700,13520,0,300820,1310145,11225,43925,4170,0,177025,161980,162300,7279.9999999999991,0]
[{"$f":"Summary!B31","v":24},{"$f":"Summary!C31","v":85},{"$f":"Summary!D31","v":84},{"$f":"Summary!E31","v":2047},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":1197700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":460400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":538300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0))  )","v":18700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":73700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":14600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":0},0,0,2303400,7.4999999999999997E-2,4.4999999999999998E-2,0.3,691020,0.3,691020,0,0,62900,25600,29100,1000,0,5100,800,0,2427900,0.3,58040,0,15660,0,62393,16364.699999999999,78757.7,0.3,4380,0,10220,0,4708.5,10679.9,15388.4,0.3,0,0,0,0,0,0,0,0.25,299425,0,898275,0,321881.875,938697.37499999988,1260579.25,0.3,161490,0,376810,0,173601.75,393766.44999999995,567368.19999999995,0.35,6545,0,12155,0,7035.875,12701.974999999999,19737.849999999999,0.3,0,0,0,0,0,0,0,0.35,161140,0,299260,0,173225.5,312726.69999999995,485952.19999999995,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,691020,22110,4380,0,299425,161490,6545,0,161140,655090,35930,51590,10220,0,898275,376810,12155,0,299260,1648310,35930,58040,4380,0,299425,161140,161490,6545,0]
[{"$f":"Summary!B32","v":25},{"$f":"Summary!C32","v":86},{"$f":"Summary!D32","v":85},{"$f":"Summary!E32","v":2048},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":1300400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":456600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":534000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0))  )","v":16400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":36500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":15400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":0},0,0,2359300,7.4999999999999997E-2,4.4999999999999998E-2,0.3,707790,0.3,707790,0,0,68400,25300,28800,900,0,2700,1200,0,2486600,0.3,36500,0,0,0,39237.5,0,39237.5,0.3,15400,0,0,0,16555,0,16555,0.3,0,0,0,0,0,0,0,0.25,330140,0,970260,0,354900.5,1013921.7,1368822.2,0.3,160200,0,373800,0,172215,390621,562836,0.35,5740,0,10660,0,6170.5,11139.699999999999,17310.199999999997,0.3,0,0,0,0,0,0,0,0.35,159810,0,296790,0,171795.75,310145.55,481941.3,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,707790,10950,4620,0,325100,160200,5740,0,159810,666420,41370,25550,10780,0,975300,373800,10660,0,296790,1692880,41370,36500,15400,0,330140,159810,160200,5740,0]
[{"$f":"Summary!B33","v":26},{"$f":"Summary!C33","v":87},{"$f":"Summary!D33","v":86},{"$f":"Summary!E33","v":2049},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":1476800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":451300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":528000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0))  )","v":13600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":16200},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":0},0,0,2485900,7.4999999999999997E-2,4.4999999999999998E-2,0.3,745770,0.3,745770,0,0,78700,25000,28500,800,0,0,1200,0,2620100,0.3,0,0,0,0,0,0,0,0.3,16200,0,0,0,17415,0,17415,0.3,0,0,0,0,0,0,0,0.25,408455,0,1068345,0,439089.125,1116420.5249999999,1555509.65,0.3,158400,0,369600,0,170280,386232,556512,0.35,4760,0,8840,0,5117,9237.7999999999993,14354.8,0.3,0,0,0,0,0,0,0,0.35,157955,0,293345,0,169801.625,306545.52499999997,476347.14999999997,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,745770,0,4860,0,369200,158400,4760,0,157955,695175,50595,0,11340,0,1107600,369600,8840,0,293345,1790725,50595,0,16200,0,408455,157955,158400,4760,0]
[{"$f":"Summary!B34","v":27},{"$f":"Summary!C34","v":88},{"$f":"Summary!D34","v":87},{"$f":"Summary!E34","v":2050},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":1521700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":444400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":520400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0))  )","v":10500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":17100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":0},0,0,2514100,7.4999999999999997E-2,4.4999999999999998E-2,0.3,754230,0.3,754230,0,0,81100,24700,28100,600,0,0,1300,0,2649900,0.3,0,0,0,0,0,0,0,0.3,17100,0,0,0,18382.5,0,18382.5,0.3,0,0,0,0,0,0,0,0.25,421795,0,1099905,0,453429.625,1149400.7249999999,1602830.3499999999,0.3,156120,0,364280,0,167829,380672.6,548501.6,0.35,3674.9999999999995,0,6825,0,3950.6249999999995,7132.1249999999991,11082.749999999998,0.3,0,0,0,0,0,0,0,0.35,155540,0,288860,0,167205.5,301858.69999999995,469064.19999999995,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,754230,0,5130,0,380425,156120,3674.9999999999995,0,155540,700890,53340,0,11970,0,1141275,364280,6825,0,288860,1813210,53340,0,17100,0,421795,155540,156120,3674.9999999999995,0]
[{"$f":"Summary!B35","v":28},{"$f":"Summary!C35","v":89},{"$f":"Summary!D35","v":88},{"$f":"Summary!E35","v":2051},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":1569000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":436000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":510900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0))  )","v":7000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":18000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":0},0,0,2540900,7.4999999999999997E-2,4.4999999999999998E-2,0.3,762270,0.3,762270,0,0,83700,24200,27600,400,0,0,1400,0,2678200,0.3,0,0,0,0,0,0,0,0.3,18000,0,0,0,19350,0,19350,0.3,0,0,0,0,0,0,0,0.25,435950,0,1133050,0,468646.25,1184037.25,1652683.5,0.3,153270,0,357630,0,164765.25,373723.35,538488.6,0.35,2450,0,4550,0,2633.75,4754.75,7388.5,0.3,0,0,0,0,0,0,0,0.35,152600,0,283400,0,164045,296153,460198,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,762270,0,5400,0,392250,153270,2450,0,152600,705970,56300,0,12600,0,1176750,357630,4550,0,283400,1834930,56300,0,18000,0,435950,152600,153270,2450,0]
[{"$f":"Summary!B36","v":29},{"$f":"Summary!C36","v":90},{"$f":"Summary!D36","v":89},{"$f":"Summary!E36","v":2052},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":1619000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":425700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":499700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0))  )","v":2900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":19000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":0},0,0,2566300,7.4999999999999997E-2,4.4999999999999998E-2,0.3,769890,0.3,769890,0,0,86400,23600,27000,200,0,0,1400,0,2704900,0.3,0,0,0,0,0,0,0,0.3,19000,0,0,0,20425,0,20425,0.3,0,0,0,0,0,0,0,0.25,450970,0,1168030,0,484792.75,1220591.3499999999,1705384.0999999999,0.3,149910,0,349790,0,161153.25,365530.55,526683.80000000005,0.35,1014.9999999999999,0,1885,0,1091.1249999999998,1969.8249999999998,3060.95,0.3,0,0,0,0,0,0,0,0.35,148995,0,276705,0,160169.625,289156.72499999998,449326.35,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,769890,0,5700,0,404750,149910,1014.9999999999999,0,148995,710370,59520,0,13300,0,1214250,349790,1885,0,276705,1855930,59520,0,19000,0,450970,148995,149910,1014.9999999999999,0]
[{"$f":"Summary!B37","v":30},{"$f":"Summary!C37","v":91},{"$f":"Summary!D37","v":90},{"$f":"Summary!E37","v":2053},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":1670300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":413700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":486500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":20000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},0,0,2590500,7.4999999999999997E-2,4.4999999999999998E-2,0.3,777150,0.3,777150,0,0,89200,23000,26300,0,0,0,1500,0,2730500,0.3,0,0,0,0,0,0,0,0.3,20000,0,0,0,21500,0,21500,0.3,0,0,0,0,0,0,0,0.25,466405,0,1203895,0,501385.375,1258070.2749999999,1759455.65,0.3,145950,0,340550,0,156896.25,355874.75,512771,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,144795,0,268905,0,155654.625,281005.72499999998,436660.35,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,777150,0,6000,0,417575,145950,0,0,144795,714320,62830,0,14000,0,1252725,340550,0,0,268905,1876180,62830,0,20000,0,466405,144795,145950,0,0]
[{"$f":"Summary!B38","v":31},{"$f":"Summary!C38","v":92},{"$f":"Summary!D38","v":91},{"$f":"Summary!E38","v":2054},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B39","v":32},{"$f":"Summary!C39","v":93},{"$f":"Summary!D39","v":92},{"$f":"Summary!E39","v":2055},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B40","v":33},{"$f":"Summary!C40","v":94},{"$f":"Summary!D40","v":93},{"$f":"Summary!E40","v":2056},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B41","v":34},{"$f":"Summary!C41","v":95},{"$f":"Summary!D41","v":94},{"$f":"Summary!E41","v":2057},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B42","v":35},{"$f":"Summary!C42","v":96},{"$f":"Summary!D42","v":95},{"$f":"Summary!E42","v":2058},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B43","v":36},{"$f":"Summary!C43","v":97},{"$f":"Summary!D43","v":96},{"$f":"Summary!E43","v":2059},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B44","v":37},{"$f":"Summary!C44","v":98},{"$f":"Summary!D44","v":97},{"$f":"Summary!E44","v":2060},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B45","v":38},{"$f":"Summary!C45","v":99},{"$f":"Summary!D45","v":98},{"$f":"Summary!E45","v":2061},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B46","v":39},{"$f":"Summary!C46","v":100},{"$f":"Summary!D46","v":99},{"$f":"Summary!E46","v":2062},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B47","v":40},{"$f":"Summary!C47","v":101},{"$f":"Summary!D47","v":100},{"$f":"Summary!E47","v":2063},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE8:AE47)","v":894000},{"$f":"SUM(AF8:AF47)","v":803400},758000,{"$f":"SUM(AH8:AH47)","v":17500},{"$f":"SUM(AI8:AI47)","v":26800},237000,40600,0]
[]
["Column Number:",null,null,1,{"$f":"D50+1","v":2},{"$f":"E50+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start of Feasibility Calculation ===>"]

{"sheet":"AA_Base_R-T","index":11,"n_rows":50,"n_cols":140,"rows_kept":50,"cut":false,"hidden":true,"merged":[[5,1,5,2]]}
[null,null,null,{"$f":"IF(A5=0, \"Base \", \"Details \") & \"column AW: \"","v":"Base column AW: "},2,467,3,null,4,null,6,null,7,null,9,null,10,null,12,null,null,null,null,null,null,null,null,null,null,null,"Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21",null,null,null,"Mod 8/24/21",null,null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,null,null,"Mod 8/24/21",null,"Mod 8/24/21",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,"Mod 8/24/21","Mod 8/24/21",null,"Mod 8/24/21","Mod 8/24/21","Mod 8/24/21"]
["Explanation",null,null,null,null,null,null,null,null,null,99,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fix returns","Fix returns","Fix returns","Fix returns","Fix returns","Fix returns","Fix returns","Fix returns",null,null,null,"Fix returns",null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,null,null,"Fix returns",null,"Fix returns",null,null,null,null,null,null,null,null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,"Fix returns","Fix returns",null,"Fix returns","Fix returns","Fix returns"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To match","To match","To match","To match","To match","To match","To match","To match",null,null,null,"To match",null,null,null,null,null,null,"To match",null,null,null,null,null,null,null,null,"To match",null,"To match",null,null,null,null,null,null,null,null,null,null,null,null,null,"To match",null,null,null,null,null,null,null,"To match",null,null,null,null,null,null,null,"To match",null,null,null,null,null,null,"To match","To match",null,"To match","To match","To match"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPM","RPM","RPM","RPM","RPM","RPM","RPM","RPM",null,null,null,"RPM",null,null,null,null,null,null,"RPM",null,null,null,null,null,null,null,null,"RPM",null,"RPM",null,null,null,null,null,null,null,null,null,null,null,null,null,"RPM",null,null,null,null,null,null,null,"RPM",null,null,null,null,null,null,null,"RPM",null,null,null,null,null,null,"RPM","RPM",null,"RPM","RPM","RPM"]
[0,null,null,null,"Taxable","Net change","IRA1","IRA1","IRA2","IRA2","IRA1-inh","IRA1-inh","IRA2-inh","IRA2-inh","ROTH1","ROTH1","ROTH2","ROTH2","ROTH","ROTH","ROTH","Total","Stock","Bond","Portfolio","Portfolio","Portfolio","Portfolio","Portfolio","Portfolio","Taxable","IRA1","IRA2","IRA1-inh","IRA2-inh","ROTH1","ROTH2","ROTH","Total","ROTH1","ROTH1","ROTH1","ROTH1","ROTH1","ROTH1","ROTH1","ROTH1","ROTH2","ROTH2","ROTH2","ROTH2","ROTH2","ROTH2","ROTH2","ROTH2","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","Taxable","Taxable","Net change","Taxable","Net change","Taxable","Taxable","Taxable","IRA2","IRA2","IRA2","IRA2","IRA2","IRA2","IRA2","IRA2","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA2-inh","IRA2-inh","IRA2-inh","IRA2-inh","IRA1-inh","IRA2-inh","IRA2-inh","IRA2-inh","IRA1","IRA1","IRA1","IRA1","IRA1","IRA1","IRA1","IRA1","Taxable","IRA1","IRA2","IRA1-inh","IRA2inh","ROTH1","ROTH2","ROTH","Portfolio","ROTH1","ROTH2","ROTH","Taxable","IRA2","IRA1-inh","IRA2-inh","IRA1","Portfolio","Portfolio","ROTH1","ROTH2","ROTH","Taxable","IRA2","IRA1-inh","IRA2-inh","IRA1","Portfolio","Portfolio","ROTH1","ROTH2","ROTH","Taxable","IRA1","IRA2","IRA1-inh","IRA2-inh"]
[null,"    Ages",null,null,"Account","Before","Account","RMD/Contri/","Account","RMD/Contri/","Account","RMD","Account","RMD","Account","Contrib +","Account","Withdraw -","Conversion","Conversion","Conversion","Account","Average","Average","Desired","Desired","Allocated","Allocated","Allocated","Allocated","Account","Account","Account","Account","Account","Account","Account","Conversion","Account","Desired","Allocated","Contr/Withd","Allocated","Contr/Withd","Earning","Earning","Earning","Desired","Allocated","Withdrawal","Allocated","Withdrawal","Earning","Earning","Earning","Desired","Allocated","Amount","Allocated","Amount","Earning","Earning","Earning","Desired","Allocated","Allocated","Allocated","Allocated","Earning","Earning","Earning","Desired","Allocated","RMD","Allocated","RMD","Earning","Earning","Earning","Desired","Allocated","RMD","Allocated","RMD","Earning","Earning","Earning","Desired","Allocated","RMD","Allocated","RMD","Earning","Earning","Earning","Desired","Allocated","RMD","Allocated","RMD","Earning","Earning","Earning","Desired","Acct","Acct","Desired","Desired","Desired","Desired","Desired","WANTED","Desired","Desired","Desired","Desired","Desired","Desired","Desired","Desired","Desired","SHORTFALL","Headroom","Headroom","Headroom","Headroom","Headroom","Headroom","Headroom","Headroom","HEADROOM","To Be Alloc.","TBA","TBA","TBA","TBA","TBA","TBA","TBA","TBA"]
[null,"You","Sp","Year","Balance","Earn + taxes","Balance","Withdraw","Balance","Withdraw","Balance","Amount","Balance","Amount","Balance","Withdraw -","Balance","Amount","Balance","Amount","Amount","Balance","% Return","% Return","% Stock","Stock","% Stock","Stock","Stock CHK","TOTAL CHK","RETURN","RETURN","RETURN","RETURN","RETURN","RETURN","RETURN","RETURN","RETURN","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","% Stock","% Stock","% Stock","% Stock","% Stock","% Stock","% Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock"]
[{"$f":"Summary!B8","v":1},{"$f":"Summary!C8","v":62},{"$f":"Summary!D8","v":61},{"$f":"Summary!E8","v":2024},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":200000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":500000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":200000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":75000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":25000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":0},0,0,{"$f":"SUM(E8:G8) + I8 + K8 + M8 + O8 + Q8 + S8","v":1000000},{"$f":"Stock_Rate","v":7.4999999999999997E-2},{"$f":"Bond_Rate","v":4.4999999999999998E-2},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_Alloc_ChgTar, Stock_Alloc_BegTar)","v":0.6},{"$f":"V8*Y8","v":600000},{"$f":"IF(V8>0,AB8/V8,0)","v":0.6},{"$f":"((BM8+BN8) + (AO8+AP8*0) + (AW8+AX8*0) + (BE8+BF8*0) + (BU8+BV8*0) + (CC8) + (CK8) + (CS8+CT8*0))*1     +     ((BO8+BP8) + (AQ8+AR8*0) + (AY8+AZ8*0) + (BG8+BH8*0) + (BW8+BX8*0) + (CE8) + (CM8) + (CU8+CV8*0))*0     -     V8*0","v":600000},{"$f":"Z8-AB8","v":0},{"$f":"V8     -     AB8     -     ((BO8+BP8) + (AQ8+AR8*0) + (AY8+AZ8*0) + (BG8+BH8*0) + (BW8+BX8*0) + (CE8) + (CM8) + (CU8+CV8*0))","v":0},{"$f":"IF( (E8+F8) <=0, 0, ROUND( (BS8-(E8 + (E8+F8))/2)/Round_To, 0) * Round_To)","v":11700},{"$f":"IF((G8+H8-T8)<=0, 0,ROUND( (CY8 - (G8 + (G8 + H8 - T8))/2)/Round_To, 0)*Round_To)","v":32300},{"$f":"IF( (I8+J8)<=0, 0, ROUND( (CA8 - (I8 + (I8 + J8))/2)/Round_To, 0) * Round_To)","v":12000},{"$f":"IF((K8+L8)<=0, 0, ROUND( (CI8-(K8+(K8+L8))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF((M8+N8)<=0, 0, ROUND( (CQ8-(M8+(M8+N8))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF((O8+P8)<=0, 0, ROUND((AU8-(O8+(O8+P8))/2)/Round_To, 0) * Round_To)","v":5500},{"$f":"IF((Q8+R8)<=0, 0, ROUND((BC8-(Q8+(Q8+R8))/2)/Round_To, 0) * Round_To)","v":1500},{"$f":"IF((S8+T8+U8)<=0, 0, ROUND( (BK8-(S8 + (S8+T8+U8))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"V8+SUM(AE8:AL8)","v":1063000},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_Roth2, Stock_Roth)","v":0.6},{"$f":"MAX(MAX(MIN(O8*AN8,$Z8), 0), EC8)","v":71250},{"$f":"MAX(-AO8, P8*AN8)","v":0},{"$f":"O8-AO8","v":3750},0,{"$f":"(AO8 + (AO8+AP8))/2 * (1+$W8)","v":76593.75},{"$f":"(AQ8 + (AQ8+AR8))/2 * (1+$X8)","v":3918.7499999999995},{"$f":"AS8+AT8","v":80512.5},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_Roth22, Stock_Roth_2)","v":0.55000000000000004},{"$f":"MAX(Q8*AV8, ED8)","v":13750.000000000002},{"$f":"MAX(-AW8, MIN(R8*AV8, $Z8-$AO8-$AP8*0-$AW8))","v":0},{"$f":"Q8-AW8","v":11249.999999999998},0,{"$f":"(AW8 + (AW8+AX8))/2 * (1+$W8)","v":14781.250000000002},{"$f":"(AY8 + (AY8+AZ8))/2 * (1+$X8)","v":11756.249999999998},{"$f":"BA8+BB8","v":26537.5},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_RothConv2, Stock_RothConv)","v":0.6},{"$f":"MAX(MAX(MIN(S8 * BD8,$Z8-$AO8-$AP8*0-$AW8-$AX8*0), 0), EE8)","v":0},{"$f":" (T8+U8)*BD8","v":0},{"$f":"S8-BE8","v":0},{"$f":"(T8+U8)-BF8","v":0},{"$f":"(BE8 + (BE8+BF8))/2 * (1+$W8)","v":0},{"$f":"(BG8 + (BG8+BH8))/2 * (1+$X8)","v":0},{"$f":"BI8+BJ8","v":0},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_Taxable2, Stock_Taxable)","v":0.45},{"$f":"MAX(MAX(MIN(E8*BL8,-F8*BL8 + $Z8-$AO8-$AP8*0-$AW8-$AX8*0-$BE8-$BF8*0), 0), EF8)","v":90000},{"$f":"MAX(-BM8, MIN(F8*BL8,$Z8-$AO8-$AP8*0-$AW8-$AX8*0-$BE8-BM8))","v":0},{"$f":"E8-BM8","v":110000},0,{"$f":"(BM8 + (BM8+BN8))/2 * (1+$W8)","v":96750},{"$f":"(BO8 + (BO8+BP8))/2 * (1+$X8)","v":114949.99999999999},{"$f":"BQ8+BR8","v":211700},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_tIRA22, Stock_tIRA2)","v":0.5},{"$f":"MAX(MAX(MIN(I8*$BT8, $Z8-$AO8-$AP8*0-$AW8-$AX8*0-$BE8-$BF8*0-$BM8-$BN8), 0), EH8)","v":100000},{"$f":"MAX(-BU8, J8*$BT8)","v":0},{"$f":"I8-BU8","v":100000},0,{"$f":"(BU8 + (BU8 + BV8))/2 * (1+$W8)","v":107500},{"$f":"(BW8 + (BW8 + BX8))/2 * (1+$X8)","v":104500},{"$f":"BY8+BZ8","v":212000},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_tIRA12, Stock_tIRA1)","v":0.65},{"$f":"MAX(MAX(MIN(K8*CB8,$Z8-$BM8-$BN8-$AO8-$AP8*0-$AW8-$AX8*0-$BE8-$BF8*0-$BU8-$BV8*0), 0), EI8)","v":0},{"$f":"MAX(-CC8, L8*$CB8)","v":0},{"$f":"K8-CC8","v":0},0,{"$f":"(CC8 + (CC8 + CD8))/2 * (1+$W8)","v":0},{"$f":"(CE8 + (CE8 + CF8))/2 * (1+$X8)","v":0},{"$f":"CG8+CH8","v":0},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_tIRA22, Stock_tIRA2)","v":0.5},{"$f":"MAX(MAX(MIN(M8*CJ8,$Z8-$BM8-$BN8-$AO8-$AP8*0-$AW8-$AX8*0-$BE8-$BF8*0-$BU8-$BV8*0-$CC8-$CD8*0), 0), EJ8)","v":0},{"$f":"MAX(-CK8, N8*$CB8)","v":0},{"$f":"M8-CK8","v":0},0,{"$f":"(CK8 + (CK8 + CL8))/2 * (1+$W8)","v":0},{"$f":"(CM8 + (CM8 + CN8))/2 * (1+$X8)","v":0},{"$f":"CO8+CP8","v":0},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_tIRA12, Stock_tIRA1)","v":0.65},{"$f":"MAX(MAX($Z8-$AO8-$AW8-$BE8 - $BM8 - $BN8 -$BU8-$CC8-$CK8, 0), EG8)","v":325000},{"$f":"MAX(-CS8, (H8-T8)*CR8)","v":0},{"$f":"G8 - CS8","v":175000},{"$f":"(H8-T8)-CT8","v":0},{"$f":"MAX((CS8 + (CS8+CT8 - BF8*0))/2 * (1+$W8), 0)","v":349375},{"$f":"(CU8 + (CU8+CV8 - BH8*0 - IF(CS8+CT8=0, BF8, 0)*0 ))/2 * (1+$X8)","v":182875},{"$f":"CW8+CX8","v":532250},{"$f":"BL8","v":0.45},{"$f":"CR8","v":0.65},{"$f":"BT8","v":0.5},{"$f":"CB8","v":0.65},{"$f":"CJ8","v":0.5},{"$f":"AN8","v":0.6},{"$f":"AV8","v":0.55000000000000004},{"$f":"BD8","v":0.6},{"$f":"Z8 - F8*CZ8","v":600000},{"$f":"O8*DE8","v":45000},{"$f":"Q8*DF8","v":13750.000000000002},{"$f":"S8*DG8","v":0},{"$f":"E8*CZ8","v":90000},{"$f":"(I8+J8*0)*DB8","v":100000},{"$f":"(K8+L8*0)*DC8","v":0},{"$f":"(M8+N8*0)*DD8","v":0},{"$f":"(G8+H8*0)*DA8","v":325000},{"$f":"SUM(DI8:DP8)","v":573750},{"$f":"MAX(DH8-DQ8, 0)","v":26250},{"$f":"O8-DI8","v":30000},{"$f":"Q8-DJ8","v":11249.999999999998},{"$f":"S8-DK8","v":0},{"$f":"E8-DL8","v":110000},{"$f":"I8-DM8","v":100000},{"$f":"K8-DN8","v":0},{"$f":"M8-DO8","v":0},{"$f":"G8-DP8","v":175000},{"$f":"SUM(DS8:DZ8)","v":426250},{"$f":"MIN(DR8,EA8)","v":26250},{"$f":"(MIN(DS8, $EB8) + DI8) * IF($EB8 > 0, 1, 0)","v":71250},{"$f":"(MAX(0, MIN(DT8, $EB8 - ($EC8 - $DI8))) + DJ8) * IF($EB8 > 0, 1, 0)","v":13750.000000000002},{"$f":"(MAX(0, MIN(DU8, $EB8 - ($EC8 - $DI8) - ($ED8 - $DJ8))) + DK8) * IF($EB8 > 0, 1, 0)","v":0},{"$f":"(MAX(0, MIN(DV8,  $EB8 - ($EC8 - $DI8) - ($ED8 - $DJ8) - ($EE8 - $DK8))) + DL8) * IF($EB8 > 0, 1, 0)","v":90000},{"$f":"(MAX(0, MIN(DZ8, $EB8 - ($EC8 - $DI8) - ($ED8 - $DJ8) - ($EE8 - $DK8) - ($EF8 - $DL8))) + DP8) * IF($EB8 > 0, 1, 0)","v":325000},{"$f":"(MAX(0, MIN(DW8, $EB8 - ($EC8 - $DI8) - ($ED8 - $DJ8) - ($EE8 - $DK8) - ($EF8 - $DL8) - ($EG8 - $DP8))) + DM8) * IF($EB8 > 0, 1, 0)","v":100000},{"$f":"(MAX(0, MIN(DX8, $EB8 - ($EC8 - $DI8) - ($ED8 - $DJ8) - ($EE8 - $DK8) - ($EF8 - $DL8) - ($EG8 - $DP8) - ($EH8 - $DM8))) + DN8) * IF($EB8 > 0, 1, 0)","v":0},{"$f":"(MAX(0, MIN(DY8, $EB8 - ($EC8 - $DI8) - ($ED8 - $DJ8) - ($EE8 - $DK8) - ($EF8 - $DL8) - ($EG8 - $DP8) - ($EH8 - $DM8) - ($EI8 - $DN8))) + DO8) * IF($EB8 > 0, 1, 0)","v":0}]
[{"$f":"Summary!B9","v":2},{"$f":"Summary!C9","v":63},{"$f":"Summary!D9","v":62},{"$f":"Summary!E9","v":2025},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":182100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":491200},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":218500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":80700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":26400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":0},0,0,{"$f":"SUM(E9:G9) + I9 + K9 + M9 + O9 + Q9 + S9","v":998900},7.4999999999999997E-2,4.4999999999999998E-2,0.6,599340,0.6,599340,0,0,{"$f":"IF( AND(E8=0, (E9+F9) <=0), 0, ROUND( (BS9-(E9 + (E9+F9))/2)/Round_To, 0) * Round_To)","v":10700},{"$f":"IF(OR(AND(G8=0, G9=0), (G9+H9-T9)<=0),0,ROUND( (CY9 - (G9 + (G9 + H9 - T9))/2)/Round_To, 0)*Round_To)","v":31700},{"$f":"IF( OR(AND(I9=0, I8=0), (I9+J9)<=0), 0, ROUND( (CA9 - (I9 + (I9 + J9))/2)/Round_To, 0) * Round_To)","v":13100},{"$f":"IF(OR(AND(K8=0, K9=0), (K9+L9)<=0), 0, ROUND( (CI9-(K9+(K9+L9))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF( OR(AND(M9=0, M8=0), (M9+N9)<=0), 0, ROUND( (CQ9-(M9+(M9+N9))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF(OR(AND(O9=0, O8=0), (O9+P9)<=0), 0, ROUND((AU9-(O9+(O9+P9))/2)/Round_To, 0) * Round_To)","v":5900},{"$f":"IF(OR(AND(Q9=0, Q8=0), (Q9+R9)<=0), 0, ROUND((BC9-(Q9+(Q9+R9))/2)/Round_To, 0) * Round_To)","v":1600},0,1061900,0.6,{"$f":"MAX(MAX(MIN(O9*AN9,$Z9), 0), EC9)","v":74345},{"$f":"MAX(-AO9, P9*AN9)","v":0},6355,0,{"$f":"(AO9 + (AO9+AP9))/2 * (1+$W9)","v":79920.875},{"$f":"(AQ9 + (AQ9+AR9))/2 * (1+$X9)","v":6640.9749999999995},{"$f":"AS9+AT9","v":86561.85},0.55000000000000004,{"$f":"MAX(Q9*AV9, ED9)","v":14520.000000000002},{"$f":"MAX(-AW9, MIN(R9*AV9, $Z9-$AO9-$AP9*0-$AW9))","v":0},11879.999999999998,0,{"$f":"(AW9 + (AW9+AX9))/2 * (1+$W9)","v":15609.000000000002},{"$f":"(AY9 + (AY9+AZ9))/2 * (1+$X9)","v":12414.599999999997},{"$f":"BA9+BB9","v":28023.599999999999},0.6,{"$f":"MAX(MAX(MIN(S9 * BD9,$Z9-$AO9-$AP9*0-$AW9-$AX9*0), 0), EE9)","v":0},{"$f":" (T9+U9)*BD9","v":0},0,0,{"$f":"(BE9 + (BE9+BF9))/2 * (1+$W9)","v":0},{"$f":"(BG9 + (BG9+BH9))/2 * (1+$X9)","v":0},{"$f":"BI9+BJ9","v":0},0.45,{"$f":"MAX(MAX(MIN(E9*BL9,-F9*BL9 + $Z9-$AO9-$AP9*0-$AW9-$AX9*0-$BE9-$BF9*0), 0), EF9)","v":81945},{"$f":"MAX(-BM9, MIN(F9*BL9,$Z9-$AO9-$AP9*0-$AW9-$AX9*0-$BE9-BM9))","v":0},100155,0,88090.875,104661.97499999999,{"$f":"BQ9+BR9","v":192752.84999999998},0.5,{"$f":"MAX(MAX(MIN(I9*$BT9, $Z9-$AO9-$AP9*0-$AW9-$AX9*0-$BE9-$BF9*0-$BM9-$BN9), 0), EH9)","v":109250},{"$f":"MAX(-BU9, J9*$BT9)","v":0},109250,0,{"$f":"(BU9 + (BU9 + BV9))/2 * (1+$W9)","v":117443.75},{"$f":"(BW9 + (BW9 + BX9))/2 * (1+$X9)","v":114166.24999999999},{"$f":"BY9+BZ9","v":231610},0.65,{"$f":"MAX(MAX(MIN(K9*CB9,$Z9-$BM9-$BN9-$AO9-$AP9*0-$AW9-$AX9*0-$BE9-$BF9*0-$BU9-$BV9*0), 0), EI9)","v":0},{"$f":"MAX(-CC9, L9*$CB9)","v":0},0,0,{"$f":"(CC9 + (CC9 + CD9))/2 * (1+$W9)","v":0},{"$f":"(CE9 + (CE9 + CF9))/2 * (1+$X9)","v":0},{"$f":"CG9+CH9","v":0},0.5,{"$f":"MAX(MAX(MIN(M9*CJ9,$Z9-$BM9-$BN9-$AO9-$AP9*0-$AW9-$AX9*0-$BE9-$BF9*0-$BU9-$BV9*0-$CC9-$CD9*0), 0), EJ9)","v":0},{"$f":"MAX(-CK9, N9*$CB9)","v":0},0,0,{"$f":"(CK9 + (CK9 + CL9))/2 * (1+$W9)","v":0},{"$f":"(CM9 + (CM9 + CN9))/2 * (1+$X9)","v":0},{"$f":"CO9+CP9","v":0},0.65,{"$f":"MAX(MAX($Z9-$AO9-$AW9-$BE9 - $BM9 - $BN9 -$BU9-$CC9-$CK9, 0), EG9)","v":319280},{"$f":"MAX(-CS9, (H9-T9)*CR9)","v":0},171920,{"$f":"(H9-T9)-CT9","v":0},{"$f":"MAX((CS9 + (CS9+CT9 - BF9*0))/2 * (1+$W9), 0)","v":343226},179656.4,{"$f":"CW9+CX9","v":522882.4},0.45,{"$f":"CR9","v":0.65},{"$f":"BT9","v":0.5},{"$f":"CB9","v":0.65},{"$f":"CJ9","v":0.5},{"$f":"AN9","v":0.6},{"$f":"AV9","v":0.55000000000000004},{"$f":"BD9","v":0.6},599340,48420,14520.000000000002,0,81945,109250,0,0,319280,573415,25925,32280,11879.999999999998,0,100155,109250,0,0,171920,425485,25925,{"$f":"(MIN(DS9, $EB9) + DI9) * IF($EB9 > 0, 1, 0)","v":74345},{"$f":"(MAX(0, MIN(DT9, $EB9 - ($EC9 - $DI9))) + DJ9) * IF($EB9 > 0, 1, 0)","v":14520.000000000002},{"$f":"(MAX(0, MIN(DU9, $EB9 - ($EC9 - $DI9) - ($ED9 - $DJ9))) + DK9) * IF($EB9 > 0, 1, 0)","v":0},{"$f":"(MAX(0, MIN(DV9,  $EB9 - ($EC9 - $DI9) - ($ED9 - $DJ9) - ($EE9 - $DK9))) + DL9) * IF($EB9 > 0, 1, 0)","v":81945},{"$f":"(MAX(0, MIN(DZ9, $EB9 - ($EC9 - $DI9) - ($ED9 - $DJ9) - ($EE9 - $DK9) - ($EF9 - $DL9))) + DP9) * IF($EB9 > 0, 1, 0)","v":319280},{"$f":"(MAX(0, MIN(DW9, $EB9 - ($EC9 - $DI9) - ($ED9 - $DJ9) - ($EE9 - $DK9) - ($EF9 - $DL9) - ($EG9 - $DP9))) + DM9) * IF($EB9 > 0, 1, 0)","v":109250},{"$f":"(MAX(0, MIN(DX9, $EB9 - ($EC9 - $DI9) - ($ED9 - $DJ9) - ($EE9 - $DK9) - ($EF9 - $DL9) - ($EG9 - $DP9) - ($EH9 - $DM9))) + DN9) * IF($EB9 > 0, 1, 0)","v":0},{"$f":"(MAX(0, MIN(DY9, $EB9 - ($EC9 - $DI9) - ($ED9 - $DJ9) - ($EE9 - $DK9) - ($EF9 - $DL9) - ($EG9 - $DP9) - ($EH9 - $DM9) - ($EI9 - $DN9))) + DO9) * IF($EB9 > 0, 1, 0)","v":0}]
[{"$f":"Summary!B10","v":3},{"$f":"Summary!C10","v":64},{"$f":"Summary!D10","v":63},{"$f":"Summary!E10","v":2026},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":176500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":480600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":238100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":86800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":27900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":0},0,0,1009900,7.4999999999999997E-2,4.4999999999999998E-2,0.6,605940,0.6,605940,0,0,10300,31000,14300,0,0,6300,1700,0,1073500,0.6,79730,0,7070,0,85709.75,7388.15,93097.9,0.55000000000000004,15345.000000000002,0,12554.999999999998,0,16495.875,13119.974999999997,29615.85,0.6,0,0,0,0,0,0,0,0.45,79425,0,97075,0,85381.875,101443.375,186825.25,0.5,119050,0,119050,0,127978.75,124407.24999999999,252386,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,312390,0,168210,0,335819.25,175779.44999999998,511598.69999999995,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,605940,52080,15345.000000000002,0,79425,119050,0,0,312390,578290,27650,34720,12554.999999999998,0,97075,119050,0,0,168210,431610,27650,79730,15345.000000000002,0,79425,312390,119050,0,0]
[{"$f":"Summary!B11","v":4},{"$f":"Summary!C11","v":65},{"$f":"Summary!D11","v":64},{"$f":"Summary!E11","v":2027},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":158000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":468100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":258800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":93400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":29500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":0},0,0,1007800,7.4999999999999997E-2,4.4999999999999998E-2,0.6,604680,0.6,604680,0,0,9200,30200,15500,0,0,6700,1800,0,1071200,0.6,83690,0,9710,0,89966.75,10146.949999999999,100113.7,0.55000000000000004,16225.000000000002,0,13274.999999999998,0,17441.875,13872.374999999996,31314.249999999996,0.6,0,0,0,0,0,0,0,0.45,71100,0,86900,0,76432.5,90810.5,167243,0.5,129400,0,129400,0,139105,135223,274328,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,304265,0,163835,0,327084.875,171207.57499999998,498292.44999999995,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,604680,56040,16225.000000000002,0,71100,129400,0,0,304265,577030,27650,37360,13274.999999999998,0,86900,129400,0,0,163835,430770,27650,83690,16225.000000000002,0,71100,304265,129400,0,0]
[{"$f":"Summary!B12","v":5},{"$f":"Summary!C12","v":66},{"$f":"Summary!D12","v":65},{"$f":"Summary!E12","v":2028},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":138900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":453400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":280800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":100500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":31200},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":0},0,0,1004800,7.4999999999999997E-2,4.4999999999999998E-2,0.6,602880,0.6,602880,0,0,8100,29200,16800,0,0,7200,1900,0,1068000,0.6,88105,0,12395,0,94712.875,12952.775,107665.65,0.55000000000000004,17160,0,14040,0,18447,14671.8,33118.800000000003,0.6,0,0,0,0,0,0,0,0.45,62505,0,76395,0,67192.875,79832.774999999994,147025.65,0.5,140400,0,140400,0,150930,146718,297648,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,294710,0,158690,0,316813.25,165831.04999999999,482644.3,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,602880,60300,17160,0,62505,140400,0,0,294710,575075,27805,40200,14040,0,76395,140400,0,0,158690,429725,27805,88105,17160,0,62505,294710,140400,0,0]
[{"$f":"Summary!B13","v":6},{"$f":"Summary!C13","v":67},{"$f":"Summary!D13","v":66},{"$f":"Summary!E13","v":2029},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":120800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":436400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":304100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":106700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":33000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":0},0,0,1001000,7.4999999999999997E-2,4.4999999999999998E-2,0.6,600600,0.6,600600,0,0,7100,28100,18200,0,0,7600,2000,0,1064000,0.6,92380,0,14320,0,99308.5,14964.4,114272.9,0.55000000000000004,18150,0,14850,0,19511.25,15518.249999999998,35029.5,0.6,0,0,0,0,0,0,0,0.45,54360,0,66440,0,58437,69429.799999999988,127866.79999999999,0.5,152050,0,152050,0,163453.75,158892.25,322346,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,283660,0,152740,0,304934.5,159613.29999999999,464547.8,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,600600,64020,18150,0,54360,152050,0,0,283660,572240,28360,42680,14850,0,66440,152050,0,0,152740,428760,28360,92380,18150,0,54360,283660,152050,0,0]
[{"$f":"Summary!B14","v":7},{"$f":"Summary!C14","v":68},{"$f":"Summary!D14","v":67},{"$f":"Summary!E14","v":2030},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":127700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":416900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":328700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":113300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":34900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":0},0,0,1021500,7.4999999999999997E-2,4.4999999999999998E-2,0.6,612900,0.6,612900,0,0,7500,26900,19700,0,0,8100,2100,0,1085800,0.6,100905,0,12395,0,108472.875,12952.775,121425.65,0.55000000000000004,19195,0,15705,0,20634.625,16411.724999999999,37046.35,0.6,0,0,0,0,0,0,0,0.45,57465,0,70235,0,61774.875,73395.574999999997,135170.45000000001,0.5,164350,0,164350,0,176676.25,171745.75,348422,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,270985,0,145915,0,291308.875,152481.17499999999,443790.05,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,612900,67980,19195,0,57465,164350,0,0,270985,579975,32925,45320,15705,0,70235,164350,0,0,145915,441525,32925,100905,19195,0,57465,270985,164350,0,0]
[{"$f":"Summary!B15","v":8},{"$f":"Summary!C15","v":69},{"$f":"Summary!D15","v":68},{"$f":"Summary!E15","v":2031},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":136100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":394600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":354800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":120300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":36900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":0},0,0,1042700,7.4999999999999997E-2,4.4999999999999998E-2,0.6,625620,0.6,625620,0,0,8000,25500,21300,0,0,8700,2300,0,1108500,0.6,110190,0,10110,0,118454.25,10564.949999999999,129019.2,0.55000000000000004,20295,0,16605,0,21817.125,17352.224999999999,39169.35,0.6,0,0,0,0,0,0,0,0.45,61245,0,74855,0,65838.375,78223.474999999991,144061.84999999998,0.5,177400,0,177400,0,190705,185383,376088,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,256490,0,138110,0,275726.75,144324.94999999998,420051.69999999995,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,625620,72180,20295,0,61245,177400,0,0,256490,587610,38010,48120,16605,0,74855,177400,0,0,138110,455090,38010,110190,20295,0,61245,256490,177400,0,0]
[{"$f":"Summary!B16","v":9},{"$f":"Summary!C16","v":70},{"$f":"Summary!D16","v":69},{"$f":"Summary!E16","v":2032},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":145100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":369500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":382400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":127800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":39000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":0},0,0,1063800,7.4999999999999997E-2,4.4999999999999998E-2,0.6,638280,0.6,638280,0,0,8500,23800,22900,0,0,9400,2400,0,1130800,0.6,120160,0,7640,0,129172,7983.7999999999993,137155.79999999999,0.55000000000000004,21450,0,17550,0,23058.75,18339.75,41398.5,0.6,0,0,0,0,0,0,0,0.45,65295,0,79805,0,70192.125,83396.224999999991,153588.34999999998,0.5,191200,0,191200,0,205540,199804,405344,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,240175,0,129325,0,258188.125,135144.625,393332.75,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,638280,76680,21450,0,65295,191200,0,0,240175,594800,43480,51120,17550,0,79805,191200,0,0,129325,469000,43480,120160,21450,0,65295,240175,191200,0,0]
[{"$f":"Summary!B17","v":10},{"$f":"Summary!C17","v":71},{"$f":"Summary!D17","v":70},{"$f":"Summary!E17","v":2033},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":171500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":383200},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":411700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":135700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":36100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":0},0,0,1138200,7.4999999999999997E-2,4.4999999999999998E-2,0.6,682920,0.6,682920,0,0,10000,24700,24700,0,0,10000,2200,0,1209800,0.6,130960,0,4740,0,140782,4953.2999999999993,145735.29999999999,0.55000000000000004,19855,0,16245,0,21344.125,16976.024999999998,38320.149999999994,0.6,0,0,0,0,0,0,0,0.45,77175,0,94325,0,82963.125,98569.625,181532.75,0.5,205850,0,205850,0,221288.75,215113.24999999997,436402,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,249080,0,134120,0,267761,140155.4,407916.4,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,682920,81420,19855,0,77175,205850,0,0,249080,633380,49540,54280,16245,0,94325,205850,0,0,134120,504820,49540,130960,19855,0,77175,249080,205850,0,0]
[{"$f":"Summary!B18","v":11},{"$f":"Summary!C18","v":72},{"$f":"Summary!D18","v":71},{"$f":"Summary!E18","v":2034},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":194500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":398800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":436000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":144100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":32500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":0},0,0,1205900,7.4999999999999997E-2,4.4999999999999998E-2,0.6,723540,0.6,723540,0,0,11400,25700,26200,0,0,10700,2000,0,1281900,0.6,140920,0,3180,0,151489,3323.1,154812.1,0.55000000000000004,17875,0,14625,0,19215.625,15283.124999999998,34498.75,0.6,0,0,0,0,0,0,0,0.45,87525,0,106975,0,94089.375,111788.87499999999,205878.25,0.5,218000,0,218000,0,234350,227809.99999999997,462160,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,259220,0,139580,0,278661.5,145861.09999999998,424522.6,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,723540,86460,17875,0,87525,218000,0,0,259220,669080,54460,57640,14625,0,106975,218000,0,0,139580,536820,54460,140920,17875,0,87525,259220,218000,0,0]
[{"$f":"Summary!B19","v":12},{"$f":"Summary!C19","v":73},{"$f":"Summary!D19","v":72},{"$f":"Summary!E19","v":2035},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":136500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":416400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":461700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0))  )","v":60000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":153000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":28100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":0},0,0,1255700,7.4999999999999997E-2,4.4999999999999998E-2,0.6,753420,0.6,753420,0,0,8000,26900,27700,0,3600,11200,1700,0,1334800,0.6,145030,0,7970,0,155907.25,8328.65,164235.9,0.55000000000000004,15455.000000000002,0,12644.999999999998,0,16614.125,13214.024999999998,29828.149999999998,0.6,0,0,0,0,0,0,0,0.45,61425,0,75075,0,66031.875,78453.375,144485.25,0.5,230850,0,230850,0,248163.75,241238.24999999997,489402,0.65,0,0,0,0,0,0,0,0.5,30000,0,30000,0,32250,31349.999999999996,63600,0.65,270660,0,145740,0,290959.5,152298.29999999999,443257.8,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,753420,91800,15455.000000000002,0,61425,230850,0,30000,270660,700190,53230,61200,12644.999999999998,0,75075,230850,0,30000,145740,555510,53230,145030,15455.000000000002,0,61425,270660,230850,0,30000]
[{"$f":"Summary!B20","v":13},{"$f":"Summary!C20","v":74},{"$f":"Summary!D20","v":73},{"$f":"Summary!E20","v":2036},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":211500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":419700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":488900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0))  )","v":60000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":162500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":22800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":0},0,0,1365400,7.4999999999999997E-2,4.4999999999999998E-2,0.6,819240,0.6,819240,0,0,12400,27100,29300,0,3600,12200,1500,0,1451500,0.6,162500,0,0,0,174687.5,0,174687.5,0.55000000000000004,14310.000000000002,0,8489.9999999999982,0,15383.250000000002,8872.0499999999975,24255.3,0.6,0,0,0,0,0,0,0,0.45,95175,0,116325,0,102313.125,121559.62499999999,223872.75,0.5,244450,0,244450,0,262783.75,255450.24999999997,518234,0.65,0,0,0,0,0,0,0,0.5,30000,0,30000,0,32250,31349.999999999996,63600,0.65,272805,0,146895,0,293265.375,153505.27499999999,446770.65,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,819240,97500,12540.000000000002,0,95175,244450,0,30000,272805,752470,66770,65000,10259.999999999998,0,116325,244450,0,30000,146895,612930,66770,162500,14310.000000000002,0,95175,272805,244450,0,30000]
[{"$f":"Summary!B21","v":14},{"$f":"Summary!C21","v":75},{"$f":"Summary!D21","v":74},{"$f":"Summary!E21","v":2037},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":236600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":423100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":498800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0))  )","v":57400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":172600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":16500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":0},0,0,1405000,7.4999999999999997E-2,4.4999999999999998E-2,0.6,843000,0.6,843000,0,0,13800,27300,29900,0,3400,12900,1100,0,1493400,0.6,172600,0,0,0,185545,0,185545,0.55000000000000004,10815,0,5685,0,11626.125,5940.8249999999998,17566.95,0.6,0,0,0,0,0,0,0,0.45,106470,0,130130,0,114455.25,135985.84999999998,250441.09999999998,0.5,249400,0,249400,0,268105,260622.99999999997,528728,0.65,0,0,0,0,0,0,0,0.5,28700,0,28700,0,30852.5,29991.499999999996,60844,0.65,275015,0,148085,0,295641.125,154748.82499999998,450389.94999999995,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,843000,103560,9075,0,106470,249400,0,28700,275015,772220,70780,69040,7425,0,130130,249400,0,28700,148085,632780,70780,172600,10815,0,106470,275015,249400,0,28700]
[{"$f":"Summary!B22","v":15},{"$f":"Summary!C22","v":76},{"$f":"Summary!D22","v":75},{"$f":"Summary!E22","v":2038},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":281300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":426800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":508100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0))  )","v":54300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":183300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":9100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":0},0,0,1462900,7.4999999999999997E-2,4.4999999999999998E-2,0.6,877740,0.6,877740,0,0,16500,27500,30500,0,3300,13700,700,0,1555100,0.6,183300,0,0,0,197047.5,0,197047.5,0.55000000000000004,9100,0,0,0,9782.5,0,9782.5,0.6,0,0,0,0,0,0,0,0.45,126720,0,154580,0,136224,161536.09999999998,297760.09999999998,0.5,254050,0,254050,0,273103.75,265482.25,538586,0.65,0,0,0,0,0,0,0,0.5,27150,0,27150,0,29186.25,28371.749999999996,57558,0.65,277420,0,149380,0,298226.5,156102.09999999998,454328.6,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,877740,109980,5005,0,126585,254050,0,27150,277420,800190,77550,73320,4095,0,154715,254050,0,27150,149380,662710,77550,183300,9100,0,126720,277420,254050,0,27150]
[{"$f":"Summary!B23","v":16},{"$f":"Summary!C23","v":77},{"$f":"Summary!D23","v":76},{"$f":"Summary!E23","v":2039},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":204900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":436000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":516800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0))  )","v":40000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0))  )","v":50800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":194700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":9600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":0},0,0,1452800,7.4999999999999997E-2,4.4999999999999998E-2,0.6,871680,0.6,871680,0,0,12000,28100,31000,2600,3000,14200,600,0,1544300,0.6,180995,0,13705,0,194569.625,14321.724999999999,208891.35,0.55000000000000004,5280,0,4320,0,5676,4514.3999999999996,10190.4,0.6,0,0,0,0,0,0,0,0.45,92205,0,112695,0,99120.375,117766.27499999999,216886.65,0.5,258400,0,258400,0,277780,270028,547808,0.65,26000,0,14000,0,27950,14629.999999999998,42580,0.5,25400,0,25400,0,27305,26543,53848,0.65,283400,0,152600,0,304655,159467,464122,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,871680,116820,5280,0,92205,258400,26000,25400,283400,807505,64175,77880,4320,0,112695,258400,14000,25400,152600,645295,64175,180995,5280,0,92205,283400,258400,26000,25400]
[{"$f":"Summary!B24","v":17},{"$f":"Summary!C24","v":78},{"$f":"Summary!D24","v":77},{"$f":"Summary!E24","v":2040},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":293600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":444700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":524800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0))  )","v":36000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0))  )","v":46500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":206800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":10100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":0},0,0,1562500,7.4999999999999997E-2,4.4999999999999998E-2,0.6,937500,0.6,937500,0,0,17200,28700,31500,2300,2800,15400,600,0,1661000,0.6,201720,0,5080,0,216849,5308.5999999999995,222157.6,0.55000000000000004,5555,0,4545,0,5971.625,4749.5249999999996,10721.15,0.6,0,0,0,0,0,0,0,0.45,132120,0,161480,0,142029,168746.59999999998,310775.59999999998,0.5,262400,0,262400,0,282080,274208,556288,0.65,23400,0,12600,0,25155,13167,38322,0.5,23250,0,23250,0,24993.75,24296.25,49290,0.65,289055,0,155645,0,310734.125,162649.02499999999,473383.15,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,937500,124080,5555,0,132120,262400,23400,23250,289055,859860,77640,82720,4545,0,161480,262400,12600,23250,155645,702640,77640,201720,5555,0,132120,289055,262400,23400,23250]
[{"$f":"Summary!B25","v":18},{"$f":"Summary!C25","v":79},{"$f":"Summary!D25","v":78},{"$f":"Summary!E25","v":2041},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":330100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":452700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":532200},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0))  )","v":31300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0))  )","v":40100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":219600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":10700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":0},0,0,1616700,7.4999999999999997E-2,4.4999999999999998E-2,0.6,970020,0.6,970020,0,0,19300,29200,31900,2000,2400,16300,700,0,1718500,0.6,214840,0,4760,0,230953,4974.2,235927.2,0.55000000000000004,5885.0000000000009,0,4814.9999999999991,0,6326.3750000000009,5031.6749999999984,11358.05,0.6,0,0,0,0,0,0,0,0.45,148545,0,181555,0,159685.875,189724.97499999998,349410.85,0.5,266100,0,266100,0,286057.5,278074.5,564132,0.65,20345,0,10955,0,21870.875,11447.974999999999,33318.85,0.5,20050,0,20050,0,21553.75,20952.25,42506,0.65,294255,0,158445,0,316324.125,165575.02499999999,481899.15,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,970020,131760,5885.0000000000009,0,148545,266100,20345,20050,294255,886940,83080,87840,4814.9999999999991,0,181555,266100,10955,20050,158445,729760,83080,214840,5885.0000000000009,0,148545,294255,266100,20345,20050]
[{"$f":"Summary!B26","v":19},{"$f":"Summary!C26","v":80},{"$f":"Summary!D26","v":79},{"$f":"Summary!E26","v":2042},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":382800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":459900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":538700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0))  )","v":26500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0))  )","v":33100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":233200},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":11300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":0},0,0,1685500,7.4999999999999997E-2,4.4999999999999998E-2,0.3,505650,0.3,505650,0,0,20100,25400,29100,1500,1800,12600,600,0,1776600,0.3,69960,0,163240,0,75207,170585.8,245792.8,0.3,3390,0,7910,0,3644.25,8265.9499999999989,11910.199999999999,0.3,0,0,0,0,0,0,0,0.25,95700,0,287100,0,102877.5,300019.5,402897,0.3,161610,0,377090,0,173730.75,394059.05,567789.80000000005,0.35,9275,0,17225,0,9970.625,18000.125,27970.75,0.3,9930,0,23170,0,10674.75,24212.649999999998,34887.399999999994,0.35,155785,0,304115,0,167468.875,317800.17499999999,485269.05,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,505650,69960,3390,0,95700,161610,9275,9930,160965,510830,0,163240,7910,0,287100,377090,17225,23170,298935,1174670,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B27","v":20},{"$f":"Summary!C27","v":81},{"$f":"Summary!D27","v":80},{"$f":"Summary!E27","v":2043},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":457700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":462200},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":541100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0))  )","v":25400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0))  )","v":25100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":204500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":11900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":0},0,0,1727900,7.4999999999999997E-2,4.4999999999999998E-2,0.3,518370,0.3,518370,0,0,24000,25600,29200,1400,1400,11000,600,0,1821100,0.3,61350,0,143150,0,65951.25,149591.75,215543,0.3,3570,0,8330,0,3837.75,8704.8499999999985,12542.599999999999,0.3,0,0,0,0,0,0,0,0.25,114425,0,343275,0,123006.875,358722.375,481729.25,0.3,162330,0,378770,0,174504.75,395814.64999999997,570319.39999999991,0.35,8890,0,16510,0,9556.75,17252.949999999997,26809.699999999997,0.3,7530,0,17570,0,8094.75,18360.649999999998,26455.399999999998,0.35,160275,0,301925,0,172295.625,315511.625,487807.25,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,518370,61350,3570,0,114425,162330,8890,7530,161770,519865,0,143150,8330,0,343275,378770,16510,17570,300430,1208035,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B28","v":21},{"$f":"Summary!C28","v":82},{"$f":"Summary!D28","v":81},{"$f":"Summary!E28","v":2044},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":535900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":463600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":542300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0))  )","v":24100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0))  )","v":17900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":174300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":12500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":0},0,0,1770600,7.4999999999999997E-2,4.4999999999999998E-2,0.3,531180,0.3,531180,0,0,28100,25700,29300,1300,1000,9500,700,0,1866200,0.3,54700,0,119600,0,58802.5,124981.99999999999,183784.5,0.3,3750,0,8750,0,4031.25,9143.75,13175,0.3,0,0,0,0,0,0,0,0.25,133975,0,401925,0,144023.125,420011.625,564034.75,0.3,162690,0,379610,0,174891.75,396692.44999999995,571584.19999999995,0.35,8435,0,15665,0,9067.625,16369.924999999999,25437.55,0.3,5370,0,12530,0,5772.75,13093.849999999999,18866.599999999999,0.35,162260,0,301340,0,174429.5,314900.3,489329.8,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,531180,52290,3750,0,133975,162690,8435,5370,162260,528770,2410,122010,8750,0,401925,379610,15665,12530,301340,1241830,2410,54700,3750,0,133975,162260,162690,8435,5370]
[{"$f":"Summary!B29","v":22},{"$f":"Summary!C29","v":83},{"$f":"Summary!D29","v":82},{"$f":"Summary!E29","v":2045},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":619300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":463800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":542300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0))  )","v":22600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0))  )","v":9600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":142500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":13200},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":0},0,0,1813300,7.4999999999999997E-2,4.4999999999999998E-2,0.3,543990,0.3,543990,0,0,32500,25700,29300,1300,500,7900,700,0,1911200,0.3,49395,0,93105,0,53099.625,97294.724999999991,150394.34999999998,0.3,3960,0,9240,0,4257,9655.7999999999993,13912.8,0.3,0,0,0,0,0,0,0,0.25,154825,0,464475,0,166436.875,485376.37499999994,651813.25,0.3,162690,0,379610,0,174891.75,396692.44999999995,571584.19999999995,0.35,7909.9999999999991,0,14690,0,8503.2499999999982,15351.05,23854.299999999996,0.3,2880,0,6720,0,3096,7022.4,10118.4,0.35,162330,0,301470,0,174504.75,315036.14999999997,489540.89999999997,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,543990,42750,3960,0,154825,162690,7909.9999999999991,2880,162330,537345,6645,99750,9240,0,464475,379610,14690,6720,301470,1275955,6645,49395,3960,0,154825,162330,162690,7909.9999999999991,2880]
[{"$f":"Summary!B30","v":23},{"$f":"Summary!C30","v":84},{"$f":"Summary!D30","v":83},{"$f":"Summary!E30","v":2046},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":708100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":462800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":541000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0))  )","v":20800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":109000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":13900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":0},0,0,1855600,7.4999999999999997E-2,4.4999999999999998E-2,0.3,556680,0.3,556680,0,0,37200,25700,29200,1200,0,6200,800,0,1955900,0.3,43925,0,65075,0,47219.375,68003.375,115222.75,0.3,4170,0,9730,0,4482.75,10167.849999999999,14650.599999999999,0.3,0,0,0,0,0,0,0,0.25,177025,0,531075,0,190301.875,554973.375,745275.25,0.3,162300,0,378700,0,174472.5,395741.5,570214,0.35,7279.9999999999991,0,13520,0,7825.9999999999991,14128.4,21954.399999999998,0.3,0,0,0,0,0,0,0,0.35,161980,0,300820,0,174128.5,314356.89999999997,488485.39999999997,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,556680,32700,4170,0,177025,162300,7279.9999999999991,0,161980,545455,11225,76300,9730,0,531075,378700,13520,0,300820,1310145,11225,43925,4170,0,177025,161980,162300,7279.9999999999991,0]
[{"$f":"Summary!B31","v":24},{"$f":"Summary!C31","v":85},{"$f":"Summary!D31","v":84},{"$f":"Summary!E31","v":2047},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":1197700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":460400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":538300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0))  )","v":18700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":73700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":14600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":0},0,0,2303400,7.4999999999999997E-2,4.4999999999999998E-2,0.3,691020,0.3,691020,0,0,62900,25600,29100,1000,0,5100,800,0,2427900,0.3,58040,0,15660,0,62393,16364.699999999999,78757.7,0.3,4380,0,10220,0,4708.5,10679.9,15388.4,0.3,0,0,0,0,0,0,0,0.25,299425,0,898275,0,321881.875,938697.37499999988,1260579.25,0.3,161490,0,376810,0,173601.75,393766.44999999995,567368.19999999995,0.35,6545,0,12155,0,7035.875,12701.974999999999,19737.849999999999,0.3,0,0,0,0,0,0,0,0.35,161140,0,299260,0,173225.5,312726.69999999995,485952.19999999995,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,691020,22110,4380,0,299425,161490,6545,0,161140,655090,35930,51590,10220,0,898275,376810,12155,0,299260,1648310,35930,58040,4380,0,299425,161140,161490,6545,0]
[{"$f":"Summary!B32","v":25},{"$f":"Summary!C32","v":86},{"$f":"Summary!D32","v":85},{"$f":"Summary!E32","v":2048},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":1300400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":456600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":534000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0))  )","v":16400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":36500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":15400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":0},0,0,2359300,7.4999999999999997E-2,4.4999999999999998E-2,0.3,707790,0.3,707790,0,0,68400,25300,28800,900,0,2700,1200,0,2486600,0.3,36500,0,0,0,39237.5,0,39237.5,0.3,15400,0,0,0,16555,0,16555,0.3,0,0,0,0,0,0,0,0.25,330140,0,970260,0,354900.5,1013921.7,1368822.2,0.3,160200,0,373800,0,172215,390621,562836,0.35,5740,0,10660,0,6170.5,11139.699999999999,17310.199999999997,0.3,0,0,0,0,0,0,0,0.35,159810,0,296790,0,171795.75,310145.55,481941.3,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,707790,10950,4620,0,325100,160200,5740,0,159810,666420,41370,25550,10780,0,975300,373800,10660,0,296790,1692880,41370,36500,15400,0,330140,159810,160200,5740,0]
[{"$f":"Summary!B33","v":26},{"$f":"Summary!C33","v":87},{"$f":"Summary!D33","v":86},{"$f":"Summary!E33","v":2049},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":1476800},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":451300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":528000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0))  )","v":13600},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":16200},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":0},0,0,2485900,7.4999999999999997E-2,4.4999999999999998E-2,0.3,745770,0.3,745770,0,0,78700,25000,28500,800,0,0,1200,0,2620100,0.3,0,0,0,0,0,0,0,0.3,16200,0,0,0,17415,0,17415,0.3,0,0,0,0,0,0,0,0.25,408455,0,1068345,0,439089.125,1116420.5249999999,1555509.65,0.3,158400,0,369600,0,170280,386232,556512,0.35,4760,0,8840,0,5117,9237.7999999999993,14354.8,0.3,0,0,0,0,0,0,0,0.35,157955,0,293345,0,169801.625,306545.52499999997,476347.14999999997,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,745770,0,4860,0,369200,158400,4760,0,157955,695175,50595,0,11340,0,1107600,369600,8840,0,293345,1790725,50595,0,16200,0,408455,157955,158400,4760,0]
[{"$f":"Summary!B34","v":27},{"$f":"Summary!C34","v":88},{"$f":"Summary!D34","v":87},{"$f":"Summary!E34","v":2050},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":1521700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":444400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":520400},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0))  )","v":10500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":17100},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":0},0,0,2514100,7.4999999999999997E-2,4.4999999999999998E-2,0.3,754230,0.3,754230,0,0,81100,24700,28100,600,0,0,1300,0,2649900,0.3,0,0,0,0,0,0,0,0.3,17100,0,0,0,18382.5,0,18382.5,0.3,0,0,0,0,0,0,0,0.25,421795,0,1099905,0,453429.625,1149400.7249999999,1602830.3499999999,0.3,156120,0,364280,0,167829,380672.6,548501.6,0.35,3674.9999999999995,0,6825,0,3950.6249999999995,7132.1249999999991,11082.749999999998,0.3,0,0,0,0,0,0,0,0.35,155540,0,288860,0,167205.5,301858.69999999995,469064.19999999995,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,754230,0,5130,0,380425,156120,3674.9999999999995,0,155540,700890,53340,0,11970,0,1141275,364280,6825,0,288860,1813210,53340,0,17100,0,421795,155540,156120,3674.9999999999995,0]
[{"$f":"Summary!B35","v":28},{"$f":"Summary!C35","v":89},{"$f":"Summary!D35","v":88},{"$f":"Summary!E35","v":2051},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":1569000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":436000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":510900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0))  )","v":7000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":18000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":0},0,0,2540900,7.4999999999999997E-2,4.4999999999999998E-2,0.3,762270,0.3,762270,0,0,83700,24200,27600,400,0,0,1400,0,2678200,0.3,0,0,0,0,0,0,0,0.3,18000,0,0,0,19350,0,19350,0.3,0,0,0,0,0,0,0,0.25,435950,0,1133050,0,468646.25,1184037.25,1652683.5,0.3,153270,0,357630,0,164765.25,373723.35,538488.6,0.35,2450,0,4550,0,2633.75,4754.75,7388.5,0.3,0,0,0,0,0,0,0,0.35,152600,0,283400,0,164045,296153,460198,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,762270,0,5400,0,392250,153270,2450,0,152600,705970,56300,0,12600,0,1176750,357630,4550,0,283400,1834930,56300,0,18000,0,435950,152600,153270,2450,0]
[{"$f":"Summary!B36","v":29},{"$f":"Summary!C36","v":90},{"$f":"Summary!D36","v":89},{"$f":"Summary!E36","v":2052},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":1619000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":425700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":499700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0))  )","v":2900},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":19000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":0},0,0,2566300,7.4999999999999997E-2,4.4999999999999998E-2,0.3,769890,0.3,769890,0,0,86400,23600,27000,200,0,0,1400,0,2704900,0.3,0,0,0,0,0,0,0,0.3,19000,0,0,0,20425,0,20425,0.3,0,0,0,0,0,0,0,0.25,450970,0,1168030,0,484792.75,1220591.3499999999,1705384.0999999999,0.3,149910,0,349790,0,161153.25,365530.55,526683.80000000005,0.35,1014.9999999999999,0,1885,0,1091.1249999999998,1969.8249999999998,3060.95,0.3,0,0,0,0,0,0,0,0.35,148995,0,276705,0,160169.625,289156.72499999998,449326.35,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,769890,0,5700,0,404750,149910,1014.9999999999999,0,148995,710370,59520,0,13300,0,1214250,349790,1885,0,276705,1855930,59520,0,19000,0,450970,148995,149910,1014.9999999999999,0]
[{"$f":"Summary!B37","v":30},{"$f":"Summary!C37","v":91},{"$f":"Summary!D37","v":90},{"$f":"Summary!E37","v":2053},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":1670300},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":413700},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":486500},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":20000},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},0,0,2590500,7.4999999999999997E-2,4.4999999999999998E-2,0.3,777150,0.3,777150,0,0,89200,23000,26300,0,0,0,1500,0,2730500,0.3,0,0,0,0,0,0,0,0.3,20000,0,0,0,21500,0,21500,0.3,0,0,0,0,0,0,0,0.25,466405,0,1203895,0,501385.375,1258070.2749999999,1759455.65,0.3,145950,0,340550,0,156896.25,355874.75,512771,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,144795,0,268905,0,155654.625,281005.72499999998,436660.35,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,777150,0,6000,0,417575,145950,0,0,144795,714320,62830,0,14000,0,1252725,340550,0,0,268905,1876180,62830,0,20000,0,466405,144795,145950,0,0]
[{"$f":"Summary!B38","v":31},{"$f":"Summary!C38","v":92},{"$f":"Summary!D38","v":91},{"$f":"Summary!E38","v":2054},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B39","v":32},{"$f":"Summary!C39","v":93},{"$f":"Summary!D39","v":92},{"$f":"Summary!E39","v":2055},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B40","v":33},{"$f":"Summary!C40","v":94},{"$f":"Summary!D40","v":93},{"$f":"Summary!E40","v":2056},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B41","v":34},{"$f":"Summary!C41","v":95},{"$f":"Summary!D41","v":94},{"$f":"Summary!E41","v":2057},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B42","v":35},{"$f":"Summary!C42","v":96},{"$f":"Summary!D42","v":95},{"$f":"Summary!E42","v":2058},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B43","v":36},{"$f":"Summary!C43","v":97},{"$f":"Summary!D43","v":96},{"$f":"Summary!E43","v":2059},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B44","v":37},{"$f":"Summary!C44","v":98},{"$f":"Summary!D44","v":97},{"$f":"Summary!E44","v":2060},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B45","v":38},{"$f":"Summary!C45","v":99},{"$f":"Summary!D45","v":98},{"$f":"Summary!E45","v":2061},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B46","v":39},{"$f":"Summary!C46","v":100},{"$f":"Summary!D46","v":99},{"$f":"Summary!E46","v":2062},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B47","v":40},{"$f":"Summary!C47","v":101},{"$f":"Summary!D47","v":100},{"$f":"Summary!E47","v":2063},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0))  )","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},0,{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},0,0,0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE8:AE47)","v":894000},{"$f":"SUM(AF8:AF47)","v":803400},758000,{"$f":"SUM(AH8:AH47)","v":17500},{"$f":"SUM(AI8:AI47)","v":26800},237000,40600,0]
[]
["Column Number:",null,null,1,{"$f":"D50+1","v":2},{"$f":"E50+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start of Feasibility Calculation ===>"]

{"sheet":"Rebal-Details_R-T","index":12,"n_rows":50,"n_cols":140,"rows_kept":50,"cut":false,"hidden":true,"merged":[[5,1,5,2]]}
[null,null,null,{"$f":"IF(A5=0, \"Base \", \"Details \") & \"column AW: \"","v":"Details column AW: "},2,467,3,81,4,92,6,104,7,105,9,114,10,118,12,127,128,null,null,null,null,null,null,null,null,null,"Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21",null,null,null,"Mod 8/24/21",null,null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,null,null,"Mod 8/24/21",null,"Mod 8/24/21",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,"Mod 8/24/21","Mod 8/24/21",null,"Mod 8/24/21","Mod 8/24/21","Mod 8/24/21"]
["Explanation",null,null,null,null,null,null,85,null,93,99,null,100,null,null,117,null,null,null,null,"Add 8/24/21",null,null,null,null,null,null,null,null,null,"Fix returns","Fix returns","Fix returns","Fix returns","Fix returns","Fix returns","Fix returns","Fix returns",null,null,null,"Fix returns",null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,null,null,"Fix returns",null,"Fix returns",null,null,null,null,null,null,null,null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,"Fix returns","Fix returns",null,"Fix returns","Fix returns","Fix returns"]
[null,null,null,null,null,null,null,88,null,96,null,null,null,null,null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,null,null,null,"To match","To match","To match","To match","To match","To match","To match","To match",null,null,null,"To match",null,null,null,null,null,null,"To match",null,null,null,null,null,null,null,null,"To match",null,"To match",null,null,null,null,null,null,null,null,null,null,null,null,null,"To match",null,null,null,null,null,null,null,"To match",null,null,null,null,null,null,null,"To match",null,null,null,null,null,null,"To match","To match",null,"To match","To match","To match"]
[null,null,null,null,null,null,null,90,null,null,null,null,null,null,null,null,null,null,null,null,"To match RPM",null,null,null,null,null,null,null,null,null,"RPM","RPM","RPM","RPM","RPM","RPM","RPM","RPM",null,null,null,"RPM",null,null,null,null,null,null,"RPM",null,null,null,null,null,null,null,null,"RPM",null,"RPM",null,null,null,null,null,null,null,null,null,null,null,null,null,"RPM",null,null,null,null,null,null,null,"RPM",null,null,null,null,null,null,null,"RPM",null,null,null,null,null,null,"RPM","RPM",null,"RPM","RPM","RPM"]
[1,null,null,null,"Taxable","Net change","IRA1","IRA1","IRA2","IRA2","IRA1-inh","IRA1-inh","IRA2-inh","IRA2-inh","ROTH1","ROTH1","ROTH2","ROTH2","ROTH","ROTH","ROTH","Total","Stock","Bond","Portfolio","Portfolio","Portfolio","Portfolio","Portfolio","Portfolio","Taxable","IRA1","IRA2","IRA1-inh","IRA2-inh","ROTH1","ROTH2","ROTH","Total","ROTH1","ROTH1","ROTH1","ROTH1","ROTH1","ROTH1","ROTH1","ROTH1","ROTH2","ROTH2","ROTH2","ROTH2","ROTH2","ROTH2","ROTH2","ROTH2","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","Taxable","Taxable","Net change","Taxable","Net change","Taxable","Taxable","Taxable","IRA2","IRA2","IRA2","IRA2","IRA2","IRA2","IRA2","IRA2","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA2-inh","IRA2-inh","IRA2-inh","IRA2-inh","IRA1-inh","IRA2-inh","IRA2-inh","IRA2-inh","IRA1","IRA1","IRA1","IRA1","IRA1","IRA1","IRA1","IRA1","Taxable","IRA1","IRA2","IRA1-inh","IRA2inh","ROTH1","ROTH2","ROTH","Portfolio","ROTH1","ROTH2","ROTH","Taxable","IRA2","IRA1-inh","IRA2-inh","IRA1","Portfolio","Portfolio","ROTH1","ROTH2","ROTH","Taxable","IRA2","IRA1-inh","IRA2-inh","IRA1","Portfolio","Portfolio","ROTH1","ROTH2","ROTH","Taxable","IRA1","IRA2","IRA1-inh","IRA2-inh"]
[null,"    Ages",null,null,"Account","Before","Account","RMD/Contri/","Account","RMD/Contri/","Account","RMD","Account","RMD","Account","Contrib +","Account","Withdraw -","Conversion","Conversion","Conversion","Account","Average","Average","Desired","Desired","Allocated","Allocated","Allocated","Allocated","Account","Account","Account","Account","Account","Account","Account","Conversion","Account","Desired","Allocated","Contr/Withd","Allocated","Contr/Withd","Earning","Earning","Earning","Desired","Allocated","Withdrawal","Allocated","Withdrawal","Earning","Earning","Earning","Desired","Allocated","Amount","Allocated","Amount","Earning","Earning","Earning","Desired","Allocated","Allocated","Allocated","Allocated","Earning","Earning","Earning","Desired","Allocated","RMD","Allocated","RMD","Earning","Earning","Earning","Desired","Allocated","RMD","Allocated","RMD","Earning","Earning","Earning","Desired","Allocated","RMD","Allocated","RMD","Earning","Earning","Earning","Desired","Allocated","RMD","Allocated","RMD","Earning","Earning","Earning","Desired","Acct","Acct","Desired","Desired","Desired","Desired","Desired","WANTED","Desired","Desired","Desired","Desired","Desired","Desired","Desired","Desired","Desired","SHORTFALL","Headroom","Headroom","Headroom","Headroom","Headroom","Headroom","Headroom","Headroom","HEADROOM","To Be Alloc.","TBA","TBA","TBA","TBA","TBA","TBA","TBA","TBA"]
[null,"You","Sp","Year","Balance","Earn + taxes","Balance","Withdraw","Balance","Withdraw","Balance","Amount","Balance","Amount","Balance","Withdraw -","Balance","Amount","Balance","Amount","Amount","Balance","% Return","% Return","% Stock","Stock","% Stock","Stock","Stock CHK","TOTAL CHK","RETURN","RETURN","RETURN","RETURN","RETURN","RETURN","RETURN","RETURN","RETURN","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","% Stock","% Stock","% Stock","% Stock","% Stock","% Stock","% Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock"]
[{"$f":"Summary!B8","v":1},{"$f":"Summary!C8","v":62},{"$f":"Summary!D8","v":61},{"$f":"Summary!E8","v":2024},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":200000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":-22500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":500000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":-40000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":200000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":75000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0))  )","v":1000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":25000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"SUM(E8:G8) + I8 + K8 + M8 + O8 + Q8 + S8","v":977500},{"$f":"Stock_Rate","v":7.4999999999999997E-2},{"$f":"Bond_Rate","v":4.4999999999999998E-2},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_Alloc_ChgTar, Stock_Alloc_BegTar)","v":0.6},{"$f":"V8*Y8","v":586500},{"$f":"IF(V8>0,AB8/V8,0)","v":0.6},{"$f":"((BM8+BN8) + (AO8+AP8*0) + (AW8+AX8*0) + (BE8+BF8*0) + (BU8+BV8*0) + (CC8) + (CK8) + (CS8+CT8*0))*1     +     ((BO8+BP8) + (AQ8+AR8*0) + (AY8+AZ8*0) + (BG8+BH8*0) + (BW8+BX8*0) + (CE8) + (CM8) + (CU8+CV8*0))*0     -     V8*0","v":586500},{"$f":"Z8-AB8","v":0},{"$f":"V8     -     AB8     -     ((BO8+BP8) + (AQ8+AR8*0) + (AY8+AZ8*0) + (BG8+BH8*0) + (BW8+BX8*0) + (CE8) + (CM8) + (CU8+CV8*0))","v":0},{"$f":"IF( (E8+F8) <=0, 0, ROUND( (BS8-(E8 + (E8+F8))/2)/Round_To, 0) * Round_To)","v":11000},{"$f":"IF((G8+H8-T8)<=0, 0,ROUND( (CY8 - (G8 + (G8 + H8 - T8))/2)/Round_To, 0)*Round_To)","v":31000},{"$f":"IF( (I8+J8)<=0, 0, ROUND( (CA8 - (I8 + (I8 + J8))/2)/Round_To, 0) * Round_To)","v":12200},{"$f":"IF((K8+L8)<=0, 0, ROUND( (CI8-(K8+(K8+L8))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF((M8+N8)<=0, 0, ROUND( (CQ8-(M8+(M8+N8))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF((O8+P8)<=0, 0, ROUND((AU8-(O8+(O8+P8))/2)/Round_To, 0) * Round_To)","v":5400},{"$f":"IF((Q8+R8)<=0, 0, ROUND((BC8-(Q8+(Q8+R8))/2)/Round_To, 0) * Round_To)","v":1500},{"$f":"IF((S8+T8+U8)<=0, 0, ROUND( (BK8-(S8 + (S8+T8+U8))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"V8+SUM(AE8:AL8)","v":1038600},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_Roth2, Stock_Roth)","v":0.6},{"$f":"MAX(MAX(MIN(O8*AN8,$Z8), 0), EC8)","v":67875},{"$f":"MAX(-AO8, P8*AN8)","v":600},{"$f":"O8-AO8","v":7125},400,{"$f":"(AO8 + (AO8+AP8))/2 * (1+$W8)","v":73288.125},{"$f":"(AQ8 + (AQ8+AR8))/2 * (1+$X8)","v":7654.6249999999991},{"$f":"AS8+AT8","v":80942.75},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_Roth22, Stock_Roth_2)","v":0.55000000000000004},{"$f":"MAX(Q8*AV8, ED8)","v":13750.000000000002},{"$f":"MAX(-AW8, MIN(R8*AV8, $Z8-$AO8-$AP8*0-$AW8))","v":0},{"$f":"Q8-AW8","v":11249.999999999998},0,{"$f":"(AW8 + (AW8+AX8))/2 * (1+$W8)","v":14781.250000000002},{"$f":"(AY8 + (AY8+AZ8))/2 * (1+$X8)","v":11756.249999999998},{"$f":"BA8+BB8","v":26537.5},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_RothConv2, Stock_RothConv)","v":0.6},{"$f":"MAX(MAX(MIN(S8 * BD8,$Z8-$AO8-$AP8*0-$AW8-$AX8*0), 0), EE8)","v":0},{"$f":" (T8+U8)*BD8","v":0},{"$f":"S8-BE8","v":0},{"$f":"(T8+U8)-BF8","v":0},{"$f":"(BE8 + (BE8+BF8))/2 * (1+$W8)","v":0},{"$f":"(BG8 + (BG8+BH8))/2 * (1+$X8)","v":0},{"$f":"BI8+BJ8","v":0},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_Taxable2, Stock_Taxable)","v":0.45},{"$f":"MAX(MAX(MIN(E8*BL8,-F8*BL8 + $Z8-$AO8-$AP8*0-$AW8-$AX8*0-$BE8-$BF8*0), 0), EF8)","v":90000},{"$f":"MAX(-BM8, MIN(F8*BL8,$Z8-$AO8-$AP8*0-$AW8-$AX8*0-$BE8-BM8))","v":-10125},{"$f":"E8-BM8","v":110000},-12375,{"$f":"(BM8 + (BM8+BN8))/2 * (1+$W8)","v":91307.8125},{"$f":"(BO8 + (BO8+BP8))/2 * (1+$X8)","v":108484.06249999999},{"$f":"BQ8+BR8","v":199791.875},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_tIRA22, Stock_tIRA2)","v":0.5},{"$f":"MAX(MAX(MIN(I8*$BT8, $Z8-$AO8-$AP8*0-$AW8-$AX8*0-$BE8-$BF8*0-$BM8-$BN8), 0), EH8)","v":100000},{"$f":"MAX(-BU8, J8*$BT8)","v":3250},{"$f":"I8-BU8","v":100000},3250,{"$f":"(BU8 + (BU8 + BV8))/2 * (1+$W8)","v":109246.875},{"$f":"(BW8 + (BW8 + BX8))/2 * (1+$X8)","v":106198.125},{"$f":"BY8+BZ8","v":215445},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_tIRA12, Stock_tIRA1)","v":0.65},{"$f":"MAX(MAX(MIN(K8*CB8,$Z8-$BM8-$BN8-$AO8-$AP8*0-$AW8-$AX8*0-$BE8-$BF8*0-$BU8-$BV8*0), 0), EI8)","v":0},{"$f":"MAX(-CC8, L8*$CB8)","v":0},{"$f":"K8-CC8","v":0},0,{"$f":"(CC8 + (CC8 + CD8))/2 * (1+$W8)","v":0},{"$f":"(CE8 + (CE8 + CF8))/2 * (1+$X8)","v":0},{"$f":"CG8+CH8","v":0},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_tIRA22, Stock_tIRA2)","v":0.5},{"$f":"MAX(MAX(MIN(M8*CJ8,$Z8-$BM8-$BN8-$AO8-$AP8*0-$AW8-$AX8*0-$BE8-$BF8*0-$BU8-$BV8*0-$CC8-$CD8*0), 0), EJ8)","v":0},{"$f":"MAX(-CK8, N8*$CB8)","v":0},{"$f":"M8-CK8","v":0},0,{"$f":"(CK8 + (CK8 + CL8))/2 * (1+$W8)","v":0},{"$f":"(CM8 + (CM8 + CN8))/2 * (1+$X8)","v":0},{"$f":"CO8+CP8","v":0},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_tIRA12, Stock_tIRA1)","v":0.65},{"$f":"MAX(MAX($Z8-$AO8-$AW8-$BE8 - $BM8 - $BN8 -$BU8-$CC8-$CK8, 0), EG8)","v":325000},{"$f":"MAX(-CS8, (H8-T8)*CR8)","v":-26000},{"$f":"G8 - CS8","v":175000},{"$f":"(H8-T8)-CT8","v":-14000},{"$f":"MAX((CS8 + (CS8+CT8 - BF8*0))/2 * (1+$W8), 0)","v":335400},{"$f":"(CU8 + (CU8+CV8 - BH8*0 - IF(CS8+CT8=0, BF8, 0)*0 ))/2 * (1+$X8)","v":175560},{"$f":"CW8+CX8","v":510960},{"$f":"BL8","v":0.45},{"$f":"CR8","v":0.65},{"$f":"BT8","v":0.5},{"$f":"CB8","v":0.65},{"$f":"CJ8","v":0.5},{"$f":"AN8","v":0.6},{"$f":"AV8","v":0.55000000000000004},{"$f":"BD8","v":0.6},{"$f":"Z8 - F8*CZ8","v":596625},{"$f":"O8*DE8","v":45000},{"$f":"Q8*DF8","v":13750.000000000002},{"$f":"S8*DG8","v":0},{"$f":"E8*CZ8","v":90000},{"$f":"(I8+J8*0)*DB8","v":100000},{"$f":"(K8+L8*0)*DC8","v":0},{"$f":"(M8+N8*0)*DD8","v":0},{"$f":"(G8+H8*0)*DA8","v":325000},{"$f":"SUM(DI8:DP8)","v":573750},{"$f":"MAX(DH8-DQ8, 0)","v":22875},{"$f":"O8-DI8","v":30000},{"$f":"Q8-DJ8","v":11249.999999999998},{"$f":"S8-DK8","v":0},{"$f":"E8-DL8","v":110000},{"$f":"I8-DM8","v":100000},{"$f":"K8-DN8","v":0},{"$f":"M8-DO8","v":0},{"$f":"G8-DP8","v":175000},{"$f":"SUM(DS8:DZ8)","v":426250},{"$f":"MIN(DR8,EA8)","v":22875},{"$f":"(MIN(DS8, $EB8) + DI8) * IF($EB8 > 0, 1, 0)","v":67875},{"$f":"(MAX(0, MIN(DT8, $EB8 - ($EC8 - $DI8))) + DJ8) * IF($EB8 > 0, 1, 0)","v":13750.000000000002},{"$f":"(MAX(0, MIN(DU8, $EB8 - ($EC8 - $DI8) - ($ED8 - $DJ8))) + DK8) * IF($EB8 > 0, 1, 0)","v":0},{"$f":"(MAX(0, MIN(DV8,  $EB8 - ($EC8 - $DI8) - ($ED8 - $DJ8) - ($EE8 - $DK8))) + DL8) * IF($EB8 > 0, 1, 0)","v":90000},{"$f":"(MAX(0, MIN(DZ8, $EB8 - ($EC8 - $DI8) - ($ED8 - $DJ8) - ($EE8 - $DK8) - ($EF8 - $DL8))) + DP8) * IF($EB8 > 0, 1, 0)","v":325000},{"$f":"(MAX(0, MIN(DW8, $EB8 - ($EC8 - $DI8) - ($ED8 - $DJ8) - ($EE8 - $DK8) - ($EF8 - $DL8) - ($EG8 - $DP8))) + DM8) * IF($EB8 > 0, 1, 0)","v":100000},{"$f":"(MAX(0, MIN(DX8, $EB8 - ($EC8 - $DI8) - ($ED8 - $DJ8) - ($EE8 - $DK8) - ($EF8 - $DL8) - ($EG8 - $DP8) - ($EH8 - $DM8))) + DN8) * IF($EB8 > 0, 1, 0)","v":0},{"$f":"(MAX(0, MIN(DY8, $EB8 - ($EC8 - $DI8) - ($ED8 - $DJ8) - ($EE8 - $DK8) - ($EF8 - $DL8) - ($EG8 - $DP8) - ($EH8 - $DM8) - ($EI8 - $DN8))) + DO8) * IF($EB8 > 0, 1, 0)","v":0}]
[{"$f":"Summary!B9","v":2},{"$f":"Summary!C9","v":63},{"$f":"Summary!D9","v":62},{"$f":"Summary!E9","v":2025},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":182100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":-7200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":491200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":-41200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":218500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":80700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0))  )","v":1100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":26400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"SUM(E9:G9) + I9 + K9 + M9 + O9 + Q9 + S9","v":991700},7.4999999999999997E-2,4.4999999999999998E-2,0.6,595020,0.6,595020,0,0,{"$f":"IF( AND(E8=0, (E9+F9) <=0), 0, ROUND( (BS9-(E9 + (E9+F9))/2)/Round_To, 0) * Round_To)","v":10400},{"$f":"IF(OR(AND(G8=0, G9=0), (G9+H9-T9)<=0),0,ROUND( (CY9 - (G9 + (G9 + H9 - T9))/2)/Round_To, 0)*Round_To)","v":30400},{"$f":"IF( OR(AND(I9=0, I8=0), (I9+J9)<=0), 0, ROUND( (CA9 - (I9 + (I9 + J9))/2)/Round_To, 0) * Round_To)","v":13300},{"$f":"IF(OR(AND(K8=0, K9=0), (K9+L9)<=0), 0, ROUND( (CI9-(K9+(K9+L9))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF( OR(AND(M9=0, M8=0), (M9+N9)<=0), 0, ROUND( (CQ9-(M9+(M9+N9))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF(OR(AND(O9=0, O8=0), (O9+P9)<=0), 0, ROUND((AU9-(O9+(O9+P9))/2)/Round_To, 0) * Round_To)","v":5900},{"$f":"IF(OR(AND(Q9=0, Q8=0), (Q9+R9)<=0), 0, ROUND((BC9-(Q9+(Q9+R9))/2)/Round_To, 0) * Round_To)","v":1600},0,1053300,0.6,{"$f":"MAX(MAX(MIN(O9*AN9,$Z9), 0), EC9)","v":73265},{"$f":"MAX(-AO9, P9*AN9)","v":660},7435,440,{"$f":"(AO9 + (AO9+AP9))/2 * (1+$W9)","v":79114.625},{"$f":"(AQ9 + (AQ9+AR9))/2 * (1+$X9)","v":7999.4749999999995},{"$f":"AS9+AT9","v":87114.1},0.55000000000000004,{"$f":"MAX(Q9*AV9, ED9)","v":14520.000000000002},{"$f":"MAX(-AW9, MIN(R9*AV9, $Z9-$AO9-$AP9*0-$AW9))","v":0},11879.999999999998,0,{"$f":"(AW9 + (AW9+AX9))/2 * (1+$W9)","v":15609.000000000002},{"$f":"(AY9 + (AY9+AZ9))/2 * (1+$X9)","v":12414.599999999997},{"$f":"BA9+BB9","v":28023.599999999999},0.6,{"$f":"MAX(MAX(MIN(S9 * BD9,$Z9-$AO9-$AP9*0-$AW9-$AX9*0), 0), EE9)","v":0},{"$f":" (T9+U9)*BD9","v":0},0,0,{"$f":"(BE9 + (BE9+BF9))/2 * (1+$W9)","v":0},{"$f":"(BG9 + (BG9+BH9))/2 * (1+$X9)","v":0},{"$f":"BI9+BJ9","v":0},0.45,{"$f":"MAX(MAX(MIN(E9*BL9,-F9*BL9 + $Z9-$AO9-$AP9*0-$AW9-$AX9*0-$BE9-$BF9*0), 0), EF9)","v":81945},{"$f":"MAX(-BM9, MIN(F9*BL9,$Z9-$AO9-$AP9*0-$AW9-$AX9*0-$BE9-BM9))","v":-3240},100155,-3960,86349.375,102592.875,{"$f":"BQ9+BR9","v":188942.25},0.5,{"$f":"MAX(MAX(MIN(I9*$BT9, $Z9-$AO9-$AP9*0-$AW9-$AX9*0-$BE9-$BF9*0-$BM9-$BN9), 0), EH9)","v":109250},{"$f":"MAX(-BU9, J9*$BT9)","v":3250},109250,3250,{"$f":"(BU9 + (BU9 + BV9))/2 * (1+$W9)","v":119190.625},{"$f":"(BW9 + (BW9 + BX9))/2 * (1+$X9)","v":115864.37499999999},{"$f":"BY9+BZ9","v":235055},0.65,{"$f":"MAX(MAX(MIN(K9*CB9,$Z9-$BM9-$BN9-$AO9-$AP9*0-$AW9-$AX9*0-$BE9-$BF9*0-$BU9-$BV9*0), 0), EI9)","v":0},{"$f":"MAX(-CC9, L9*$CB9)","v":0},0,0,{"$f":"(CC9 + (CC9 + CD9))/2 * (1+$W9)","v":0},{"$f":"(CE9 + (CE9 + CF9))/2 * (1+$X9)","v":0},{"$f":"CG9+CH9","v":0},0.5,{"$f":"MAX(MAX(MIN(M9*CJ9,$Z9-$BM9-$BN9-$AO9-$AP9*0-$AW9-$AX9*0-$BE9-$BF9*0-$BU9-$BV9*0-$CC9-$CD9*0), 0), EJ9)","v":0},{"$f":"MAX(-CK9, N9*$CB9)","v":0},0,0,{"$f":"(CK9 + (CK9 + CL9))/2 * (1+$W9)","v":0},{"$f":"(CM9 + (CM9 + CN9))/2 * (1+$X9)","v":0},{"$f":"CO9+CP9","v":0},0.65,{"$f":"MAX(MAX($Z9-$AO9-$AW9-$BE9 - $BM9 - $BN9 -$BU9-$CC9-$CK9, 0), EG9)","v":319280},{"$f":"MAX(-CS9, (H9-T9)*CR9)","v":-26780},171920,{"$f":"(H9-T9)-CT9","v":-14420},{"$f":"MAX((CS9 + (CS9+CT9 - BF9*0))/2 * (1+$W9), 0)","v":328831.75},172121.94999999998,{"$f":"CW9+CX9","v":500953.69999999995},0.45,{"$f":"CR9","v":0.65},{"$f":"BT9","v":0.5},{"$f":"CB9","v":0.65},{"$f":"CJ9","v":0.5},{"$f":"AN9","v":0.6},{"$f":"AV9","v":0.55000000000000004},{"$f":"BD9","v":0.6},598260,48420,14520.000000000002,0,81945,109250,0,0,319280,573415,24845,32280,11879.999999999998,0,100155,109250,0,0,171920,425485,24845,{"$f":"(MIN(DS9, $EB9) + DI9) * IF($EB9 > 0, 1, 0)","v":73265},{"$f":"(MAX(0, MIN(DT9, $EB9 - ($EC9 - $DI9))) + DJ9) * IF($EB9 > 0, 1, 0)","v":14520.000000000002},{"$f":"(MAX(0, MIN(DU9, $EB9 - ($EC9 - $DI9) - ($ED9 - $DJ9))) + DK9) * IF($EB9 > 0, 1, 0)","v":0},{"$f":"(MAX(0, MIN(DV9,  $EB9 - ($EC9 - $DI9) - ($ED9 - $DJ9) - ($EE9 - $DK9))) + DL9) * IF($EB9 > 0, 1, 0)","v":81945},{"$f":"(MAX(0, MIN(DZ9, $EB9 - ($EC9 - $DI9) - ($ED9 - $DJ9) - ($EE9 - $DK9) - ($EF9 - $DL9))) + DP9) * IF($EB9 > 0, 1, 0)","v":319280},{"$f":"(MAX(0, MIN(DW9, $EB9 - ($EC9 - $DI9) - ($ED9 - $DJ9) - ($EE9 - $DK9) - ($EF9 - $DL9) - ($EG9 - $DP9))) + DM9) * IF($EB9 > 0, 1, 0)","v":109250},{"$f":"(MAX(0, MIN(DX9, $EB9 - ($EC9 - $DI9) - ($ED9 - $DJ9) - ($EE9 - $DK9) - ($EF9 - $DL9) - ($EG9 - $DP9) - ($EH9 - $DM9))) + DN9) * IF($EB9 > 0, 1, 0)","v":0},{"$f":"(MAX(0, MIN(DY9, $EB9 - ($EC9 - $DI9) - ($ED9 - $DJ9) - ($EE9 - $DK9) - ($EF9 - $DL9) - ($EG9 - $DP9) - ($EH9 - $DM9) - ($EI9 - $DN9))) + DO9) * IF($EB9 > 0, 1, 0)","v":0}]
[{"$f":"Summary!B10","v":3},{"$f":"Summary!C10","v":64},{"$f":"Summary!D10","v":63},{"$f":"Summary!E10","v":2026},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":176500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":-21900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":480600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":-42400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":238100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":86800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0))  )","v":1200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":27900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":0},988000,7.4999999999999997E-2,4.4999999999999998E-2,0.6,592800,0.6,592800,0,0,9700,29600,14500,0,0,6200,1700,0,1049700,0.6,76445,720,10355,480,82565.375,11071.775,93637.15,0.55000000000000004,15345.000000000002,0,12554.999999999998,0,16495.875,13119.974999999997,29615.85,0.6,0,0,0,0,0,0,0,0.45,79425,-9855,97075,-12045,80084.8125,95149.862499999988,175234.67499999999,0.5,119050,3250,119050,3250,129725.625,126105.37499999999,255831,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,312390,-27560,168210,-14840,321005.75,168025.55,489031.3,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,602655,52080,15345.000000000002,0,79425,119050,0,0,312390,578290,24365,34720,12554.999999999998,0,97075,119050,0,0,168210,431610,24365,76445,15345.000000000002,0,79425,312390,119050,0,0]
[{"$f":"Summary!B11","v":4},{"$f":"Summary!C11","v":65},{"$f":"Summary!D11","v":64},{"$f":"Summary!E11","v":2027},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":158000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":-21500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":468100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":-43700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":258800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":93400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0))  )","v":1300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":29500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":0},986300,7.4999999999999997E-2,4.4999999999999998E-2,0.6,591780,0.6,591780,0,0,8600,28800,15700,0,0,6700,1800,0,1047900,0.6,80465,780,12935,520,86919.125,13788.775,100707.9,0.55000000000000004,16225.000000000002,0,13274.999999999998,0,17441.875,13872.374999999996,31314.249999999996,0.6,0,0,0,0,0,0,0,0.45,71100,-9675,86900,-11825,71232.1875,84631.9375,155864.125,0.5,129400,3250,129400,3250,140851.875,136921.125,277773,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,304265,-28405,163835,-15295,311817.1875,163215.9375,475033.125,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,601455,56040,16225.000000000002,0,71100,129400,0,0,304265,577030,24425,37360,13274.999999999998,0,86900,129400,0,0,163835,430770,24425,80465,16225.000000000002,0,71100,304265,129400,0,0]
[{"$f":"Summary!B12","v":5},{"$f":"Summary!C12","v":66},{"$f":"Summary!D12","v":65},{"$f":"Summary!E12","v":2028},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":138900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":-19700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":453400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":-45000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":280800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":100500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":31200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":0},985100,7.4999999999999997E-2,4.4999999999999998E-2,0.6,591060,0.6,591060,0,0,7500,27800,17000,0,0,7100,1900,0,1046400,0.6,85150,0,15350,0,91536.25,16040.749999999998,107577,0.55000000000000004,17160,0,14040,0,18447,14671.8,33118.800000000003,0.6,0,0,0,0,0,0,0,0.45,62505,-8865,76395,-10835,62427.9375,74171.487499999988,136599.42499999999,0.5,140400,3250,140400,3250,152676.875,148416.125,301093,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,294710,-29250,158690,-15750,301091.375,157601.67499999999,458693.05,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,599925,60300,17160,0,62505,140400,0,0,294710,575075,24850,40200,14040,0,76395,140400,0,0,158690,429725,24850,85150,17160,0,62505,294710,140400,0,0]
[{"$f":"Summary!B13","v":6},{"$f":"Summary!C13","v":67},{"$f":"Summary!D13","v":66},{"$f":"Summary!E13","v":2029},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":120800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":8100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":436400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":-46400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":304100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":106700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":33000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":0},1009100,7.4999999999999997E-2,4.4999999999999998E-2,0.6,605460,0.6,605460,0,0,7300,26700,18400,0,0,7600,2000,0,1071100,0.6,93595,0,13105,0,100614.625,13694.724999999999,114309.35,0.55000000000000004,18150,0,14850,0,19511.25,15518.249999999998,35029.5,0.6,0,0,0,0,0,0,0,0.45,54360,3645,66440,4455,60396.1875,71757.537499999991,132153.72499999998,0.5,152050,3250,152050,3250,165200.625,160590.375,325791,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,283660,-30160,152740,-16240,288723.5,151127.9,439851.4,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,601815,64020,18150,0,54360,152050,0,0,283660,572240,29575,42680,14850,0,66440,152050,0,0,152740,428760,29575,93595,18150,0,54360,283660,152050,0,0]
[{"$f":"Summary!B14","v":7},{"$f":"Summary!C14","v":68},{"$f":"Summary!D14","v":67},{"$f":"Summary!E14","v":2030},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":127700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":9200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":416900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":-47800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":328700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":113300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":34900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":0},1030700,7.4999999999999997E-2,4.4999999999999998E-2,0.6,618420,0.6,618420,0,0,7700,25300,19900,0,0,8200,2100,0,1093900,0.6,102285,0,11015,0,109956.375,11510.674999999999,121467.05,0.55000000000000004,19195,0,15705,0,20634.625,16411.724999999999,37046.35,0.6,0,0,0,0,0,0,0,0.45,57465,4140,70235,5060,64000.125,76039.424999999988,140039.54999999999,0.5,164350,3250,164350,3250,178423.125,173443.875,351867,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,270985,-31070,145915,-16730,274608.75,143739.75,418348.5,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,614280,67980,19195,0,57465,164350,0,0,270985,579975,34305,45320,15705,0,70235,164350,0,0,145915,441525,34305,102285,19195,0,57465,270985,164350,0,0]
[{"$f":"Summary!B15","v":8},{"$f":"Summary!C15","v":69},{"$f":"Summary!D15","v":68},{"$f":"Summary!E15","v":2031},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":136100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":10300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":394600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":-49200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":354800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":120300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":36900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":0},1053000,7.4999999999999997E-2,4.4999999999999998E-2,0.6,631800,0.6,631800,0,0,8300,23900,21500,0,0,8800,2300,0,1117800,0.6,111735,0,8565,0,120115.125,8950.4249999999993,129065.55,0.55000000000000004,20295,0,16605,0,21817.125,17352.224999999999,39169.35,0.6,0,0,0,0,0,0,0,0.45,61245,4635,74855,5665,68329.6875,81183.4375,149513.125,0.5,177400,3250,177400,3250,192451.875,187081.125,379533,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,256490,-31980,138110,-17220,258537.5,135327.5,393865,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,627165,72180,20295,0,61245,177400,0,0,256490,587610,39555,48120,16605,0,74855,177400,0,0,138110,455090,39555,111735,20295,0,61245,256490,177400,0,0]
[{"$f":"Summary!B16","v":9},{"$f":"Summary!C16","v":70},{"$f":"Summary!D16","v":69},{"$f":"Summary!E16","v":2032},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":145100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":22200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":369500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":-10000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":382400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":127800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":39000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":-5000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":0},1086000,7.4999999999999997E-2,4.4999999999999998E-2,0.6,651600,0.6,651600,0,0,{"$f":"IF( AND(E15=0, (E16+F16) <=0), 0, ROUND( (BS16-(E16 + (E16+F16))/2)/Round_To, 0) * Round_To)","v":9100},{"$f":"IF(OR(AND(G15=0, G16=0), (G16+H16-T16)<=0),0,ROUND( (CY16 - (G16 + (G16 + H16 - T16))/2)/Round_To, 0)*Round_To)","v":23500},{"$f":"IF( OR(AND(I16=0, I15=0), (I16+J16)<=0), 0, ROUND( (CA16 - (I16 + (I16 + J16))/2)/Round_To, 0) * Round_To)","v":23100},{"$f":"IF(OR(AND(K15=0, K16=0), (K16+L16)<=0), 0, ROUND( (CI16-(K16+(K16+L16))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF( OR(AND(M16=0, M15=0), (M16+N16)<=0), 0, ROUND( (CQ16-(M16+(M16+N16))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF(OR(AND(O16=0, O15=0), (O16+P16)<=0), 0, ROUND((AU16-(O16+(O16+P16))/2)/Round_To, 0) * Round_To)","v":9500},{"$f":"IF(OR(AND(Q16=0, Q15=0), (Q16+R16)<=0), 0, ROUND((BC16-(Q16+(Q16+R16))/2)/Round_To, 0) * Round_To)","v":2200},{"$f":"IF((S16+T16+U16)<=0, 0, ROUND( (BK16-(S16 + (S16+T16+U16))/2)/Round_To, 0) * Round_To)","v":0},1153400,0.6,123490,0,4310,0,132751.75,4503.95,137255.70000000001,0.55000000000000004,21450,-2750,17550,-2250,21580.625,17164.125,38744.75,0.6,0,0,0,0,0,0,0,0.45,65295,9990,79805,12210,75561.75,89775.95,165337.70000000001,0.5,191200,3250,191200,3250,207286.875,201502.125,408789,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,240175,-6500,129325,-3500,254694.375,133315.875,388010.25,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,641610,76680,21450,0,65295,191200,0,0,240175,594800,46810,51120,17550,0,79805,191200,0,0,129325,469000,46810,123490,21450,0,65295,240175,191200,0,0]
[{"$f":"Summary!B17","v":10},{"$f":"Summary!C17","v":71},{"$f":"Summary!D17","v":70},{"$f":"Summary!E17","v":2033},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":171500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":14700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":383200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":-9000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":411700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":135700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":36100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":-5500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":0},1152900,7.4999999999999997E-2,4.4999999999999998E-2,0.6,691740,0.6,691740,0,0,10500,24400,24700,0,0,10100,2100,0,1224700,0.6,133165,0,2535,0,143152.375,2649.0749999999998,145801.45000000001,0.55000000000000004,19855,-3025.0000000000005,16245,-2474.9999999999995,19718.1875,15682.8375,35401.025000000001,0.6,0,0,0,0,0,0,0,0.45,77175,6615,94325,8085,86518.6875,102794.03749999999,189312.72499999998,0.5,205850,0,205850,0,221288.75,215113.24999999997,436402,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,249080,-5850,134120,-3150,264616.625,138509.52499999999,403126.15,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,685125,81420,19855,0,77175,205850,0,0,249080,633380,51745,54280,16245,0,94325,205850,0,0,134120,504820,51745,133165,19855,0,77175,249080,205850,0,0]
[{"$f":"Summary!B18","v":11},{"$f":"Summary!C18","v":72},{"$f":"Summary!D18","v":71},{"$f":"Summary!E18","v":2034},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":194500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":-65600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":398800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":-8100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":436000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":144100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":32500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":-6100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":0},1140300,7.4999999999999997E-2,4.4999999999999998E-2,0.6,684180,0.6,684180,0,0,9500,25500,26200,0,0,10400,1800,0,1213700,0.6,131080,0,13020,0,140911,13605.9,154516.9,0.55000000000000004,17875,-3355.0000000000005,14625,-2744.9999999999995,17412.3125,13848.862499999999,31261.174999999999,0.6,0,0,0,0,0,0,0,0.45,87525,-29520,106975,-36080,78222.375,92937.074999999997,171159.45,0.5,218000,0,218000,0,234350,227809.99999999997,462160,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,259220,-5265,139580,-2835,275831.5625,144379.8125,420211.375,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,713700,86460,17875,0,87525,218000,0,0,259220,669080,44620,57640,14625,0,106975,218000,0,0,139580,536820,44620,131080,17875,0,87525,259220,218000,0,0]
[{"$f":"Summary!B19","v":12},{"$f":"Summary!C19","v":73},{"$f":"Summary!D19","v":72},{"$f":"Summary!E19","v":2035},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":136500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":70000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":416400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":-23000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":461700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0))  )","v":60000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":153000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":28100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":-6700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":0},1325700,7.4999999999999997E-2,4.4999999999999998E-2,0.6,795420,0.6,795420,0,0,10000,26100,27700,0,3600,11500,1600,0,1406200,0.6,153000,0,0,0,164475,0,164475,0.55000000000000004,17985,-3685.0000000000005,10115,-3014.9999999999995,17353.1875,8994.8374999999996,26348.025000000001,0.6,0,0,0,0,0,0,0,0.45,61425,31500,75075,38500,82963.125,98569.625,181532.75,0.5,230850,0,230850,0,248163.75,241238.24999999997,489402,0.65,0,0,0,0,0,0,0,0.5,30000,0,30000,0,32250,31349.999999999996,63600,0.65,270660,-14950,145740,-8050,282923.875,148092.17499999999,431016.05,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,763920,91800,15455.000000000002,0,61425,230850,0,30000,270660,700190,63730,61200,12644.999999999998,0,75075,230850,0,30000,145740,555510,63730,153000,17985,0,61425,270660,230850,0,30000]
[{"$f":"Summary!B20","v":13},{"$f":"Summary!C20","v":74},{"$f":"Summary!D20","v":73},{"$f":"Summary!E20","v":2036},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":211500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":20300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":419700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":-23100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":488900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) )","v":-18400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0))  )","v":60000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":-6000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":162500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":22800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":-7400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":0},1385700,7.4999999999999997E-2,4.4999999999999998E-2,0.6,831420,0.6,831420,0,0,13000,26300,28800,0,3400,12200,1300,0,1470700,0.6,162500,0,0,0,174687.5,0,174687.5,0.55000000000000004,17355,-4070.0000000000005,5445,-3329.9999999999995,16469,3950.1,20419.099999999999,0.6,0,0,0,0,0,0,0,0.45,95175,9135,116325,11165,107223.1875,127393.33749999999,234616.52499999999,0.5,244450,-9200,244450,-9200,257838.75,250643.24999999997,508482,0.65,0,0,0,0,0,0,0,0.5,30000,-3900,30000,-2100,30153.75,30252.749999999996,60406.5,0.65,272805,-15015,146895,-8085,285194.8125,149280.86249999999,434475.67499999999,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,822285,97500,12540.000000000002,0,95175,244450,0,30000,272805,752470,69815,65000,10259.999999999998,0,116325,244450,0,30000,146895,612930,69815,162500,17355,0,95175,272805,244450,0,30000]
[{"$f":"Summary!B21","v":14},{"$f":"Summary!C21","v":75},{"$f":"Summary!D21","v":74},{"$f":"Summary!E21","v":2037},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":236600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":37500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":423100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":-23100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":498800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) )","v":-19600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0))  )","v":57400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":-6300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":172600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":16500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":-8100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":0},1442500,7.4999999999999997E-2,4.4999999999999998E-2,0.6,865500,0.6,865500,0,0,14900,26500,29300,0,3200,12900,1000,0,1530300,0.6,172600,0,0,0,185545,0,185545,0.55000000000000004,16440,-4455,60,-3645,15278.4375,-1841.8124999999998,13436.625,0.6,0,0,0,0,0,0,0,0.45,106470,16875,130130,20625,123525.5625,146762.41249999998,270287.97499999998,0.5,249400,-9800,249400,-9800,262837.5,255502.49999999997,518340,0.65,0,0,0,0,0,0,0,0.5,28700,-4095,28700,-2205,28651.4375,28839.387499999997,57490.824999999997,0.65,275015,-15015,148085,-8085,287570.5625,150524.41249999998,438094.97499999998,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,848625,103560,9075,0,106470,249400,0,28700,275015,772220,76405,69040,7425,0,130130,249400,0,28700,148085,632780,76405,172600,16440,0,106470,275015,249400,0,28700]
[{"$f":"Summary!B22","v":15},{"$f":"Summary!C22","v":76},{"$f":"Summary!D22","v":75},{"$f":"Summary!E22","v":2038},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":281300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":-84100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":426800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":-18000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":508100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) )","v":-20700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0))  )","v":54300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":-6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":183300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":9100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":0},1378800,7.4999999999999997E-2,4.4999999999999998E-2,0.6,827280,0.6,827280,0,0,14000,26900,29900,0,3000,13500,600,0,1466700,0.6,174915,0,8385,0,188033.625,8762.3249999999989,196795.95,0.55000000000000004,5005,0,4095,0,5380.375,4279.2749999999996,9659.65,0.6,0,0,0,0,0,0,0,0.45,126585,-37845,154715,-46255,115737.1875,137508.9375,253246.125,0.5,254050,-10350,254050,-10350,267540.625,260074.37499999997,527615,0.65,0,0,0,0,0,0,0,0.5,27150,-4225,27150,-2275,26915.3125,27183.062499999996,54098.375,0.65,277420,-11700,149380,-6300,291937.75,152810.34999999998,444748.1,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,865125,109980,5005,0,126585,254050,0,27150,277420,800190,64935,73320,4095,0,154715,254050,0,27150,149380,662710,64935,174915,5005,0,126585,277420,254050,0,27150]
[{"$f":"Summary!B23","v":16},{"$f":"Summary!C23","v":77},{"$f":"Summary!D23","v":76},{"$f":"Summary!E23","v":2039},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":204900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":82400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":436000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":-19000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":516800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) )","v":-21800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0))  )","v":40000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0))  )","v":50800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":-7100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":194700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":9600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":0},1535200,7.4999999999999997E-2,4.4999999999999998E-2,0.6,921120,0.6,921120,0,0,14400,27500,30400,2600,2800,14600,600,0,1628100,0.6,193355,0,1345,0,207856.625,1405.5249999999999,209262.15,0.55000000000000004,5280,0,4320,0,5676,4514.3999999999996,10190.4,0.6,0,0,0,0,0,0,0,0.45,92205,37080,112695,45320,119050.875,141445.97499999998,260496.84999999998,0.5,258400,-10900,258400,-10900,271921.25,264332.75,536254,0.65,26000,0,14000,0,27950,14629.999999999998,42580,0.5,25400,-4615,25400,-2485,24824.4375,25244.587499999998,50069.024999999994,0.65,283400,-12350,152600,-6650,298016.875,155992.375,454009.25,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,884040,116820,5280,0,92205,258400,26000,25400,283400,807505,76535,77880,4320,0,112695,258400,14000,25400,152600,645295,76535,193355,5280,0,92205,283400,258400,26000,25400]
[{"$f":"Summary!B24","v":17},{"$f":"Summary!C24","v":78},{"$f":"Summary!D24","v":77},{"$f":"Summary!E24","v":2040},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":293600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":29100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":444700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":-20200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":524800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) )","v":-22900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0))  )","v":36000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":-2900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0))  )","v":46500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":-7900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":206800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":10100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":0},1591600,7.4999999999999997E-2,4.4999999999999998E-2,0.6,954960,0.6,954960,0,0,18000,28000,30800,2200,2500,15500,600,0,1689200,0.6,206085,0,715,0,221541.375,747.17499999999995,222288.55,0.55000000000000004,5555,0,4545,0,5971.625,4749.5249999999996,10721.15,0.6,0,0,0,0,0,0,0,0.45,132120,13095,161480,16005,149067.5625,177109.21249999999,326176.77500000002,0.5,262400,-11450,262400,-11450,275925.625,268225.375,544151,0.65,23400,-1885,12600,-1015,24141.8125,12636.662499999999,36778.474999999999,0.5,23250,-5135,23250,-2765,22233.6875,22851.537499999999,45085.224999999999,0.65,289055,-13130,155645,-7070,303676.75,158954.94999999998,462631.69999999995,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,941865,124080,5555,0,132120,262400,23400,23250,289055,859860,82005,82720,4545,0,161480,262400,12600,23250,155645,702640,82005,206085,5555,0,132120,289055,262400,23400,23250]
[{"$f":"Summary!B25","v":18},{"$f":"Summary!C25","v":79},{"$f":"Summary!D25","v":78},{"$f":"Summary!E25","v":2041},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":330100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":46400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":452700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":-21500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":532200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) )","v":-24200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0))  )","v":31300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":-2700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0))  )","v":40100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":-8000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":219600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":10700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":0},1663100,7.4999999999999997E-2,4.4999999999999998E-2,0.6,997860,0.6,997860,0,0,20700,28500,31200,1900,2100,16500,700,0,1764700,0.6,219600,0,0,0,236070,0,236070,0.55000000000000004,8085.0000000000009,0,2614.9999999999991,0,8691.375,2732.6749999999988,11424.05,0.6,0,0,0,0,0,0,0,0.45,148545,20880,181555,25520,170908.875,203059.17499999999,373968.05,0.5,266100,-12100,266100,-12100,279553.75,271752.25,551306,0.65,20345,-1755,10955,-945,20927.5625,10954.2125,31881.775000000001,0.5,20050,-5200,20050,-2800,18758.75,19489.25,38248,0.65,294255,-13975,158445,-7525,308812.5625,161643.21249999999,470455.77500000002,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,976980,131760,5885.0000000000009,0,148545,266100,20345,20050,294255,886940,90040,87840,4814.9999999999991,0,181555,266100,10955,20050,158445,729760,90040,219600,8085.0000000000009,0,148545,294255,266100,20345,20050]
[{"$f":"Summary!B26","v":19},{"$f":"Summary!C26","v":80},{"$f":"Summary!D26","v":79},{"$f":"Summary!E26","v":2042},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":382800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":69900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":459900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":-22800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":538700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) )","v":-25500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0))  )","v":26500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":-2500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0))  )","v":33100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":-8300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":233200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0))  )","v":-40000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":11300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":0},1755400,7.4999999999999997E-2,4.4999999999999998E-2,0.3,526620,0.3,526620,0,0,21900,24800,28400,1400,1600,11500,600,0,1845600,0.3,69960,-12000,163240,-28000,68757,155955.79999999999,224712.8,0.3,3390,0,7910,0,3644.25,8265.9499999999989,11910.199999999999,0.3,0,0,0,0,0,0,0,0.25,95700,17475,287100,52425,112270.3125,327411.5625,439681.875,0.3,161610,-7650,377090,-17850,169618.875,384732.42499999999,554351.30000000005,0.35,9275,-875,17225,-1625,9500.3125,17151.0625,26651.375,0.3,9930,-2905,23170,-5395,9113.3125,21393.762499999997,30507.074999999997,0.35,159280,-7979.9999999999991,300620,-14820,166936.75,306404.44999999995,473341.19999999995,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,509145,69960,3390,0,95700,161610,9275,9930,160965,510830,0,163240,7910,0,287100,377090,17225,23170,298935,1174670,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B27","v":20},{"$f":"Summary!C27","v":81},{"$f":"Summary!D27","v":80},{"$f":"Summary!E27","v":2043},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":457700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":70400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":462200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":-23800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":541100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) )","v":-26800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0))  )","v":25400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":-2600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0))  )","v":25100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":-8300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":204500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0))  )","v":-40000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":11900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":0},1798300,7.4999999999999997E-2,4.4999999999999998E-2,0.3,539490,0.3,539490,0,0,25900,25000,28500,1300,1100,10000,600,0,1890700,0.3,63375,-12000,141125,-28000,61678.125,132845.625,194523.75,0.3,3570,0,8330,0,3837.75,8704.8499999999985,12542.599999999999,0.3,0,0,0,0,0,0,0,0.25,114425,17600,343275,52800,132466.875,386310.375,518777.25,0.3,162330,-8040,378770,-18760,170183.25,386012.55,556195.80000000005,0.35,8890,-909.99999999999989,16510,-1690,9067.625,16369.924999999999,25437.55,0.3,7530,-2905,17570,-5395,6533.3125,15541.762499999999,22075.074999999997,0.35,161770,-8330,300430,-15470,169425.375,305866.27499999997,475291.64999999997,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,521890,61350,3570,0,114425,162330,8890,7530,161770,519865,2025,143150,8330,0,343275,378770,16510,17570,300430,1208035,2025,63375,3570,0,114425,161770,162330,8890,7530]
[{"$f":"Summary!B28","v":21},{"$f":"Summary!C28","v":82},{"$f":"Summary!D28","v":81},{"$f":"Summary!E28","v":2044},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":535900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":73100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":463600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":-25100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":542300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) )","v":-28000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0))  )","v":24100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":-2800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0))  )","v":17900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":-9000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":174300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0))  )","v":-40000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":12500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":0},1843700,7.4999999999999997E-2,4.4999999999999998E-2,0.3,553110,0.3,553110,0,0,30100,25000,28500,1300,700,8500,700,0,1938500,0.3,58355,-12000,115945,-28000,56281.625,106532.52499999999,162814.15,0.3,3750,0,8750,0,4031.25,9143.75,13175,0.3,0,0,0,0,0,0,0,0.25,133975,18275,401925,54825,153845.9375,448657.68749999994,602503.625,0.3,162690,-8400,379610,-19600,170376.75,386451.44999999995,556828.19999999995,0.35,8435,-979.99999999999989,15665,-1820,8540.875,15418.974999999999,23959.85,0.3,5370,-3150,12530,-5850,4079.625,10037.224999999999,14116.849999999999,0.35,162260,-8785,301340,-16315,169707.5625,306375.71249999997,476083.27499999997,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,534835,52290,3750,0,133975,162690,8435,5370,162260,528770,6065,122010,8750,0,401925,379610,15665,12530,301340,1241830,6065,58355,3750,0,133975,162260,162690,8435,5370]
[{"$f":"Summary!B29","v":22},{"$f":"Summary!C29","v":83},{"$f":"Summary!D29","v":82},{"$f":"Summary!E29","v":2045},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":619300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":75600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":463800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":-26200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":542300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) )","v":-29300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0))  )","v":22600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":-3000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0))  )","v":9600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":-9600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":142500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0))  )","v":-40000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":13200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":0},1888900,7.4999999999999997E-2,4.4999999999999998E-2,0.3,566670,0.3,566670,0,0,34500,25000,28500,1200,0,6900,700,0,1985700,0.3,53175,-12000,89325,-28000,50713.125,78714.625,129427.75,0.3,3960,0,9240,0,4257,9655.7999999999993,13912.8,0.3,0,0,0,0,0,0,0,0.25,154825,18900,464475,56700,176595.625,515002.12499999994,691597.75,0.3,162690,-8790,379610,-20510,170167.125,385975.97499999998,556143.1,0.35,7909.9999999999991,-1050,14690,-1950,7938.8749999999991,14332.174999999999,22271.05,0.3,2880,-2880,6720,-6720,1548,3511.2,5059.2,0.35,162330,-9170,301470,-17030,169575.875,306137.97499999998,475713.85,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,547770,42750,3960,0,154825,162690,7909.9999999999991,2880,162330,537345,10425,99750,9240,0,464475,379610,14690,6720,301470,1275955,10425,53175,3960,0,154825,162330,162690,7909.9999999999991,2880]
[{"$f":"Summary!B30","v":23},{"$f":"Summary!C30","v":84},{"$f":"Summary!D30","v":83},{"$f":"Summary!E30","v":2046},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":708100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":468100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":462800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":-27500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":541000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) )","v":-30600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0))  )","v":20800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":-3200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":109000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0))  )","v":-40000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":13900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":0},2323700,7.4999999999999997E-2,4.4999999999999998E-2,0.3,697110,0.3,697110,0,0,49500,24900,28400,1100,0,5800,800,0,2434200,0.3,67330,-12000,41670,-28000,65929.75,28915.149999999998,94844.9,0.3,4170,0,9730,0,4482.75,10167.849999999999,14650.599999999999,0.3,0,0,0,0,0,0,0,0.25,177025,117025,531075,351075,253202.8125,738410.0625,991612.875,0.3,162300,-9180,378700,-21420,169538.25,384549.55,554087.80000000005,0.35,7279.9999999999991,-1120,13520,-2080,7223.9999999999991,13041.599999999999,20265.599999999999,0.3,0,0,0,0,0,0,0,0.35,161980,-9625,300820,-17875,168955.0625,305017.21249999997,473972.27499999997,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,580085,32700,4170,0,177025,162300,7279.9999999999991,0,161980,545455,34630,76300,9730,0,531075,378700,13520,0,300820,1310145,34630,67330,4170,0,177025,161980,162300,7279.9999999999991,0]
[{"$f":"Summary!B31","v":24},{"$f":"Summary!C31","v":85},{"$f":"Summary!D31","v":84},{"$f":"Summary!E31","v":2047},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":1197700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":70200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":460400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":-28800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":538300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) )","v":-32000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0))  )","v":18700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":-3300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":73700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0))  )","v":-40000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":14600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":0},2373600,7.4999999999999997E-2,4.4999999999999998E-2,0.3,712080,0.3,712080,0,0,64700,24800,28200,900,0,4100,800,0,2497100,0.3,61550,-12000,12150,-28000,59716.25,-1933.2499999999998,57783,0.3,4380,0,10220,0,4708.5,10679.9,15388.4,0.3,0,0,0,0,0,0,0,0.25,299425,17550,898275,52650,331315,966206.99999999988,1297522,0.3,161490,-9600,376810,-22400,168441.75,382062.44999999995,550504.19999999995,0.35,6545,-1155,12155,-2145,6415.0625,11581.2125,17996.275000000001,0.3,0,0,0,0,0,0,0,0.35,161140,-10080,299260,-18720,167807.5,302945.5,470753,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,694530,22110,4380,0,299425,161490,6545,0,161140,655090,39440,51590,10220,0,898275,376810,12155,0,299260,1648310,39440,61550,4380,0,299425,161140,161490,6545,0]
[{"$f":"Summary!B32","v":25},{"$f":"Summary!C32","v":86},{"$f":"Summary!D32","v":85},{"$f":"Summary!E32","v":2048},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":1300400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":142300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":456600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":-30000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":534000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) )","v":-33400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0))  )","v":16400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":-3600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":36500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0))  )","v":-36500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":15400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":0},2501600,7.4999999999999997E-2,4.4999999999999998E-2,0.3,750480,0.3,750480,0,0,72400,24500,27900,800,0,0,1200,0,2628400,0.3,36500,-10950,0,-25550,33351.875,-13349.875,20002,0.3,15400,0,0,0,16555,0,16555,0.3,0,0,0,0,0,0,0,0.25,337255,35575,963145,106725,381670.6875,1062250.3374999999,1443921.0249999999,0.3,160200,-10020,373800,-23380,166829.25,378404.94999999995,545234.19999999995,0.35,5740,-1260,10660,-2340,5493.25,9917.0499999999993,15410.3,0.3,0,0,0,0,0,0,0,0.35,159810,-10500,296790,-19500,166152,299956.8,466108.8,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,714905,10950,4620,0,325100,160200,5740,0,159810,666420,48485,25550,10780,0,975300,373800,10660,0,296790,1692880,48485,36500,15400,0,337255,159810,160200,5740,0]
[{"$f":"Summary!B33","v":26},{"$f":"Summary!C33","v":87},{"$f":"Summary!D33","v":86},{"$f":"Summary!E33","v":2049},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":1476800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":7400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":451300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":-31300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":528000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) )","v":-34700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0))  )","v":13600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":-3800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":16200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":0},2493300,7.4999999999999997E-2,4.4999999999999998E-2,0.3,747990,0.3,747990,0,0,78900,24200,27600,600,0,0,1200,0,2625800,0.3,0,0,0,0,0,0,0,0.3,16200,0,0,0,17415,0,17415,0.3,0,0,0,0,0,0,0,0.25,408825,1850,1067975,5550,440481.25,1118933.75,1559415,0.3,158400,-10410,369600,-24290,164684.625,373540.47499999998,538225.1,0.35,4760,-1330,8840,-2470,4402.125,7947.2249999999995,12349.349999999999,0.3,0,0,0,0,0,0,0,0.35,157955,-10955,293345,-20345,163913.3125,295915.26249999995,459828.57499999995,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,746140,0,4860,0,369200,158400,4760,0,157955,695175,50965,0,11340,0,1107600,369600,8840,0,293345,1790725,50965,0,16200,0,408825,157955,158400,4760,0]
[{"$f":"Summary!B34","v":27},{"$f":"Summary!C34","v":88},{"$f":"Summary!D34","v":87},{"$f":"Summary!E34","v":2050},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":1521700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":8800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":444400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":-32400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":520400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) )","v":-36100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0))  )","v":10500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":-4000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":17100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":0},2522900,7.4999999999999997E-2,4.4999999999999998E-2,0.3,756870,0.3,756870,0,0,81400,23800,27100,500,0,0,1300,0,2657000,0.3,0,0,0,0,0,0,0,0.3,17100,0,0,0,18382.5,0,18382.5,0.3,0,0,0,0,0,0,0,0.25,422235,2200,1099465,6600,455085.125,1152389.4249999998,1607474.5499999998,0.3,156120,-10830,364280,-25270,162007.875,367469.02499999997,529476.89999999991,0.35,3674.9999999999995,-1400,6825,-2600,3198.1249999999995,5773.625,8971.75,0.3,0,0,0,0,0,0,0,0.35,155540,-11340,288860,-21060,161110.25,290854.84999999998,451965.1,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,754670,0,5130,0,380425,156120,3674.9999999999995,0,155540,700890,53780,0,11970,0,1141275,364280,6825,0,288860,1813210,53780,0,17100,0,422235,155540,156120,3674.9999999999995,0]
[{"$f":"Summary!B35","v":28},{"$f":"Summary!C35","v":89},{"$f":"Summary!D35","v":88},{"$f":"Summary!E35","v":2051},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":1569000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":10500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":436000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":-33800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":510900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) )","v":-37300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0))  )","v":7000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":-4400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":18000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":0},2551400,7.4999999999999997E-2,4.4999999999999998E-2,0.3,765420,0.3,765420,0,0,84000,23300,26600,300,0,0,1400,0,2687000,0.3,0,0,0,0,0,0,0,0.3,18000,0,0,0,19350,0,19350,0.3,0,0,0,0,0,0,0,0.25,436475,2625,1132525,7875,470621.5625,1187603.3125,1658224.875,0.3,153270,-11190,357630,-26110,158750.625,360080.875,518831.5,0.35,2450,-1540,4550,-2860,1806,3260.3999999999996,5066.3999999999996,0.3,0,0,0,0,0,0,0,0.35,152600,-11830,283400,-21970,157686.375,284673.67499999999,442360.05,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,762795,0,5400,0,392250,153270,2450,0,152600,705970,56825,0,12600,0,1176750,357630,4550,0,283400,1834930,56825,0,18000,0,436475,152600,153270,2450,0]
[{"$f":"Summary!B36","v":29},{"$f":"Summary!C36","v":90},{"$f":"Summary!D36","v":89},{"$f":"Summary!E36","v":2052},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":1619000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":10100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":425700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":-34900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":499700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) )","v":-38700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0))  )","v":2900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":-2900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":19000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":0},2576400,7.4999999999999997E-2,4.4999999999999998E-2,0.3,772920,0.3,772920,0,0,86700,22700,25900,0,0,0,1400,0,2713100,0.3,0,0,0,0,0,0,0,0.3,19000,0,0,0,20425,0,20425,0.3,0,0,0,0,0,0,0,0.25,451475,2525,1167525,7575,486692.8125,1224021.5625,1710714.375,0.3,149910,-11610,349790,-27090,154912.875,351376.02499999997,506288.89999999997,0.35,1014.9999999999999,-1014.9999999999999,1885,-1885,545.56249999999989,984.91249999999991,1530.4749999999999,0.3,0,0,0,0,0,0,0,0.35,148995,-12215,276705,-22685,153604.0625,277303.8125,430907.875,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,770395,0,5700,0,404750,149910,1014.9999999999999,0,148995,710370,60025,0,13300,0,1214250,349790,1885,0,276705,1855930,60025,0,19000,0,451475,148995,149910,1014.9999999999999,0]
[{"$f":"Summary!B37","v":30},{"$f":"Summary!C37","v":91},{"$f":"Summary!D37","v":90},{"$f":"Summary!E37","v":2053},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":1670300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":8100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":413700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":-36000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":486500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) )","v":-39900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":20000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},2598600,7.4999999999999997E-2,4.4999999999999998E-2,0.3,779580,0.3,779580,0,0,89400,22000,25200,0,0,0,1500,0,2736700,0.3,0,0,0,0,0,0,0,0.3,20000,0,0,0,21500,0,21500,0.3,0,0,0,0,0,0,0,0.25,466810,2025,1203490,6075,502909.1875,1260821.2374999998,1763730.4249999998,0.3,145950,-11970,340550,-27930,150462.375,341281.32499999995,491743.69999999995,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,144795,-12600,268905,-23400,148882.125,268779.22499999998,417661.35,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,777555,0,6000,0,417575,145950,0,0,144795,714320,63235,0,14000,0,1252725,340550,0,0,268905,1876180,63235,0,20000,0,466810,144795,145950,0,0]
[{"$f":"Summary!B38","v":31},{"$f":"Summary!C38","v":92},{"$f":"Summary!D38","v":91},{"$f":"Summary!E38","v":2054},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B39","v":32},{"$f":"Summary!C39","v":93},{"$f":"Summary!D39","v":92},{"$f":"Summary!E39","v":2055},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B40","v":33},{"$f":"Summary!C40","v":94},{"$f":"Summary!D40","v":93},{"$f":"Summary!E40","v":2056},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B41","v":34},{"$f":"Summary!C41","v":95},{"$f":"Summary!D41","v":94},{"$f":"Summary!E41","v":2057},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B42","v":35},{"$f":"Summary!C42","v":96},{"$f":"Summary!D42","v":95},{"$f":"Summary!E42","v":2058},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B43","v":36},{"$f":"Summary!C43","v":97},{"$f":"Summary!D43","v":96},{"$f":"Summary!E43","v":2059},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B44","v":37},{"$f":"Summary!C44","v":98},{"$f":"Summary!D44","v":97},{"$f":"Summary!E44","v":2060},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B45","v":38},{"$f":"Summary!C45","v":99},{"$f":"Summary!D45","v":98},{"$f":"Summary!E45","v":2061},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B46","v":39},{"$f":"Summary!C46","v":100},{"$f":"Summary!D46","v":99},{"$f":"Summary!E46","v":2062},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B47","v":40},{"$f":"Summary!C47","v":101},{"$f":"Summary!D47","v":100},{"$f":"Summary!E47","v":2063},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE8:AE47)","v":924000},{"$f":"SUM(AF8:AF47)","v":776700},745400,{"$f":"SUM(AH8:AH47)","v":16100},{"$f":"SUM(AI8:AI47)","v":24000},229400,39600,0]
[]
["Column Number:",null,null,1,{"$f":"D50+1","v":2},{"$f":"E50+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"T50+1","v":18},{"$f":"U50+1","v":19},20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start of Feasibility Calculation ===>"]

{"sheet":"Rebal-Base_R-T","index":13,"n_rows":50,"n_cols":140,"rows_kept":50,"cut":false,"hidden":true,"merged":[[5,1,5,2]]}
[null,null,null,{"$f":"IF(A5=0, \"Base \", \"Details \") & \"column AW: \"","v":"Base column AW: "},2,467,3,81,4,92,6,104,7,105,9,114,10,118,12,127,128,null,null,null,null,null,null,null,null,null,"Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21","Mod 8/24/21",null,null,null,"Mod 8/24/21",null,null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,null,null,"Mod 8/24/21",null,"Mod 8/24/21",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,null,"Mod 8/24/21",null,null,null,null,null,null,"Mod 8/24/21","Mod 8/24/21",null,"Mod 8/24/21","Mod 8/24/21","Mod 8/24/21"]
["Explanation",null,null,null,null,null,null,85,null,93,99,null,100,null,null,117,null,null,null,null,"Add 8/24/21",null,null,null,null,null,null,null,null,null,"Fix returns","Fix returns","Fix returns","Fix returns","Fix returns","Fix returns","Fix returns","Fix returns",null,null,null,"Fix returns",null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,null,null,"Fix returns",null,"Fix returns",null,null,null,null,null,null,null,null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,"Fix returns","Fix returns",null,"Fix returns","Fix returns","Fix returns"]
[null,null,null,null,null,null,null,88,null,96,null,null,null,null,null,null,null,null,null,null,"Fix returns",null,null,null,null,null,null,null,null,null,"To match","To match","To match","To match","To match","To match","To match","To match",null,null,null,"To match",null,null,null,null,null,null,"To match",null,null,null,null,null,null,null,null,"To match",null,"To match",null,null,null,null,null,null,null,null,null,null,null,null,null,"To match",null,null,null,null,null,null,null,"To match",null,null,null,null,null,null,null,"To match",null,null,null,null,null,null,"To match","To match",null,"To match","To match","To match"]
[null,null,null,null,null,null,null,90,null,null,null,null,null,null,null,null,null,null,null,null,"To match RPM",null,null,null,null,null,null,null,null,null,"RPM","RPM","RPM","RPM","RPM","RPM","RPM","RPM",null,null,null,"RPM",null,null,null,null,null,null,"RPM",null,null,null,null,null,null,null,null,"RPM",null,"RPM",null,null,null,null,null,null,null,null,null,null,null,null,null,"RPM",null,null,null,null,null,null,null,"RPM",null,null,null,null,null,null,null,"RPM",null,null,null,null,null,null,"RPM","RPM",null,"RPM","RPM","RPM"]
[0,null,null,null,"Taxable","Net change","IRA1","IRA1","IRA2","IRA2","IRA1-inh","IRA1-inh","IRA2-inh","IRA2-inh","ROTH1","ROTH1","ROTH2","ROTH2","ROTH","ROTH","ROTH","Total","Stock","Bond","Portfolio","Portfolio","Portfolio","Portfolio","Portfolio","Portfolio","Taxable","IRA1","IRA2","IRA1-inh","IRA2-inh","ROTH1","ROTH2","ROTH","Total","ROTH1","ROTH1","ROTH1","ROTH1","ROTH1","ROTH1","ROTH1","ROTH1","ROTH2","ROTH2","ROTH2","ROTH2","ROTH2","ROTH2","ROTH2","ROTH2","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","ROTH Conv","Taxable","Taxable","Net change","Taxable","Net change","Taxable","Taxable","Taxable","IRA2","IRA2","IRA2","IRA2","IRA2","IRA2","IRA2","IRA2","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA1-inh","IRA2-inh","IRA2-inh","IRA2-inh","IRA2-inh","IRA1-inh","IRA2-inh","IRA2-inh","IRA2-inh","IRA1","IRA1","IRA1","IRA1","IRA1","IRA1","IRA1","IRA1","Taxable","IRA1","IRA2","IRA1-inh","IRA2inh","ROTH1","ROTH2","ROTH","Portfolio","ROTH1","ROTH2","ROTH","Taxable","IRA2","IRA1-inh","IRA2-inh","IRA1","Portfolio","Portfolio","ROTH1","ROTH2","ROTH","Taxable","IRA2","IRA1-inh","IRA2-inh","IRA1","Portfolio","Portfolio","ROTH1","ROTH2","ROTH","Taxable","IRA1","IRA2","IRA1-inh","IRA2-inh"]
[null,"    Ages",null,null,"Account","Before","Account","RMD/Contri/","Account","RMD/Contri/","Account","RMD","Account","RMD","Account","Contrib +","Account","Withdraw -","Conversion","Conversion","Conversion","Account","Average","Average","Desired","Desired","Allocated","Allocated","Allocated","Allocated","Account","Account","Account","Account","Account","Account","Account","Conversion","Account","Desired","Allocated","Contr/Withd","Allocated","Contr/Withd","Earning","Earning","Earning","Desired","Allocated","Withdrawal","Allocated","Withdrawal","Earning","Earning","Earning","Desired","Allocated","Amount","Allocated","Amount","Earning","Earning","Earning","Desired","Allocated","Allocated","Allocated","Allocated","Earning","Earning","Earning","Desired","Allocated","RMD","Allocated","RMD","Earning","Earning","Earning","Desired","Allocated","RMD","Allocated","RMD","Earning","Earning","Earning","Desired","Allocated","RMD","Allocated","RMD","Earning","Earning","Earning","Desired","Allocated","RMD","Allocated","RMD","Earning","Earning","Earning","Desired","Acct","Acct","Desired","Desired","Desired","Desired","Desired","WANTED","Desired","Desired","Desired","Desired","Desired","Desired","Desired","Desired","Desired","SHORTFALL","Headroom","Headroom","Headroom","Headroom","Headroom","Headroom","Headroom","Headroom","HEADROOM","To Be Alloc.","TBA","TBA","TBA","TBA","TBA","TBA","TBA","TBA"]
[null,"You","Sp","Year","Balance","Earn + taxes","Balance","Withdraw","Balance","Withdraw","Balance","Amount","Balance","Amount","Balance","Withdraw -","Balance","Amount","Balance","Amount","Amount","Balance","% Return","% Return","% Stock","Stock","% Stock","Stock","Stock CHK","TOTAL CHK","RETURN","RETURN","RETURN","RETURN","RETURN","RETURN","RETURN","RETURN","RETURN","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","Stock","Stock","Bond","Bond","Stock","Bond","TOTAL","% Stock","% Stock","% Stock","% Stock","% Stock","% Stock","% Stock","% Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock","Stock"]
[{"$f":"Summary!B8","v":1},{"$f":"Summary!C8","v":62},{"$f":"Summary!D8","v":61},{"$f":"Summary!E8","v":2024},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":200000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":-22500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":500000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":-40000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":200000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":75000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0))  )","v":1000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":25000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D8, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D8, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"SUM(E8:G8) + I8 + K8 + M8 + O8 + Q8 + S8","v":977500},{"$f":"Stock_Rate","v":7.4999999999999997E-2},{"$f":"Bond_Rate","v":4.4999999999999998E-2},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_Alloc_ChgTar, Stock_Alloc_BegTar)","v":0.6},{"$f":"V8*Y8","v":586500},{"$f":"IF(V8>0,AB8/V8,0)","v":0.6},{"$f":"((BM8+BN8) + (AO8+AP8*0) + (AW8+AX8*0) + (BE8+BF8*0) + (BU8+BV8*0) + (CC8) + (CK8) + (CS8+CT8*0))*1     +     ((BO8+BP8) + (AQ8+AR8*0) + (AY8+AZ8*0) + (BG8+BH8*0) + (BW8+BX8*0) + (CE8) + (CM8) + (CU8+CV8*0))*0     -     V8*0","v":586500},{"$f":"Z8-AB8","v":0},{"$f":"V8     -     AB8     -     ((BO8+BP8) + (AQ8+AR8*0) + (AY8+AZ8*0) + (BG8+BH8*0) + (BW8+BX8*0) + (CE8) + (CM8) + (CU8+CV8*0))","v":0},{"$f":"IF( (E8+F8) <=0, 0, ROUND( (BS8-(E8 + (E8+F8))/2)/Round_To, 0) * Round_To)","v":11000},{"$f":"IF((G8+H8-T8)<=0, 0,ROUND( (CY8 - (G8 + (G8 + H8 - T8))/2)/Round_To, 0)*Round_To)","v":31000},{"$f":"IF( (I8+J8)<=0, 0, ROUND( (CA8 - (I8 + (I8 + J8))/2)/Round_To, 0) * Round_To)","v":12200},{"$f":"IF((K8+L8)<=0, 0, ROUND( (CI8-(K8+(K8+L8))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF((M8+N8)<=0, 0, ROUND( (CQ8-(M8+(M8+N8))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF((O8+P8)<=0, 0, ROUND((AU8-(O8+(O8+P8))/2)/Round_To, 0) * Round_To)","v":5400},{"$f":"IF((Q8+R8)<=0, 0, ROUND((BC8-(Q8+(Q8+R8))/2)/Round_To, 0) * Round_To)","v":1500},{"$f":"IF((S8+T8+U8)<=0, 0, ROUND( (BK8-(S8 + (S8+T8+U8))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"V8+SUM(AE8:AL8)","v":1038600},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_Roth2, Stock_Roth)","v":0.6},{"$f":"MAX(MAX(MIN(O8*AN8,$Z8), 0), EC8)","v":67875},{"$f":"MAX(-AO8, P8*AN8)","v":600},{"$f":"O8-AO8","v":7125},400,{"$f":"(AO8 + (AO8+AP8))/2 * (1+$W8)","v":73288.125},{"$f":"(AQ8 + (AQ8+AR8))/2 * (1+$X8)","v":7654.6249999999991},{"$f":"AS8+AT8","v":80942.75},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_Roth22, Stock_Roth_2)","v":0.55000000000000004},{"$f":"MAX(Q8*AV8, ED8)","v":13750.000000000002},{"$f":"MAX(-AW8, MIN(R8*AV8, $Z8-$AO8-$AP8*0-$AW8))","v":0},{"$f":"Q8-AW8","v":11249.999999999998},0,{"$f":"(AW8 + (AW8+AX8))/2 * (1+$W8)","v":14781.250000000002},{"$f":"(AY8 + (AY8+AZ8))/2 * (1+$X8)","v":11756.249999999998},{"$f":"BA8+BB8","v":26537.5},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_RothConv2, Stock_RothConv)","v":0.6},{"$f":"MAX(MAX(MIN(S8 * BD8,$Z8-$AO8-$AP8*0-$AW8-$AX8*0), 0), EE8)","v":0},{"$f":" (T8+U8)*BD8","v":0},{"$f":"S8-BE8","v":0},{"$f":"(T8+U8)-BF8","v":0},{"$f":"(BE8 + (BE8+BF8))/2 * (1+$W8)","v":0},{"$f":"(BG8 + (BG8+BH8))/2 * (1+$X8)","v":0},{"$f":"BI8+BJ8","v":0},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_Taxable2, Stock_Taxable)","v":0.45},{"$f":"MAX(MAX(MIN(E8*BL8,-F8*BL8 + $Z8-$AO8-$AP8*0-$AW8-$AX8*0-$BE8-$BF8*0), 0), EF8)","v":90000},{"$f":"MAX(-BM8, MIN(F8*BL8,$Z8-$AO8-$AP8*0-$AW8-$AX8*0-$BE8-BM8))","v":-10125},{"$f":"E8-BM8","v":110000},-12375,{"$f":"(BM8 + (BM8+BN8))/2 * (1+$W8)","v":91307.8125},{"$f":"(BO8 + (BO8+BP8))/2 * (1+$X8)","v":108484.06249999999},{"$f":"BQ8+BR8","v":199791.875},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_tIRA22, Stock_tIRA2)","v":0.5},{"$f":"MAX(MAX(MIN(I8*$BT8, $Z8-$AO8-$AP8*0-$AW8-$AX8*0-$BE8-$BF8*0-$BM8-$BN8), 0), EH8)","v":100000},{"$f":"MAX(-BU8, J8*$BT8)","v":3250},{"$f":"I8-BU8","v":100000},3250,{"$f":"(BU8 + (BU8 + BV8))/2 * (1+$W8)","v":109246.875},{"$f":"(BW8 + (BW8 + BX8))/2 * (1+$X8)","v":106198.125},{"$f":"BY8+BZ8","v":215445},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_tIRA12, Stock_tIRA1)","v":0.65},{"$f":"MAX(MAX(MIN(K8*CB8,$Z8-$BM8-$BN8-$AO8-$AP8*0-$AW8-$AX8*0-$BE8-$BF8*0-$BU8-$BV8*0), 0), EI8)","v":0},{"$f":"MAX(-CC8, L8*$CB8)","v":0},{"$f":"K8-CC8","v":0},0,{"$f":"(CC8 + (CC8 + CD8))/2 * (1+$W8)","v":0},{"$f":"(CE8 + (CE8 + CF8))/2 * (1+$X8)","v":0},{"$f":"CG8+CH8","v":0},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_tIRA22, Stock_tIRA2)","v":0.5},{"$f":"MAX(MAX(MIN(M8*CJ8,$Z8-$BM8-$BN8-$AO8-$AP8*0-$AW8-$AX8*0-$BE8-$BF8*0-$BU8-$BV8*0-$CC8-$CD8*0), 0), EJ8)","v":0},{"$f":"MAX(-CK8, N8*$CB8)","v":0},{"$f":"M8-CK8","v":0},0,{"$f":"(CK8 + (CK8 + CL8))/2 * (1+$W8)","v":0},{"$f":"(CM8 + (CM8 + CN8))/2 * (1+$X8)","v":0},{"$f":"CO8+CP8","v":0},{"$f":"IF(AND(Change_Age > 0, $B8 >= Change_Age), Stock_tIRA12, Stock_tIRA1)","v":0.65},{"$f":"MAX(MAX($Z8-$AO8-$AW8-$BE8 - $BM8 - $BN8 -$BU8-$CC8-$CK8, 0), EG8)","v":325000},{"$f":"MAX(-CS8, (H8-T8)*CR8)","v":-26000},{"$f":"G8 - CS8","v":175000},{"$f":"(H8-T8)-CT8","v":-14000},{"$f":"MAX((CS8 + (CS8+CT8 - BF8*0))/2 * (1+$W8), 0)","v":335400},{"$f":"(CU8 + (CU8+CV8 - BH8*0 - IF(CS8+CT8=0, BF8, 0)*0 ))/2 * (1+$X8)","v":175560},{"$f":"CW8+CX8","v":510960},{"$f":"BL8","v":0.45},{"$f":"CR8","v":0.65},{"$f":"BT8","v":0.5},{"$f":"CB8","v":0.65},{"$f":"CJ8","v":0.5},{"$f":"AN8","v":0.6},{"$f":"AV8","v":0.55000000000000004},{"$f":"BD8","v":0.6},{"$f":"Z8 - F8*CZ8","v":596625},{"$f":"O8*DE8","v":45000},{"$f":"Q8*DF8","v":13750.000000000002},{"$f":"S8*DG8","v":0},{"$f":"E8*CZ8","v":90000},{"$f":"(I8+J8*0)*DB8","v":100000},{"$f":"(K8+L8*0)*DC8","v":0},{"$f":"(M8+N8*0)*DD8","v":0},{"$f":"(G8+H8*0)*DA8","v":325000},{"$f":"SUM(DI8:DP8)","v":573750},{"$f":"MAX(DH8-DQ8, 0)","v":22875},{"$f":"O8-DI8","v":30000},{"$f":"Q8-DJ8","v":11249.999999999998},{"$f":"S8-DK8","v":0},{"$f":"E8-DL8","v":110000},{"$f":"I8-DM8","v":100000},{"$f":"K8-DN8","v":0},{"$f":"M8-DO8","v":0},{"$f":"G8-DP8","v":175000},{"$f":"SUM(DS8:DZ8)","v":426250},{"$f":"MIN(DR8,EA8)","v":22875},{"$f":"(MIN(DS8, $EB8) + DI8) * IF($EB8 > 0, 1, 0)","v":67875},{"$f":"(MAX(0, MIN(DT8, $EB8 - ($EC8 - $DI8))) + DJ8) * IF($EB8 > 0, 1, 0)","v":13750.000000000002},{"$f":"(MAX(0, MIN(DU8, $EB8 - ($EC8 - $DI8) - ($ED8 - $DJ8))) + DK8) * IF($EB8 > 0, 1, 0)","v":0},{"$f":"(MAX(0, MIN(DV8,  $EB8 - ($EC8 - $DI8) - ($ED8 - $DJ8) - ($EE8 - $DK8))) + DL8) * IF($EB8 > 0, 1, 0)","v":90000},{"$f":"(MAX(0, MIN(DZ8, $EB8 - ($EC8 - $DI8) - ($ED8 - $DJ8) - ($EE8 - $DK8) - ($EF8 - $DL8))) + DP8) * IF($EB8 > 0, 1, 0)","v":325000},{"$f":"(MAX(0, MIN(DW8, $EB8 - ($EC8 - $DI8) - ($ED8 - $DJ8) - ($EE8 - $DK8) - ($EF8 - $DL8) - ($EG8 - $DP8))) + DM8) * IF($EB8 > 0, 1, 0)","v":100000},{"$f":"(MAX(0, MIN(DX8, $EB8 - ($EC8 - $DI8) - ($ED8 - $DJ8) - ($EE8 - $DK8) - ($EF8 - $DL8) - ($EG8 - $DP8) - ($EH8 - $DM8))) + DN8) * IF($EB8 > 0, 1, 0)","v":0},{"$f":"(MAX(0, MIN(DY8, $EB8 - ($EC8 - $DI8) - ($ED8 - $DJ8) - ($EE8 - $DK8) - ($EF8 - $DL8) - ($EG8 - $DP8) - ($EH8 - $DM8) - ($EI8 - $DN8))) + DO8) * IF($EB8 > 0, 1, 0)","v":0}]
[{"$f":"Summary!B9","v":2},{"$f":"Summary!C9","v":63},{"$f":"Summary!D9","v":62},{"$f":"Summary!E9","v":2025},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":182100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":-7200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":491200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":-41200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":218500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":80700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0))  )","v":1100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":26400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D9, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D9, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"SUM(E9:G9) + I9 + K9 + M9 + O9 + Q9 + S9","v":991700},7.4999999999999997E-2,4.4999999999999998E-2,0.6,595020,0.6,595020,0,0,{"$f":"IF( AND(E8=0, (E9+F9) <=0), 0, ROUND( (BS9-(E9 + (E9+F9))/2)/Round_To, 0) * Round_To)","v":10400},{"$f":"IF(OR(AND(G8=0, G9=0), (G9+H9-T9)<=0),0,ROUND( (CY9 - (G9 + (G9 + H9 - T9))/2)/Round_To, 0)*Round_To)","v":30400},{"$f":"IF( OR(AND(I9=0, I8=0), (I9+J9)<=0), 0, ROUND( (CA9 - (I9 + (I9 + J9))/2)/Round_To, 0) * Round_To)","v":13300},{"$f":"IF(OR(AND(K8=0, K9=0), (K9+L9)<=0), 0, ROUND( (CI9-(K9+(K9+L9))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF( OR(AND(M9=0, M8=0), (M9+N9)<=0), 0, ROUND( (CQ9-(M9+(M9+N9))/2)/Round_To, 0) * Round_To)","v":0},{"$f":"IF(OR(AND(O9=0, O8=0), (O9+P9)<=0), 0, ROUND((AU9-(O9+(O9+P9))/2)/Round_To, 0) * Round_To)","v":5900},{"$f":"IF(OR(AND(Q9=0, Q8=0), (Q9+R9)<=0), 0, ROUND((BC9-(Q9+(Q9+R9))/2)/Round_To, 0) * Round_To)","v":1600},0,1053300,0.6,{"$f":"MAX(MAX(MIN(O9*AN9,$Z9), 0), EC9)","v":73265},{"$f":"MAX(-AO9, P9*AN9)","v":660},7435,440,{"$f":"(AO9 + (AO9+AP9))/2 * (1+$W9)","v":79114.625},{"$f":"(AQ9 + (AQ9+AR9))/2 * (1+$X9)","v":7999.4749999999995},{"$f":"AS9+AT9","v":87114.1},0.55000000000000004,{"$f":"MAX(Q9*AV9, ED9)","v":14520.000000000002},{"$f":"MAX(-AW9, MIN(R9*AV9, $Z9-$AO9-$AP9*0-$AW9))","v":0},11879.999999999998,0,{"$f":"(AW9 + (AW9+AX9))/2 * (1+$W9)","v":15609.000000000002},{"$f":"(AY9 + (AY9+AZ9))/2 * (1+$X9)","v":12414.599999999997},{"$f":"BA9+BB9","v":28023.599999999999},0.6,{"$f":"MAX(MAX(MIN(S9 * BD9,$Z9-$AO9-$AP9*0-$AW9-$AX9*0), 0), EE9)","v":0},{"$f":" (T9+U9)*BD9","v":0},0,0,{"$f":"(BE9 + (BE9+BF9))/2 * (1+$W9)","v":0},{"$f":"(BG9 + (BG9+BH9))/2 * (1+$X9)","v":0},{"$f":"BI9+BJ9","v":0},0.45,{"$f":"MAX(MAX(MIN(E9*BL9,-F9*BL9 + $Z9-$AO9-$AP9*0-$AW9-$AX9*0-$BE9-$BF9*0), 0), EF9)","v":81945},{"$f":"MAX(-BM9, MIN(F9*BL9,$Z9-$AO9-$AP9*0-$AW9-$AX9*0-$BE9-BM9))","v":-3240},100155,-3960,86349.375,102592.875,{"$f":"BQ9+BR9","v":188942.25},0.5,{"$f":"MAX(MAX(MIN(I9*$BT9, $Z9-$AO9-$AP9*0-$AW9-$AX9*0-$BE9-$BF9*0-$BM9-$BN9), 0), EH9)","v":109250},{"$f":"MAX(-BU9, J9*$BT9)","v":3250},109250,3250,{"$f":"(BU9 + (BU9 + BV9))/2 * (1+$W9)","v":119190.625},{"$f":"(BW9 + (BW9 + BX9))/2 * (1+$X9)","v":115864.37499999999},{"$f":"BY9+BZ9","v":235055},0.65,{"$f":"MAX(MAX(MIN(K9*CB9,$Z9-$BM9-$BN9-$AO9-$AP9*0-$AW9-$AX9*0-$BE9-$BF9*0-$BU9-$BV9*0), 0), EI9)","v":0},{"$f":"MAX(-CC9, L9*$CB9)","v":0},0,0,{"$f":"(CC9 + (CC9 + CD9))/2 * (1+$W9)","v":0},{"$f":"(CE9 + (CE9 + CF9))/2 * (1+$X9)","v":0},{"$f":"CG9+CH9","v":0},0.5,{"$f":"MAX(MAX(MIN(M9*CJ9,$Z9-$BM9-$BN9-$AO9-$AP9*0-$AW9-$AX9*0-$BE9-$BF9*0-$BU9-$BV9*0-$CC9-$CD9*0), 0), EJ9)","v":0},{"$f":"MAX(-CK9, N9*$CB9)","v":0},0,0,{"$f":"(CK9 + (CK9 + CL9))/2 * (1+$W9)","v":0},{"$f":"(CM9 + (CM9 + CN9))/2 * (1+$X9)","v":0},{"$f":"CO9+CP9","v":0},0.65,{"$f":"MAX(MAX($Z9-$AO9-$AW9-$BE9 - $BM9 - $BN9 -$BU9-$CC9-$CK9, 0), EG9)","v":319280},{"$f":"MAX(-CS9, (H9-T9)*CR9)","v":-26780},171920,{"$f":"(H9-T9)-CT9","v":-14420},{"$f":"MAX((CS9 + (CS9+CT9 - BF9*0))/2 * (1+$W9), 0)","v":328831.75},172121.94999999998,{"$f":"CW9+CX9","v":500953.69999999995},0.45,{"$f":"CR9","v":0.65},{"$f":"BT9","v":0.5},{"$f":"CB9","v":0.65},{"$f":"CJ9","v":0.5},{"$f":"AN9","v":0.6},{"$f":"AV9","v":0.55000000000000004},{"$f":"BD9","v":0.6},598260,48420,14520.000000000002,0,81945,109250,0,0,319280,573415,24845,32280,11879.999999999998,0,100155,109250,0,0,171920,425485,24845,{"$f":"(MIN(DS9, $EB9) + DI9) * IF($EB9 > 0, 1, 0)","v":73265},{"$f":"(MAX(0, MIN(DT9, $EB9 - ($EC9 - $DI9))) + DJ9) * IF($EB9 > 0, 1, 0)","v":14520.000000000002},{"$f":"(MAX(0, MIN(DU9, $EB9 - ($EC9 - $DI9) - ($ED9 - $DJ9))) + DK9) * IF($EB9 > 0, 1, 0)","v":0},{"$f":"(MAX(0, MIN(DV9,  $EB9 - ($EC9 - $DI9) - ($ED9 - $DJ9) - ($EE9 - $DK9))) + DL9) * IF($EB9 > 0, 1, 0)","v":81945},{"$f":"(MAX(0, MIN(DZ9, $EB9 - ($EC9 - $DI9) - ($ED9 - $DJ9) - ($EE9 - $DK9) - ($EF9 - $DL9))) + DP9) * IF($EB9 > 0, 1, 0)","v":319280},{"$f":"(MAX(0, MIN(DW9, $EB9 - ($EC9 - $DI9) - ($ED9 - $DJ9) - ($EE9 - $DK9) - ($EF9 - $DL9) - ($EG9 - $DP9))) + DM9) * IF($EB9 > 0, 1, 0)","v":109250},{"$f":"(MAX(0, MIN(DX9, $EB9 - ($EC9 - $DI9) - ($ED9 - $DJ9) - ($EE9 - $DK9) - ($EF9 - $DL9) - ($EG9 - $DP9) - ($EH9 - $DM9))) + DN9) * IF($EB9 > 0, 1, 0)","v":0},{"$f":"(MAX(0, MIN(DY9, $EB9 - ($EC9 - $DI9) - ($ED9 - $DJ9) - ($EE9 - $DK9) - ($EF9 - $DL9) - ($EG9 - $DP9) - ($EH9 - $DM9) - ($EI9 - $DN9))) + DO9) * IF($EB9 > 0, 1, 0)","v":0}]
[{"$f":"Summary!B10","v":3},{"$f":"Summary!C10","v":64},{"$f":"Summary!D10","v":63},{"$f":"Summary!E10","v":2026},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":176500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":-21900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":480600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":-42400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":238100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":86800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0))  )","v":1200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":27900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D10, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D10, Base!$F$7:$AS$7, 0)))","v":0},988000,7.4999999999999997E-2,4.4999999999999998E-2,0.6,592800,0.6,592800,0,0,9700,29600,14500,0,0,6200,1700,0,1049700,0.6,76445,720,10355,480,82565.375,11071.775,93637.15,0.55000000000000004,15345.000000000002,0,12554.999999999998,0,16495.875,13119.974999999997,29615.85,0.6,0,0,0,0,0,0,0,0.45,79425,-9855,97075,-12045,80084.8125,95149.862499999988,175234.67499999999,0.5,119050,3250,119050,3250,129725.625,126105.37499999999,255831,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,312390,-27560,168210,-14840,321005.75,168025.55,489031.3,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,602655,52080,15345.000000000002,0,79425,119050,0,0,312390,578290,24365,34720,12554.999999999998,0,97075,119050,0,0,168210,431610,24365,76445,15345.000000000002,0,79425,312390,119050,0,0]
[{"$f":"Summary!B11","v":4},{"$f":"Summary!C11","v":65},{"$f":"Summary!D11","v":64},{"$f":"Summary!E11","v":2027},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":158000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":-21500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":468100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":-43700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":258800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":93400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0))  )","v":1300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":29500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D11, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D11, Base!$F$7:$AS$7, 0)))","v":0},986300,7.4999999999999997E-2,4.4999999999999998E-2,0.6,591780,0.6,591780,0,0,8600,28800,15700,0,0,6700,1800,0,1047900,0.6,80465,780,12935,520,86919.125,13788.775,100707.9,0.55000000000000004,16225.000000000002,0,13274.999999999998,0,17441.875,13872.374999999996,31314.249999999996,0.6,0,0,0,0,0,0,0,0.45,71100,-9675,86900,-11825,71232.1875,84631.9375,155864.125,0.5,129400,3250,129400,3250,140851.875,136921.125,277773,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,304265,-28405,163835,-15295,311817.1875,163215.9375,475033.125,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,601455,56040,16225.000000000002,0,71100,129400,0,0,304265,577030,24425,37360,13274.999999999998,0,86900,129400,0,0,163835,430770,24425,80465,16225.000000000002,0,71100,304265,129400,0,0]
[{"$f":"Summary!B12","v":5},{"$f":"Summary!C12","v":66},{"$f":"Summary!D12","v":65},{"$f":"Summary!E12","v":2028},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":138900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":-19700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":453400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":-45000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":280800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":100500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":31200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D12, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D12, Base!$F$7:$AS$7, 0)))","v":0},985100,7.4999999999999997E-2,4.4999999999999998E-2,0.6,591060,0.6,591060,0,0,7500,27800,17000,0,0,7100,1900,0,1046400,0.6,85150,0,15350,0,91536.25,16040.749999999998,107577,0.55000000000000004,17160,0,14040,0,18447,14671.8,33118.800000000003,0.6,0,0,0,0,0,0,0,0.45,62505,-8865,76395,-10835,62427.9375,74171.487499999988,136599.42499999999,0.5,140400,3250,140400,3250,152676.875,148416.125,301093,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,294710,-29250,158690,-15750,301091.375,157601.67499999999,458693.05,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,599925,60300,17160,0,62505,140400,0,0,294710,575075,24850,40200,14040,0,76395,140400,0,0,158690,429725,24850,85150,17160,0,62505,294710,140400,0,0]
[{"$f":"Summary!B13","v":6},{"$f":"Summary!C13","v":67},{"$f":"Summary!D13","v":66},{"$f":"Summary!E13","v":2029},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":120800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":8100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":436400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":-46400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":304100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":106700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":33000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D13, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D13, Base!$F$7:$AS$7, 0)))","v":0},1009100,7.4999999999999997E-2,4.4999999999999998E-2,0.6,605460,0.6,605460,0,0,7300,26700,18400,0,0,7600,2000,0,1071100,0.6,93595,0,13105,0,100614.625,13694.724999999999,114309.35,0.55000000000000004,18150,0,14850,0,19511.25,15518.249999999998,35029.5,0.6,0,0,0,0,0,0,0,0.45,54360,3645,66440,4455,60396.1875,71757.537499999991,132153.72499999998,0.5,152050,3250,152050,3250,165200.625,160590.375,325791,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,283660,-30160,152740,-16240,288723.5,151127.9,439851.4,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,601815,64020,18150,0,54360,152050,0,0,283660,572240,29575,42680,14850,0,66440,152050,0,0,152740,428760,29575,93595,18150,0,54360,283660,152050,0,0]
[{"$f":"Summary!B14","v":7},{"$f":"Summary!C14","v":68},{"$f":"Summary!D14","v":67},{"$f":"Summary!E14","v":2030},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":127700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":9200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":416900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":-47800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":328700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":113300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":34900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D14, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D14, Base!$F$7:$AS$7, 0)))","v":0},1030700,7.4999999999999997E-2,4.4999999999999998E-2,0.6,618420,0.6,618420,0,0,7700,25300,19900,0,0,8200,2100,0,1093900,0.6,102285,0,11015,0,109956.375,11510.674999999999,121467.05,0.55000000000000004,19195,0,15705,0,20634.625,16411.724999999999,37046.35,0.6,0,0,0,0,0,0,0,0.45,57465,4140,70235,5060,64000.125,76039.424999999988,140039.54999999999,0.5,164350,3250,164350,3250,178423.125,173443.875,351867,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,270985,-31070,145915,-16730,274608.75,143739.75,418348.5,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,614280,67980,19195,0,57465,164350,0,0,270985,579975,34305,45320,15705,0,70235,164350,0,0,145915,441525,34305,102285,19195,0,57465,270985,164350,0,0]
[{"$f":"Summary!B15","v":8},{"$f":"Summary!C15","v":69},{"$f":"Summary!D15","v":68},{"$f":"Summary!E15","v":2031},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":136100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":10300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":394600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":-49200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":354800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":120300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":36900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D15, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D15, Base!$F$7:$AS$7, 0)))","v":0},1053000,7.4999999999999997E-2,4.4999999999999998E-2,0.6,631800,0.6,631800,0,0,8300,23900,21500,0,0,8800,2300,0,1117800,0.6,111735,0,8565,0,120115.125,8950.4249999999993,129065.55,0.55000000000000004,20295,0,16605,0,21817.125,17352.224999999999,39169.35,0.6,0,0,0,0,0,0,0,0.45,61245,4635,74855,5665,68329.6875,81183.4375,149513.125,0.5,177400,3250,177400,3250,192451.875,187081.125,379533,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,256490,-31980,138110,-17220,258537.5,135327.5,393865,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,627165,72180,20295,0,61245,177400,0,0,256490,587610,39555,48120,16605,0,74855,177400,0,0,138110,455090,39555,111735,20295,0,61245,256490,177400,0,0]
[{"$f":"Summary!B16","v":9},{"$f":"Summary!C16","v":70},{"$f":"Summary!D16","v":69},{"$f":"Summary!E16","v":2032},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":145100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":22200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":369500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":-10000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":382400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) )","v":6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":127800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":39000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":-5000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D16, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D16, Base!$F$7:$AS$7, 0)))","v":0},1086000,7.4999999999999997E-2,4.4999999999999998E-2,0.6,651600,0.6,651600,0,0,9100,23500,23100,0,0,9500,2200,0,1153400,0.6,123490,0,4310,0,132751.75,4503.95,137255.70000000001,0.55000000000000004,21450,-2750,17550,-2250,21580.625,17164.125,38744.75,0.6,0,0,0,0,0,0,0,0.45,65295,9990,79805,12210,75561.75,89775.95,165337.70000000001,0.5,191200,3250,191200,3250,207286.875,201502.125,408789,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,240175,-6500,129325,-3500,254694.375,133315.875,388010.25,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,641610,76680,21450,0,65295,191200,0,0,240175,594800,46810,51120,17550,0,79805,191200,0,0,129325,469000,46810,123490,21450,0,65295,240175,191200,0,0]
[{"$f":"Summary!B17","v":10},{"$f":"Summary!C17","v":71},{"$f":"Summary!D17","v":70},{"$f":"Summary!E17","v":2033},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":171500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":14700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":383200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":-9000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":411700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":135700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":36100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":-5500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D17, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D17, Base!$F$7:$AS$7, 0)))","v":0},1152900,7.4999999999999997E-2,4.4999999999999998E-2,0.6,691740,0.6,691740,0,0,10500,24400,24700,0,0,10100,2100,0,1224700,0.6,133165,0,2535,0,143152.375,2649.0749999999998,145801.45000000001,0.55000000000000004,19855,-3025.0000000000005,16245,-2474.9999999999995,19718.1875,15682.8375,35401.025000000001,0.6,0,0,0,0,0,0,0,0.45,77175,6615,94325,8085,86518.6875,102794.03749999999,189312.72499999998,0.5,205850,0,205850,0,221288.75,215113.24999999997,436402,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,249080,-5850,134120,-3150,264616.625,138509.52499999999,403126.15,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,685125,81420,19855,0,77175,205850,0,0,249080,633380,51745,54280,16245,0,94325,205850,0,0,134120,504820,51745,133165,19855,0,77175,249080,205850,0,0]
[{"$f":"Summary!B18","v":11},{"$f":"Summary!C18","v":72},{"$f":"Summary!D18","v":71},{"$f":"Summary!E18","v":2034},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":194500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":-65600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":398800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":-8100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":436000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":144100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":32500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":-6100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D18, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D18, Base!$F$7:$AS$7, 0)))","v":0},1140300,7.4999999999999997E-2,4.4999999999999998E-2,0.6,684180,0.6,684180,0,0,9500,25500,26200,0,0,10400,1800,0,1213700,0.6,131080,0,13020,0,140911,13605.9,154516.9,0.55000000000000004,17875,-3355.0000000000005,14625,-2744.9999999999995,17412.3125,13848.862499999999,31261.174999999999,0.6,0,0,0,0,0,0,0,0.45,87525,-29520,106975,-36080,78222.375,92937.074999999997,171159.45,0.5,218000,0,218000,0,234350,227809.99999999997,462160,0.65,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0.65,259220,-5265,139580,-2835,275831.5625,144379.8125,420211.375,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,713700,86460,17875,0,87525,218000,0,0,259220,669080,44620,57640,14625,0,106975,218000,0,0,139580,536820,44620,131080,17875,0,87525,259220,218000,0,0]
[{"$f":"Summary!B19","v":12},{"$f":"Summary!C19","v":73},{"$f":"Summary!D19","v":72},{"$f":"Summary!E19","v":2035},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":136500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":70000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":416400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":-23000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":461700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0))  )","v":60000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":153000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":28100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":-6700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D19, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D19, Base!$F$7:$AS$7, 0)))","v":0},1325700,7.4999999999999997E-2,4.4999999999999998E-2,0.6,795420,0.6,795420,0,0,10000,26100,27700,0,3600,11500,1600,0,1406200,0.6,153000,0,0,0,164475,0,164475,0.55000000000000004,17985,-3685.0000000000005,10115,-3014.9999999999995,17353.1875,8994.8374999999996,26348.025000000001,0.6,0,0,0,0,0,0,0,0.45,61425,31500,75075,38500,82963.125,98569.625,181532.75,0.5,230850,0,230850,0,248163.75,241238.24999999997,489402,0.65,0,0,0,0,0,0,0,0.5,30000,0,30000,0,32250,31349.999999999996,63600,0.65,270660,-14950,145740,-8050,282923.875,148092.17499999999,431016.05,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,763920,91800,15455.000000000002,0,61425,230850,0,30000,270660,700190,63730,61200,12644.999999999998,0,75075,230850,0,30000,145740,555510,63730,153000,17985,0,61425,270660,230850,0,30000]
[{"$f":"Summary!B20","v":13},{"$f":"Summary!C20","v":74},{"$f":"Summary!D20","v":73},{"$f":"Summary!E20","v":2036},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":211500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":20300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":419700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":-23100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":488900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) )","v":-18400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0))  )","v":60000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":-6000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":162500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":22800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":-7400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D20, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D20, Base!$F$7:$AS$7, 0)))","v":0},1385700,7.4999999999999997E-2,4.4999999999999998E-2,0.6,831420,0.6,831420,0,0,13000,26300,28800,0,3400,12200,1300,0,1470700,0.6,162500,0,0,0,174687.5,0,174687.5,0.55000000000000004,17355,-4070.0000000000005,5445,-3329.9999999999995,16469,3950.1,20419.099999999999,0.6,0,0,0,0,0,0,0,0.45,95175,9135,116325,11165,107223.1875,127393.33749999999,234616.52499999999,0.5,244450,-9200,244450,-9200,257838.75,250643.24999999997,508482,0.65,0,0,0,0,0,0,0,0.5,30000,-3900,30000,-2100,30153.75,30252.749999999996,60406.5,0.65,272805,-15015,146895,-8085,285194.8125,149280.86249999999,434475.67499999999,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,822285,97500,12540.000000000002,0,95175,244450,0,30000,272805,752470,69815,65000,10259.999999999998,0,116325,244450,0,30000,146895,612930,69815,162500,17355,0,95175,272805,244450,0,30000]
[{"$f":"Summary!B21","v":14},{"$f":"Summary!C21","v":75},{"$f":"Summary!D21","v":74},{"$f":"Summary!E21","v":2037},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":236600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":37500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":423100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":-23100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":498800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) )","v":-19600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0))  )","v":57400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":-6300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":172600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":16500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":-8100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D21, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D21, Base!$F$7:$AS$7, 0)))","v":0},1442500,7.4999999999999997E-2,4.4999999999999998E-2,0.6,865500,0.6,865500,0,0,14900,26500,29300,0,3200,12900,1000,0,1530300,0.6,172600,0,0,0,185545,0,185545,0.55000000000000004,16440,-4455,60,-3645,15278.4375,-1841.8124999999998,13436.625,0.6,0,0,0,0,0,0,0,0.45,106470,16875,130130,20625,123525.5625,146762.41249999998,270287.97499999998,0.5,249400,-9800,249400,-9800,262837.5,255502.49999999997,518340,0.65,0,0,0,0,0,0,0,0.5,28700,-4095,28700,-2205,28651.4375,28839.387499999997,57490.824999999997,0.65,275015,-15015,148085,-8085,287570.5625,150524.41249999998,438094.97499999998,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,848625,103560,9075,0,106470,249400,0,28700,275015,772220,76405,69040,7425,0,130130,249400,0,28700,148085,632780,76405,172600,16440,0,106470,275015,249400,0,28700]
[{"$f":"Summary!B22","v":15},{"$f":"Summary!C22","v":76},{"$f":"Summary!D22","v":75},{"$f":"Summary!E22","v":2038},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":281300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":-84100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":426800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":-18000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":508100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) )","v":-20700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0))  )","v":54300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":-6500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":183300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":9100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D22, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D22, Base!$F$7:$AS$7, 0)))","v":0},1378800,7.4999999999999997E-2,4.4999999999999998E-2,0.6,827280,0.6,827280,0,0,14000,26900,29900,0,3000,13500,600,0,1466700,0.6,174915,0,8385,0,188033.625,8762.3249999999989,196795.95,0.55000000000000004,5005,0,4095,0,5380.375,4279.2749999999996,9659.65,0.6,0,0,0,0,0,0,0,0.45,126585,-37845,154715,-46255,115737.1875,137508.9375,253246.125,0.5,254050,-10350,254050,-10350,267540.625,260074.37499999997,527615,0.65,0,0,0,0,0,0,0,0.5,27150,-4225,27150,-2275,26915.3125,27183.062499999996,54098.375,0.65,277420,-11700,149380,-6300,291937.75,152810.34999999998,444748.1,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,865125,109980,5005,0,126585,254050,0,27150,277420,800190,64935,73320,4095,0,154715,254050,0,27150,149380,662710,64935,174915,5005,0,126585,277420,254050,0,27150]
[{"$f":"Summary!B23","v":16},{"$f":"Summary!C23","v":77},{"$f":"Summary!D23","v":76},{"$f":"Summary!E23","v":2039},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":204900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":82400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":436000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":-19000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":516800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) )","v":-21800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0))  )","v":40000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0))  )","v":50800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":-7100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":194700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":9600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D23, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D23, Base!$F$7:$AS$7, 0)))","v":0},1535200,7.4999999999999997E-2,4.4999999999999998E-2,0.6,921120,0.6,921120,0,0,14400,27500,30400,2600,2800,14600,600,0,1628100,0.6,193355,0,1345,0,207856.625,1405.5249999999999,209262.15,0.55000000000000004,5280,0,4320,0,5676,4514.3999999999996,10190.4,0.6,0,0,0,0,0,0,0,0.45,92205,37080,112695,45320,119050.875,141445.97499999998,260496.84999999998,0.5,258400,-10900,258400,-10900,271921.25,264332.75,536254,0.65,26000,0,14000,0,27950,14629.999999999998,42580,0.5,25400,-4615,25400,-2485,24824.4375,25244.587499999998,50069.024999999994,0.65,283400,-12350,152600,-6650,298016.875,155992.375,454009.25,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,884040,116820,5280,0,92205,258400,26000,25400,283400,807505,76535,77880,4320,0,112695,258400,14000,25400,152600,645295,76535,193355,5280,0,92205,283400,258400,26000,25400]
[{"$f":"Summary!B24","v":17},{"$f":"Summary!C24","v":78},{"$f":"Summary!D24","v":77},{"$f":"Summary!E24","v":2040},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":293600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":29100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":444700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":-20200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":524800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) )","v":-22900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0))  )","v":36000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":-2900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0))  )","v":46500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":-7900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":206800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":10100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D24, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D24, Base!$F$7:$AS$7, 0)))","v":0},1591600,7.4999999999999997E-2,4.4999999999999998E-2,0.6,954960,0.6,954960,0,0,18000,28000,30800,2200,2500,15500,600,0,1689200,0.6,206085,0,715,0,221541.375,747.17499999999995,222288.55,0.55000000000000004,5555,0,4545,0,5971.625,4749.5249999999996,10721.15,0.6,0,0,0,0,0,0,0,0.45,132120,13095,161480,16005,149067.5625,177109.21249999999,326176.77500000002,0.5,262400,-11450,262400,-11450,275925.625,268225.375,544151,0.65,23400,-1885,12600,-1015,24141.8125,12636.662499999999,36778.474999999999,0.5,23250,-5135,23250,-2765,22233.6875,22851.537499999999,45085.224999999999,0.65,289055,-13130,155645,-7070,303676.75,158954.94999999998,462631.69999999995,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,941865,124080,5555,0,132120,262400,23400,23250,289055,859860,82005,82720,4545,0,161480,262400,12600,23250,155645,702640,82005,206085,5555,0,132120,289055,262400,23400,23250]
[{"$f":"Summary!B25","v":18},{"$f":"Summary!C25","v":79},{"$f":"Summary!D25","v":78},{"$f":"Summary!E25","v":2041},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":330100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":46400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":452700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":-21500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":532200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) )","v":-24200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0))  )","v":31300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":-2700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0))  )","v":40100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":-8000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":219600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":10700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D25, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D25, Base!$F$7:$AS$7, 0)))","v":0},1663100,7.4999999999999997E-2,4.4999999999999998E-2,0.6,997860,0.6,997860,0,0,20700,28500,31200,1900,2100,16500,700,0,1764700,0.6,219600,0,0,0,236070,0,236070,0.55000000000000004,8085.0000000000009,0,2614.9999999999991,0,8691.375,2732.6749999999988,11424.05,0.6,0,0,0,0,0,0,0,0.45,148545,20880,181555,25520,170908.875,203059.17499999999,373968.05,0.5,266100,-12100,266100,-12100,279553.75,271752.25,551306,0.65,20345,-1755,10955,-945,20927.5625,10954.2125,31881.775000000001,0.5,20050,-5200,20050,-2800,18758.75,19489.25,38248,0.65,294255,-13975,158445,-7525,308812.5625,161643.21249999999,470455.77500000002,0.45,0.65,0.5,0.65,0.5,0.6,0.55000000000000004,0.6,976980,131760,5885.0000000000009,0,148545,266100,20345,20050,294255,886940,90040,87840,4814.9999999999991,0,181555,266100,10955,20050,158445,729760,90040,219600,8085.0000000000009,0,148545,294255,266100,20345,20050]
[{"$f":"Summary!B26","v":19},{"$f":"Summary!C26","v":80},{"$f":"Summary!D26","v":79},{"$f":"Summary!E26","v":2042},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":382800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":69900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":459900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":-22800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":538700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) )","v":-25500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0))  )","v":26500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":-2500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0))  )","v":33100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":-8300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":233200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0))  )","v":-40000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":11300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D26, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D26, Base!$F$7:$AS$7, 0)))","v":0},1755400,7.4999999999999997E-2,4.4999999999999998E-2,0.3,526620,0.3,526620,0,0,21900,24800,28400,1400,1600,11500,600,0,1845600,0.3,69960,-12000,163240,-28000,68757,155955.79999999999,224712.8,0.3,3390,0,7910,0,3644.25,8265.9499999999989,11910.199999999999,0.3,0,0,0,0,0,0,0,0.25,95700,17475,287100,52425,112270.3125,327411.5625,439681.875,0.3,161610,-7650,377090,-17850,169618.875,384732.42499999999,554351.30000000005,0.35,9275,-875,17225,-1625,9500.3125,17151.0625,26651.375,0.3,9930,-2905,23170,-5395,9113.3125,21393.762499999997,30507.074999999997,0.35,159280,-7979.9999999999991,300620,-14820,166936.75,306404.44999999995,473341.19999999995,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,509145,69960,3390,0,95700,161610,9275,9930,160965,510830,0,163240,7910,0,287100,377090,17225,23170,298935,1174670,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B27","v":20},{"$f":"Summary!C27","v":81},{"$f":"Summary!D27","v":80},{"$f":"Summary!E27","v":2043},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":457700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":70400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":462200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":-23800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":541100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) )","v":-26800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0))  )","v":25400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":-2600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0))  )","v":25100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":-8300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":204500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0))  )","v":-40000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":11900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D27, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D27, Base!$F$7:$AS$7, 0)))","v":0},1798300,7.4999999999999997E-2,4.4999999999999998E-2,0.3,539490,0.3,539490,0,0,25900,25000,28500,1300,1100,10000,600,0,1890700,0.3,63375,-12000,141125,-28000,61678.125,132845.625,194523.75,0.3,3570,0,8330,0,3837.75,8704.8499999999985,12542.599999999999,0.3,0,0,0,0,0,0,0,0.25,114425,17600,343275,52800,132466.875,386310.375,518777.25,0.3,162330,-8040,378770,-18760,170183.25,386012.55,556195.80000000005,0.35,8890,-909.99999999999989,16510,-1690,9067.625,16369.924999999999,25437.55,0.3,7530,-2905,17570,-5395,6533.3125,15541.762499999999,22075.074999999997,0.35,161770,-8330,300430,-15470,169425.375,305866.27499999997,475291.64999999997,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,521890,61350,3570,0,114425,162330,8890,7530,161770,519865,2025,143150,8330,0,343275,378770,16510,17570,300430,1208035,2025,63375,3570,0,114425,161770,162330,8890,7530]
[{"$f":"Summary!B28","v":21},{"$f":"Summary!C28","v":82},{"$f":"Summary!D28","v":81},{"$f":"Summary!E28","v":2044},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":535900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":73100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":463600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":-25100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":542300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) )","v":-28000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0))  )","v":24100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":-2800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0))  )","v":17900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":-9000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":174300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0))  )","v":-40000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":12500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D28, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D28, Base!$F$7:$AS$7, 0)))","v":0},1843700,7.4999999999999997E-2,4.4999999999999998E-2,0.3,553110,0.3,553110,0,0,30100,25000,28500,1300,700,8500,700,0,1938500,0.3,58355,-12000,115945,-28000,56281.625,106532.52499999999,162814.15,0.3,3750,0,8750,0,4031.25,9143.75,13175,0.3,0,0,0,0,0,0,0,0.25,133975,18275,401925,54825,153845.9375,448657.68749999994,602503.625,0.3,162690,-8400,379610,-19600,170376.75,386451.44999999995,556828.19999999995,0.35,8435,-979.99999999999989,15665,-1820,8540.875,15418.974999999999,23959.85,0.3,5370,-3150,12530,-5850,4079.625,10037.224999999999,14116.849999999999,0.35,162260,-8785,301340,-16315,169707.5625,306375.71249999997,476083.27499999997,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,534835,52290,3750,0,133975,162690,8435,5370,162260,528770,6065,122010,8750,0,401925,379610,15665,12530,301340,1241830,6065,58355,3750,0,133975,162260,162690,8435,5370]
[{"$f":"Summary!B29","v":22},{"$f":"Summary!C29","v":83},{"$f":"Summary!D29","v":82},{"$f":"Summary!E29","v":2045},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":619300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":75600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":463800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":-26200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":542300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) )","v":-29300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0))  )","v":22600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":-3000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0))  )","v":9600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":-9600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":142500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0))  )","v":-40000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":13200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D29, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D29, Base!$F$7:$AS$7, 0)))","v":0},1888900,7.4999999999999997E-2,4.4999999999999998E-2,0.3,566670,0.3,566670,0,0,34500,25000,28500,1200,0,6900,700,0,1985700,0.3,53175,-12000,89325,-28000,50713.125,78714.625,129427.75,0.3,3960,0,9240,0,4257,9655.7999999999993,13912.8,0.3,0,0,0,0,0,0,0,0.25,154825,18900,464475,56700,176595.625,515002.12499999994,691597.75,0.3,162690,-8790,379610,-20510,170167.125,385975.97499999998,556143.1,0.35,7909.9999999999991,-1050,14690,-1950,7938.8749999999991,14332.174999999999,22271.05,0.3,2880,-2880,6720,-6720,1548,3511.2,5059.2,0.35,162330,-9170,301470,-17030,169575.875,306137.97499999998,475713.85,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,547770,42750,3960,0,154825,162690,7909.9999999999991,2880,162330,537345,10425,99750,9240,0,464475,379610,14690,6720,301470,1275955,10425,53175,3960,0,154825,162330,162690,7909.9999999999991,2880]
[{"$f":"Summary!B30","v":23},{"$f":"Summary!C30","v":84},{"$f":"Summary!D30","v":83},{"$f":"Summary!E30","v":2046},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":708100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":468100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":462800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":-27500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":541000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) )","v":-30600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0))  )","v":20800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":-3200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":109000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0))  )","v":-40000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":13900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D30, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D30, Base!$F$7:$AS$7, 0)))","v":0},2323700,7.4999999999999997E-2,4.4999999999999998E-2,0.3,697110,0.3,697110,0,0,49500,24900,28400,1100,0,5800,800,0,2434200,0.3,67330,-12000,41670,-28000,65929.75,28915.149999999998,94844.9,0.3,4170,0,9730,0,4482.75,10167.849999999999,14650.599999999999,0.3,0,0,0,0,0,0,0,0.25,177025,117025,531075,351075,253202.8125,738410.0625,991612.875,0.3,162300,-9180,378700,-21420,169538.25,384549.55,554087.80000000005,0.35,7279.9999999999991,-1120,13520,-2080,7223.9999999999991,13041.599999999999,20265.599999999999,0.3,0,0,0,0,0,0,0,0.35,161980,-9625,300820,-17875,168955.0625,305017.21249999997,473972.27499999997,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,580085,32700,4170,0,177025,162300,7279.9999999999991,0,161980,545455,34630,76300,9730,0,531075,378700,13520,0,300820,1310145,34630,67330,4170,0,177025,161980,162300,7279.9999999999991,0]
[{"$f":"Summary!B31","v":24},{"$f":"Summary!C31","v":85},{"$f":"Summary!D31","v":84},{"$f":"Summary!E31","v":2047},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":1197700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":70200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":460400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":-28800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":538300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) )","v":-32000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0))  )","v":18700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":-3300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":73700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0))  )","v":-40000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":14600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D31, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D31, Base!$F$7:$AS$7, 0)))","v":0},2373600,7.4999999999999997E-2,4.4999999999999998E-2,0.3,712080,0.3,712080,0,0,64700,24800,28200,900,0,4100,800,0,2497100,0.3,61550,-12000,12150,-28000,59716.25,-1933.2499999999998,57783,0.3,4380,0,10220,0,4708.5,10679.9,15388.4,0.3,0,0,0,0,0,0,0,0.25,299425,17550,898275,52650,331315,966206.99999999988,1297522,0.3,161490,-9600,376810,-22400,168441.75,382062.44999999995,550504.19999999995,0.35,6545,-1155,12155,-2145,6415.0625,11581.2125,17996.275000000001,0.3,0,0,0,0,0,0,0,0.35,161140,-10080,299260,-18720,167807.5,302945.5,470753,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,694530,22110,4380,0,299425,161490,6545,0,161140,655090,39440,51590,10220,0,898275,376810,12155,0,299260,1648310,39440,61550,4380,0,299425,161140,161490,6545,0]
[{"$f":"Summary!B32","v":25},{"$f":"Summary!C32","v":86},{"$f":"Summary!D32","v":85},{"$f":"Summary!E32","v":2048},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":1300400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":142300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":456600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":-30000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":534000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) )","v":-33400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0))  )","v":16400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":-3600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":36500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0))  )","v":-36500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":15400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D32, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D32, Base!$F$7:$AS$7, 0)))","v":0},2501600,7.4999999999999997E-2,4.4999999999999998E-2,0.3,750480,0.3,750480,0,0,72400,24500,27900,800,0,0,1200,0,2628400,0.3,36500,-10950,0,-25550,33351.875,-13349.875,20002,0.3,15400,0,0,0,16555,0,16555,0.3,0,0,0,0,0,0,0,0.25,337255,35575,963145,106725,381670.6875,1062250.3374999999,1443921.0249999999,0.3,160200,-10020,373800,-23380,166829.25,378404.94999999995,545234.19999999995,0.35,5740,-1260,10660,-2340,5493.25,9917.0499999999993,15410.3,0.3,0,0,0,0,0,0,0,0.35,159810,-10500,296790,-19500,166152,299956.8,466108.8,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,714905,10950,4620,0,325100,160200,5740,0,159810,666420,48485,25550,10780,0,975300,373800,10660,0,296790,1692880,48485,36500,15400,0,337255,159810,160200,5740,0]
[{"$f":"Summary!B33","v":26},{"$f":"Summary!C33","v":87},{"$f":"Summary!D33","v":86},{"$f":"Summary!E33","v":2049},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":1476800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":7400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":451300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":-31300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":528000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) )","v":-34700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0))  )","v":13600},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":-3800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":16200},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D33, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D33, Base!$F$7:$AS$7, 0)))","v":0},2493300,7.4999999999999997E-2,4.4999999999999998E-2,0.3,747990,0.3,747990,0,0,78900,24200,27600,600,0,0,1200,0,2625800,0.3,0,0,0,0,0,0,0,0.3,16200,0,0,0,17415,0,17415,0.3,0,0,0,0,0,0,0,0.25,408825,1850,1067975,5550,440481.25,1118933.75,1559415,0.3,158400,-10410,369600,-24290,164684.625,373540.47499999998,538225.1,0.35,4760,-1330,8840,-2470,4402.125,7947.2249999999995,12349.349999999999,0.3,0,0,0,0,0,0,0,0.35,157955,-10955,293345,-20345,163913.3125,295915.26249999995,459828.57499999995,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,746140,0,4860,0,369200,158400,4760,0,157955,695175,50965,0,11340,0,1107600,369600,8840,0,293345,1790725,50965,0,16200,0,408825,157955,158400,4760,0]
[{"$f":"Summary!B34","v":27},{"$f":"Summary!C34","v":88},{"$f":"Summary!D34","v":87},{"$f":"Summary!E34","v":2050},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":1521700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":8800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":444400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":-32400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":520400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) )","v":-36100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0))  )","v":10500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":-4000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":17100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D34, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D34, Base!$F$7:$AS$7, 0)))","v":0},2522900,7.4999999999999997E-2,4.4999999999999998E-2,0.3,756870,0.3,756870,0,0,81400,23800,27100,500,0,0,1300,0,2657000,0.3,0,0,0,0,0,0,0,0.3,17100,0,0,0,18382.5,0,18382.5,0.3,0,0,0,0,0,0,0,0.25,422235,2200,1099465,6600,455085.125,1152389.4249999998,1607474.5499999998,0.3,156120,-10830,364280,-25270,162007.875,367469.02499999997,529476.89999999991,0.35,3674.9999999999995,-1400,6825,-2600,3198.1249999999995,5773.625,8971.75,0.3,0,0,0,0,0,0,0,0.35,155540,-11340,288860,-21060,161110.25,290854.84999999998,451965.1,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,754670,0,5130,0,380425,156120,3674.9999999999995,0,155540,700890,53780,0,11970,0,1141275,364280,6825,0,288860,1813210,53780,0,17100,0,422235,155540,156120,3674.9999999999995,0]
[{"$f":"Summary!B35","v":28},{"$f":"Summary!C35","v":89},{"$f":"Summary!D35","v":88},{"$f":"Summary!E35","v":2051},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":1569000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":10500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":436000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":-33800},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":510900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) )","v":-37300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0))  )","v":7000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":-4400},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":18000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D35, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D35, Base!$F$7:$AS$7, 0)))","v":0},2551400,7.4999999999999997E-2,4.4999999999999998E-2,0.3,765420,0.3,765420,0,0,84000,23300,26600,300,0,0,1400,0,2687000,0.3,0,0,0,0,0,0,0,0.3,18000,0,0,0,19350,0,19350,0.3,0,0,0,0,0,0,0,0.25,436475,2625,1132525,7875,470621.5625,1187603.3125,1658224.875,0.3,153270,-11190,357630,-26110,158750.625,360080.875,518831.5,0.35,2450,-1540,4550,-2860,1806,3260.3999999999996,5066.3999999999996,0.3,0,0,0,0,0,0,0,0.35,152600,-11830,283400,-21970,157686.375,284673.67499999999,442360.05,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,762795,0,5400,0,392250,153270,2450,0,152600,705970,56825,0,12600,0,1176750,357630,4550,0,283400,1834930,56825,0,18000,0,436475,152600,153270,2450,0]
[{"$f":"Summary!B36","v":29},{"$f":"Summary!C36","v":90},{"$f":"Summary!D36","v":89},{"$f":"Summary!E36","v":2052},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":1619000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":10100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":425700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":-34900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":499700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) )","v":-38700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0))  )","v":2900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":-2900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":19000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D36, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D36, Base!$F$7:$AS$7, 0)))","v":0},2576400,7.4999999999999997E-2,4.4999999999999998E-2,0.3,772920,0.3,772920,0,0,86700,22700,25900,0,0,0,1400,0,2713100,0.3,0,0,0,0,0,0,0,0.3,19000,0,0,0,20425,0,20425,0.3,0,0,0,0,0,0,0,0.25,451475,2525,1167525,7575,486692.8125,1224021.5625,1710714.375,0.3,149910,-11610,349790,-27090,154912.875,351376.02499999997,506288.89999999997,0.35,1014.9999999999999,-1014.9999999999999,1885,-1885,545.56249999999989,984.91249999999991,1530.4749999999999,0.3,0,0,0,0,0,0,0,0.35,148995,-12215,276705,-22685,153604.0625,277303.8125,430907.875,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,770395,0,5700,0,404750,149910,1014.9999999999999,0,148995,710370,60025,0,13300,0,1214250,349790,1885,0,276705,1855930,60025,0,19000,0,451475,148995,149910,1014.9999999999999,0]
[{"$f":"Summary!B37","v":30},{"$f":"Summary!C37","v":91},{"$f":"Summary!D37","v":90},{"$f":"Summary!E37","v":2053},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":1670300},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":8100},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":413700},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":-36000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":486500},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) )","v":-39900},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":20000},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D37, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D37, Base!$F$7:$AS$7, 0)))","v":0},2598600,7.4999999999999997E-2,4.4999999999999998E-2,0.3,779580,0.3,779580,0,0,89400,22000,25200,0,0,0,1500,0,2736700,0.3,0,0,0,0,0,0,0,0.3,20000,0,0,0,21500,0,21500,0.3,0,0,0,0,0,0,0,0.25,466810,2025,1203490,6075,502909.1875,1260821.2374999998,1763730.4249999998,0.3,145950,-11970,340550,-27930,150462.375,341281.32499999995,491743.69999999995,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,144795,-12600,268905,-23400,148882.125,268779.22499999998,417661.35,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,777555,0,6000,0,417575,145950,0,0,144795,714320,63235,0,14000,0,1252725,340550,0,0,268905,1876180,63235,0,20000,0,466810,144795,145950,0,0]
[{"$f":"Summary!B38","v":31},{"$f":"Summary!C38","v":92},{"$f":"Summary!D38","v":91},{"$f":"Summary!E38","v":2054},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D38, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D38, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B39","v":32},{"$f":"Summary!C39","v":93},{"$f":"Summary!D39","v":92},{"$f":"Summary!E39","v":2055},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D39, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D39, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B40","v":33},{"$f":"Summary!C40","v":94},{"$f":"Summary!D40","v":93},{"$f":"Summary!E40","v":2056},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D40, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D40, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B41","v":34},{"$f":"Summary!C41","v":95},{"$f":"Summary!D41","v":94},{"$f":"Summary!E41","v":2057},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D41, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D41, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B42","v":35},{"$f":"Summary!C42","v":96},{"$f":"Summary!D42","v":95},{"$f":"Summary!E42","v":2058},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D42, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D42, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B43","v":36},{"$f":"Summary!C43","v":97},{"$f":"Summary!D43","v":96},{"$f":"Summary!E43","v":2059},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D43, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D43, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B44","v":37},{"$f":"Summary!C44","v":98},{"$f":"Summary!D44","v":97},{"$f":"Summary!E44","v":2060},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D44, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D44, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B45","v":38},{"$f":"Summary!C45","v":99},{"$f":"Summary!D45","v":98},{"$f":"Summary!E45","v":2061},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D45, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D45, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B46","v":39},{"$f":"Summary!C46","v":100},{"$f":"Summary!D46","v":99},{"$f":"Summary!E46","v":2062},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D46, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D46, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Summary!B47","v":40},{"$f":"Summary!C47","v":101},{"$f":"Summary!D47","v":100},{"$f":"Summary!E47","v":2063},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(E$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(E$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(F$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(F$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(G$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(G$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(H$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$2, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$3, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(H$4, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(H$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$2, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$3, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(H$4, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(I$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(I$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(J$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$2, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(J$3, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(J$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$2, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(J$3, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(K$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(K$2, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(K$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(K$2, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(L$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(L$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(M$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(M$2, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(M$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(M$2, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(N$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(N$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(O$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(O$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(P$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)) + INDEX(Details!$F$7:$AS$520, MATCH(P$2, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(P$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)) + INDEX(Base!$F$7:$AS$520, MATCH(P$2, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0))  )","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(Q$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(Q$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(R$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(R$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(S$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(S$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(T$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(T$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},{"$f":"IF($A$5=1, INDEX(Details!$F$7:$AS$520, MATCH(U$1, Details!$AW$7:$AW$520, 0), MATCH($D47, Details!$F$7:$AS$7, 0)), INDEX(Base!$F$7:$AS$520, MATCH(U$1, Base!$AW$7:$AW$520, 0), MATCH($D47, Base!$F$7:$AS$7, 0)))","v":0},0,7.4999999999999997E-2,4.4999999999999998E-2,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0.25,0.35,0.3,0.35,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE8:AE47)","v":924000},{"$f":"SUM(AF8:AF47)","v":776700},745400,{"$f":"SUM(AH8:AH47)","v":16100},{"$f":"SUM(AI8:AI47)","v":24000},229400,39600,0]
[]
["Column Number:",null,null,1,{"$f":"D50+1","v":2},{"$f":"E50+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start of Feasibility Calculation ===>"]

{"sheet":"Base","index":14,"n_rows":634,"n_cols":90,"rows_kept":634,"cut":false,"hidden":false,"merged":[]}
[null,"Base Portfolio Calculations",null,null,"Instructions","border & lines",null,"hidden rows",null,"cell comments to Word ",null,{"$f":"+Setup!$B$6","v":"Example Data: $70k expenses before tax. SS at 70 & 66. 23% possible SS reduction in 2038.  $200k inherited. Sell house at 84. Wife widowed at 85. Roth conversions will leave $1.2M to heirs."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comparison: Full Portfolio vs Base",null,null,null,null,null,"Instructions"]
[]
["   Sections",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,null,null,null,null,{"$f":"Your_Age","v":62},{"$f":"+F4+1","v":63},64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,null,null,null,null,null,{"$f":"Your_Age","v":62},{"$f":"+AY4+1","v":63},64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101]
["Comparison to default (full) case is on the far right",null,null,"Earnings &","Final Balance",{"$f":"IF(Spouse_Age>0,Spouse_Age,\"\")","v":61},{"$f":"IF(Spouse_Age>0,F$5+1,\"\")","v":62},63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,null,"Full Case","Base (Higher)",null,null,{"$f":"IF(Spouse_Age>0,Spouse_Age,\"\")","v":61},{"$f":"IF(Spouse_Age>0,AY$5+1,\"\")","v":62},63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[null,null,null,"Escalation",{"$f":"Final_Year  & \" @ \" &  Your_Age_End & \" or\"","v":"2053 @ 91 or"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totals or","or Lower","Rebal"]
[null,"Account Balances",null,"Rates","Totals",{"$f":"+Setup!$E$39","v":2024},{"$f":"+F7+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,null,"Final Year","Than Full","Code",null,{"$f":"+Setup!$E$39","v":2024},{"$f":"+AY7+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063]
[null,"Taxable",{"$f":"IF(E8<-1,\"Negative Balance!\",\"\")","v":""},null,{"$f":"+E262","v":1721600},{"$f":"ROUND(Taxable_Begin/Round_To,0)*Round_To","v":200000},{"$f":"ROUND((F8+F148)*IF(G$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":182100},176500,158000,138900,120800,127700,136100,145100,171500,194500,136500,211500,236600,281300,204900,293600,330100,382800,457700,535900,619300,708100,1197700,1300400,1476800,1521700,1569000,1619000,1670300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E8","v":1721600},{"$f":"+E8-AU8","v":0},2,null,{"$f":"+Details!F8-Base!F8","v":0},{"$f":"+Details!G8-Base!G8","v":0},{"$f":"+Details!H8-Base!H8","v":0},{"$f":"+Details!I8-Base!I8","v":0},{"$f":"+Details!J8-Base!J8","v":0},{"$f":"+Details!K8-Base!K8","v":0},{"$f":"+Details!L8-Base!L8","v":0},{"$f":"+Details!M8-Base!M8","v":0},{"$f":"+Details!N8-Base!N8","v":0},{"$f":"+Details!O8-Base!O8","v":0},{"$f":"+Details!P8-Base!P8","v":0},{"$f":"+Details!Q8-Base!Q8","v":0},{"$f":"+Details!R8-Base!R8","v":0},{"$f":"+Details!S8-Base!S8","v":0},{"$f":"+Details!T8-Base!T8","v":0},{"$f":"+Details!U8-Base!U8","v":0},{"$f":"+Details!V8-Base!V8","v":0},{"$f":"+Details!W8-Base!W8","v":0},{"$f":"+Details!X8-Base!X8","v":0},{"$f":"+Details!Y8-Base!Y8","v":0},{"$f":"+Details!Z8-Base!Z8","v":0},{"$f":"+Details!AA8-Base!AA8","v":0},{"$f":"+Details!AB8-Base!AB8","v":0},{"$f":"+Details!AC8-Base!AC8","v":0},{"$f":"+Details!AD8-Base!AD8","v":0},{"$f":"+Details!AE8-Base!AE8","v":0},{"$f":"+Details!AF8-Base!AF8","v":0},{"$f":"+Details!AG8-Base!AG8","v":0},{"$f":"+Details!AH8-Base!AH8","v":0},{"$f":"+Details!AI8-Base!AI8","v":0},{"$f":"+Details!AJ8-Base!AJ8","v":0},{"$f":"+Details!AK8-Base!AK8","v":0},{"$f":"+Details!AL8-Base!AL8","v":0},{"$f":"+Details!AM8-Base!AM8","v":0},{"$f":"+Details!AN8-Base!AN8","v":0},{"$f":"+Details!AO8-Base!AO8","v":0},{"$f":"+Details!AP8-Base!AP8","v":0},{"$f":"+Details!AQ8-Base!AQ8","v":0},{"$f":"+Details!AR8-Base!AR8","v":0},{"$f":"+Details!AS8-Base!AS8","v":0}]
["c","IRA 1",null,null,399900,{"$f":"ROUND(tIRA_Begin/Round_To,0)*Round_To","v":500000},{"$f":"ROUND((+F9+F29+F63+F87+F91+F94+F95+F96-F133)*IF(G$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":491200},480600,468100,453400,436400,416900,394600,369500,383200,398800,416400,419700,423100,426800,436000,444700,452700,459900,462200,463600,463800,462800,460400,456600,451300,444400,436000,425700,413700,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E9","v":399900},0,3,null,{"$f":"+Details!F9-Base!F9","v":0},{"$f":"+Details!G9-Base!G9","v":0},{"$f":"+Details!H9-Base!H9","v":0},{"$f":"+Details!I9-Base!I9","v":0},{"$f":"+Details!J9-Base!J9","v":0},{"$f":"+Details!K9-Base!K9","v":0},{"$f":"+Details!L9-Base!L9","v":0},{"$f":"+Details!M9-Base!M9","v":0},{"$f":"+Details!N9-Base!N9","v":0},{"$f":"+Details!O9-Base!O9","v":0},{"$f":"+Details!P9-Base!P9","v":0},{"$f":"+Details!Q9-Base!Q9","v":0},{"$f":"+Details!R9-Base!R9","v":0},{"$f":"+Details!S9-Base!S9","v":0},{"$f":"+Details!T9-Base!T9","v":0},{"$f":"+Details!U9-Base!U9","v":0},{"$f":"+Details!V9-Base!V9","v":0},{"$f":"+Details!W9-Base!W9","v":0},{"$f":"+Details!X9-Base!X9","v":0},{"$f":"+Details!Y9-Base!Y9","v":0},{"$f":"+Details!Z9-Base!Z9","v":0},{"$f":"+Details!AA9-Base!AA9","v":0},{"$f":"+Details!AB9-Base!AB9","v":0},{"$f":"+Details!AC9-Base!AC9","v":0},{"$f":"+Details!AD9-Base!AD9","v":0},{"$f":"+Details!AE9-Base!AE9","v":0},{"$f":"+Details!AF9-Base!AF9","v":0},{"$f":"+Details!AG9-Base!AG9","v":0},{"$f":"+Details!AH9-Base!AH9","v":0},{"$f":"+Details!AI9-Base!AI9","v":0},{"$f":"+Details!AJ9-Base!AJ9","v":0},{"$f":"+Details!AK9-Base!AK9","v":0},{"$f":"+Details!AL9-Base!AL9","v":0},{"$f":"+Details!AM9-Base!AM9","v":0},{"$f":"+Details!AN9-Base!AN9","v":0},{"$f":"+Details!AO9-Base!AO9","v":0},{"$f":"+Details!AP9-Base!AP9","v":0},{"$f":"+Details!AQ9-Base!AQ9","v":0},{"$f":"+Details!AR9-Base!AR9","v":0},{"$f":"+Details!AS9-Base!AS9","v":0}]
["c","IRA 2",null,null,471300,{"$f":"ROUND(tIRA_Begin2/Round_To,0)*Round_To","v":200000},{"$f":"ROUND((+F10+F30+F98+F99+F102+F103)*IF(G$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":218500},238100,258800,280800,304100,328700,354800,382400,411700,436000,461700,488900,498800,508100,516800,524800,532200,538700,541100,542300,542300,541000,538300,534000,528000,520400,510900,499700,486500,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E10","v":471300},0,4,null,{"$f":"+Details!F10-Base!F10","v":0},{"$f":"+Details!G10-Base!G10","v":0},{"$f":"+Details!H10-Base!H10","v":0},{"$f":"+Details!I10-Base!I10","v":0},{"$f":"+Details!J10-Base!J10","v":0},{"$f":"+Details!K10-Base!K10","v":0},{"$f":"+Details!L10-Base!L10","v":0},{"$f":"+Details!M10-Base!M10","v":0},{"$f":"+Details!N10-Base!N10","v":0},{"$f":"+Details!O10-Base!O10","v":0},{"$f":"+Details!P10-Base!P10","v":0},{"$f":"+Details!Q10-Base!Q10","v":0},{"$f":"+Details!R10-Base!R10","v":0},{"$f":"+Details!S10-Base!S10","v":0},{"$f":"+Details!T10-Base!T10","v":0},{"$f":"+Details!U10-Base!U10","v":0},{"$f":"+Details!V10-Base!V10","v":0},{"$f":"+Details!W10-Base!W10","v":0},{"$f":"+Details!X10-Base!X10","v":0},{"$f":"+Details!Y10-Base!Y10","v":0},{"$f":"+Details!Z10-Base!Z10","v":0},{"$f":"+Details!AA10-Base!AA10","v":0},{"$f":"+Details!AB10-Base!AB10","v":0},{"$f":"+Details!AC10-Base!AC10","v":0},{"$f":"+Details!AD10-Base!AD10","v":0},{"$f":"+Details!AE10-Base!AE10","v":0},{"$f":"+Details!AF10-Base!AF10","v":0},{"$f":"+Details!AG10-Base!AG10","v":0},{"$f":"+Details!AH10-Base!AH10","v":0},{"$f":"+Details!AI10-Base!AI10","v":0},{"$f":"+Details!AJ10-Base!AJ10","v":0},{"$f":"+Details!AK10-Base!AK10","v":0},{"$f":"+Details!AL10-Base!AL10","v":0},{"$f":"+Details!AM10-Base!AM10","v":0},{"$f":"+Details!AN10-Base!AN10","v":0},{"$f":"+Details!AO10-Base!AO10","v":0},{"$f":"+Details!AP10-Base!AP10","v":0},{"$f":"+Details!AQ10-Base!AQ10","v":0},{"$f":"+Details!AR10-Base!AR10","v":0},{"$f":"+Details!AS10-Base!AS10","v":0}]
[null,"IRA ^",{"$f":"IF(E11<-1,\"Negative Balance!\",\"\")","v":""},null,871200,{"$f":"+F9+F10","v":700000},709700,718700,726900,734200,740500,745600,749400,751900,794900,834800,878100,908600,921900,934900,952800,969500,984900,998600,1003300,1005900,1006100,1003800,998700,990600,979300,964800,946900,925400,900200,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E11","v":871200},0,null,null,{"$f":"+Details!F11-Base!F11","v":0},{"$f":"+Details!G11-Base!G11","v":0},{"$f":"+Details!H11-Base!H11","v":0},{"$f":"+Details!I11-Base!I11","v":0},{"$f":"+Details!J11-Base!J11","v":0},{"$f":"+Details!K11-Base!K11","v":0},{"$f":"+Details!L11-Base!L11","v":0},{"$f":"+Details!M11-Base!M11","v":0},{"$f":"+Details!N11-Base!N11","v":0},{"$f":"+Details!O11-Base!O11","v":0},{"$f":"+Details!P11-Base!P11","v":0},{"$f":"+Details!Q11-Base!Q11","v":0},{"$f":"+Details!R11-Base!R11","v":0},{"$f":"+Details!S11-Base!S11","v":0},{"$f":"+Details!T11-Base!T11","v":0},{"$f":"+Details!U11-Base!U11","v":0},{"$f":"+Details!V11-Base!V11","v":0},{"$f":"+Details!W11-Base!W11","v":0},{"$f":"+Details!X11-Base!X11","v":0},{"$f":"+Details!Y11-Base!Y11","v":0},{"$f":"+Details!Z11-Base!Z11","v":0},{"$f":"+Details!AA11-Base!AA11","v":0},{"$f":"+Details!AB11-Base!AB11","v":0},{"$f":"+Details!AC11-Base!AC11","v":0},{"$f":"+Details!AD11-Base!AD11","v":0},{"$f":"+Details!AE11-Base!AE11","v":0},{"$f":"+Details!AF11-Base!AF11","v":0},{"$f":"+Details!AG11-Base!AG11","v":0},{"$f":"+Details!AH11-Base!AH11","v":0},{"$f":"+Details!AI11-Base!AI11","v":0},{"$f":"+Details!AJ11-Base!AJ11","v":0},{"$f":"+Details!AK11-Base!AK11","v":0},{"$f":"+Details!AL11-Base!AL11","v":0},{"$f":"+Details!AM11-Base!AM11","v":0},{"$f":"+Details!AN11-Base!AN11","v":0},{"$f":"+Details!AO11-Base!AO11","v":0},{"$f":"+Details!AP11-Base!AP11","v":0},{"$f":"+Details!AQ11-Base!AQ11","v":0},{"$f":"+Details!AR11-Base!AR11","v":0},{"$f":"+Details!AS11-Base!AS11","v":0}]
["c","IRA 1, inherited",null,null,0,0,{"$f":"ROUND((+F12+F32+F110+F113+F116+F105)*IF(G$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,31300,26500,25400,24100,22600,20800,18700,16400,13600,10500,7000,2900,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E12","v":0},0,6,null,{"$f":"+Details!F12-Base!F12","v":0},{"$f":"+Details!G12-Base!G12","v":0},{"$f":"+Details!H12-Base!H12","v":0},{"$f":"+Details!I12-Base!I12","v":0},{"$f":"+Details!J12-Base!J12","v":0},{"$f":"+Details!K12-Base!K12","v":0},{"$f":"+Details!L12-Base!L12","v":0},{"$f":"+Details!M12-Base!M12","v":0},{"$f":"+Details!N12-Base!N12","v":0},{"$f":"+Details!O12-Base!O12","v":0},{"$f":"+Details!P12-Base!P12","v":0},{"$f":"+Details!Q12-Base!Q12","v":0},{"$f":"+Details!R12-Base!R12","v":0},{"$f":"+Details!S12-Base!S12","v":0},{"$f":"+Details!T12-Base!T12","v":0},{"$f":"+Details!U12-Base!U12","v":0},{"$f":"+Details!V12-Base!V12","v":0},{"$f":"+Details!W12-Base!W12","v":0},{"$f":"+Details!X12-Base!X12","v":0},{"$f":"+Details!Y12-Base!Y12","v":0},{"$f":"+Details!Z12-Base!Z12","v":0},{"$f":"+Details!AA12-Base!AA12","v":0},{"$f":"+Details!AB12-Base!AB12","v":0},{"$f":"+Details!AC12-Base!AC12","v":0},{"$f":"+Details!AD12-Base!AD12","v":0},{"$f":"+Details!AE12-Base!AE12","v":0},{"$f":"+Details!AF12-Base!AF12","v":0},{"$f":"+Details!AG12-Base!AG12","v":0},{"$f":"+Details!AH12-Base!AH12","v":0},{"$f":"+Details!AI12-Base!AI12","v":0},{"$f":"+Details!AJ12-Base!AJ12","v":0},{"$f":"+Details!AK12-Base!AK12","v":0},{"$f":"+Details!AL12-Base!AL12","v":0},{"$f":"+Details!AM12-Base!AM12","v":0},{"$f":"+Details!AN12-Base!AN12","v":0},{"$f":"+Details!AO12-Base!AO12","v":0},{"$f":"+Details!AP12-Base!AP12","v":0},{"$f":"+Details!AQ12-Base!AQ12","v":0},{"$f":"+Details!AR12-Base!AR12","v":0},{"$f":"+Details!AS12-Base!AS12","v":0}]
["c","IRA 2, inherited",null,null,0,0,{"$f":"ROUND((+F13+F33+F111+F114+F117+F106)*IF(G$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,60000,57400,54300,50800,46500,40100,33100,25100,17900,9600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E13","v":0},0,7,null,{"$f":"+Details!F13-Base!F13","v":0},{"$f":"+Details!G13-Base!G13","v":0},{"$f":"+Details!H13-Base!H13","v":0},{"$f":"+Details!I13-Base!I13","v":0},{"$f":"+Details!J13-Base!J13","v":0},{"$f":"+Details!K13-Base!K13","v":0},{"$f":"+Details!L13-Base!L13","v":0},{"$f":"+Details!M13-Base!M13","v":0},{"$f":"+Details!N13-Base!N13","v":0},{"$f":"+Details!O13-Base!O13","v":0},{"$f":"+Details!P13-Base!P13","v":0},{"$f":"+Details!Q13-Base!Q13","v":0},{"$f":"+Details!R13-Base!R13","v":0},{"$f":"+Details!S13-Base!S13","v":0},{"$f":"+Details!T13-Base!T13","v":0},{"$f":"+Details!U13-Base!U13","v":0},{"$f":"+Details!V13-Base!V13","v":0},{"$f":"+Details!W13-Base!W13","v":0},{"$f":"+Details!X13-Base!X13","v":0},{"$f":"+Details!Y13-Base!Y13","v":0},{"$f":"+Details!Z13-Base!Z13","v":0},{"$f":"+Details!AA13-Base!AA13","v":0},{"$f":"+Details!AB13-Base!AB13","v":0},{"$f":"+Details!AC13-Base!AC13","v":0},{"$f":"+Details!AD13-Base!AD13","v":0},{"$f":"+Details!AE13-Base!AE13","v":0},{"$f":"+Details!AF13-Base!AF13","v":0},{"$f":"+Details!AG13-Base!AG13","v":0},{"$f":"+Details!AH13-Base!AH13","v":0},{"$f":"+Details!AI13-Base!AI13","v":0},{"$f":"+Details!AJ13-Base!AJ13","v":0},{"$f":"+Details!AK13-Base!AK13","v":0},{"$f":"+Details!AL13-Base!AL13","v":0},{"$f":"+Details!AM13-Base!AM13","v":0},{"$f":"+Details!AN13-Base!AN13","v":0},{"$f":"+Details!AO13-Base!AO13","v":0},{"$f":"+Details!AP13-Base!AP13","v":0},{"$f":"+Details!AQ13-Base!AQ13","v":0},{"$f":"+Details!AR13-Base!AR13","v":0},{"$f":"+Details!AS13-Base!AS13","v":0}]
[null,"IRA, inherited ^",{"$f":"IF(E14<0,\"Negative Balance!\",\"\")","v":""},null,0,{"$f":"+F12+F13","v":0},0,0,0,0,0,0,0,0,0,0,0,60000,57400,54300,50800,82500,71400,59600,50500,42000,32200,20800,18700,16400,13600,10500,7000,2900,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E14","v":0},0,null,null,{"$f":"+Details!F14-Base!F14","v":0},{"$f":"+Details!G14-Base!G14","v":0},{"$f":"+Details!H14-Base!H14","v":0},{"$f":"+Details!I14-Base!I14","v":0},{"$f":"+Details!J14-Base!J14","v":0},{"$f":"+Details!K14-Base!K14","v":0},{"$f":"+Details!L14-Base!L14","v":0},{"$f":"+Details!M14-Base!M14","v":0},{"$f":"+Details!N14-Base!N14","v":0},{"$f":"+Details!O14-Base!O14","v":0},{"$f":"+Details!P14-Base!P14","v":0},{"$f":"+Details!Q14-Base!Q14","v":0},{"$f":"+Details!R14-Base!R14","v":0},{"$f":"+Details!S14-Base!S14","v":0},{"$f":"+Details!T14-Base!T14","v":0},{"$f":"+Details!U14-Base!U14","v":0},{"$f":"+Details!V14-Base!V14","v":0},{"$f":"+Details!W14-Base!W14","v":0},{"$f":"+Details!X14-Base!X14","v":0},{"$f":"+Details!Y14-Base!Y14","v":0},{"$f":"+Details!Z14-Base!Z14","v":0},{"$f":"+Details!AA14-Base!AA14","v":0},{"$f":"+Details!AB14-Base!AB14","v":0},{"$f":"+Details!AC14-Base!AC14","v":0},{"$f":"+Details!AD14-Base!AD14","v":0},{"$f":"+Details!AE14-Base!AE14","v":0},{"$f":"+Details!AF14-Base!AF14","v":0},{"$f":"+Details!AG14-Base!AG14","v":0},{"$f":"+Details!AH14-Base!AH14","v":0},{"$f":"+Details!AI14-Base!AI14","v":0},{"$f":"+Details!AJ14-Base!AJ14","v":0},{"$f":"+Details!AK14-Base!AK14","v":0},{"$f":"+Details!AL14-Base!AL14","v":0},{"$f":"+Details!AM14-Base!AM14","v":0},{"$f":"+Details!AN14-Base!AN14","v":0},{"$f":"+Details!AO14-Base!AO14","v":0},{"$f":"+Details!AP14-Base!AP14","v":0},{"$f":"+Details!AQ14-Base!AQ14","v":0},{"$f":"+Details!AR14-Base!AR14","v":0},{"$f":"+Details!AS14-Base!AS14","v":0}]
["c","Roth 1",null,null,0,{"$f":"ROUND(Roth_Begin/Round_To,0)*Round_To","v":75000},{"$f":"ROUND((+F15+F35+F64+F120+F123+F126+F127)*IF(G$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":80700},86800,93400,100500,106700,113300,120300,127800,135700,144100,153000,162500,172600,183300,194700,206800,219600,233200,204500,174300,142500,109000,73700,36500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E15","v":0},0,9,null,{"$f":"+Details!F15-Base!F15","v":0},{"$f":"+Details!G15-Base!G15","v":0},{"$f":"+Details!H15-Base!H15","v":0},{"$f":"+Details!I15-Base!I15","v":0},{"$f":"+Details!J15-Base!J15","v":0},{"$f":"+Details!K15-Base!K15","v":0},{"$f":"+Details!L15-Base!L15","v":0},{"$f":"+Details!M15-Base!M15","v":0},{"$f":"+Details!N15-Base!N15","v":0},{"$f":"+Details!O15-Base!O15","v":0},{"$f":"+Details!P15-Base!P15","v":0},{"$f":"+Details!Q15-Base!Q15","v":0},{"$f":"+Details!R15-Base!R15","v":0},{"$f":"+Details!S15-Base!S15","v":0},{"$f":"+Details!T15-Base!T15","v":0},{"$f":"+Details!U15-Base!U15","v":0},{"$f":"+Details!V15-Base!V15","v":0},{"$f":"+Details!W15-Base!W15","v":0},{"$f":"+Details!X15-Base!X15","v":0},{"$f":"+Details!Y15-Base!Y15","v":0},{"$f":"+Details!Z15-Base!Z15","v":0},{"$f":"+Details!AA15-Base!AA15","v":0},{"$f":"+Details!AB15-Base!AB15","v":0},{"$f":"+Details!AC15-Base!AC15","v":0},{"$f":"+Details!AD15-Base!AD15","v":0},{"$f":"+Details!AE15-Base!AE15","v":0},{"$f":"+Details!AF15-Base!AF15","v":0},{"$f":"+Details!AG15-Base!AG15","v":0},{"$f":"+Details!AH15-Base!AH15","v":0},{"$f":"+Details!AI15-Base!AI15","v":0},{"$f":"+Details!AJ15-Base!AJ15","v":0},{"$f":"+Details!AK15-Base!AK15","v":0},{"$f":"+Details!AL15-Base!AL15","v":0},{"$f":"+Details!AM15-Base!AM15","v":0},{"$f":"+Details!AN15-Base!AN15","v":0},{"$f":"+Details!AO15-Base!AO15","v":0},{"$f":"+Details!AP15-Base!AP15","v":0},{"$f":"+Details!AQ15-Base!AQ15","v":0},{"$f":"+Details!AR15-Base!AR15","v":0},{"$f":"+Details!AS15-Base!AS15","v":0}]
["c","Roth 2",null,null,21100,{"$f":"ROUND(Roth2_Begin/Round_To,0)*Round_To","v":25000},{"$f":"ROUND((+F16+F36+F124)*IF(G$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":26400},27900,29500,31200,33000,34900,36900,39000,36100,32500,28100,22800,16500,9100,9600,10100,10700,11300,11900,12500,13200,13900,14600,15400,16200,17100,18000,19000,20000,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E16","v":21100},0,10,null,{"$f":"+Details!F16-Base!F16","v":0},{"$f":"+Details!G16-Base!G16","v":0},{"$f":"+Details!H16-Base!H16","v":0},{"$f":"+Details!I16-Base!I16","v":0},{"$f":"+Details!J16-Base!J16","v":0},{"$f":"+Details!K16-Base!K16","v":0},{"$f":"+Details!L16-Base!L16","v":0},{"$f":"+Details!M16-Base!M16","v":0},{"$f":"+Details!N16-Base!N16","v":0},{"$f":"+Details!O16-Base!O16","v":0},{"$f":"+Details!P16-Base!P16","v":0},{"$f":"+Details!Q16-Base!Q16","v":0},{"$f":"+Details!R16-Base!R16","v":0},{"$f":"+Details!S16-Base!S16","v":0},{"$f":"+Details!T16-Base!T16","v":0},{"$f":"+Details!U16-Base!U16","v":0},{"$f":"+Details!V16-Base!V16","v":0},{"$f":"+Details!W16-Base!W16","v":0},{"$f":"+Details!X16-Base!X16","v":0},{"$f":"+Details!Y16-Base!Y16","v":0},{"$f":"+Details!Z16-Base!Z16","v":0},{"$f":"+Details!AA16-Base!AA16","v":0},{"$f":"+Details!AB16-Base!AB16","v":0},{"$f":"+Details!AC16-Base!AC16","v":0},{"$f":"+Details!AD16-Base!AD16","v":0},{"$f":"+Details!AE16-Base!AE16","v":0},{"$f":"+Details!AF16-Base!AF16","v":0},{"$f":"+Details!AG16-Base!AG16","v":0},{"$f":"+Details!AH16-Base!AH16","v":0},{"$f":"+Details!AI16-Base!AI16","v":0},{"$f":"+Details!AJ16-Base!AJ16","v":0},{"$f":"+Details!AK16-Base!AK16","v":0},{"$f":"+Details!AL16-Base!AL16","v":0},{"$f":"+Details!AM16-Base!AM16","v":0},{"$f":"+Details!AN16-Base!AN16","v":0},{"$f":"+Details!AO16-Base!AO16","v":0},{"$f":"+Details!AP16-Base!AP16","v":0},{"$f":"+Details!AQ16-Base!AQ16","v":0},{"$f":"+Details!AR16-Base!AR16","v":0},{"$f":"+Details!AS16-Base!AS16","v":0}]
[null,"Roth IRA ^",{"$f":"IF(E17<0,\"Negative Balance!\",\"\")","v":""},null,21100,{"$f":"+F15+F16","v":100000},107100,114700,122900,131700,139700,148200,157200,166800,171800,176600,181100,185300,189100,192400,204300,216900,230300,244500,216400,186800,155700,122900,88300,51900,16200,17100,18000,19000,20000,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Base!E17","v":21100},0,null,null,{"$f":"+Details!F17-Base!F17","v":0},{"$f":"+Details!G17-Base!G17","v":0},{"$f":"+Details!H17-Base!H17","v":0},{"$f":"+Details!I17-Base!I17","v":0},{"$f":"+Details!J17-Base!J17","v":0},{"$f":"+Details!K17-Base!K17","v":0},{"$f":"+Details!L17-Base!L17","v":0},{"$f":"+Details!M17-Base!M17","v":0},{"$f":"+Details!N17-Base!N17","v":0},{"$f":"+Details!O17-Base!O17","v":0},{"$f":"+Details!P17-Base!P17","v":0},{"$f":"+Details!Q17-Base!Q17","v":0},{"$f":"+Details!R17-Base!R17","v":0},{"$f":"+Details!S17-Base!S17","v":0},{"$f":"+Details!T17-Base!T17","v":0},{"$f":"+Details!U17-Base!U17","v":0},{"$f":"+Details!V17-Base!V17","v":0},{"$f":"+Details!W17-Base!W17","v":0},{"$f":"+Details!X17-Base!X17","v":0},{"$f":"+Details!Y17-Base!Y17","v":0},{"$f":"+Details!Z17-Base!Z17","v":0},{"$f":"+Details!AA17-Base!AA17","v":0},{"$f":"+Details!AB17-Base!AB17","v":0},{"$f":"+Details!AC17-Base!AC17","v":0},{"$f":"+Details!AD17-Base!AD17","v":0},{"$f":"+Details!AE17-Base!AE17","v":0},{"$f":"+Details!AF17-Base!AF17","v":0},{"$f":"+Details!AG17-Base!AG17","v":0},{"$f":"+Details!AH17-Base!AH17","v":0},{"$f":"+Details!AI17-Base!AI17","v":0},{"$f":"+Details!AJ17-Base!AJ17","v":0},{"$f":"+Details!AK17-Base!AK17","v":0},{"$f":"+Details!AL17-Base!AL17","v":0},{"$f":"+Details!AM17-Base!AM17","v":0},{"$f":"+Details!AN17-Base!AN17","v":0},{"$f":"+Details!AO17-Base!AO17","v":0},{"$f":"+Details!AP17-Base!AP17","v":0},{"$f":"+Details!AQ17-Base!AQ17","v":0},{"$f":"+Details!AR17-Base!AR17","v":0},{"$f":"+Details!AS17-Base!AS17","v":0}]
[null,"Roth IRA, conversion",null,"not included",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!E18","v":0},0,12,null,{"$f":"+Details!F18-Base!F18","v":0},{"$f":"+Details!G18-Base!G18","v":0},{"$f":"+Details!H18-Base!H18","v":0},{"$f":"+Details!I18-Base!I18","v":0},{"$f":"+Details!J18-Base!J18","v":0},{"$f":"+Details!K18-Base!K18","v":0},{"$f":"+Details!L18-Base!L18","v":0},{"$f":"+Details!M18-Base!M18","v":0},{"$f":"+Details!N18-Base!N18","v":0},{"$f":"+Details!O18-Base!O18","v":0},{"$f":"+Details!P18-Base!P18","v":0},{"$f":"+Details!Q18-Base!Q18","v":0},{"$f":"+Details!R18-Base!R18","v":0},{"$f":"+Details!S18-Base!S18","v":0},{"$f":"+Details!T18-Base!T18","v":0},{"$f":"+Details!U18-Base!U18","v":0},{"$f":"+Details!V18-Base!V18","v":0},{"$f":"+Details!W18-Base!W18","v":0},{"$f":"+Details!X18-Base!X18","v":0},{"$f":"+Details!Y18-Base!Y18","v":0},{"$f":"+Details!Z18-Base!Z18","v":0},{"$f":"+Details!AA18-Base!AA18","v":0},{"$f":"+Details!AB18-Base!AB18","v":0},{"$f":"+Details!AC18-Base!AC18","v":0},{"$f":"+Details!AD18-Base!AD18","v":0},{"$f":"+Details!AE18-Base!AE18","v":0},{"$f":"+Details!AF18-Base!AF18","v":0},{"$f":"+Details!AG18-Base!AG18","v":0},{"$f":"+Details!AH18-Base!AH18","v":0},{"$f":"+Details!AI18-Base!AI18","v":0},{"$f":"+Details!AJ18-Base!AJ18","v":0},{"$f":"+Details!AK18-Base!AK18","v":0},{"$f":"+Details!AL18-Base!AL18","v":0},{"$f":"+Details!AM18-Base!AM18","v":0},{"$f":"+Details!AN18-Base!AN18","v":0},{"$f":"+Details!AO18-Base!AO18","v":0},{"$f":"+Details!AP18-Base!AP18","v":0},{"$f":"+Details!AQ18-Base!AQ18","v":0},{"$f":"+Details!AR18-Base!AR18","v":0},{"$f":"+Details!AS18-Base!AS18","v":0}]
[null,"Total beginning of year",{"$f":"IF(OR($E$8<0,$E$11<0,$E$14<0,$E$18<0),\"Negative! Adjust factors.\",\"\")","v":""},null,2613900,{"$f":"ROUND(+F8+F11+F14+F17+F18,0)","v":1000000},998900,1009900,1007800,1004800,1001000,1021500,1042700,1063800,1138200,1205900,1195700,1365400,1405000,1462900,1412800,1562500,1616700,1685500,1727900,1770600,1813300,1855600,2303400,2359300,2485900,2514100,2540900,2566300,2590500,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E19","v":2613900},0,null,null,{"$f":"+Details!F19-Base!F19","v":0},{"$f":"+Details!G19-Base!G19","v":0},{"$f":"+Details!H19-Base!H19","v":0},{"$f":"+Details!I19-Base!I19","v":0},{"$f":"+Details!J19-Base!J19","v":0},{"$f":"+Details!K19-Base!K19","v":0},{"$f":"+Details!L19-Base!L19","v":0},{"$f":"+Details!M19-Base!M19","v":0},{"$f":"+Details!N19-Base!N19","v":0},{"$f":"+Details!O19-Base!O19","v":0},{"$f":"+Details!P19-Base!P19","v":0},{"$f":"+Details!Q19-Base!Q19","v":0},{"$f":"+Details!R19-Base!R19","v":0},{"$f":"+Details!S19-Base!S19","v":0},{"$f":"+Details!T19-Base!T19","v":0},{"$f":"+Details!U19-Base!U19","v":0},{"$f":"+Details!V19-Base!V19","v":0},{"$f":"+Details!W19-Base!W19","v":0},{"$f":"+Details!X19-Base!X19","v":0},{"$f":"+Details!Y19-Base!Y19","v":0},{"$f":"+Details!Z19-Base!Z19","v":0},{"$f":"+Details!AA19-Base!AA19","v":0},{"$f":"+Details!AB19-Base!AB19","v":0},{"$f":"+Details!AC19-Base!AC19","v":0},{"$f":"+Details!AD19-Base!AD19","v":0},{"$f":"+Details!AE19-Base!AE19","v":0},{"$f":"+Details!AF19-Base!AF19","v":0},{"$f":"+Details!AG19-Base!AG19","v":0},{"$f":"+Details!AH19-Base!AH19","v":0},{"$f":"+Details!AI19-Base!AI19","v":0},{"$f":"+Details!AJ19-Base!AJ19","v":0},{"$f":"+Details!AK19-Base!AK19","v":0},{"$f":"+Details!AL19-Base!AL19","v":0},{"$f":"+Details!AM19-Base!AM19","v":0},{"$f":"+Details!AN19-Base!AN19","v":0},{"$f":"+Details!AO19-Base!AO19","v":0},{"$f":"+Details!AP19-Base!AP19","v":0},{"$f":"+Details!AQ19-Base!AQ19","v":0},{"$f":"+Details!AR19-Base!AR19","v":0},{"$f":"+Details!AS19-Base!AS19","v":0}]
[null,{"$f":"IF(negative_base>0,\"Negative balances in one or more years. Adjust setup factors.\",\"\")","v":""},null,null,null,{"$f":"IF(OR(F8<0,F9<0,F10<0,F12<0,F13<0,F15<0,F16<0,F18<0),\"Negative\",\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",{"$f":"40-COUNTIF(F20:AS20,\" \")","v":0},"< Negative account error check"]
[null,"Earnings and Income",null,"rates: start - change",null,{"$f":"IF(Change_Age=F4,\"rate chg\",\"\")","v":""},"","","","","","","","","","","","","","","","","","rate chg","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,{"$f":"IF(Change_Age=Base!AY4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!AZ4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!BA4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!BB4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!BC4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!BD4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!BE4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!BF4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!BG4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!BH4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!BI4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!BJ4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!BK4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!BL4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!BM4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!BN4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!BO4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!BP4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!BQ4,\"rate chg\",\"\")","v":"rate chg"},{"$f":"IF(Change_Age=Base!BR4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!BS4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!BT4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!BU4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!BV4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!BW4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!BX4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!BY4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!BZ4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!CA4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!CB4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!CC4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!CD4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!CE4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!CF4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!CG4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!CH4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!CI4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!CJ4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!CK4,\"rate chg\",\"\")","v":""},{"$f":"IF(Change_Age=Base!CL4,\"rate chg\",\"\")","v":""}]
["c","Taxable account",null,{"$f":"\"Rate change year: \" & IF(Change_Age>0,Change_Age-Your_Age+First_Year,First_Year)","v":"Rate change year: 2042"},null,{"$f":"IF(AND(Use_Class=\"c\",F$4>=Change_Age),Taxable_Return2,Taxable_Return)","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,null,null,null,null,null,{"$f":"+Details!F22-Base!F22","v":0},{"$f":"+Details!G22-Base!G22","v":0},{"$f":"+Details!H22-Base!H22","v":0},{"$f":"+Details!I22-Base!I22","v":0},{"$f":"+Details!J22-Base!J22","v":0},{"$f":"+Details!K22-Base!K22","v":0},{"$f":"+Details!L22-Base!L22","v":0},{"$f":"+Details!M22-Base!M22","v":0},{"$f":"+Details!N22-Base!N22","v":0},{"$f":"+Details!O22-Base!O22","v":0},{"$f":"+Details!P22-Base!P22","v":0},{"$f":"+Details!Q22-Base!Q22","v":0},{"$f":"+Details!R22-Base!R22","v":0},{"$f":"+Details!S22-Base!S22","v":0},{"$f":"+Details!T22-Base!T22","v":0},{"$f":"+Details!U22-Base!U22","v":0},{"$f":"+Details!V22-Base!V22","v":0},{"$f":"+Details!W22-Base!W22","v":0},{"$f":"+Details!X22-Base!X22","v":0},{"$f":"+Details!Y22-Base!Y22","v":0},{"$f":"+Details!Z22-Base!Z22","v":0},{"$f":"+Details!AA22-Base!AA22","v":0},{"$f":"+Details!AB22-Base!AB22","v":0},{"$f":"+Details!AC22-Base!AC22","v":0},{"$f":"+Details!AD22-Base!AD22","v":0},{"$f":"+Details!AE22-Base!AE22","v":0},{"$f":"+Details!AF22-Base!AF22","v":0},{"$f":"+Details!AG22-Base!AG22","v":0},{"$f":"+Details!AH22-Base!AH22","v":0},{"$f":"+Details!AI22-Base!AI22","v":0},{"$f":"+Details!AJ22-Base!AJ22","v":0},{"$f":"+Details!AK22-Base!AK22","v":0},{"$f":"+Details!AL22-Base!AL22","v":0},{"$f":"+Details!AM22-Base!AM22","v":0},{"$f":"+Details!AN22-Base!AN22","v":0},{"$f":"+Details!AO22-Base!AO22","v":0},{"$f":"+Details!AP22-Base!AP22","v":0},{"$f":"+Details!AQ22-Base!AQ22","v":0},{"$f":"+Details!AR22-Base!AR22","v":0},{"$f":"+Details!AS22-Base!AS22","v":0}]
["c","IRA 1 incl Inherited 1",null,{"$f":"IF(Use_Class=\"a\",\"Using rates by account method\",\"Using rates by asset class method\")","v":"Using rates by asset class method"},null,{"$f":"IF(AND(Use_Class=\"c\",F$4>=Change_Age),tIRA_Return2,tIRA_Return)","v":6.5000000000000002E-2},6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,null,null,null,null,null,{"$f":"+Details!F23-Base!F23","v":0},{"$f":"+Details!G23-Base!G23","v":0},{"$f":"+Details!H23-Base!H23","v":0},{"$f":"+Details!I23-Base!I23","v":0},{"$f":"+Details!J23-Base!J23","v":0},{"$f":"+Details!K23-Base!K23","v":0},{"$f":"+Details!L23-Base!L23","v":0},{"$f":"+Details!M23-Base!M23","v":0},{"$f":"+Details!N23-Base!N23","v":0},{"$f":"+Details!O23-Base!O23","v":0},{"$f":"+Details!P23-Base!P23","v":0},{"$f":"+Details!Q23-Base!Q23","v":0},{"$f":"+Details!R23-Base!R23","v":0},{"$f":"+Details!S23-Base!S23","v":0},{"$f":"+Details!T23-Base!T23","v":0},{"$f":"+Details!U23-Base!U23","v":0},{"$f":"+Details!V23-Base!V23","v":0},{"$f":"+Details!W23-Base!W23","v":0},{"$f":"+Details!X23-Base!X23","v":0},{"$f":"+Details!Y23-Base!Y23","v":0},{"$f":"+Details!Z23-Base!Z23","v":0},{"$f":"+Details!AA23-Base!AA23","v":0},{"$f":"+Details!AB23-Base!AB23","v":0},{"$f":"+Details!AC23-Base!AC23","v":0},{"$f":"+Details!AD23-Base!AD23","v":0},{"$f":"+Details!AE23-Base!AE23","v":0},{"$f":"+Details!AF23-Base!AF23","v":0},{"$f":"+Details!AG23-Base!AG23","v":0},{"$f":"+Details!AH23-Base!AH23","v":0},{"$f":"+Details!AI23-Base!AI23","v":0},{"$f":"+Details!AJ23-Base!AJ23","v":0},{"$f":"+Details!AK23-Base!AK23","v":0},{"$f":"+Details!AL23-Base!AL23","v":0},{"$f":"+Details!AM23-Base!AM23","v":0},{"$f":"+Details!AN23-Base!AN23","v":0},{"$f":"+Details!AO23-Base!AO23","v":0},{"$f":"+Details!AP23-Base!AP23","v":0},{"$f":"+Details!AQ23-Base!AQ23","v":0},{"$f":"+Details!AR23-Base!AR23","v":0},{"$f":"+Details!AS23-Base!AS23","v":0}]
["c","IRA 2 incl Inherited 2",null,null,null,{"$f":"IF(AND(Use_Class=\"c\",F$4>=Change_Age),tIRA2_Return2,tIRA2_Return)","v":5.8999999999999997E-2},5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,null,null,null,null,null,{"$f":"+Details!F24-Base!F24","v":0},{"$f":"+Details!G24-Base!G24","v":0},{"$f":"+Details!H24-Base!H24","v":0},{"$f":"+Details!I24-Base!I24","v":0},{"$f":"+Details!J24-Base!J24","v":0},{"$f":"+Details!K24-Base!K24","v":0},{"$f":"+Details!L24-Base!L24","v":0},{"$f":"+Details!M24-Base!M24","v":0},{"$f":"+Details!N24-Base!N24","v":0},{"$f":"+Details!O24-Base!O24","v":0},{"$f":"+Details!P24-Base!P24","v":0},{"$f":"+Details!Q24-Base!Q24","v":0},{"$f":"+Details!R24-Base!R24","v":0},{"$f":"+Details!S24-Base!S24","v":0},{"$f":"+Details!T24-Base!T24","v":0},{"$f":"+Details!U24-Base!U24","v":0},{"$f":"+Details!V24-Base!V24","v":0},{"$f":"+Details!W24-Base!W24","v":0},{"$f":"+Details!X24-Base!X24","v":0},{"$f":"+Details!Y24-Base!Y24","v":0},{"$f":"+Details!Z24-Base!Z24","v":0},{"$f":"+Details!AA24-Base!AA24","v":0},{"$f":"+Details!AB24-Base!AB24","v":0},{"$f":"+Details!AC24-Base!AC24","v":0},{"$f":"+Details!AD24-Base!AD24","v":0},{"$f":"+Details!AE24-Base!AE24","v":0},{"$f":"+Details!AF24-Base!AF24","v":0},{"$f":"+Details!AG24-Base!AG24","v":0},{"$f":"+Details!AH24-Base!AH24","v":0},{"$f":"+Details!AI24-Base!AI24","v":0},{"$f":"+Details!AJ24-Base!AJ24","v":0},{"$f":"+Details!AK24-Base!AK24","v":0},{"$f":"+Details!AL24-Base!AL24","v":0},{"$f":"+Details!AM24-Base!AM24","v":0},{"$f":"+Details!AN24-Base!AN24","v":0},{"$f":"+Details!AO24-Base!AO24","v":0},{"$f":"+Details!AP24-Base!AP24","v":0},{"$f":"+Details!AQ24-Base!AQ24","v":0},{"$f":"+Details!AR24-Base!AR24","v":0},{"$f":"+Details!AS24-Base!AS24","v":0}]
["c","Roth 1",null,null,null,{"$f":"IF(AND(Use_Class=\"c\",F$4>=Change_Age),Roth_Return2,Roth_Return)","v":6.2E-2},6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,null,null,null,null,null,{"$f":"+Details!F25-Base!F25","v":0},{"$f":"+Details!G25-Base!G25","v":0},{"$f":"+Details!H25-Base!H25","v":0},{"$f":"+Details!I25-Base!I25","v":0},{"$f":"+Details!J25-Base!J25","v":0},{"$f":"+Details!K25-Base!K25","v":0},{"$f":"+Details!L25-Base!L25","v":0},{"$f":"+Details!M25-Base!M25","v":0},{"$f":"+Details!N25-Base!N25","v":0},{"$f":"+Details!O25-Base!O25","v":0},{"$f":"+Details!P25-Base!P25","v":0},{"$f":"+Details!Q25-Base!Q25","v":0},{"$f":"+Details!R25-Base!R25","v":0},{"$f":"+Details!S25-Base!S25","v":0},{"$f":"+Details!T25-Base!T25","v":0},{"$f":"+Details!U25-Base!U25","v":0},{"$f":"+Details!V25-Base!V25","v":0},{"$f":"+Details!W25-Base!W25","v":0},{"$f":"+Details!X25-Base!X25","v":0},{"$f":"+Details!Y25-Base!Y25","v":0},{"$f":"+Details!Z25-Base!Z25","v":0},{"$f":"+Details!AA25-Base!AA25","v":0},{"$f":"+Details!AB25-Base!AB25","v":0},{"$f":"+Details!AC25-Base!AC25","v":0},{"$f":"+Details!AD25-Base!AD25","v":0},{"$f":"+Details!AE25-Base!AE25","v":0},{"$f":"+Details!AF25-Base!AF25","v":0},{"$f":"+Details!AG25-Base!AG25","v":0},{"$f":"+Details!AH25-Base!AH25","v":0},{"$f":"+Details!AI25-Base!AI25","v":0},{"$f":"+Details!AJ25-Base!AJ25","v":0},{"$f":"+Details!AK25-Base!AK25","v":0},{"$f":"+Details!AL25-Base!AL25","v":0},{"$f":"+Details!AM25-Base!AM25","v":0},{"$f":"+Details!AN25-Base!AN25","v":0},{"$f":"+Details!AO25-Base!AO25","v":0},{"$f":"+Details!AP25-Base!AP25","v":0},{"$f":"+Details!AQ25-Base!AQ25","v":0},{"$f":"+Details!AR25-Base!AR25","v":0},{"$f":"+Details!AS25-Base!AS25","v":0}]
["c","Roth 2",null,null,null,{"$f":"IF(AND(Use_Class=\"c\",F$4>=Change_Age),Roth2_Return2,Roth2_Return)","v":5.7000000000000002E-2},5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,null,null,null,null,null,{"$f":"+Details!F26-Base!F26","v":0},{"$f":"+Details!G26-Base!G26","v":0},{"$f":"+Details!H26-Base!H26","v":0},{"$f":"+Details!I26-Base!I26","v":0},{"$f":"+Details!J26-Base!J26","v":0},{"$f":"+Details!K26-Base!K26","v":0},{"$f":"+Details!L26-Base!L26","v":0},{"$f":"+Details!M26-Base!M26","v":0},{"$f":"+Details!N26-Base!N26","v":0},{"$f":"+Details!O26-Base!O26","v":0},{"$f":"+Details!P26-Base!P26","v":0},{"$f":"+Details!Q26-Base!Q26","v":0},{"$f":"+Details!R26-Base!R26","v":0},{"$f":"+Details!S26-Base!S26","v":0},{"$f":"+Details!T26-Base!T26","v":0},{"$f":"+Details!U26-Base!U26","v":0},{"$f":"+Details!V26-Base!V26","v":0},{"$f":"+Details!W26-Base!W26","v":0},{"$f":"+Details!X26-Base!X26","v":0},{"$f":"+Details!Y26-Base!Y26","v":0},{"$f":"+Details!Z26-Base!Z26","v":0},{"$f":"+Details!AA26-Base!AA26","v":0},{"$f":"+Details!AB26-Base!AB26","v":0},{"$f":"+Details!AC26-Base!AC26","v":0},{"$f":"+Details!AD26-Base!AD26","v":0},{"$f":"+Details!AE26-Base!AE26","v":0},{"$f":"+Details!AF26-Base!AF26","v":0},{"$f":"+Details!AG26-Base!AG26","v":0},{"$f":"+Details!AH26-Base!AH26","v":0},{"$f":"+Details!AI26-Base!AI26","v":0},{"$f":"+Details!AJ26-Base!AJ26","v":0},{"$f":"+Details!AK26-Base!AK26","v":0},{"$f":"+Details!AL26-Base!AL26","v":0},{"$f":"+Details!AM26-Base!AM26","v":0},{"$f":"+Details!AN26-Base!AN26","v":0},{"$f":"+Details!AO26-Base!AO26","v":0},{"$f":"+Details!AP26-Base!AP26","v":0},{"$f":"+Details!AQ26-Base!AQ26","v":0},{"$f":"+Details!AR26-Base!AR26","v":0},{"$f":"+Details!AS26-Base!AS26","v":0}]
["c","Roth Conversion",null,null,null,{"$f":"IF(AND(Use_Class=\"c\",F$4>=Change_Age),RothConv_Return2,RothConv_Return)","v":6.3E-2},6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,null,null,null,null,null,{"$f":"+Details!F27-Base!F27","v":0},{"$f":"+Details!G27-Base!G27","v":0},{"$f":"+Details!H27-Base!H27","v":0},{"$f":"+Details!I27-Base!I27","v":0},{"$f":"+Details!J27-Base!J27","v":0},{"$f":"+Details!K27-Base!K27","v":0},{"$f":"+Details!L27-Base!L27","v":0},{"$f":"+Details!M27-Base!M27","v":0},{"$f":"+Details!N27-Base!N27","v":0},{"$f":"+Details!O27-Base!O27","v":0},{"$f":"+Details!P27-Base!P27","v":0},{"$f":"+Details!Q27-Base!Q27","v":0},{"$f":"+Details!R27-Base!R27","v":0},{"$f":"+Details!S27-Base!S27","v":0},{"$f":"+Details!T27-Base!T27","v":0},{"$f":"+Details!U27-Base!U27","v":0},{"$f":"+Details!V27-Base!V27","v":0},{"$f":"+Details!W27-Base!W27","v":0},{"$f":"+Details!X27-Base!X27","v":0},{"$f":"+Details!Y27-Base!Y27","v":0},{"$f":"+Details!Z27-Base!Z27","v":0},{"$f":"+Details!AA27-Base!AA27","v":0},{"$f":"+Details!AB27-Base!AB27","v":0},{"$f":"+Details!AC27-Base!AC27","v":0},{"$f":"+Details!AD27-Base!AD27","v":0},{"$f":"+Details!AE27-Base!AE27","v":0},{"$f":"+Details!AF27-Base!AF27","v":0},{"$f":"+Details!AG27-Base!AG27","v":0},{"$f":"+Details!AH27-Base!AH27","v":0},{"$f":"+Details!AI27-Base!AI27","v":0},{"$f":"+Details!AJ27-Base!AJ27","v":0},{"$f":"+Details!AK27-Base!AK27","v":0},{"$f":"+Details!AL27-Base!AL27","v":0},{"$f":"+Details!AM27-Base!AM27","v":0},{"$f":"+Details!AN27-Base!AN27","v":0},{"$f":"+Details!AO27-Base!AO27","v":0},{"$f":"+Details!AP27-Base!AP27","v":0},{"$f":"+Details!AQ27-Base!AQ27","v":0},{"$f":"+Details!AR27-Base!AR27","v":0},{"$f":"+Details!AS27-Base!AS27","v":0}]
[null,"Taxable Account",null,{"$f":"Taxable_Return*100 & \"%-\" & Taxable_Return2*100 & \"%\"","v":"5%-4.1%"},{"$f":"SUM(F28:AS28)","v":731100},{"$f":"ROUND(IF((+F8+F504)<=0,0,IF(Setup!$E$78=0, +(F8+(F8+F504))/2*F22, IF(Setup!$E$78=1, VLOOKUP(F$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(F$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":9400},{"$f":"ROUND(IF(AND(F8=0,(+G8+G504)<=0),0,IF(Setup!$E$78=0, +(G8+(G8+G504))/2*G22, IF(Setup!$E$78=1, VLOOKUP(G$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(G$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":8900},{"$f":"ROUND(IF(AND(G8=0,(+H8+H504)<=0),0,IF(Setup!$E$78=0, +(H8+(H8+H504))/2*H22, IF(Setup!$E$78=1, VLOOKUP(H$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(H$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":8300},{"$f":"ROUND(IF(AND(H8=0,(+I8+I504)<=0),0,IF(Setup!$E$78=0, +(I8+(I8+I504))/2*I22, IF(Setup!$E$78=1, VLOOKUP(I$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(I$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":7400},{"$f":"ROUND(IF(AND(I8=0,(+J8+J504)<=0),0,IF(Setup!$E$78=0, +(J8+(J8+J504))/2*J22, IF(Setup!$E$78=1, VLOOKUP(J$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(J$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":6500},{"$f":"ROUND(IF(AND(J8=0,(+K8+K504)<=0),0,IF(Setup!$E$78=0, +(K8+(K8+K504))/2*K22, IF(Setup!$E$78=1, VLOOKUP(K$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(K$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":6200},{"$f":"ROUND(IF(AND(K8=0,(+L8+L504)<=0),0,IF(Setup!$E$78=0, +(L8+(L8+L504))/2*L22, IF(Setup!$E$78=1, VLOOKUP(L$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(L$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":6600},{"$f":"ROUND(IF(AND(L8=0,(+M8+M504)<=0),0,IF(Setup!$E$78=0, +(M8+(M8+M504))/2*M22, IF(Setup!$E$78=1, VLOOKUP(M$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(M$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":7100},{"$f":"ROUND(IF(AND(M8=0,(+N8+N504)<=0),0,IF(Setup!$E$78=0, +(N8+(N8+N504))/2*N22, IF(Setup!$E$78=1, VLOOKUP(N$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(N$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":7800},{"$f":"ROUND(IF(AND(N8=0,(+O8+O504)<=0),0,IF(Setup!$E$78=0, +(O8+(O8+O504))/2*O22, IF(Setup!$E$78=1, VLOOKUP(O$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(O$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":8900},{"$f":"ROUND(IF(AND(O8=0,(+P8+P504)<=0),0,IF(Setup!$E$78=0, +(P8+(P8+P504))/2*P22, IF(Setup!$E$78=1, VLOOKUP(P$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(P$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":8100},{"$f":"ROUND(IF(AND(P8=0,(+Q8+Q504)<=0),0,IF(Setup!$E$78=0, +(Q8+(Q8+Q504))/2*Q22, IF(Setup!$E$78=1, VLOOKUP(Q$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(Q$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":8600},{"$f":"ROUND(IF(AND(Q8=0,(+R8+R504)<=0),0,IF(Setup!$E$78=0, +(R8+(R8+R504))/2*R22, IF(Setup!$E$78=1, VLOOKUP(R$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(R$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":11100},{"$f":"ROUND(IF(AND(R8=0,(+S8+S504)<=0),0,IF(Setup!$E$78=0, +(S8+(S8+S504))/2*S22, IF(Setup!$E$78=1, VLOOKUP(S$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(S$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":12800},{"$f":"ROUND(IF(AND(S8=0,(+T8+T504)<=0),0,IF(Setup!$E$78=0, +(T8+(T8+T504))/2*T22, IF(Setup!$E$78=1, VLOOKUP(T$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(T$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":12000},{"$f":"ROUND(IF(AND(T8=0,(+U8+U504)<=0),0,IF(Setup!$E$78=0, +(U8+(U8+U504))/2*U22, IF(Setup!$E$78=1, VLOOKUP(U$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(U$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":12300},{"$f":"ROUND(IF(AND(U8=0,(+V8+V504)<=0),0,IF(Setup!$E$78=0, +(V8+(V8+V504))/2*V22, IF(Setup!$E$78=1, VLOOKUP(V$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(V$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":15400},{"$f":"ROUND(IF(AND(V8=0,(+W8+W504)<=0),0,IF(Setup!$E$78=0, +(W8+(W8+W504))/2*W22, IF(Setup!$E$78=1, VLOOKUP(W$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(W$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":17700},{"$f":"ROUND(IF(AND(W8=0,(+X8+X504)<=0),0,IF(Setup!$E$78=0, +(X8+(X8+X504))/2*X22, IF(Setup!$E$78=1, VLOOKUP(X$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(X$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":17100},{"$f":"ROUND(IF(AND(X8=0,(+Y8+Y504)<=0),0,IF(Setup!$E$78=0, +(Y8+(Y8+Y504))/2*Y22, IF(Setup!$E$78=1, VLOOKUP(Y$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(Y$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":20200},{"$f":"ROUND(IF(AND(Y8=0,(+Z8+Z504)<=0),0,IF(Setup!$E$78=0, +(Z8+(Z8+Z504))/2*Z22, IF(Setup!$E$78=1, VLOOKUP(Z$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(Z$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":23500},{"$f":"ROUND(IF(AND(Z8=0,(+AA8+AA504)<=0),0,IF(Setup!$E$78=0, +(AA8+(AA8+AA504))/2*AA22, IF(Setup!$E$78=1, VLOOKUP(AA$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(AA$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":26900},{"$f":"ROUND(IF(AND(AA8=0,(+AB8+AB504)<=0),0,IF(Setup!$E$78=0, +(AB8+(AB8+AB504))/2*AB22, IF(Setup!$E$78=1, VLOOKUP(AB$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(AB$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":38600},{"$f":"ROUND(IF(AND(AB8=0,(+AC8+AC504)<=0),0,IF(Setup!$E$78=0, +(AC8+(AC8+AC504))/2*AC22, IF(Setup!$E$78=1, VLOOKUP(AC$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(AC$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":50500},{"$f":"ROUND(IF(AND(AC8=0,(+AD8+AD504)<=0),0,IF(Setup!$E$78=0, +(AD8+(AD8+AD504))/2*AD22, IF(Setup!$E$78=1, VLOOKUP(AD$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(AD$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":56200},{"$f":"ROUND(IF(AND(AD8=0,(+AE8+AE504)<=0),0,IF(Setup!$E$78=0, +(AE8+(AE8+AE504))/2*AE22, IF(Setup!$E$78=1, VLOOKUP(AE$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(AE$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":60700},{"$f":"ROUND(IF(AND(AE8=0,(+AF8+AF504)<=0),0,IF(Setup!$E$78=0, +(AF8+(AF8+AF504))/2*AF22, IF(Setup!$E$78=1, VLOOKUP(AF$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(AF$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":62600},{"$f":"ROUND(IF(AND(AF8=0,(+AG8+AG504)<=0),0,IF(Setup!$E$78=0, +(AG8+(AG8+AG504))/2*AG22, IF(Setup!$E$78=1, VLOOKUP(AG$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(AG$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":64500},{"$f":"ROUND(IF(AND(AG8=0,(+AH8+AH504)<=0),0,IF(Setup!$E$78=0, +(AH8+(AH8+AH504))/2*AH22, IF(Setup!$E$78=1, VLOOKUP(AH$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(AH$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":66600},{"$f":"ROUND(IF(AND(AH8=0,(+AI8+AI504)<=0),0,IF(Setup!$E$78=0, +(AI8+(AI8+AI504))/2*AI22, IF(Setup!$E$78=1, VLOOKUP(AI$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(AI$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":68600},{"$f":"ROUND(IF(AND(AI8=0,(+AJ8+AJ504)<=0),0,IF(Setup!$E$78=0, +(AJ8+(AJ8+AJ504))/2*AJ22, IF(Setup!$E$78=1, VLOOKUP(AJ$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(AJ$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AND(AJ8=0,(+AK8+AK504)<=0),0,IF(Setup!$E$78=0, +(AK8+(AK8+AK504))/2*AK22, IF(Setup!$E$78=1, VLOOKUP(AK$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(AK$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AND(AK8=0,(+AL8+AL504)<=0),0,IF(Setup!$E$78=0, +(AL8+(AL8+AL504))/2*AL22, IF(Setup!$E$78=1, VLOOKUP(AL$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(AL$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AND(AL8=0,(+AM8+AM504)<=0),0,IF(Setup!$E$78=0, +(AM8+(AM8+AM504))/2*AM22, IF(Setup!$E$78=1, VLOOKUP(AM$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(AM$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AND(AM8=0,(+AN8+AN504)<=0),0,IF(Setup!$E$78=0, +(AN8+(AN8+AN504))/2*AN22, IF(Setup!$E$78=1, VLOOKUP(AN$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(AN$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AND(AN8=0,(+AO8+AO504)<=0),0,IF(Setup!$E$78=0, +(AO8+(AO8+AO504))/2*AO22, IF(Setup!$E$78=1, VLOOKUP(AO$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(AO$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AND(AO8=0,(+AP8+AP504)<=0),0,IF(Setup!$E$78=0, +(AP8+(AP8+AP504))/2*AP22, IF(Setup!$E$78=1, VLOOKUP(AP$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(AP$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AND(AP8=0,(+AQ8+AQ504)<=0),0,IF(Setup!$E$78=0, +(AQ8+(AQ8+AQ504))/2*AQ22, IF(Setup!$E$78=1, VLOOKUP(AQ$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(AQ$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AND(AQ8=0,(+AR8+AR504)<=0),0,IF(Setup!$E$78=0, +(AR8+(AR8+AR504))/2*AR22, IF(Setup!$E$78=1, VLOOKUP(AR$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(AR$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AND(AR8=0,(+AS8+AS504)<=0),0,IF(Setup!$E$78=0, +(AS8+(AS8+AS504))/2*AS22, IF(Setup!$E$78=1, VLOOKUP(AS$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AE$50, FALSE), VLOOKUP(AS$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AE$50, FALSE))))/Round_To,0)*Round_To","v":0},null,{"$f":"+Details!E28","v":731100},{"$f":"+E28-AU28","v":0},null,null,{"$f":"+Details!F28-Base!F28","v":0},{"$f":"+Details!G28-Base!G28","v":0},{"$f":"+Details!H28-Base!H28","v":0},{"$f":"+Details!I28-Base!I28","v":0},{"$f":"+Details!J28-Base!J28","v":0},{"$f":"+Details!K28-Base!K28","v":0},{"$f":"+Details!L28-Base!L28","v":0},{"$f":"+Details!M28-Base!M28","v":0},{"$f":"+Details!N28-Base!N28","v":0},{"$f":"+Details!O28-Base!O28","v":0},{"$f":"+Details!P28-Base!P28","v":0},{"$f":"+Details!Q28-Base!Q28","v":0},{"$f":"+Details!R28-Base!R28","v":0},{"$f":"+Details!S28-Base!S28","v":0},{"$f":"+Details!T28-Base!T28","v":0},{"$f":"+Details!U28-Base!U28","v":0},{"$f":"+Details!V28-Base!V28","v":0},{"$f":"+Details!W28-Base!W28","v":0},{"$f":"+Details!X28-Base!X28","v":0},{"$f":"+Details!Y28-Base!Y28","v":0},{"$f":"+Details!Z28-Base!Z28","v":0},{"$f":"+Details!AA28-Base!AA28","v":0},{"$f":"+Details!AB28-Base!AB28","v":0},{"$f":"+Details!AC28-Base!AC28","v":0},{"$f":"+Details!AD28-Base!AD28","v":0},{"$f":"+Details!AE28-Base!AE28","v":0},{"$f":"+Details!AF28-Base!AF28","v":0},{"$f":"+Details!AG28-Base!AG28","v":0},{"$f":"+Details!AH28-Base!AH28","v":0},{"$f":"+Details!AI28-Base!AI28","v":0},{"$f":"+Details!AJ28-Base!AJ28","v":0},{"$f":"+Details!AK28-Base!AK28","v":0},{"$f":"+Details!AL28-Base!AL28","v":0},{"$f":"+Details!AM28-Base!AM28","v":0},{"$f":"+Details!AN28-Base!AN28","v":0},{"$f":"+Details!AO28-Base!AO28","v":0},{"$f":"+Details!AP28-Base!AP28","v":0},{"$f":"+Details!AQ28-Base!AQ28","v":0},{"$f":"+Details!AR28-Base!AR28","v":0},{"$f":"+Details!AS28-Base!AS28","v":0}]
["c","IRA 1",null,{"$f":"tIRA_Return*100 & \"%-\" & tIRA_Return2*100 & \"%\"","v":"6.5%-5.6%"},783200,{"$f":"ROUND(IF((F9+F87+F91+F94+F96-F133)<=0,0,IF(Setup!$E$78=0, +(F9+(F9+F87+F91+F94+F96-F133))/2*F23, IF(Setup!$E$78=1, VLOOKUP(F$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(F$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":31200},{"$f":"ROUND(IF(OR(AND(F9=0,G9=0),(G9+G87+G91+G94+G96-G133)<=0),0,IF(Setup!$E$78=0, +(G9+(G9+G87+G91+G94+G96-G133))/2*G23, IF(Setup!$E$78=1, VLOOKUP(G$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(G$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":30600},{"$f":"ROUND(IF(OR(AND(G9=0,H9=0),(H9+H87+H91+H94+H96-H133)<=0),0,IF(Setup!$E$78=0, +(H9+(H9+H87+H91+H94+H96-H133))/2*H23, IF(Setup!$E$78=1, VLOOKUP(H$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(H$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":29900},{"$f":"ROUND(IF(OR(AND(H9=0,I9=0),(I9+I87+I91+I94+I96-I133)<=0),0,IF(Setup!$E$78=0, +(I9+(I9+I87+I91+I94+I96-I133))/2*I23, IF(Setup!$E$78=1, VLOOKUP(I$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(I$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":29000},{"$f":"ROUND(IF(OR(AND(I9=0,J9=0),(J9+J87+J91+J94+J96-J133)<=0),0,IF(Setup!$E$78=0, +(J9+(J9+J87+J91+J94+J96-J133))/2*J23, IF(Setup!$E$78=1, VLOOKUP(J$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(J$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":28000},{"$f":"ROUND(IF(OR(AND(J9=0,K9=0),(K9+K87+K91+K94+K96-K133)<=0),0,IF(Setup!$E$78=0, +(K9+(K9+K87+K91+K94+K96-K133))/2*K23, IF(Setup!$E$78=1, VLOOKUP(K$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(K$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":26900},{"$f":"ROUND(IF(OR(AND(K9=0,L9=0),(L9+L87+L91+L94+L96-L133)<=0),0,IF(Setup!$E$78=0, +(L9+(L9+L87+L91+L94+L96-L133))/2*L23, IF(Setup!$E$78=1, VLOOKUP(L$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(L$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":25500},{"$f":"ROUND(IF(OR(AND(L9=0,M9=0),(M9+M87+M91+M94+M96-M133)<=0),0,IF(Setup!$E$78=0, +(M9+(M9+M87+M91+M94+M96-M133))/2*M23, IF(Setup!$E$78=1, VLOOKUP(M$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(M$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":24100},{"$f":"ROUND(IF(OR(AND(M9=0,N9=0),(N9+N87+N91+N94+N96-N133)<=0),0,IF(Setup!$E$78=0, +(N9+(N9+N87+N91+N94+N96-N133))/2*N23, IF(Setup!$E$78=1, VLOOKUP(N$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(N$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":23700},{"$f":"ROUND(IF(OR(AND(N9=0,O9=0),(O9+O87+O91+O94+O96-O133)<=0),0,IF(Setup!$E$78=0, +(O9+(O9+O87+O91+O94+O96-O133))/2*O23, IF(Setup!$E$78=1, VLOOKUP(O$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(O$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":24600},{"$f":"ROUND(IF(OR(AND(O9=0,P9=0),(P9+P87+P91+P94+P96-P133)<=0),0,IF(Setup!$E$78=0, +(P9+(P9+P87+P91+P94+P96-P133))/2*P23, IF(Setup!$E$78=1, VLOOKUP(P$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(P$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":25700},{"$f":"ROUND(IF(OR(AND(P9=0,Q9=0),(Q9+Q87+Q91+Q94+Q96-Q133)<=0),0,IF(Setup!$E$78=0, +(Q9+(Q9+Q87+Q91+Q94+Q96-Q133))/2*Q23, IF(Setup!$E$78=1, VLOOKUP(Q$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(Q$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":26300},{"$f":"ROUND(IF(OR(AND(Q9=0,R9=0),(R9+R87+R91+R94+R96-R133)<=0),0,IF(Setup!$E$78=0, +(R9+(R9+R87+R91+R94+R96-R133))/2*R23, IF(Setup!$E$78=1, VLOOKUP(R$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(R$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":26500},{"$f":"ROUND(IF(OR(AND(R9=0,S9=0),(S9+S87+S91+S94+S96-S133)<=0),0,IF(Setup!$E$78=0, +(S9+(S9+S87+S91+S94+S96-S133))/2*S23, IF(Setup!$E$78=1, VLOOKUP(S$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(S$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":26800},{"$f":"ROUND(IF(OR(AND(S9=0,T9=0),(T9+T87+T91+T94+T96-T133)<=0),0,IF(Setup!$E$78=0, +(T9+(T9+T87+T91+T94+T96-T133))/2*T23, IF(Setup!$E$78=1, VLOOKUP(T$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(T$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":27200},{"$f":"ROUND(IF(OR(AND(T9=0,U9=0),(U9+U87+U91+U94+U96-U133)<=0),0,IF(Setup!$E$78=0, +(U9+(U9+U87+U91+U94+U96-U133))/2*U23, IF(Setup!$E$78=1, VLOOKUP(U$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(U$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":27700},{"$f":"ROUND(IF(OR(AND(U9=0,V9=0),(V9+V87+V91+V94+V96-V133)<=0),0,IF(Setup!$E$78=0, +(V9+(V9+V87+V91+V94+V96-V133))/2*V23, IF(Setup!$E$78=1, VLOOKUP(V$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(V$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":28200},{"$f":"ROUND(IF(OR(AND(V9=0,W9=0),(W9+W87+W91+W94+W96-W133)<=0),0,IF(Setup!$E$78=0, +(W9+(W9+W87+W91+W94+W96-W133))/2*W23, IF(Setup!$E$78=1, VLOOKUP(W$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(W$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":28700},{"$f":"ROUND(IF(OR(AND(W9=0,X9=0),(X9+X87+X91+X94+X96-X133)<=0),0,IF(Setup!$E$78=0, +(X9+(X9+X87+X91+X94+X96-X133))/2*X23, IF(Setup!$E$78=1, VLOOKUP(X$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(X$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":25100},{"$f":"ROUND(IF(OR(AND(X9=0,Y9=0),(Y9+Y87+Y91+Y94+Y96-Y133)<=0),0,IF(Setup!$E$78=0, +(Y9+(Y9+Y87+Y91+Y94+Y96-Y133))/2*Y23, IF(Setup!$E$78=1, VLOOKUP(Y$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(Y$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":25200},{"$f":"ROUND(IF(OR(AND(Y9=0,Z9=0),(Z9+Z87+Z91+Z94+Z96-Z133)<=0),0,IF(Setup!$E$78=0, +(Z9+(Z9+Z87+Z91+Z94+Z96-Z133))/2*Z23, IF(Setup!$E$78=1, VLOOKUP(Z$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(Z$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":25300},{"$f":"ROUND(IF(OR(AND(Z9=0,AA9=0),(AA9+AA87+AA91+AA94+AA96-AA133)<=0),0,IF(Setup!$E$78=0, +(AA9+(AA9+AA87+AA91+AA94+AA96-AA133))/2*AA23, IF(Setup!$E$78=1, VLOOKUP(AA$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(AA$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":25200},{"$f":"ROUND(IF(OR(AND(AA9=0,AB9=0),(AB9+AB87+AB91+AB94+AB96-AB133)<=0),0,IF(Setup!$E$78=0, +(AB9+(AB9+AB87+AB91+AB94+AB96-AB133))/2*AB23, IF(Setup!$E$78=1, VLOOKUP(AB$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(AB$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":25100},{"$f":"ROUND(IF(OR(AND(AB9=0,AC9=0),(AC9+AC87+AC91+AC94+AC96-AC133)<=0),0,IF(Setup!$E$78=0, +(AC9+(AC9+AC87+AC91+AC94+AC96-AC133))/2*AC23, IF(Setup!$E$78=1, VLOOKUP(AC$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(AC$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":25000},{"$f":"ROUND(IF(OR(AND(AC9=0,AD9=0),(AD9+AD87+AD91+AD94+AD96-AD133)<=0),0,IF(Setup!$E$78=0, +(AD9+(AD9+AD87+AD91+AD94+AD96-AD133))/2*AD23, IF(Setup!$E$78=1, VLOOKUP(AD$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(AD$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":24700},{"$f":"ROUND(IF(OR(AND(AD9=0,AE9=0),(AE9+AE87+AE91+AE94+AE96-AE133)<=0),0,IF(Setup!$E$78=0, +(AE9+(AE9+AE87+AE91+AE94+AE96-AE133))/2*AE23, IF(Setup!$E$78=1, VLOOKUP(AE$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(AE$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":24400},{"$f":"ROUND(IF(OR(AND(AE9=0,AF9=0),(AF9+AF87+AF91+AF94+AF96-AF133)<=0),0,IF(Setup!$E$78=0, +(AF9+(AF9+AF87+AF91+AF94+AF96-AF133))/2*AF23, IF(Setup!$E$78=1, VLOOKUP(AF$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(AF$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":24000},{"$f":"ROUND(IF(OR(AND(AF9=0,AG9=0),(AG9+AG87+AG91+AG94+AG96-AG133)<=0),0,IF(Setup!$E$78=0, +(AG9+(AG9+AG87+AG91+AG94+AG96-AG133))/2*AG23, IF(Setup!$E$78=1, VLOOKUP(AG$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(AG$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":23500},{"$f":"ROUND(IF(OR(AND(AG9=0,AH9=0),(AH9+AH87+AH91+AH94+AH96-AH133)<=0),0,IF(Setup!$E$78=0, +(AH9+(AH9+AH87+AH91+AH94+AH96-AH133))/2*AH23, IF(Setup!$E$78=1, VLOOKUP(AH$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(AH$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":22900},{"$f":"ROUND(IF(OR(AND(AH9=0,AI9=0),(AI9+AI87+AI91+AI94+AI96-AI133)<=0),0,IF(Setup!$E$78=0, +(AI9+(AI9+AI87+AI91+AI94+AI96-AI133))/2*AI23, IF(Setup!$E$78=1, VLOOKUP(AI$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(AI$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":22200},{"$f":"ROUND(IF(OR(AND(AI9=0,AJ9=0),(AJ9+AJ87+AJ91+AJ94+AJ96-AJ133)<=0),0,IF(Setup!$E$78=0, +(AJ9+(AJ9+AJ87+AJ91+AJ94+AJ96-AJ133))/2*AJ23, IF(Setup!$E$78=1, VLOOKUP(AJ$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(AJ$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AJ9=0,AK9=0),(AK9+AK87+AK91+AK94+AK96-AK133)<=0),0,IF(Setup!$E$78=0, +(AK9+(AK9+AK87+AK91+AK94+AK96-AK133))/2*AK23, IF(Setup!$E$78=1, VLOOKUP(AK$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(AK$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AK9=0,AL9=0),(AL9+AL87+AL91+AL94+AL96-AL133)<=0),0,IF(Setup!$E$78=0, +(AL9+(AL9+AL87+AL91+AL94+AL96-AL133))/2*AL23, IF(Setup!$E$78=1, VLOOKUP(AL$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(AL$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AL9=0,AM9=0),(AM9+AM87+AM91+AM94+AM96-AM133)<=0),0,IF(Setup!$E$78=0, +(AM9+(AM9+AM87+AM91+AM94+AM96-AM133))/2*AM23, IF(Setup!$E$78=1, VLOOKUP(AM$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(AM$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AM9=0,AN9=0),(AN9+AN87+AN91+AN94+AN96-AN133)<=0),0,IF(Setup!$E$78=0, +(AN9+(AN9+AN87+AN91+AN94+AN96-AN133))/2*AN23, IF(Setup!$E$78=1, VLOOKUP(AN$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(AN$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AN9=0,AO9=0),(AO9+AO87+AO91+AO94+AO96-AO133)<=0),0,IF(Setup!$E$78=0, +(AO9+(AO9+AO87+AO91+AO94+AO96-AO133))/2*AO23, IF(Setup!$E$78=1, VLOOKUP(AO$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(AO$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AO9=0,AP9=0),(AP9+AP87+AP91+AP94+AP96-AP133)<=0),0,IF(Setup!$E$78=0, +(AP9+(AP9+AP87+AP91+AP94+AP96-AP133))/2*AP23, IF(Setup!$E$78=1, VLOOKUP(AP$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(AP$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AP9=0,AQ9=0),(AQ9+AQ87+AQ91+AQ94+AQ96-AQ133)<=0),0,IF(Setup!$E$78=0, +(AQ9+(AQ9+AQ87+AQ91+AQ94+AQ96-AQ133))/2*AQ23, IF(Setup!$E$78=1, VLOOKUP(AQ$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(AQ$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AQ9=0,AR9=0),(AR9+AR87+AR91+AR94+AR96-AR133)<=0),0,IF(Setup!$E$78=0, +(AR9+(AR9+AR87+AR91+AR94+AR96-AR133))/2*AR23, IF(Setup!$E$78=1, VLOOKUP(AR$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(AR$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AR9=0,AS9=0),(AS9+AS87+AS91+AS94+AS96-AS133)<=0),0,IF(Setup!$E$78=0, +(AS9+(AS9+AS87+AS91+AS94+AS96-AS133))/2*AS23, IF(Setup!$E$78=1, VLOOKUP(AS$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AF$50, FALSE), VLOOKUP(AS$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AF$50, FALSE))))/Round_To,0)*Round_To","v":0},null,{"$f":"+Details!E29","v":783200},0,null,null,{"$f":"+Details!F29-Base!F29","v":0},{"$f":"+Details!G29-Base!G29","v":0},{"$f":"+Details!H29-Base!H29","v":0},{"$f":"+Details!I29-Base!I29","v":0},{"$f":"+Details!J29-Base!J29","v":0},{"$f":"+Details!K29-Base!K29","v":0},{"$f":"+Details!L29-Base!L29","v":0},{"$f":"+Details!M29-Base!M29","v":0},{"$f":"+Details!N29-Base!N29","v":0},{"$f":"+Details!O29-Base!O29","v":0},{"$f":"+Details!P29-Base!P29","v":0},{"$f":"+Details!Q29-Base!Q29","v":0},{"$f":"+Details!R29-Base!R29","v":0},{"$f":"+Details!S29-Base!S29","v":0},{"$f":"+Details!T29-Base!T29","v":0},{"$f":"+Details!U29-Base!U29","v":0},{"$f":"+Details!V29-Base!V29","v":0},{"$f":"+Details!W29-Base!W29","v":0},{"$f":"+Details!X29-Base!X29","v":0},{"$f":"+Details!Y29-Base!Y29","v":0},{"$f":"+Details!Z29-Base!Z29","v":0},{"$f":"+Details!AA29-Base!AA29","v":0},{"$f":"+Details!AB29-Base!AB29","v":0},{"$f":"+Details!AC29-Base!AC29","v":0},{"$f":"+Details!AD29-Base!AD29","v":0},{"$f":"+Details!AE29-Base!AE29","v":0},{"$f":"+Details!AF29-Base!AF29","v":0},{"$f":"+Details!AG29-Base!AG29","v":0},{"$f":"+Details!AH29-Base!AH29","v":0},{"$f":"+Details!AI29-Base!AI29","v":0},{"$f":"+Details!AJ29-Base!AJ29","v":0},{"$f":"+Details!AK29-Base!AK29","v":0},{"$f":"+Details!AL29-Base!AL29","v":0},{"$f":"+Details!AM29-Base!AM29","v":0},{"$f":"+Details!AN29-Base!AN29","v":0},{"$f":"+Details!AO29-Base!AO29","v":0},{"$f":"+Details!AP29-Base!AP29","v":0},{"$f":"+Details!AQ29-Base!AQ29","v":0},{"$f":"+Details!AR29-Base!AR29","v":0},{"$f":"+Details!AS29-Base!AS29","v":0}]
["c","IRA 2",null,{"$f":"tIRA2_Return*100 & \"%-\" & tIRA2_Return2*100 & \"%\"","v":"5.9%-5.3%"},732700,{"$f":"ROUND(IF((F10+F98+F99+F102)<=0,0,IF(Setup!$E$78=0, +(F10+(F10+F98+F99+F102))/2*F24, IF(Setup!$E$78=1, VLOOKUP(F$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(F$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":12000},{"$f":"ROUND(IF(OR(AND(F10=0,G10=0),(G10+G98+G99+G102)<=0),0,IF(Setup!$E$78=0, +(G10+(G10+G98+G99+G102))/2*G24, IF(Setup!$E$78=1, VLOOKUP(G$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(G$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":13100},{"$f":"ROUND(IF(OR(AND(G10=0,H10=0),(H10+H98+H99+H102)<=0),0,IF(Setup!$E$78=0, +(H10+(H10+H98+H99+H102))/2*H24, IF(Setup!$E$78=1, VLOOKUP(H$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(H$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":14200},{"$f":"ROUND(IF(OR(AND(H10=0,I10=0),(I10+I98+I99+I102)<=0),0,IF(Setup!$E$78=0, +(I10+(I10+I98+I99+I102))/2*I24, IF(Setup!$E$78=1, VLOOKUP(I$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(I$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":15500},{"$f":"ROUND(IF(OR(AND(I10=0,J10=0),(J10+J98+J99+J102)<=0),0,IF(Setup!$E$78=0, +(J10+(J10+J98+J99+J102))/2*J24, IF(Setup!$E$78=1, VLOOKUP(J$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(J$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":16800},{"$f":"ROUND(IF(OR(AND(J10=0,K10=0),(K10+K98+K99+K102)<=0),0,IF(Setup!$E$78=0, +(K10+(K10+K98+K99+K102))/2*K24, IF(Setup!$E$78=1, VLOOKUP(K$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(K$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":18100},{"$f":"ROUND(IF(OR(AND(K10=0,L10=0),(L10+L98+L99+L102)<=0),0,IF(Setup!$E$78=0, +(L10+(L10+L98+L99+L102))/2*L24, IF(Setup!$E$78=1, VLOOKUP(L$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(L$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":19600},{"$f":"ROUND(IF(OR(AND(L10=0,M10=0),(M10+M98+M99+M102)<=0),0,IF(Setup!$E$78=0, +(M10+(M10+M98+M99+M102))/2*M24, IF(Setup!$E$78=1, VLOOKUP(M$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(M$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":21100},{"$f":"ROUND(IF(OR(AND(M10=0,N10=0),(N10+N98+N99+N102)<=0),0,IF(Setup!$E$78=0, +(N10+(N10+N98+N99+N102))/2*N24, IF(Setup!$E$78=1, VLOOKUP(N$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(N$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":22800},{"$f":"ROUND(IF(OR(AND(N10=0,O10=0),(O10+O98+O99+O102)<=0),0,IF(Setup!$E$78=0, +(O10+(O10+O98+O99+O102))/2*O24, IF(Setup!$E$78=1, VLOOKUP(O$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(O$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":24300},{"$f":"ROUND(IF(OR(AND(O10=0,P10=0),(P10+P98+P99+P102)<=0),0,IF(Setup!$E$78=0, +(P10+(P10+P98+P99+P102))/2*P24, IF(Setup!$E$78=1, VLOOKUP(P$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(P$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":25700},{"$f":"ROUND(IF(OR(AND(P10=0,Q10=0),(Q10+Q98+Q99+Q102)<=0),0,IF(Setup!$E$78=0, +(Q10+(Q10+Q98+Q99+Q102))/2*Q24, IF(Setup!$E$78=1, VLOOKUP(Q$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(Q$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":27200},{"$f":"ROUND(IF(OR(AND(Q10=0,R10=0),(R10+R98+R99+R102)<=0),0,IF(Setup!$E$78=0, +(R10+(R10+R98+R99+R102))/2*R24, IF(Setup!$E$78=1, VLOOKUP(R$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(R$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":28300},{"$f":"ROUND(IF(OR(AND(R10=0,S10=0),(S10+S98+S99+S102)<=0),0,IF(Setup!$E$78=0, +(S10+(S10+S98+S99+S102))/2*S24, IF(Setup!$E$78=1, VLOOKUP(S$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(S$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":28900},{"$f":"ROUND(IF(OR(AND(S10=0,T10=0),(T10+T98+T99+T102)<=0),0,IF(Setup!$E$78=0, +(T10+(T10+T98+T99+T102))/2*T24, IF(Setup!$E$78=1, VLOOKUP(T$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(T$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":29400},{"$f":"ROUND(IF(OR(AND(T10=0,U10=0),(U10+U98+U99+U102)<=0),0,IF(Setup!$E$78=0, +(U10+(U10+U98+U99+U102))/2*U24, IF(Setup!$E$78=1, VLOOKUP(U$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(U$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":29800},{"$f":"ROUND(IF(OR(AND(U10=0,V10=0),(V10+V98+V99+V102)<=0),0,IF(Setup!$E$78=0, +(V10+(V10+V98+V99+V102))/2*V24, IF(Setup!$E$78=1, VLOOKUP(V$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(V$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":30300},{"$f":"ROUND(IF(OR(AND(V10=0,W10=0),(W10+W98+W99+W102)<=0),0,IF(Setup!$E$78=0, +(W10+(W10+W98+W99+W102))/2*W24, IF(Setup!$E$78=1, VLOOKUP(W$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(W$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":30700},{"$f":"ROUND(IF(OR(AND(W10=0,X10=0),(X10+X98+X99+X102)<=0),0,IF(Setup!$E$78=0, +(X10+(X10+X98+X99+X102))/2*X24, IF(Setup!$E$78=1, VLOOKUP(X$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(X$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":27900},{"$f":"ROUND(IF(OR(AND(X10=0,Y10=0),(Y10+Y98+Y99+Y102)<=0),0,IF(Setup!$E$78=0, +(Y10+(Y10+Y98+Y99+Y102))/2*Y24, IF(Setup!$E$78=1, VLOOKUP(Y$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(Y$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":28000},{"$f":"ROUND(IF(OR(AND(Y10=0,Z10=0),(Z10+Z98+Z99+Z102)<=0),0,IF(Setup!$E$78=0, +(Z10+(Z10+Z98+Z99+Z102))/2*Z24, IF(Setup!$E$78=1, VLOOKUP(Z$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(Z$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":28000},{"$f":"ROUND(IF(OR(AND(Z10=0,AA10=0),(AA10+AA98+AA99+AA102)<=0),0,IF(Setup!$E$78=0, +(AA10+(AA10+AA98+AA99+AA102))/2*AA24, IF(Setup!$E$78=1, VLOOKUP(AA$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(AA$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":28000},{"$f":"ROUND(IF(OR(AND(AA10=0,AB10=0),(AB10+AB98+AB99+AB102)<=0),0,IF(Setup!$E$78=0, +(AB10+(AB10+AB98+AB99+AB102))/2*AB24, IF(Setup!$E$78=1, VLOOKUP(AB$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(AB$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":27900},{"$f":"ROUND(IF(OR(AND(AB10=0,AC10=0),(AC10+AC98+AC99+AC102)<=0),0,IF(Setup!$E$78=0, +(AC10+(AC10+AC98+AC99+AC102))/2*AC24, IF(Setup!$E$78=1, VLOOKUP(AC$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(AC$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":27700},{"$f":"ROUND(IF(OR(AND(AC10=0,AD10=0),(AD10+AD98+AD99+AD102)<=0),0,IF(Setup!$E$78=0, +(AD10+(AD10+AD98+AD99+AD102))/2*AD24, IF(Setup!$E$78=1, VLOOKUP(AD$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(AD$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":27400},{"$f":"ROUND(IF(OR(AND(AD10=0,AE10=0),(AE10+AE98+AE99+AE102)<=0),0,IF(Setup!$E$78=0, +(AE10+(AE10+AE98+AE99+AE102))/2*AE24, IF(Setup!$E$78=1, VLOOKUP(AE$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(AE$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":27100},{"$f":"ROUND(IF(OR(AND(AE10=0,AF10=0),(AF10+AF98+AF99+AF102)<=0),0,IF(Setup!$E$78=0, +(AF10+(AF10+AF98+AF99+AF102))/2*AF24, IF(Setup!$E$78=1, VLOOKUP(AF$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(AF$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":26600},{"$f":"ROUND(IF(OR(AND(AF10=0,AG10=0),(AG10+AG98+AG99+AG102)<=0),0,IF(Setup!$E$78=0, +(AG10+(AG10+AG98+AG99+AG102))/2*AG24, IF(Setup!$E$78=1, VLOOKUP(AG$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(AG$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":26100},{"$f":"ROUND(IF(OR(AND(AG10=0,AH10=0),(AH10+AH98+AH99+AH102)<=0),0,IF(Setup!$E$78=0, +(AH10+(AH10+AH98+AH99+AH102))/2*AH24, IF(Setup!$E$78=1, VLOOKUP(AH$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(AH$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":25500},{"$f":"ROUND(IF(OR(AND(AH10=0,AI10=0),(AI10+AI98+AI99+AI102)<=0),0,IF(Setup!$E$78=0, +(AI10+(AI10+AI98+AI99+AI102))/2*AI24, IF(Setup!$E$78=1, VLOOKUP(AI$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(AI$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":24700},{"$f":"ROUND(IF(OR(AND(AI10=0,AJ10=0),(AJ10+AJ98+AJ99+AJ102)<=0),0,IF(Setup!$E$78=0, +(AJ10+(AJ10+AJ98+AJ99+AJ102))/2*AJ24, IF(Setup!$E$78=1, VLOOKUP(AJ$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(AJ$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AJ10=0,AK10=0),(AK10+AK98+AK99+AK102)<=0),0,IF(Setup!$E$78=0, +(AK10+(AK10+AK98+AK99+AK102))/2*AK24, IF(Setup!$E$78=1, VLOOKUP(AK$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(AK$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AK10=0,AL10=0),(AL10+AL98+AL99+AL102)<=0),0,IF(Setup!$E$78=0, +(AL10+(AL10+AL98+AL99+AL102))/2*AL24, IF(Setup!$E$78=1, VLOOKUP(AL$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(AL$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AL10=0,AM10=0),(AM10+AM98+AM99+AM102)<=0),0,IF(Setup!$E$78=0, +(AM10+(AM10+AM98+AM99+AM102))/2*AM24, IF(Setup!$E$78=1, VLOOKUP(AM$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(AM$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AM10=0,AN10=0),(AN10+AN98+AN99+AN102)<=0),0,IF(Setup!$E$78=0, +(AN10+(AN10+AN98+AN99+AN102))/2*AN24, IF(Setup!$E$78=1, VLOOKUP(AN$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(AN$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AN10=0,AO10=0),(AO10+AO98+AO99+AO102)<=0),0,IF(Setup!$E$78=0, +(AO10+(AO10+AO98+AO99+AO102))/2*AO24, IF(Setup!$E$78=1, VLOOKUP(AO$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(AO$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AO10=0,AP10=0),(AP10+AP98+AP99+AP102)<=0),0,IF(Setup!$E$78=0, +(AP10+(AP10+AP98+AP99+AP102))/2*AP24, IF(Setup!$E$78=1, VLOOKUP(AP$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(AP$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AP10=0,AQ10=0),(AQ10+AQ98+AQ99+AQ102)<=0),0,IF(Setup!$E$78=0, +(AQ10+(AQ10+AQ98+AQ99+AQ102))/2*AQ24, IF(Setup!$E$78=1, VLOOKUP(AQ$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(AQ$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AQ10=0,AR10=0),(AR10+AR98+AR99+AR102)<=0),0,IF(Setup!$E$78=0, +(AR10+(AR10+AR98+AR99+AR102))/2*AR24, IF(Setup!$E$78=1, VLOOKUP(AR$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(AR$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AR10=0,AS10=0),(AS10+AS98+AS99+AS102)<=0),0,IF(Setup!$E$78=0, +(AS10+(AS10+AS98+AS99+AS102))/2*AS24, IF(Setup!$E$78=1, VLOOKUP(AS$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AG$50, FALSE), VLOOKUP(AS$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AG$50, FALSE))))/Round_To,0)*Round_To","v":0},null,{"$f":"+Details!E30","v":732700},0,null,null,{"$f":"+Details!F30-Base!F30","v":0},{"$f":"+Details!G30-Base!G30","v":0},{"$f":"+Details!H30-Base!H30","v":0},{"$f":"+Details!I30-Base!I30","v":0},{"$f":"+Details!J30-Base!J30","v":0},{"$f":"+Details!K30-Base!K30","v":0},{"$f":"+Details!L30-Base!L30","v":0},{"$f":"+Details!M30-Base!M30","v":0},{"$f":"+Details!N30-Base!N30","v":0},{"$f":"+Details!O30-Base!O30","v":0},{"$f":"+Details!P30-Base!P30","v":0},{"$f":"+Details!Q30-Base!Q30","v":0},{"$f":"+Details!R30-Base!R30","v":0},{"$f":"+Details!S30-Base!S30","v":0},{"$f":"+Details!T30-Base!T30","v":0},{"$f":"+Details!U30-Base!U30","v":0},{"$f":"+Details!V30-Base!V30","v":0},{"$f":"+Details!W30-Base!W30","v":0},{"$f":"+Details!X30-Base!X30","v":0},{"$f":"+Details!Y30-Base!Y30","v":0},{"$f":"+Details!Z30-Base!Z30","v":0},{"$f":"+Details!AA30-Base!AA30","v":0},{"$f":"+Details!AB30-Base!AB30","v":0},{"$f":"+Details!AC30-Base!AC30","v":0},{"$f":"+Details!AD30-Base!AD30","v":0},{"$f":"+Details!AE30-Base!AE30","v":0},{"$f":"+Details!AF30-Base!AF30","v":0},{"$f":"+Details!AG30-Base!AG30","v":0},{"$f":"+Details!AH30-Base!AH30","v":0},{"$f":"+Details!AI30-Base!AI30","v":0},{"$f":"+Details!AJ30-Base!AJ30","v":0},{"$f":"+Details!AK30-Base!AK30","v":0},{"$f":"+Details!AL30-Base!AL30","v":0},{"$f":"+Details!AM30-Base!AM30","v":0},{"$f":"+Details!AN30-Base!AN30","v":0},{"$f":"+Details!AO30-Base!AO30","v":0},{"$f":"+Details!AP30-Base!AP30","v":0},{"$f":"+Details!AQ30-Base!AQ30","v":0},{"$f":"+Details!AR30-Base!AR30","v":0},{"$f":"+Details!AS30-Base!AS30","v":0}]
[null,"IRA ^",null,{"$f":"\"1: \" & tIRA_Return*100 & \"%-\" & tIRA_Return2*100 & \"%   2: \" & tIRA2_Return*100 & \"%-\" & tIRA2_Return2*100 & \"%\"","v":"1: 6.5%-5.6%   2: 5.9%-5.3%"},1515900,{"$f":"+F29+F30","v":43200},43700,{"$f":"+H29+H30","v":44100},44500,44800,45000,45100,45200,46500,48900,51400,53500,54800,55700,56600,57500,58500,59400,53000,53200,53300,53200,53000,52700,52100,51500,50600,49600,48400,46900,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E31","v":1515900},0,null,null,{"$f":"+Details!F31-Base!F31","v":0},{"$f":"+Details!G31-Base!G31","v":0},{"$f":"+Details!H31-Base!H31","v":0},{"$f":"+Details!I31-Base!I31","v":0},{"$f":"+Details!J31-Base!J31","v":0},{"$f":"+Details!K31-Base!K31","v":0},{"$f":"+Details!L31-Base!L31","v":0},{"$f":"+Details!M31-Base!M31","v":0},{"$f":"+Details!N31-Base!N31","v":0},{"$f":"+Details!O31-Base!O31","v":0},{"$f":"+Details!P31-Base!P31","v":0},{"$f":"+Details!Q31-Base!Q31","v":0},{"$f":"+Details!R31-Base!R31","v":0},{"$f":"+Details!S31-Base!S31","v":0},{"$f":"+Details!T31-Base!T31","v":0},{"$f":"+Details!U31-Base!U31","v":0},{"$f":"+Details!V31-Base!V31","v":0},{"$f":"+Details!W31-Base!W31","v":0},{"$f":"+Details!X31-Base!X31","v":0},{"$f":"+Details!Y31-Base!Y31","v":0},{"$f":"+Details!Z31-Base!Z31","v":0},{"$f":"+Details!AA31-Base!AA31","v":0},{"$f":"+Details!AB31-Base!AB31","v":0},{"$f":"+Details!AC31-Base!AC31","v":0},{"$f":"+Details!AD31-Base!AD31","v":0},{"$f":"+Details!AE31-Base!AE31","v":0},{"$f":"+Details!AF31-Base!AF31","v":0},{"$f":"+Details!AG31-Base!AG31","v":0},{"$f":"+Details!AH31-Base!AH31","v":0},{"$f":"+Details!AI31-Base!AI31","v":0},{"$f":"+Details!AJ31-Base!AJ31","v":0},{"$f":"+Details!AK31-Base!AK31","v":0},{"$f":"+Details!AL31-Base!AL31","v":0},{"$f":"+Details!AM31-Base!AM31","v":0},{"$f":"+Details!AN31-Base!AN31","v":0},{"$f":"+Details!AO31-Base!AO31","v":0},{"$f":"+Details!AP31-Base!AP31","v":0},{"$f":"+Details!AQ31-Base!AQ31","v":0},{"$f":"+Details!AR31-Base!AR31","v":0},{"$f":"+Details!AS31-Base!AS31","v":0}]
["c","IRA 1, inherited",null,{"$f":"tIRA_Return*100 & \"%-\" & tIRA_Return2*100 & \"%\"","v":"6.5%-5.6%"},13700,{"$f":"ROUND(IF((F12+F110<=0),0,IF(Setup!$E$78=0, +(F12+(F12+F110))/2*F23,  IF(Setup!$E$78=1, VLOOKUP(F$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(F$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(F12=0,G12=0),(G12+G110)<=0),0,IF(Setup!$E$78=0, +(G12+(G12+G110))/2*G23,  IF(Setup!$E$78=1, VLOOKUP(G$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(G$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(G12=0,H12=0),(H12+H110)<=0),0,IF(Setup!$E$78=0, +(H12+(H12+H110))/2*H23,  IF(Setup!$E$78=1, VLOOKUP(H$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(H$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(H12=0,I12=0),(I12+I110)<=0),0,IF(Setup!$E$78=0, +(I12+(I12+I110))/2*I23,  IF(Setup!$E$78=1, VLOOKUP(I$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(I$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(I12=0,J12=0),(J12+J110)<=0),0,IF(Setup!$E$78=0, +(J12+(J12+J110))/2*J23,  IF(Setup!$E$78=1, VLOOKUP(J$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(J$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(J12=0,K12=0),(K12+K110)<=0),0,IF(Setup!$E$78=0, +(K12+(K12+K110))/2*K23,  IF(Setup!$E$78=1, VLOOKUP(K$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(K$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(K12=0,L12=0),(L12+L110)<=0),0,IF(Setup!$E$78=0, +(L12+(L12+L110))/2*L23,  IF(Setup!$E$78=1, VLOOKUP(L$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(L$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(L12=0,M12=0),(M12+M110)<=0),0,IF(Setup!$E$78=0, +(M12+(M12+M110))/2*M23,  IF(Setup!$E$78=1, VLOOKUP(M$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(M$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(M12=0,N12=0),(N12+N110)<=0),0,IF(Setup!$E$78=0, +(N12+(N12+N110))/2*N23,  IF(Setup!$E$78=1, VLOOKUP(N$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(N$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(N12=0,O12=0),(O12+O110)<=0),0,IF(Setup!$E$78=0, +(O12+(O12+O110))/2*O23,  IF(Setup!$E$78=1, VLOOKUP(O$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(O$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(O12=0,P12=0),(P12+P110)<=0),0,IF(Setup!$E$78=0, +(P12+(P12+P110))/2*P23,  IF(Setup!$E$78=1, VLOOKUP(P$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(P$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(P12=0,Q12=0),(Q12+Q110)<=0),0,IF(Setup!$E$78=0, +(Q12+(Q12+Q110))/2*Q23,  IF(Setup!$E$78=1, VLOOKUP(Q$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(Q$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(Q12=0,R12=0),(R12+R110)<=0),0,IF(Setup!$E$78=0, +(R12+(R12+R110))/2*R23,  IF(Setup!$E$78=1, VLOOKUP(R$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(R$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(R12=0,S12=0),(S12+S110)<=0),0,IF(Setup!$E$78=0, +(S12+(S12+S110))/2*S23,  IF(Setup!$E$78=1, VLOOKUP(S$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(S$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(S12=0,T12=0),(T12+T110)<=0),0,IF(Setup!$E$78=0, +(T12+(T12+T110))/2*T23,  IF(Setup!$E$78=1, VLOOKUP(T$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(T$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(T12=0,U12=0),(U12+U110)<=0),0,IF(Setup!$E$78=0, +(U12+(U12+U110))/2*U23,  IF(Setup!$E$78=1, VLOOKUP(U$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(U$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(U12=0,V12=0),(V12+V110)<=0),0,IF(Setup!$E$78=0, +(V12+(V12+V110))/2*V23,  IF(Setup!$E$78=1, VLOOKUP(V$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(V$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":2200},{"$f":"ROUND(IF(OR(AND(V12=0,W12=0),(W12+W110)<=0),0,IF(Setup!$E$78=0, +(W12+(W12+W110))/2*W23,  IF(Setup!$E$78=1, VLOOKUP(W$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(W$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":1900},{"$f":"ROUND(IF(OR(AND(W12=0,X12=0),(X12+X110)<=0),0,IF(Setup!$E$78=0, +(X12+(X12+X110))/2*X23,  IF(Setup!$E$78=1, VLOOKUP(X$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(X$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":1400},{"$f":"ROUND(IF(OR(AND(X12=0,Y12=0),(Y12+Y110)<=0),0,IF(Setup!$E$78=0, +(Y12+(Y12+Y110))/2*Y23,  IF(Setup!$E$78=1, VLOOKUP(Y$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(Y$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":1300},{"$f":"ROUND(IF(OR(AND(Y12=0,Z12=0),(Z12+Z110)<=0),0,IF(Setup!$E$78=0, +(Z12+(Z12+Z110))/2*Z23,  IF(Setup!$E$78=1, VLOOKUP(Z$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(Z$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":1300},{"$f":"ROUND(IF(OR(AND(Z12=0,AA12=0),(AA12+AA110)<=0),0,IF(Setup!$E$78=0, +(AA12+(AA12+AA110))/2*AA23,  IF(Setup!$E$78=1, VLOOKUP(AA$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(AA$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":1200},{"$f":"ROUND(IF(OR(AND(AA12=0,AB12=0),(AB12+AB110)<=0),0,IF(Setup!$E$78=0, +(AB12+(AB12+AB110))/2*AB23,  IF(Setup!$E$78=1, VLOOKUP(AB$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(AB$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":1100},{"$f":"ROUND(IF(OR(AND(AB12=0,AC12=0),(AC12+AC110)<=0),0,IF(Setup!$E$78=0, +(AC12+(AC12+AC110))/2*AC23,  IF(Setup!$E$78=1, VLOOKUP(AC$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(AC$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":1000},{"$f":"ROUND(IF(OR(AND(AC12=0,AD12=0),(AD12+AD110)<=0),0,IF(Setup!$E$78=0, +(AD12+(AD12+AD110))/2*AD23,  IF(Setup!$E$78=1, VLOOKUP(AD$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(AD$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":800},{"$f":"ROUND(IF(OR(AND(AD12=0,AE12=0),(AE12+AE110)<=0),0,IF(Setup!$E$78=0, +(AE12+(AE12+AE110))/2*AE23,  IF(Setup!$E$78=1, VLOOKUP(AE$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(AE$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":700},{"$f":"ROUND(IF(OR(AND(AE12=0,AF12=0),(AF12+AF110)<=0),0,IF(Setup!$E$78=0, +(AF12+(AF12+AF110))/2*AF23,  IF(Setup!$E$78=1, VLOOKUP(AF$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(AF$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":500},{"$f":"ROUND(IF(OR(AND(AF12=0,AG12=0),(AG12+AG110)<=0),0,IF(Setup!$E$78=0, +(AG12+(AG12+AG110))/2*AG23,  IF(Setup!$E$78=1, VLOOKUP(AG$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(AG$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":300},{"$f":"ROUND(IF(OR(AND(AG12=0,AH12=0),(AH12+AH110)<=0),0,IF(Setup!$E$78=0, +(AH12+(AH12+AH110))/2*AH23,  IF(Setup!$E$78=1, VLOOKUP(AH$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(AH$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AH12=0,AI12=0),(AI12+AI110)<=0),0,IF(Setup!$E$78=0, +(AI12+(AI12+AI110))/2*AI23,  IF(Setup!$E$78=1, VLOOKUP(AI$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(AI$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AI12=0,AJ12=0),(AJ12+AJ110)<=0),0,IF(Setup!$E$78=0, +(AJ12+(AJ12+AJ110))/2*AJ23,  IF(Setup!$E$78=1, VLOOKUP(AJ$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(AJ$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AJ12=0,AK12=0),(AK12+AK110)<=0),0,IF(Setup!$E$78=0, +(AK12+(AK12+AK110))/2*AK23,  IF(Setup!$E$78=1, VLOOKUP(AK$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(AK$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AK12=0,AL12=0),(AL12+AL110)<=0),0,IF(Setup!$E$78=0, +(AL12+(AL12+AL110))/2*AL23,  IF(Setup!$E$78=1, VLOOKUP(AL$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(AL$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AL12=0,AM12=0),(AM12+AM110)<=0),0,IF(Setup!$E$78=0, +(AM12+(AM12+AM110))/2*AM23,  IF(Setup!$E$78=1, VLOOKUP(AM$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(AM$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AM12=0,AN12=0),(AN12+AN110)<=0),0,IF(Setup!$E$78=0, +(AN12+(AN12+AN110))/2*AN23,  IF(Setup!$E$78=1, VLOOKUP(AN$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(AN$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AN12=0,AO12=0),(AO12+AO110)<=0),0,IF(Setup!$E$78=0, +(AO12+(AO12+AO110))/2*AO23,  IF(Setup!$E$78=1, VLOOKUP(AO$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(AO$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AO12=0,AP12=0),(AP12+AP110)<=0),0,IF(Setup!$E$78=0, +(AP12+(AP12+AP110))/2*AP23,  IF(Setup!$E$78=1, VLOOKUP(AP$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(AP$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AP12=0,AQ12=0),(AQ12+AQ110)<=0),0,IF(Setup!$E$78=0, +(AQ12+(AQ12+AQ110))/2*AQ23,  IF(Setup!$E$78=1, VLOOKUP(AQ$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(AQ$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AQ12=0,AR12=0),(AR12+AR110)<=0),0,IF(Setup!$E$78=0, +(AR12+(AR12+AR110))/2*AR23,  IF(Setup!$E$78=1, VLOOKUP(AR$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(AR$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AR12=0,AS12=0),(AS12+AS110)<=0),0,IF(Setup!$E$78=0, +(AS12+(AS12+AS110))/2*AS23,  IF(Setup!$E$78=1, VLOOKUP(AS$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AH$50, FALSE), VLOOKUP(AS$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AH$50, FALSE))))/Round_To,0)*Round_To","v":0},null,{"$f":"+Details!E32","v":13700},0,null,null,{"$f":"+Details!F32-Base!F32","v":0},{"$f":"+Details!G32-Base!G32","v":0},{"$f":"+Details!H32-Base!H32","v":0},{"$f":"+Details!I32-Base!I32","v":0},{"$f":"+Details!J32-Base!J32","v":0},{"$f":"+Details!K32-Base!K32","v":0},{"$f":"+Details!L32-Base!L32","v":0},{"$f":"+Details!M32-Base!M32","v":0},{"$f":"+Details!N32-Base!N32","v":0},{"$f":"+Details!O32-Base!O32","v":0},{"$f":"+Details!P32-Base!P32","v":0},{"$f":"+Details!Q32-Base!Q32","v":0},{"$f":"+Details!R32-Base!R32","v":0},{"$f":"+Details!S32-Base!S32","v":0},{"$f":"+Details!T32-Base!T32","v":0},{"$f":"+Details!U32-Base!U32","v":0},{"$f":"+Details!V32-Base!V32","v":0},{"$f":"+Details!W32-Base!W32","v":0},{"$f":"+Details!X32-Base!X32","v":0},{"$f":"+Details!Y32-Base!Y32","v":0},{"$f":"+Details!Z32-Base!Z32","v":0},{"$f":"+Details!AA32-Base!AA32","v":0},{"$f":"+Details!AB32-Base!AB32","v":0},{"$f":"+Details!AC32-Base!AC32","v":0},{"$f":"+Details!AD32-Base!AD32","v":0},{"$f":"+Details!AE32-Base!AE32","v":0},{"$f":"+Details!AF32-Base!AF32","v":0},{"$f":"+Details!AG32-Base!AG32","v":0},{"$f":"+Details!AH32-Base!AH32","v":0},{"$f":"+Details!AI32-Base!AI32","v":0},{"$f":"+Details!AJ32-Base!AJ32","v":0},{"$f":"+Details!AK32-Base!AK32","v":0},{"$f":"+Details!AL32-Base!AL32","v":0},{"$f":"+Details!AM32-Base!AM32","v":0},{"$f":"+Details!AN32-Base!AN32","v":0},{"$f":"+Details!AO32-Base!AO32","v":0},{"$f":"+Details!AP32-Base!AP32","v":0},{"$f":"+Details!AQ32-Base!AQ32","v":0},{"$f":"+Details!AR32-Base!AR32","v":0},{"$f":"+Details!AS32-Base!AS32","v":0}]
["c","IRA 2, inherited",null,{"$f":"tIRA2_Return*100 & \"%-\" & tIRA2_Return2*100 & \"%\"","v":"5.9%-5.3%"},20300,{"$f":"ROUND(IF((F13+F111<=0),0,IF(Setup!$E$78=0, +(F13+(F13+F111))/2*F24, IF(Setup!$E$78=1, VLOOKUP(F$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(F$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(F13=0,G13=0),(G13+G111)<=0),0,IF(Setup!$E$78=0, +(G13+(G13+G111))/2*G24, IF(Setup!$E$78=1, VLOOKUP(G$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(G$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(G13=0,H13=0),(H13+H111)<=0),0,IF(Setup!$E$78=0, +(H13+(H13+H111))/2*H24, IF(Setup!$E$78=1, VLOOKUP(H$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(H$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(H13=0,I13=0),(I13+I111)<=0),0,IF(Setup!$E$78=0, +(I13+(I13+I111))/2*I24, IF(Setup!$E$78=1, VLOOKUP(I$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(I$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(I13=0,J13=0),(J13+J111)<=0),0,IF(Setup!$E$78=0, +(J13+(J13+J111))/2*J24, IF(Setup!$E$78=1, VLOOKUP(J$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(J$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(J13=0,K13=0),(K13+K111)<=0),0,IF(Setup!$E$78=0, +(K13+(K13+K111))/2*K24, IF(Setup!$E$78=1, VLOOKUP(K$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(K$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(K13=0,L13=0),(L13+L111)<=0),0,IF(Setup!$E$78=0, +(L13+(L13+L111))/2*L24, IF(Setup!$E$78=1, VLOOKUP(L$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(L$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(L13=0,M13=0),(M13+M111)<=0),0,IF(Setup!$E$78=0, +(M13+(M13+M111))/2*M24, IF(Setup!$E$78=1, VLOOKUP(M$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(M$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(M13=0,N13=0),(N13+N111)<=0),0,IF(Setup!$E$78=0, +(N13+(N13+N111))/2*N24, IF(Setup!$E$78=1, VLOOKUP(N$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(N$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(N13=0,O13=0),(O13+O111)<=0),0,IF(Setup!$E$78=0, +(O13+(O13+O111))/2*O24, IF(Setup!$E$78=1, VLOOKUP(O$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(O$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(O13=0,P13=0),(P13+P111)<=0),0,IF(Setup!$E$78=0, +(P13+(P13+P111))/2*P24, IF(Setup!$E$78=1, VLOOKUP(P$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(P$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(P13=0,Q13=0),(Q13+Q111)<=0),0,IF(Setup!$E$78=0, +(Q13+(Q13+Q111))/2*Q24, IF(Setup!$E$78=1, VLOOKUP(Q$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(Q$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(Q13=0,R13=0),(R13+R111)<=0),0,IF(Setup!$E$78=0, +(R13+(R13+R111))/2*R24, IF(Setup!$E$78=1, VLOOKUP(R$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(R$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":3400},{"$f":"ROUND(IF(OR(AND(R13=0,S13=0),(S13+S111)<=0),0,IF(Setup!$E$78=0, +(S13+(S13+S111))/2*S24, IF(Setup!$E$78=1, VLOOKUP(S$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(S$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":3200},{"$f":"ROUND(IF(OR(AND(S13=0,T13=0),(T13+T111)<=0),0,IF(Setup!$E$78=0, +(T13+(T13+T111))/2*T24, IF(Setup!$E$78=1, VLOOKUP(T$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(T$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":3000},{"$f":"ROUND(IF(OR(AND(T13=0,U13=0),(U13+U111)<=0),0,IF(Setup!$E$78=0, +(U13+(U13+U111))/2*U24, IF(Setup!$E$78=1, VLOOKUP(U$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(U$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":2800},{"$f":"ROUND(IF(OR(AND(U13=0,V13=0),(V13+V111)<=0),0,IF(Setup!$E$78=0, +(V13+(V13+V111))/2*V24, IF(Setup!$E$78=1, VLOOKUP(V$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(V$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":2500},{"$f":"ROUND(IF(OR(AND(V13=0,W13=0),(W13+W111)<=0),0,IF(Setup!$E$78=0, +(W13+(W13+W111))/2*W24, IF(Setup!$E$78=1, VLOOKUP(W$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(W$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":2100},{"$f":"ROUND(IF(OR(AND(W13=0,X13=0),(X13+X111)<=0),0,IF(Setup!$E$78=0, +(X13+(X13+X111))/2*X24, IF(Setup!$E$78=1, VLOOKUP(X$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(X$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":1500},{"$f":"ROUND(IF(OR(AND(X13=0,Y13=0),(Y13+Y111)<=0),0,IF(Setup!$E$78=0, +(Y13+(Y13+Y111))/2*Y24, IF(Setup!$E$78=1, VLOOKUP(Y$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(Y$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":1100},{"$f":"ROUND(IF(OR(AND(Y13=0,Z13=0),(Z13+Z111)<=0),0,IF(Setup!$E$78=0, +(Z13+(Z13+Z111))/2*Z24, IF(Setup!$E$78=1, VLOOKUP(Z$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(Z$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":700},{"$f":"ROUND(IF(OR(AND(Z13=0,AA13=0),(AA13+AA111)<=0),0,IF(Setup!$E$78=0, +(AA13+(AA13+AA111))/2*AA24, IF(Setup!$E$78=1, VLOOKUP(AA$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(AA$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AA13=0,AB13=0),(AB13+AB111)<=0),0,IF(Setup!$E$78=0, +(AB13+(AB13+AB111))/2*AB24, IF(Setup!$E$78=1, VLOOKUP(AB$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(AB$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AB13=0,AC13=0),(AC13+AC111)<=0),0,IF(Setup!$E$78=0, +(AC13+(AC13+AC111))/2*AC24, IF(Setup!$E$78=1, VLOOKUP(AC$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(AC$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AC13=0,AD13=0),(AD13+AD111)<=0),0,IF(Setup!$E$78=0, +(AD13+(AD13+AD111))/2*AD24, IF(Setup!$E$78=1, VLOOKUP(AD$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(AD$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AD13=0,AE13=0),(AE13+AE111)<=0),0,IF(Setup!$E$78=0, +(AE13+(AE13+AE111))/2*AE24, IF(Setup!$E$78=1, VLOOKUP(AE$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(AE$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AE13=0,AF13=0),(AF13+AF111)<=0),0,IF(Setup!$E$78=0, +(AF13+(AF13+AF111))/2*AF24, IF(Setup!$E$78=1, VLOOKUP(AF$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(AF$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AF13=0,AG13=0),(AG13+AG111)<=0),0,IF(Setup!$E$78=0, +(AG13+(AG13+AG111))/2*AG24, IF(Setup!$E$78=1, VLOOKUP(AG$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(AG$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AG13=0,AH13=0),(AH13+AH111)<=0),0,IF(Setup!$E$78=0, +(AH13+(AH13+AH111))/2*AH24, IF(Setup!$E$78=1, VLOOKUP(AH$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(AH$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AH13=0,AI13=0),(AI13+AI111)<=0),0,IF(Setup!$E$78=0, +(AI13+(AI13+AI111))/2*AI24, IF(Setup!$E$78=1, VLOOKUP(AI$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(AI$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AI13=0,AJ13=0),(AJ13+AJ111)<=0),0,IF(Setup!$E$78=0, +(AJ13+(AJ13+AJ111))/2*AJ24, IF(Setup!$E$78=1, VLOOKUP(AJ$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(AJ$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AJ13=0,AK13=0),(AK13+AK111)<=0),0,IF(Setup!$E$78=0, +(AK13+(AK13+AK111))/2*AK24, IF(Setup!$E$78=1, VLOOKUP(AK$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(AK$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AK13=0,AL13=0),(AL13+AL111)<=0),0,IF(Setup!$E$78=0, +(AL13+(AL13+AL111))/2*AL24, IF(Setup!$E$78=1, VLOOKUP(AL$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(AL$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AL13=0,AM13=0),(AM13+AM111)<=0),0,IF(Setup!$E$78=0, +(AM13+(AM13+AM111))/2*AM24, IF(Setup!$E$78=1, VLOOKUP(AM$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(AM$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AM13=0,AN13=0),(AN13+AN111)<=0),0,IF(Setup!$E$78=0, +(AN13+(AN13+AN111))/2*AN24, IF(Setup!$E$78=1, VLOOKUP(AN$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(AN$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AN13=0,AO13=0),(AO13+AO111)<=0),0,IF(Setup!$E$78=0, +(AO13+(AO13+AO111))/2*AO24, IF(Setup!$E$78=1, VLOOKUP(AO$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(AO$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AO13=0,AP13=0),(AP13+AP111)<=0),0,IF(Setup!$E$78=0, +(AP13+(AP13+AP111))/2*AP24, IF(Setup!$E$78=1, VLOOKUP(AP$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(AP$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AP13=0,AQ13=0),(AQ13+AQ111)<=0),0,IF(Setup!$E$78=0, +(AQ13+(AQ13+AQ111))/2*AQ24, IF(Setup!$E$78=1, VLOOKUP(AQ$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(AQ$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AQ13=0,AR13=0),(AR13+AR111)<=0),0,IF(Setup!$E$78=0, +(AR13+(AR13+AR111))/2*AR24, IF(Setup!$E$78=1, VLOOKUP(AR$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(AR$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AR13=0,AS13=0),(AS13+AS111)<=0),0,IF(Setup!$E$78=0, +(AS13+(AS13+AS111))/2*AS24, IF(Setup!$E$78=1, VLOOKUP(AS$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AI$50, FALSE), VLOOKUP(AS$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AI$50, FALSE))))/Round_To,0)*Round_To","v":0},null,{"$f":"+Details!E33","v":20300},0,null,null,{"$f":"+Details!F33-Base!F33","v":0},{"$f":"+Details!G33-Base!G33","v":0},{"$f":"+Details!H33-Base!H33","v":0},{"$f":"+Details!I33-Base!I33","v":0},{"$f":"+Details!J33-Base!J33","v":0},{"$f":"+Details!K33-Base!K33","v":0},{"$f":"+Details!L33-Base!L33","v":0},{"$f":"+Details!M33-Base!M33","v":0},{"$f":"+Details!N33-Base!N33","v":0},{"$f":"+Details!O33-Base!O33","v":0},{"$f":"+Details!P33-Base!P33","v":0},{"$f":"+Details!Q33-Base!Q33","v":0},{"$f":"+Details!R33-Base!R33","v":0},{"$f":"+Details!S33-Base!S33","v":0},{"$f":"+Details!T33-Base!T33","v":0},{"$f":"+Details!U33-Base!U33","v":0},{"$f":"+Details!V33-Base!V33","v":0},{"$f":"+Details!W33-Base!W33","v":0},{"$f":"+Details!X33-Base!X33","v":0},{"$f":"+Details!Y33-Base!Y33","v":0},{"$f":"+Details!Z33-Base!Z33","v":0},{"$f":"+Details!AA33-Base!AA33","v":0},{"$f":"+Details!AB33-Base!AB33","v":0},{"$f":"+Details!AC33-Base!AC33","v":0},{"$f":"+Details!AD33-Base!AD33","v":0},{"$f":"+Details!AE33-Base!AE33","v":0},{"$f":"+Details!AF33-Base!AF33","v":0},{"$f":"+Details!AG33-Base!AG33","v":0},{"$f":"+Details!AH33-Base!AH33","v":0},{"$f":"+Details!AI33-Base!AI33","v":0},{"$f":"+Details!AJ33-Base!AJ33","v":0},{"$f":"+Details!AK33-Base!AK33","v":0},{"$f":"+Details!AL33-Base!AL33","v":0},{"$f":"+Details!AM33-Base!AM33","v":0},{"$f":"+Details!AN33-Base!AN33","v":0},{"$f":"+Details!AO33-Base!AO33","v":0},{"$f":"+Details!AP33-Base!AP33","v":0},{"$f":"+Details!AQ33-Base!AQ33","v":0},{"$f":"+Details!AR33-Base!AR33","v":0},{"$f":"+Details!AS33-Base!AS33","v":0}]
[null,"IRA, inherited ^",null,{"$f":"\"1: \" & tIRA_Return*100 & \"%-\" & tIRA_Return2*100 & \"%   2: \" & tIRA2_Return*100 & \"%-\" & tIRA2_Return2*100 & \"%\"","v":"1: 6.5%-5.6%   2: 5.9%-5.3%"},34000,{"$f":"+F32+F33","v":0},0,{"$f":"+H32+H33","v":0},0,0,0,0,0,0,0,0,0,3400,3200,3000,2800,4700,4000,2900,2400,2000,1200,1100,1000,800,700,500,300,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E34","v":34000},0,null,null,{"$f":"+Details!F34-Base!F34","v":0},{"$f":"+Details!G34-Base!G34","v":0},{"$f":"+Details!H34-Base!H34","v":0},{"$f":"+Details!I34-Base!I34","v":0},{"$f":"+Details!J34-Base!J34","v":0},{"$f":"+Details!K34-Base!K34","v":0},{"$f":"+Details!L34-Base!L34","v":0},{"$f":"+Details!M34-Base!M34","v":0},{"$f":"+Details!N34-Base!N34","v":0},{"$f":"+Details!O34-Base!O34","v":0},{"$f":"+Details!P34-Base!P34","v":0},{"$f":"+Details!Q34-Base!Q34","v":0},{"$f":"+Details!R34-Base!R34","v":0},{"$f":"+Details!S34-Base!S34","v":0},{"$f":"+Details!T34-Base!T34","v":0},{"$f":"+Details!U34-Base!U34","v":0},{"$f":"+Details!V34-Base!V34","v":0},{"$f":"+Details!W34-Base!W34","v":0},{"$f":"+Details!X34-Base!X34","v":0},{"$f":"+Details!Y34-Base!Y34","v":0},{"$f":"+Details!Z34-Base!Z34","v":0},{"$f":"+Details!AA34-Base!AA34","v":0},{"$f":"+Details!AB34-Base!AB34","v":0},{"$f":"+Details!AC34-Base!AC34","v":0},{"$f":"+Details!AD34-Base!AD34","v":0},{"$f":"+Details!AE34-Base!AE34","v":0},{"$f":"+Details!AF34-Base!AF34","v":0},{"$f":"+Details!AG34-Base!AG34","v":0},{"$f":"+Details!AH34-Base!AH34","v":0},{"$f":"+Details!AI34-Base!AI34","v":0},{"$f":"+Details!AJ34-Base!AJ34","v":0},{"$f":"+Details!AK34-Base!AK34","v":0},{"$f":"+Details!AL34-Base!AL34","v":0},{"$f":"+Details!AM34-Base!AM34","v":0},{"$f":"+Details!AN34-Base!AN34","v":0},{"$f":"+Details!AO34-Base!AO34","v":0},{"$f":"+Details!AP34-Base!AP34","v":0},{"$f":"+Details!AQ34-Base!AQ34","v":0},{"$f":"+Details!AR34-Base!AR34","v":0},{"$f":"+Details!AS34-Base!AS34","v":0}]
["c","Roth 1",null,{"$f":" Roth_Return*100 & \"%-\" & Roth_Return2*100 & \"%\"","v":"6.2%-5.3%"},196900,{"$f":"ROUND(IF((F15+F120+F123)<=0,0,IF(Setup!$E$78=0, +(F15+(F15+F120+F123))/2*F$25, IF(Setup!$E$78=1, VLOOKUP(F$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(F$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":4700},{"$f":"ROUND(IF(OR(AND(F15=0,G15=0),(G15+G120+G123)<=0),0,IF(Setup!$E$78=0, +(G15+(G15+G120+G123))/2*G$25, IF(Setup!$E$78=1, VLOOKUP(G$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(G$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":5000},{"$f":"ROUND(IF(OR(AND(G15=0,H15=0),(H15+H120+H123)<=0),0,IF(Setup!$E$78=0, +(H15+(H15+H120+H123))/2*H$25, IF(Setup!$E$78=1, VLOOKUP(H$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(H$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":5400},{"$f":"ROUND(IF(OR(AND(H15=0,I15=0),(I15+I120+I123)<=0),0,IF(Setup!$E$78=0, +(I15+(I15+I120+I123))/2*I$25, IF(Setup!$E$78=1, VLOOKUP(I$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(I$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":5800},{"$f":"ROUND(IF(OR(AND(I15=0,J15=0),(J15+J120+J123)<=0),0,IF(Setup!$E$78=0, +(J15+(J15+J120+J123))/2*J$25, IF(Setup!$E$78=1, VLOOKUP(J$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(J$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":6200},{"$f":"ROUND(IF(OR(AND(J15=0,K15=0),(K15+K120+K123)<=0),0,IF(Setup!$E$78=0, +(K15+(K15+K120+K123))/2*K$25, IF(Setup!$E$78=1, VLOOKUP(K$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(K$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":6600},{"$f":"ROUND(IF(OR(AND(K15=0,L15=0),(L15+L120+L123)<=0),0,IF(Setup!$E$78=0, +(L15+(L15+L120+L123))/2*L$25, IF(Setup!$E$78=1, VLOOKUP(L$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(L$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":7000},{"$f":"ROUND(IF(OR(AND(L15=0,M15=0),(M15+M120+M123)<=0),0,IF(Setup!$E$78=0, +(M15+(M15+M120+M123))/2*M$25, IF(Setup!$E$78=1, VLOOKUP(M$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(M$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":7500},{"$f":"ROUND(IF(OR(AND(M15=0,N15=0),(N15+N120+N123)<=0),0,IF(Setup!$E$78=0, +(N15+(N15+N120+N123))/2*N$25, IF(Setup!$E$78=1, VLOOKUP(N$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(N$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":7900},{"$f":"ROUND(IF(OR(AND(N15=0,O15=0),(O15+O120+O123)<=0),0,IF(Setup!$E$78=0, +(O15+(O15+O120+O123))/2*O$25, IF(Setup!$E$78=1, VLOOKUP(O$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(O$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":8400},{"$f":"ROUND(IF(OR(AND(O15=0,P15=0),(P15+P120+P123)<=0),0,IF(Setup!$E$78=0, +(P15+(P15+P120+P123))/2*P$25, IF(Setup!$E$78=1, VLOOKUP(P$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(P$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":8900},{"$f":"ROUND(IF(OR(AND(P15=0,Q15=0),(Q15+Q120+Q123)<=0),0,IF(Setup!$E$78=0, +(Q15+(Q15+Q120+Q123))/2*Q$25, IF(Setup!$E$78=1, VLOOKUP(Q$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(Q$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":9500},{"$f":"ROUND(IF(OR(AND(Q15=0,R15=0),(R15+R120+R123)<=0),0,IF(Setup!$E$78=0, +(R15+(R15+R120+R123))/2*R$25, IF(Setup!$E$78=1, VLOOKUP(R$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(R$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":10100},{"$f":"ROUND(IF(OR(AND(R15=0,S15=0),(S15+S120+S123)<=0),0,IF(Setup!$E$78=0, +(S15+(S15+S120+S123))/2*S$25, IF(Setup!$E$78=1, VLOOKUP(S$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(S$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":10700},{"$f":"ROUND(IF(OR(AND(S15=0,T15=0),(T15+T120+T123)<=0),0,IF(Setup!$E$78=0, +(T15+(T15+T120+T123))/2*T$25, IF(Setup!$E$78=1, VLOOKUP(T$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(T$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":11400},{"$f":"ROUND(IF(OR(AND(T15=0,U15=0),(U15+U120+U123)<=0),0,IF(Setup!$E$78=0, +(U15+(U15+U120+U123))/2*U$25, IF(Setup!$E$78=1, VLOOKUP(U$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(U$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":12100},{"$f":"ROUND(IF(OR(AND(U15=0,V15=0),(V15+V120+V123)<=0),0,IF(Setup!$E$78=0, +(V15+(V15+V120+V123))/2*V$25, IF(Setup!$E$78=1, VLOOKUP(V$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(V$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":12800},{"$f":"ROUND(IF(OR(AND(V15=0,W15=0),(W15+W120+W123)<=0),0,IF(Setup!$E$78=0, +(W15+(W15+W120+W123))/2*W$25, IF(Setup!$E$78=1, VLOOKUP(W$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(W$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":13600},{"$f":"ROUND(IF(OR(AND(W15=0,X15=0),(X15+X120+X123)<=0),0,IF(Setup!$E$78=0, +(X15+(X15+X120+X123))/2*X$25, IF(Setup!$E$78=1, VLOOKUP(X$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(X$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":11300},{"$f":"ROUND(IF(OR(AND(X15=0,Y15=0),(Y15+Y120+Y123)<=0),0,IF(Setup!$E$78=0, +(Y15+(Y15+Y120+Y123))/2*Y$25, IF(Setup!$E$78=1, VLOOKUP(Y$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(Y$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":9800},{"$f":"ROUND(IF(OR(AND(Y15=0,Z15=0),(Z15+Z120+Z123)<=0),0,IF(Setup!$E$78=0, +(Z15+(Z15+Z120+Z123))/2*Z$25, IF(Setup!$E$78=1, VLOOKUP(Z$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(Z$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":8200},{"$f":"ROUND(IF(OR(AND(Z15=0,AA15=0),(AA15+AA120+AA123)<=0),0,IF(Setup!$E$78=0, +(AA15+(AA15+AA120+AA123))/2*AA$25, IF(Setup!$E$78=1, VLOOKUP(AA$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(AA$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":6500},{"$f":"ROUND(IF(OR(AND(AA15=0,AB15=0),(AB15+AB120+AB123)<=0),0,IF(Setup!$E$78=0, +(AB15+(AB15+AB120+AB123))/2*AB$25, IF(Setup!$E$78=1, VLOOKUP(AB$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(AB$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":4700},{"$f":"ROUND(IF(OR(AND(AB15=0,AC15=0),(AC15+AC120+AC123)<=0),0,IF(Setup!$E$78=0, +(AC15+(AC15+AC120+AC123))/2*AC$25, IF(Setup!$E$78=1, VLOOKUP(AC$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(AC$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":2800},{"$f":"ROUND(IF(OR(AND(AC15=0,AD15=0),(AD15+AD120+AD123)<=0),0,IF(Setup!$E$78=0, +(AD15+(AD15+AD120+AD123))/2*AD$25, IF(Setup!$E$78=1, VLOOKUP(AD$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(AD$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AD15=0,AE15=0),(AE15+AE120+AE123)<=0),0,IF(Setup!$E$78=0, +(AE15+(AE15+AE120+AE123))/2*AE$25, IF(Setup!$E$78=1, VLOOKUP(AE$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(AE$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AE15=0,AF15=0),(AF15+AF120+AF123)<=0),0,IF(Setup!$E$78=0, +(AF15+(AF15+AF120+AF123))/2*AF$25, IF(Setup!$E$78=1, VLOOKUP(AF$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(AF$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AF15=0,AG15=0),(AG15+AG120+AG123)<=0),0,IF(Setup!$E$78=0, +(AG15+(AG15+AG120+AG123))/2*AG$25, IF(Setup!$E$78=1, VLOOKUP(AG$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(AG$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AG15=0,AH15=0),(AH15+AH120+AH123)<=0),0,IF(Setup!$E$78=0, +(AH15+(AH15+AH120+AH123))/2*AH$25, IF(Setup!$E$78=1, VLOOKUP(AH$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(AH$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AH15=0,AI15=0),(AI15+AI120+AI123)<=0),0,IF(Setup!$E$78=0, +(AI15+(AI15+AI120+AI123))/2*AI$25, IF(Setup!$E$78=1, VLOOKUP(AI$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(AI$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AI15=0,AJ15=0),(AJ15+AJ120+AJ123)<=0),0,IF(Setup!$E$78=0, +(AJ15+(AJ15+AJ120+AJ123))/2*AJ$25, IF(Setup!$E$78=1, VLOOKUP(AJ$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(AJ$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AJ15=0,AK15=0),(AK15+AK120+AK123)<=0),0,IF(Setup!$E$78=0, +(AK15+(AK15+AK120+AK123))/2*AK$25, IF(Setup!$E$78=1, VLOOKUP(AK$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(AK$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AK15=0,AL15=0),(AL15+AL120+AL123)<=0),0,IF(Setup!$E$78=0, +(AL15+(AL15+AL120+AL123))/2*AL$25, IF(Setup!$E$78=1, VLOOKUP(AL$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(AL$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AL15=0,AM15=0),(AM15+AM120+AM123)<=0),0,IF(Setup!$E$78=0, +(AM15+(AM15+AM120+AM123))/2*AM$25, IF(Setup!$E$78=1, VLOOKUP(AM$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(AM$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AM15=0,AN15=0),(AN15+AN120+AN123)<=0),0,IF(Setup!$E$78=0, +(AN15+(AN15+AN120+AN123))/2*AN$25, IF(Setup!$E$78=1, VLOOKUP(AN$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(AN$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AN15=0,AO15=0),(AO15+AO120+AO123)<=0),0,IF(Setup!$E$78=0, +(AO15+(AO15+AO120+AO123))/2*AO$25, IF(Setup!$E$78=1, VLOOKUP(AO$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(AO$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AO15=0,AP15=0),(AP15+AP120+AP123)<=0),0,IF(Setup!$E$78=0, +(AP15+(AP15+AP120+AP123))/2*AP$25, IF(Setup!$E$78=1, VLOOKUP(AP$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(AP$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AP15=0,AQ15=0),(AQ15+AQ120+AQ123)<=0),0,IF(Setup!$E$78=0, +(AQ15+(AQ15+AQ120+AQ123))/2*AQ$25, IF(Setup!$E$78=1, VLOOKUP(AQ$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(AQ$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AQ15=0,AR15=0),(AR15+AR120+AR123)<=0),0,IF(Setup!$E$78=0, +(AR15+(AR15+AR120+AR123))/2*AR$25, IF(Setup!$E$78=1, VLOOKUP(AR$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(AR$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AR15=0,AS15=0),(AS15+AS120+AS123)<=0),0,IF(Setup!$E$78=0, +(AS15+(AS15+AS120+AS123))/2*AS$25, IF(Setup!$E$78=1, VLOOKUP(AS$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AJ$50, FALSE), VLOOKUP(AS$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AJ$50, FALSE))))/Round_To,0)*Round_To","v":0},null,{"$f":"+Details!E35","v":196900},0,null,null,{"$f":"+Details!F35-Base!F35","v":0},{"$f":"+Details!G35-Base!G35","v":0},{"$f":"+Details!H35-Base!H35","v":0},{"$f":"+Details!I35-Base!I35","v":0},{"$f":"+Details!J35-Base!J35","v":0},{"$f":"+Details!K35-Base!K35","v":0},{"$f":"+Details!L35-Base!L35","v":0},{"$f":"+Details!M35-Base!M35","v":0},{"$f":"+Details!N35-Base!N35","v":0},{"$f":"+Details!O35-Base!O35","v":0},{"$f":"+Details!P35-Base!P35","v":0},{"$f":"+Details!Q35-Base!Q35","v":0},{"$f":"+Details!R35-Base!R35","v":0},{"$f":"+Details!S35-Base!S35","v":0},{"$f":"+Details!T35-Base!T35","v":0},{"$f":"+Details!U35-Base!U35","v":0},{"$f":"+Details!V35-Base!V35","v":0},{"$f":"+Details!W35-Base!W35","v":0},{"$f":"+Details!X35-Base!X35","v":0},{"$f":"+Details!Y35-Base!Y35","v":0},{"$f":"+Details!Z35-Base!Z35","v":0},{"$f":"+Details!AA35-Base!AA35","v":0},{"$f":"+Details!AB35-Base!AB35","v":0},{"$f":"+Details!AC35-Base!AC35","v":0},{"$f":"+Details!AD35-Base!AD35","v":0},{"$f":"+Details!AE35-Base!AE35","v":0},{"$f":"+Details!AF35-Base!AF35","v":0},{"$f":"+Details!AG35-Base!AG35","v":0},{"$f":"+Details!AH35-Base!AH35","v":0},{"$f":"+Details!AI35-Base!AI35","v":0},{"$f":"+Details!AJ35-Base!AJ35","v":0},{"$f":"+Details!AK35-Base!AK35","v":0},{"$f":"+Details!AL35-Base!AL35","v":0},{"$f":"+Details!AM35-Base!AM35","v":0},{"$f":"+Details!AN35-Base!AN35","v":0},{"$f":"+Details!AO35-Base!AO35","v":0},{"$f":"+Details!AP35-Base!AP35","v":0},{"$f":"+Details!AQ35-Base!AQ35","v":0},{"$f":"+Details!AR35-Base!AR35","v":0},{"$f":"+Details!AS35-Base!AS35","v":0}]
["c","Roth 2",null,{"$f":" Roth2_Return*100 & \"%-\" & Roth2_Return2*100 & \"%\"","v":"5.7%-5.3%"},34900,{"$f":"ROUND(IF((F16+F124)<=0,0,IF(Setup!$E$78=0, +(F16+(F16+F124))/2*F$26, IF(Setup!$E$78=1, VLOOKUP(F$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(F$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":1400},{"$f":"ROUND(IF(OR(AND(F16=0,G16=0),(G16+G124)<=0),0,IF(Setup!$E$78=0, +(G16+(G16+G124))/2*G$26, IF(Setup!$E$78=1, VLOOKUP(G$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(G$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":1500},{"$f":"ROUND(IF(OR(AND(G16=0,H16=0),(H16+H124)<=0),0,IF(Setup!$E$78=0, +(H16+(H16+H124))/2*H$26, IF(Setup!$E$78=1, VLOOKUP(H$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(H$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":1600},{"$f":"ROUND(IF(OR(AND(H16=0,I16=0),(I16+I124)<=0),0,IF(Setup!$E$78=0, +(I16+(I16+I124))/2*I$26, IF(Setup!$E$78=1, VLOOKUP(I$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(I$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":1700},{"$f":"ROUND(IF(OR(AND(I16=0,J16=0),(J16+J124)<=0),0,IF(Setup!$E$78=0, +(J16+(J16+J124))/2*J$26, IF(Setup!$E$78=1, VLOOKUP(J$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(J$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":1800},{"$f":"ROUND(IF(OR(AND(J16=0,K16=0),(K16+K124)<=0),0,IF(Setup!$E$78=0, +(K16+(K16+K124))/2*K$26, IF(Setup!$E$78=1, VLOOKUP(K$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(K$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":1900},{"$f":"ROUND(IF(OR(AND(K16=0,L16=0),(L16+L124)<=0),0,IF(Setup!$E$78=0, +(L16+(L16+L124))/2*L$26, IF(Setup!$E$78=1, VLOOKUP(L$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(L$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":2000},{"$f":"ROUND(IF(OR(AND(L16=0,M16=0),(M16+M124)<=0),0,IF(Setup!$E$78=0, +(M16+(M16+M124))/2*M$26, IF(Setup!$E$78=1, VLOOKUP(M$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(M$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":2100},{"$f":"ROUND(IF(OR(AND(M16=0,N16=0),(N16+N124)<=0),0,IF(Setup!$E$78=0, +(N16+(N16+N124))/2*N$26, IF(Setup!$E$78=1, VLOOKUP(N$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(N$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":2100},{"$f":"ROUND(IF(OR(AND(N16=0,O16=0),(O16+O124)<=0),0,IF(Setup!$E$78=0, +(O16+(O16+O124))/2*O$26, IF(Setup!$E$78=1, VLOOKUP(O$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(O$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":1900},{"$f":"ROUND(IF(OR(AND(O16=0,P16=0),(P16+P124)<=0),0,IF(Setup!$E$78=0, +(P16+(P16+P124))/2*P$26, IF(Setup!$E$78=1, VLOOKUP(P$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(P$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":1700},{"$f":"ROUND(IF(OR(AND(P16=0,Q16=0),(Q16+Q124)<=0),0,IF(Setup!$E$78=0, +(Q16+(Q16+Q124))/2*Q$26, IF(Setup!$E$78=1, VLOOKUP(Q$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(Q$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":1400},{"$f":"ROUND(IF(OR(AND(Q16=0,R16=0),(R16+R124)<=0),0,IF(Setup!$E$78=0, +(R16+(R16+R124))/2*R$26, IF(Setup!$E$78=1, VLOOKUP(R$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(R$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":1100},{"$f":"ROUND(IF(OR(AND(R16=0,S16=0),(S16+S124)<=0),0,IF(Setup!$E$78=0, +(S16+(S16+S124))/2*S$26, IF(Setup!$E$78=1, VLOOKUP(S$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(S$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":700},{"$f":"ROUND(IF(OR(AND(S16=0,T16=0),(T16+T124)<=0),0,IF(Setup!$E$78=0, +(T16+(T16+T124))/2*T$26, IF(Setup!$E$78=1, VLOOKUP(T$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(T$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":500},{"$f":"ROUND(IF(OR(AND(T16=0,U16=0),(U16+U124)<=0),0,IF(Setup!$E$78=0, +(U16+(U16+U124))/2*U$26, IF(Setup!$E$78=1, VLOOKUP(U$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(U$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":500},{"$f":"ROUND(IF(OR(AND(U16=0,V16=0),(V16+V124)<=0),0,IF(Setup!$E$78=0, +(V16+(V16+V124))/2*V$26, IF(Setup!$E$78=1, VLOOKUP(V$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(V$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":600},{"$f":"ROUND(IF(OR(AND(V16=0,W16=0),(W16+W124)<=0),0,IF(Setup!$E$78=0, +(W16+(W16+W124))/2*W$26, IF(Setup!$E$78=1, VLOOKUP(W$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(W$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":600},{"$f":"ROUND(IF(OR(AND(W16=0,X16=0),(X16+X124)<=0),0,IF(Setup!$E$78=0, +(X16+(X16+X124))/2*X$26, IF(Setup!$E$78=1, VLOOKUP(X$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(X$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":600},{"$f":"ROUND(IF(OR(AND(X16=0,Y16=0),(Y16+Y124)<=0),0,IF(Setup!$E$78=0, +(Y16+(Y16+Y124))/2*Y$26, IF(Setup!$E$78=1, VLOOKUP(Y$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(Y$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":600},{"$f":"ROUND(IF(OR(AND(Y16=0,Z16=0),(Z16+Z124)<=0),0,IF(Setup!$E$78=0, +(Z16+(Z16+Z124))/2*Z$26, IF(Setup!$E$78=1, VLOOKUP(Z$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(Z$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":700},{"$f":"ROUND(IF(OR(AND(Z16=0,AA16=0),(AA16+AA124)<=0),0,IF(Setup!$E$78=0, +(AA16+(AA16+AA124))/2*AA$26, IF(Setup!$E$78=1, VLOOKUP(AA$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(AA$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":700},{"$f":"ROUND(IF(OR(AND(AA16=0,AB16=0),(AB16+AB124)<=0),0,IF(Setup!$E$78=0, +(AB16+(AB16+AB124))/2*AB$26, IF(Setup!$E$78=1, VLOOKUP(AB$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(AB$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":700},{"$f":"ROUND(IF(OR(AND(AB16=0,AC16=0),(AC16+AC124)<=0),0,IF(Setup!$E$78=0, +(AC16+(AC16+AC124))/2*AC$26, IF(Setup!$E$78=1, VLOOKUP(AC$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(AC$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":800},{"$f":"ROUND(IF(OR(AND(AC16=0,AD16=0),(AD16+AD124)<=0),0,IF(Setup!$E$78=0, +(AD16+(AD16+AD124))/2*AD$26, IF(Setup!$E$78=1, VLOOKUP(AD$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(AD$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":800},{"$f":"ROUND(IF(OR(AND(AD16=0,AE16=0),(AE16+AE124)<=0),0,IF(Setup!$E$78=0, +(AE16+(AE16+AE124))/2*AE$26, IF(Setup!$E$78=1, VLOOKUP(AE$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(AE$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":900},{"$f":"ROUND(IF(OR(AND(AE16=0,AF16=0),(AF16+AF124)<=0),0,IF(Setup!$E$78=0, +(AF16+(AF16+AF124))/2*AF$26, IF(Setup!$E$78=1, VLOOKUP(AF$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(AF$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":900},{"$f":"ROUND(IF(OR(AND(AF16=0,AG16=0),(AG16+AG124)<=0),0,IF(Setup!$E$78=0, +(AG16+(AG16+AG124))/2*AG$26, IF(Setup!$E$78=1, VLOOKUP(AG$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(AG$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":1000},{"$f":"ROUND(IF(OR(AND(AG16=0,AH16=0),(AH16+AH124)<=0),0,IF(Setup!$E$78=0, +(AH16+(AH16+AH124))/2*AH$26, IF(Setup!$E$78=1, VLOOKUP(AH$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(AH$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":1000},{"$f":"ROUND(IF(OR(AND(AH16=0,AI16=0),(AI16+AI124)<=0),0,IF(Setup!$E$78=0, +(AI16+(AI16+AI124))/2*AI$26, IF(Setup!$E$78=1, VLOOKUP(AI$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(AI$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":1100},{"$f":"ROUND(IF(OR(AND(AI16=0,AJ16=0),(AJ16+AJ124)<=0),0,IF(Setup!$E$78=0, +(AJ16+(AJ16+AJ124))/2*AJ$26, IF(Setup!$E$78=1, VLOOKUP(AJ$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(AJ$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AJ16=0,AK16=0),(AK16+AK124)<=0),0,IF(Setup!$E$78=0, +(AK16+(AK16+AK124))/2*AK$26, IF(Setup!$E$78=1, VLOOKUP(AK$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(AK$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AK16=0,AL16=0),(AL16+AL124)<=0),0,IF(Setup!$E$78=0, +(AL16+(AL16+AL124))/2*AL$26, IF(Setup!$E$78=1, VLOOKUP(AL$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(AL$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AL16=0,AM16=0),(AM16+AM124)<=0),0,IF(Setup!$E$78=0, +(AM16+(AM16+AM124))/2*AM$26, IF(Setup!$E$78=1, VLOOKUP(AM$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(AM$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AM16=0,AN16=0),(AN16+AN124)<=0),0,IF(Setup!$E$78=0, +(AN16+(AN16+AN124))/2*AN$26, IF(Setup!$E$78=1, VLOOKUP(AN$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(AN$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AN16=0,AO16=0),(AO16+AO124)<=0),0,IF(Setup!$E$78=0, +(AO16+(AO16+AO124))/2*AO$26, IF(Setup!$E$78=1, VLOOKUP(AO$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(AO$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AO16=0,AP16=0),(AP16+AP124)<=0),0,IF(Setup!$E$78=0, +(AP16+(AP16+AP124))/2*AP$26, IF(Setup!$E$78=1, VLOOKUP(AP$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(AP$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AP16=0,AQ16=0),(AQ16+AQ124)<=0),0,IF(Setup!$E$78=0, +(AQ16+(AQ16+AQ124))/2*AQ$26, IF(Setup!$E$78=1, VLOOKUP(AQ$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(AQ$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AQ16=0,AR16=0),(AR16+AR124)<=0),0,IF(Setup!$E$78=0, +(AR16+(AR16+AR124))/2*AR$26, IF(Setup!$E$78=1, VLOOKUP(AR$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(AR$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(AR16=0,AS16=0),(AS16+AS124)<=0),0,IF(Setup!$E$78=0, +(AS16+(AS16+AS124))/2*AS$26, IF(Setup!$E$78=1, VLOOKUP(AS$7, 'Rebal-Base_T-R'!$D$8:$AL$47, 'Rebal-Base_T-R'!$AK$50, FALSE), VLOOKUP(AS$7, 'Rebal-Base_R-T'!$D$8:$AL$47, 'Rebal-Base_R-T'!$AK$50, FALSE))))/Round_To,0)*Round_To","v":0},null,{"$f":"+Details!E36","v":34900},0,null,null,{"$f":"+Details!F36-Base!F36","v":0},{"$f":"+Details!G36-Base!G36","v":0},{"$f":"+Details!H36-Base!H36","v":0},{"$f":"+Details!I36-Base!I36","v":0},{"$f":"+Details!J36-Base!J36","v":0},{"$f":"+Details!K36-Base!K36","v":0},{"$f":"+Details!L36-Base!L36","v":0},{"$f":"+Details!M36-Base!M36","v":0},{"$f":"+Details!N36-Base!N36","v":0},{"$f":"+Details!O36-Base!O36","v":0},{"$f":"+Details!P36-Base!P36","v":0},{"$f":"+Details!Q36-Base!Q36","v":0},{"$f":"+Details!R36-Base!R36","v":0},{"$f":"+Details!S36-Base!S36","v":0},{"$f":"+Details!T36-Base!T36","v":0},{"$f":"+Details!U36-Base!U36","v":0},{"$f":"+Details!V36-Base!V36","v":0},{"$f":"+Details!W36-Base!W36","v":0},{"$f":"+Details!X36-Base!X36","v":0},{"$f":"+Details!Y36-Base!Y36","v":0},{"$f":"+Details!Z36-Base!Z36","v":0},{"$f":"+Details!AA36-Base!AA36","v":0},{"$f":"+Details!AB36-Base!AB36","v":0},{"$f":"+Details!AC36-Base!AC36","v":0},{"$f":"+Details!AD36-Base!AD36","v":0},{"$f":"+Details!AE36-Base!AE36","v":0},{"$f":"+Details!AF36-Base!AF36","v":0},{"$f":"+Details!AG36-Base!AG36","v":0},{"$f":"+Details!AH36-Base!AH36","v":0},{"$f":"+Details!AI36-Base!AI36","v":0},{"$f":"+Details!AJ36-Base!AJ36","v":0},{"$f":"+Details!AK36-Base!AK36","v":0},{"$f":"+Details!AL36-Base!AL36","v":0},{"$f":"+Details!AM36-Base!AM36","v":0},{"$f":"+Details!AN36-Base!AN36","v":0},{"$f":"+Details!AO36-Base!AO36","v":0},{"$f":"+Details!AP36-Base!AP36","v":0},{"$f":"+Details!AQ36-Base!AQ36","v":0},{"$f":"+Details!AR36-Base!AR36","v":0},{"$f":"+Details!AS36-Base!AS36","v":0}]
[null,"Roth IRA ^",null,{"$f":"\"1: \" & Roth_Return*100 & \"%-\" & Roth_Return2*100 & \"%   2: \" & Roth2_Return*100 & \"%-\" & Roth2_Return2*100 & \"%\"","v":"1: 6.2%-5.3%   2: 5.7%-5.3%"},231800,{"$f":"+F35+F36","v":6100},6500,7000,7500,8000,8500,9000,9600,10000,10300,10600,10900,11200,11400,11900,12600,13400,14200,11900,10400,8900,7200,5400,3600,800,900,900,1000,1000,1100,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E37","v":231800},0,null,null,{"$f":"+Details!F37-Base!F37","v":0},{"$f":"+Details!G37-Base!G37","v":0},{"$f":"+Details!H37-Base!H37","v":0},{"$f":"+Details!I37-Base!I37","v":0},{"$f":"+Details!J37-Base!J37","v":0},{"$f":"+Details!K37-Base!K37","v":0},{"$f":"+Details!L37-Base!L37","v":0},{"$f":"+Details!M37-Base!M37","v":0},{"$f":"+Details!N37-Base!N37","v":0},{"$f":"+Details!O37-Base!O37","v":0},{"$f":"+Details!P37-Base!P37","v":0},{"$f":"+Details!Q37-Base!Q37","v":0},{"$f":"+Details!R37-Base!R37","v":0},{"$f":"+Details!S37-Base!S37","v":0},{"$f":"+Details!T37-Base!T37","v":0},{"$f":"+Details!U37-Base!U37","v":0},{"$f":"+Details!V37-Base!V37","v":0},{"$f":"+Details!W37-Base!W37","v":0},{"$f":"+Details!X37-Base!X37","v":0},{"$f":"+Details!Y37-Base!Y37","v":0},{"$f":"+Details!Z37-Base!Z37","v":0},{"$f":"+Details!AA37-Base!AA37","v":0},{"$f":"+Details!AB37-Base!AB37","v":0},{"$f":"+Details!AC37-Base!AC37","v":0},{"$f":"+Details!AD37-Base!AD37","v":0},{"$f":"+Details!AE37-Base!AE37","v":0},{"$f":"+Details!AF37-Base!AF37","v":0},{"$f":"+Details!AG37-Base!AG37","v":0},{"$f":"+Details!AH37-Base!AH37","v":0},{"$f":"+Details!AI37-Base!AI37","v":0},{"$f":"+Details!AJ37-Base!AJ37","v":0},{"$f":"+Details!AK37-Base!AK37","v":0},{"$f":"+Details!AL37-Base!AL37","v":0},{"$f":"+Details!AM37-Base!AM37","v":0},{"$f":"+Details!AN37-Base!AN37","v":0},{"$f":"+Details!AO37-Base!AO37","v":0},{"$f":"+Details!AP37-Base!AP37","v":0},{"$f":"+Details!AQ37-Base!AQ37","v":0},{"$f":"+Details!AR37-Base!AR37","v":0},{"$f":"+Details!AS37-Base!AS37","v":0}]
[null,"Roth IRA, conversion",null,{"$f":" RothConv_Return*100 & \"%-\" & RothConv_Return2*100 & \"%\"","v":"6.3%-5.3%"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!E38","v":0},0,null,null,{"$f":"+Details!F38-Base!F38","v":0},{"$f":"+Details!G38-Base!G38","v":0},{"$f":"+Details!H38-Base!H38","v":0},{"$f":"+Details!I38-Base!I38","v":0},{"$f":"+Details!J38-Base!J38","v":0},{"$f":"+Details!K38-Base!K38","v":0},{"$f":"+Details!L38-Base!L38","v":0},{"$f":"+Details!M38-Base!M38","v":0},{"$f":"+Details!N38-Base!N38","v":0},{"$f":"+Details!O38-Base!O38","v":0},{"$f":"+Details!P38-Base!P38","v":0},{"$f":"+Details!Q38-Base!Q38","v":0},{"$f":"+Details!R38-Base!R38","v":0},{"$f":"+Details!S38-Base!S38","v":0},{"$f":"+Details!T38-Base!T38","v":0},{"$f":"+Details!U38-Base!U38","v":0},{"$f":"+Details!V38-Base!V38","v":0},{"$f":"+Details!W38-Base!W38","v":0},{"$f":"+Details!X38-Base!X38","v":0},{"$f":"+Details!Y38-Base!Y38","v":0},{"$f":"+Details!Z38-Base!Z38","v":0},{"$f":"+Details!AA38-Base!AA38","v":0},{"$f":"+Details!AB38-Base!AB38","v":0},{"$f":"+Details!AC38-Base!AC38","v":0},{"$f":"+Details!AD38-Base!AD38","v":0},{"$f":"+Details!AE38-Base!AE38","v":0},{"$f":"+Details!AF38-Base!AF38","v":0},{"$f":"+Details!AG38-Base!AG38","v":0},{"$f":"+Details!AH38-Base!AH38","v":0},{"$f":"+Details!AI38-Base!AI38","v":0},{"$f":"+Details!AJ38-Base!AJ38","v":0},{"$f":"+Details!AK38-Base!AK38","v":0},{"$f":"+Details!AL38-Base!AL38","v":0},{"$f":"+Details!AM38-Base!AM38","v":0},{"$f":"+Details!AN38-Base!AN38","v":0},{"$f":"+Details!AO38-Base!AO38","v":0},{"$f":"+Details!AP38-Base!AP38","v":0},{"$f":"+Details!AQ38-Base!AQ38","v":0},{"$f":"+Details!AR38-Base!AR38","v":0},{"$f":"+Details!AS38-Base!AS38","v":0}]
["c","SS Benefits - You - self",{"$f":"Your_SS_Start","v":70},{"$f":"Your_SS_CA","v":46400},1031800,{"$f":"ROUND(IF(Your_SS_Start=F$4,Your_SS_Calc,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND((IF(Your_SS_Start=G$4,Your_SS_Calc,0)+IF(AND(OR(G$5<=Your_SS_End,Your_SS_End=0),Final_Year>=G$7,F39>0),F39*(1+SS_COLA),0))*IF(AND(SS_re_yr=G7,SS_re_pc>0),(1-SS_re_pc),1)/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,46400,47300,48200,49200,50200,51200,39700,40500,41300,42100,42900,43800,44700,45600,46500,47400,48300,49300,50300,51300,52300,53300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E39","v":1031800},0,null,null,{"$f":"+Details!F39-Base!F39","v":0},{"$f":"+Details!G39-Base!G39","v":0},{"$f":"+Details!H39-Base!H39","v":0},{"$f":"+Details!I39-Base!I39","v":0},{"$f":"+Details!J39-Base!J39","v":0},{"$f":"+Details!K39-Base!K39","v":0},{"$f":"+Details!L39-Base!L39","v":0},{"$f":"+Details!M39-Base!M39","v":0},{"$f":"+Details!N39-Base!N39","v":0},{"$f":"+Details!O39-Base!O39","v":0},{"$f":"+Details!P39-Base!P39","v":0},{"$f":"+Details!Q39-Base!Q39","v":0},{"$f":"+Details!R39-Base!R39","v":0},{"$f":"+Details!S39-Base!S39","v":0},{"$f":"+Details!T39-Base!T39","v":0},{"$f":"+Details!U39-Base!U39","v":0},{"$f":"+Details!V39-Base!V39","v":0},{"$f":"+Details!W39-Base!W39","v":0},{"$f":"+Details!X39-Base!X39","v":0},{"$f":"+Details!Y39-Base!Y39","v":0},{"$f":"+Details!Z39-Base!Z39","v":0},{"$f":"+Details!AA39-Base!AA39","v":0},{"$f":"+Details!AB39-Base!AB39","v":0},{"$f":"+Details!AC39-Base!AC39","v":0},{"$f":"+Details!AD39-Base!AD39","v":0},{"$f":"+Details!AE39-Base!AE39","v":0},{"$f":"+Details!AF39-Base!AF39","v":0},{"$f":"+Details!AG39-Base!AG39","v":0},{"$f":"+Details!AH39-Base!AH39","v":0},{"$f":"+Details!AI39-Base!AI39","v":0},{"$f":"+Details!AJ39-Base!AJ39","v":0},{"$f":"+Details!AK39-Base!AK39","v":0},{"$f":"+Details!AL39-Base!AL39","v":0},{"$f":"+Details!AM39-Base!AM39","v":0},{"$f":"+Details!AN39-Base!AN39","v":0},{"$f":"+Details!AO39-Base!AO39","v":0},{"$f":"+Details!AP39-Base!AP39","v":0},{"$f":"+Details!AQ39-Base!AQ39","v":0},{"$f":"+Details!AR39-Base!AR39","v":0},{"$f":"+Details!AS39-Base!AS39","v":0}]
["c","SS Benefits - You - spousal",{"$f":"Your_SB","v":"self - 2032"},null,256000,{"$f":"ROUND(IF(Your_SS_Start=F$4,Your_Spousal,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND((IF(Your_SS_Start=G$4,Your_Spousal,0)+IF(AND(OR(G$5<=Your_SS_End,Your_SS_End=0),Final_Year>=G$7),F40*(1+SS_COLA),0))*IF(AND(SS_re_yr=G7,SS_re_pc>0),(1-SS_re_pc),1)/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,11700,11900,12100,12300,12500,12800,9900,10100,10300,10500,10700,10900,11100,11300,11500,11700,11900,12100,12300,12500,12800,13100,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E40","v":256000},0,null,null,{"$f":"+Details!F40-Base!F40","v":0},{"$f":"+Details!G40-Base!G40","v":0},{"$f":"+Details!H40-Base!H40","v":0},{"$f":"+Details!I40-Base!I40","v":0},{"$f":"+Details!J40-Base!J40","v":0},{"$f":"+Details!K40-Base!K40","v":0},{"$f":"+Details!L40-Base!L40","v":0},{"$f":"+Details!M40-Base!M40","v":0},{"$f":"+Details!N40-Base!N40","v":0},{"$f":"+Details!O40-Base!O40","v":0},{"$f":"+Details!P40-Base!P40","v":0},{"$f":"+Details!Q40-Base!Q40","v":0},{"$f":"+Details!R40-Base!R40","v":0},{"$f":"+Details!S40-Base!S40","v":0},{"$f":"+Details!T40-Base!T40","v":0},{"$f":"+Details!U40-Base!U40","v":0},{"$f":"+Details!V40-Base!V40","v":0},{"$f":"+Details!W40-Base!W40","v":0},{"$f":"+Details!X40-Base!X40","v":0},{"$f":"+Details!Y40-Base!Y40","v":0},{"$f":"+Details!Z40-Base!Z40","v":0},{"$f":"+Details!AA40-Base!AA40","v":0},{"$f":"+Details!AB40-Base!AB40","v":0},{"$f":"+Details!AC40-Base!AC40","v":0},{"$f":"+Details!AD40-Base!AD40","v":0},{"$f":"+Details!AE40-Base!AE40","v":0},{"$f":"+Details!AF40-Base!AF40","v":0},{"$f":"+Details!AG40-Base!AG40","v":0},{"$f":"+Details!AH40-Base!AH40","v":0},{"$f":"+Details!AI40-Base!AI40","v":0},{"$f":"+Details!AJ40-Base!AJ40","v":0},{"$f":"+Details!AK40-Base!AK40","v":0},{"$f":"+Details!AL40-Base!AL40","v":0},{"$f":"+Details!AM40-Base!AM40","v":0},{"$f":"+Details!AN40-Base!AN40","v":0},{"$f":"+Details!AO40-Base!AO40","v":0},{"$f":"+Details!AP40-Base!AP40","v":0},{"$f":"+Details!AQ40-Base!AQ40","v":0},{"$f":"+Details!AR40-Base!AR40","v":0},{"$f":"+Details!AS40-Base!AS40","v":0}]
["c","SS Benefits - You - using",null,null,1031800,{"$f":"IF(AND(Auto_Spousal=\"y\",Your_SB<>\"self\"),IF(F40>F39,F40,F39),F39)*IF(F$4<Your_SS_Start,0,1)","v":0},0,0,0,0,0,0,0,46400,47300,48200,49200,50200,51200,39700,40500,41300,42100,42900,43800,44700,45600,46500,47400,48300,49300,50300,51300,52300,53300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E41","v":1031800},0,null,null,{"$f":"+Details!F41-Base!F41","v":0},{"$f":"+Details!G41-Base!G41","v":0},{"$f":"+Details!H41-Base!H41","v":0},{"$f":"+Details!I41-Base!I41","v":0},{"$f":"+Details!J41-Base!J41","v":0},{"$f":"+Details!K41-Base!K41","v":0},{"$f":"+Details!L41-Base!L41","v":0},{"$f":"+Details!M41-Base!M41","v":0},{"$f":"+Details!N41-Base!N41","v":0},{"$f":"+Details!O41-Base!O41","v":0},{"$f":"+Details!P41-Base!P41","v":0},{"$f":"+Details!Q41-Base!Q41","v":0},{"$f":"+Details!R41-Base!R41","v":0},{"$f":"+Details!S41-Base!S41","v":0},{"$f":"+Details!T41-Base!T41","v":0},{"$f":"+Details!U41-Base!U41","v":0},{"$f":"+Details!V41-Base!V41","v":0},{"$f":"+Details!W41-Base!W41","v":0},{"$f":"+Details!X41-Base!X41","v":0},{"$f":"+Details!Y41-Base!Y41","v":0},{"$f":"+Details!Z41-Base!Z41","v":0},{"$f":"+Details!AA41-Base!AA41","v":0},{"$f":"+Details!AB41-Base!AB41","v":0},{"$f":"+Details!AC41-Base!AC41","v":0},{"$f":"+Details!AD41-Base!AD41","v":0},{"$f":"+Details!AE41-Base!AE41","v":0},{"$f":"+Details!AF41-Base!AF41","v":0},{"$f":"+Details!AG41-Base!AG41","v":0},{"$f":"+Details!AH41-Base!AH41","v":0},{"$f":"+Details!AI41-Base!AI41","v":0},{"$f":"+Details!AJ41-Base!AJ41","v":0},{"$f":"+Details!AK41-Base!AK41","v":0},{"$f":"+Details!AL41-Base!AL41","v":0},{"$f":"+Details!AM41-Base!AM41","v":0},{"$f":"+Details!AN41-Base!AN41","v":0},{"$f":"+Details!AO41-Base!AO41","v":0},{"$f":"+Details!AP41-Base!AP41","v":0},{"$f":"+Details!AQ41-Base!AQ41","v":0},{"$f":"+Details!AR41-Base!AR41","v":0},{"$f":"+Details!AS41-Base!AS41","v":0}]
["c","SS Benefits - You - additional",null,null,0,{"$f":"ROUND(IF(SS_Add_Start=F$4,Your_SS_Add,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(SS_Add_Start=G$4,Your_SS_Add,IF(AND(SS_Add_Start<G$4,SS_Add_End>=G$4),F42*(1+SS_COLA),0))/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E42","v":0},0,null,null,{"$f":"+Details!F42-Base!F42","v":0},{"$f":"+Details!G42-Base!G42","v":0},{"$f":"+Details!H42-Base!H42","v":0},{"$f":"+Details!I42-Base!I42","v":0},{"$f":"+Details!J42-Base!J42","v":0},{"$f":"+Details!K42-Base!K42","v":0},{"$f":"+Details!L42-Base!L42","v":0},{"$f":"+Details!M42-Base!M42","v":0},{"$f":"+Details!N42-Base!N42","v":0},{"$f":"+Details!O42-Base!O42","v":0},{"$f":"+Details!P42-Base!P42","v":0},{"$f":"+Details!Q42-Base!Q42","v":0},{"$f":"+Details!R42-Base!R42","v":0},{"$f":"+Details!S42-Base!S42","v":0},{"$f":"+Details!T42-Base!T42","v":0},{"$f":"+Details!U42-Base!U42","v":0},{"$f":"+Details!V42-Base!V42","v":0},{"$f":"+Details!W42-Base!W42","v":0},{"$f":"+Details!X42-Base!X42","v":0},{"$f":"+Details!Y42-Base!Y42","v":0},{"$f":"+Details!Z42-Base!Z42","v":0},{"$f":"+Details!AA42-Base!AA42","v":0},{"$f":"+Details!AB42-Base!AB42","v":0},{"$f":"+Details!AC42-Base!AC42","v":0},{"$f":"+Details!AD42-Base!AD42","v":0},{"$f":"+Details!AE42-Base!AE42","v":0},{"$f":"+Details!AF42-Base!AF42","v":0},{"$f":"+Details!AG42-Base!AG42","v":0},{"$f":"+Details!AH42-Base!AH42","v":0},{"$f":"+Details!AI42-Base!AI42","v":0},{"$f":"+Details!AJ42-Base!AJ42","v":0},{"$f":"+Details!AK42-Base!AK42","v":0},{"$f":"+Details!AL42-Base!AL42","v":0},{"$f":"+Details!AM42-Base!AM42","v":0},{"$f":"+Details!AN42-Base!AN42","v":0},{"$f":"+Details!AO42-Base!AO42","v":0},{"$f":"+Details!AP42-Base!AP42","v":0},{"$f":"+Details!AQ42-Base!AQ42","v":0},{"$f":"+Details!AR42-Base!AR42","v":0},{"$f":"+Details!AS42-Base!AS42","v":0}]
["c","Total - You",null,null,1031800,{"$f":"(+F41+F42)","v":0},0,0,0,0,0,0,0,46400,47300,48200,49200,50200,51200,39700,40500,41300,42100,42900,43800,44700,45600,46500,47400,48300,49300,50300,51300,52300,53300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E43","v":1031800},0,null,null,{"$f":"+Details!F43-Base!F43","v":0},{"$f":"+Details!G43-Base!G43","v":0},{"$f":"+Details!H43-Base!H43","v":0},{"$f":"+Details!I43-Base!I43","v":0},{"$f":"+Details!J43-Base!J43","v":0},{"$f":"+Details!K43-Base!K43","v":0},{"$f":"+Details!L43-Base!L43","v":0},{"$f":"+Details!M43-Base!M43","v":0},{"$f":"+Details!N43-Base!N43","v":0},{"$f":"+Details!O43-Base!O43","v":0},{"$f":"+Details!P43-Base!P43","v":0},{"$f":"+Details!Q43-Base!Q43","v":0},{"$f":"+Details!R43-Base!R43","v":0},{"$f":"+Details!S43-Base!S43","v":0},{"$f":"+Details!T43-Base!T43","v":0},{"$f":"+Details!U43-Base!U43","v":0},{"$f":"+Details!V43-Base!V43","v":0},{"$f":"+Details!W43-Base!W43","v":0},{"$f":"+Details!X43-Base!X43","v":0},{"$f":"+Details!Y43-Base!Y43","v":0},{"$f":"+Details!Z43-Base!Z43","v":0},{"$f":"+Details!AA43-Base!AA43","v":0},{"$f":"+Details!AB43-Base!AB43","v":0},{"$f":"+Details!AC43-Base!AC43","v":0},{"$f":"+Details!AD43-Base!AD43","v":0},{"$f":"+Details!AE43-Base!AE43","v":0},{"$f":"+Details!AF43-Base!AF43","v":0},{"$f":"+Details!AG43-Base!AG43","v":0},{"$f":"+Details!AH43-Base!AH43","v":0},{"$f":"+Details!AI43-Base!AI43","v":0},{"$f":"+Details!AJ43-Base!AJ43","v":0},{"$f":"+Details!AK43-Base!AK43","v":0},{"$f":"+Details!AL43-Base!AL43","v":0},{"$f":"+Details!AM43-Base!AM43","v":0},{"$f":"+Details!AN43-Base!AN43","v":0},{"$f":"+Details!AO43-Base!AO43","v":0},{"$f":"+Details!AP43-Base!AP43","v":0},{"$f":"+Details!AQ43-Base!AQ43","v":0},{"$f":"+Details!AR43-Base!AR43","v":0},{"$f":"+Details!AS43-Base!AS43","v":0}]
["c","SS Benefits - You - self alt",null,"not included",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!E44","v":785800},-785800,null,null,{"$f":"+Details!F44-Base!F44","v":22500},{"$f":"+Details!G44-Base!G44","v":23000},{"$f":"+Details!H44-Base!H44","v":23500},{"$f":"+Details!I44-Base!I44","v":24000},{"$f":"+Details!J44-Base!J44","v":24500},{"$f":"+Details!K44-Base!K44","v":25000},{"$f":"+Details!L44-Base!L44","v":25500},{"$f":"+Details!M44-Base!M44","v":26000},{"$f":"+Details!N44-Base!N44","v":26500},{"$f":"+Details!O44-Base!O44","v":27000},{"$f":"+Details!P44-Base!P44","v":27500},{"$f":"+Details!Q44-Base!Q44","v":28100},{"$f":"+Details!R44-Base!R44","v":28700},{"$f":"+Details!S44-Base!S44","v":29300},{"$f":"+Details!T44-Base!T44","v":22700},{"$f":"+Details!U44-Base!U44","v":23200},{"$f":"+Details!V44-Base!V44","v":23700},{"$f":"+Details!W44-Base!W44","v":24200},{"$f":"+Details!X44-Base!X44","v":24700},{"$f":"+Details!Y44-Base!Y44","v":25200},{"$f":"+Details!Z44-Base!Z44","v":25700},{"$f":"+Details!AA44-Base!AA44","v":26200},{"$f":"+Details!AB44-Base!AB44","v":26700},{"$f":"+Details!AC44-Base!AC44","v":27200},{"$f":"+Details!AD44-Base!AD44","v":27700},{"$f":"+Details!AE44-Base!AE44","v":28300},{"$f":"+Details!AF44-Base!AF44","v":28900},{"$f":"+Details!AG44-Base!AG44","v":29500},{"$f":"+Details!AH44-Base!AH44","v":30100},{"$f":"+Details!AI44-Base!AI44","v":30700},{"$f":"+Details!AJ44-Base!AJ44","v":0},{"$f":"+Details!AK44-Base!AK44","v":0},{"$f":"+Details!AL44-Base!AL44","v":0},{"$f":"+Details!AM44-Base!AM44","v":0},{"$f":"+Details!AN44-Base!AN44","v":0},{"$f":"+Details!AO44-Base!AO44","v":0},{"$f":"+Details!AP44-Base!AP44","v":0},{"$f":"+Details!AQ44-Base!AQ44","v":0},{"$f":"+Details!AR44-Base!AR44","v":0},{"$f":"+Details!AS44-Base!AS44","v":0}]
["c","SS Benefits - You - spousal alt",null,"not included",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!E45","v":242900},-242900,null,null,{"$f":"+Details!F45-Base!F45","v":7000},{"$f":"+Details!G45-Base!G45","v":7100},{"$f":"+Details!H45-Base!H45","v":7200},{"$f":"+Details!I45-Base!I45","v":7300},{"$f":"+Details!J45-Base!J45","v":7400},{"$f":"+Details!K45-Base!K45","v":7500},{"$f":"+Details!L45-Base!L45","v":7700},{"$f":"+Details!M45-Base!M45","v":7900},{"$f":"+Details!N45-Base!N45","v":8100},{"$f":"+Details!O45-Base!O45","v":8300},{"$f":"+Details!P45-Base!P45","v":8500},{"$f":"+Details!Q45-Base!Q45","v":8700},{"$f":"+Details!R45-Base!R45","v":8900},{"$f":"+Details!S45-Base!S45","v":9100},{"$f":"+Details!T45-Base!T45","v":7100},{"$f":"+Details!U45-Base!U45","v":7200},{"$f":"+Details!V45-Base!V45","v":7300},{"$f":"+Details!W45-Base!W45","v":7400},{"$f":"+Details!X45-Base!X45","v":7500},{"$f":"+Details!Y45-Base!Y45","v":7700},{"$f":"+Details!Z45-Base!Z45","v":7900},{"$f":"+Details!AA45-Base!AA45","v":8100},{"$f":"+Details!AB45-Base!AB45","v":8300},{"$f":"+Details!AC45-Base!AC45","v":8500},{"$f":"+Details!AD45-Base!AD45","v":8700},{"$f":"+Details!AE45-Base!AE45","v":8900},{"$f":"+Details!AF45-Base!AF45","v":9100},{"$f":"+Details!AG45-Base!AG45","v":9300},{"$f":"+Details!AH45-Base!AH45","v":9500},{"$f":"+Details!AI45-Base!AI45","v":9700},{"$f":"+Details!AJ45-Base!AJ45","v":0},{"$f":"+Details!AK45-Base!AK45","v":0},{"$f":"+Details!AL45-Base!AL45","v":0},{"$f":"+Details!AM45-Base!AM45","v":0},{"$f":"+Details!AN45-Base!AN45","v":0},{"$f":"+Details!AO45-Base!AO45","v":0},{"$f":"+Details!AP45-Base!AP45","v":0},{"$f":"+Details!AQ45-Base!AQ45","v":0},{"$f":"+Details!AR45-Base!AR45","v":0},{"$f":"+Details!AS45-Base!AS45","v":0}]
["c","SS Benefits - You - using",null,"not included",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!E46","v":785800},-785800,null,null,{"$f":"+Details!F46-Base!F46","v":22500},{"$f":"+Details!G46-Base!G46","v":23000},{"$f":"+Details!H46-Base!H46","v":23500},{"$f":"+Details!I46-Base!I46","v":24000},{"$f":"+Details!J46-Base!J46","v":24500},{"$f":"+Details!K46-Base!K46","v":25000},{"$f":"+Details!L46-Base!L46","v":25500},{"$f":"+Details!M46-Base!M46","v":26000},{"$f":"+Details!N46-Base!N46","v":26500},{"$f":"+Details!O46-Base!O46","v":27000},{"$f":"+Details!P46-Base!P46","v":27500},{"$f":"+Details!Q46-Base!Q46","v":28100},{"$f":"+Details!R46-Base!R46","v":28700},{"$f":"+Details!S46-Base!S46","v":29300},{"$f":"+Details!T46-Base!T46","v":22700},{"$f":"+Details!U46-Base!U46","v":23200},{"$f":"+Details!V46-Base!V46","v":23700},{"$f":"+Details!W46-Base!W46","v":24200},{"$f":"+Details!X46-Base!X46","v":24700},{"$f":"+Details!Y46-Base!Y46","v":25200},{"$f":"+Details!Z46-Base!Z46","v":25700},{"$f":"+Details!AA46-Base!AA46","v":26200},{"$f":"+Details!AB46-Base!AB46","v":26700},{"$f":"+Details!AC46-Base!AC46","v":27200},{"$f":"+Details!AD46-Base!AD46","v":27700},{"$f":"+Details!AE46-Base!AE46","v":28300},{"$f":"+Details!AF46-Base!AF46","v":28900},{"$f":"+Details!AG46-Base!AG46","v":29500},{"$f":"+Details!AH46-Base!AH46","v":30100},{"$f":"+Details!AI46-Base!AI46","v":30700},{"$f":"+Details!AJ46-Base!AJ46","v":0},{"$f":"+Details!AK46-Base!AK46","v":0},{"$f":"+Details!AL46-Base!AL46","v":0},{"$f":"+Details!AM46-Base!AM46","v":0},{"$f":"+Details!AN46-Base!AN46","v":0},{"$f":"+Details!AO46-Base!AO46","v":0},{"$f":"+Details!AP46-Base!AP46","v":0},{"$f":"+Details!AQ46-Base!AQ46","v":0},{"$f":"+Details!AR46-Base!AR46","v":0},{"$f":"+Details!AS46-Base!AS46","v":0}]
["c","SS Benefits - You - additional",null,"not included",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!E47","v":42800},-42800,null,null,{"$f":"+Details!F47-Base!F47","v":5000},{"$f":"+Details!G47-Base!G47","v":5100},{"$f":"+Details!H47-Base!H47","v":5200},{"$f":"+Details!I47-Base!I47","v":5300},{"$f":"+Details!J47-Base!J47","v":5400},{"$f":"+Details!K47-Base!K47","v":5500},{"$f":"+Details!L47-Base!L47","v":5600},{"$f":"+Details!M47-Base!M47","v":5700},{"$f":"+Details!N47-Base!N47","v":0},{"$f":"+Details!O47-Base!O47","v":0},{"$f":"+Details!P47-Base!P47","v":0},{"$f":"+Details!Q47-Base!Q47","v":0},{"$f":"+Details!R47-Base!R47","v":0},{"$f":"+Details!S47-Base!S47","v":0},{"$f":"+Details!T47-Base!T47","v":0},{"$f":"+Details!U47-Base!U47","v":0},{"$f":"+Details!V47-Base!V47","v":0},{"$f":"+Details!W47-Base!W47","v":0},{"$f":"+Details!X47-Base!X47","v":0},{"$f":"+Details!Y47-Base!Y47","v":0},{"$f":"+Details!Z47-Base!Z47","v":0},{"$f":"+Details!AA47-Base!AA47","v":0},{"$f":"+Details!AB47-Base!AB47","v":0},{"$f":"+Details!AC47-Base!AC47","v":0},{"$f":"+Details!AD47-Base!AD47","v":0},{"$f":"+Details!AE47-Base!AE47","v":0},{"$f":"+Details!AF47-Base!AF47","v":0},{"$f":"+Details!AG47-Base!AG47","v":0},{"$f":"+Details!AH47-Base!AH47","v":0},{"$f":"+Details!AI47-Base!AI47","v":0},{"$f":"+Details!AJ47-Base!AJ47","v":0},{"$f":"+Details!AK47-Base!AK47","v":0},{"$f":"+Details!AL47-Base!AL47","v":0},{"$f":"+Details!AM47-Base!AM47","v":0},{"$f":"+Details!AN47-Base!AN47","v":0},{"$f":"+Details!AO47-Base!AO47","v":0},{"$f":"+Details!AP47-Base!AP47","v":0},{"$f":"+Details!AQ47-Base!AQ47","v":0},{"$f":"+Details!AR47-Base!AR47","v":0},{"$f":"+Details!AS47-Base!AS47","v":0}]
["c","Total - You Alternative",null,"not included",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!E48","v":828600},-828600,null,null,{"$f":"+Details!F48-Base!F48","v":27500},{"$f":"+Details!G48-Base!G48","v":28100},{"$f":"+Details!H48-Base!H48","v":28700},{"$f":"+Details!I48-Base!I48","v":29300},{"$f":"+Details!J48-Base!J48","v":29900},{"$f":"+Details!K48-Base!K48","v":30500},{"$f":"+Details!L48-Base!L48","v":31100},{"$f":"+Details!M48-Base!M48","v":31700},{"$f":"+Details!N48-Base!N48","v":26500},{"$f":"+Details!O48-Base!O48","v":27000},{"$f":"+Details!P48-Base!P48","v":27500},{"$f":"+Details!Q48-Base!Q48","v":28100},{"$f":"+Details!R48-Base!R48","v":28700},{"$f":"+Details!S48-Base!S48","v":29300},{"$f":"+Details!T48-Base!T48","v":22700},{"$f":"+Details!U48-Base!U48","v":23200},{"$f":"+Details!V48-Base!V48","v":23700},{"$f":"+Details!W48-Base!W48","v":24200},{"$f":"+Details!X48-Base!X48","v":24700},{"$f":"+Details!Y48-Base!Y48","v":25200},{"$f":"+Details!Z48-Base!Z48","v":25700},{"$f":"+Details!AA48-Base!AA48","v":26200},{"$f":"+Details!AB48-Base!AB48","v":26700},{"$f":"+Details!AC48-Base!AC48","v":27200},{"$f":"+Details!AD48-Base!AD48","v":27700},{"$f":"+Details!AE48-Base!AE48","v":28300},{"$f":"+Details!AF48-Base!AF48","v":28900},{"$f":"+Details!AG48-Base!AG48","v":29500},{"$f":"+Details!AH48-Base!AH48","v":30100},{"$f":"+Details!AI48-Base!AI48","v":30700},{"$f":"+Details!AJ48-Base!AJ48","v":0},{"$f":"+Details!AK48-Base!AK48","v":0},{"$f":"+Details!AL48-Base!AL48","v":0},{"$f":"+Details!AM48-Base!AM48","v":0},{"$f":"+Details!AN48-Base!AN48","v":0},{"$f":"+Details!AO48-Base!AO48","v":0},{"$f":"+Details!AP48-Base!AP48","v":0},{"$f":"+Details!AQ48-Base!AQ48","v":0},{"$f":"+Details!AR48-Base!AR48","v":0},{"$f":"+Details!AS48-Base!AS48","v":0}]
[null,"SS benefits - You ^",null,null,{"$f":"SUM(F49:AS49)","v":1031800},{"$f":"+F43","v":0},0,0,0,0,0,0,0,46400,47300,48200,49200,50200,51200,39700,40500,41300,42100,42900,43800,44700,45600,46500,47400,48300,49300,50300,51300,52300,53300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E49","v":1031800},0,null,null,{"$f":"+Details!F49-Base!F49","v":0},{"$f":"+Details!G49-Base!G49","v":0},{"$f":"+Details!H49-Base!H49","v":0},{"$f":"+Details!I49-Base!I49","v":0},{"$f":"+Details!J49-Base!J49","v":0},{"$f":"+Details!K49-Base!K49","v":0},{"$f":"+Details!L49-Base!L49","v":0},{"$f":"+Details!M49-Base!M49","v":0},{"$f":"+Details!N49-Base!N49","v":0},{"$f":"+Details!O49-Base!O49","v":0},{"$f":"+Details!P49-Base!P49","v":0},{"$f":"+Details!Q49-Base!Q49","v":0},{"$f":"+Details!R49-Base!R49","v":0},{"$f":"+Details!S49-Base!S49","v":0},{"$f":"+Details!T49-Base!T49","v":0},{"$f":"+Details!U49-Base!U49","v":0},{"$f":"+Details!V49-Base!V49","v":0},{"$f":"+Details!W49-Base!W49","v":0},{"$f":"+Details!X49-Base!X49","v":0},{"$f":"+Details!Y49-Base!Y49","v":0},{"$f":"+Details!Z49-Base!Z49","v":0},{"$f":"+Details!AA49-Base!AA49","v":0},{"$f":"+Details!AB49-Base!AB49","v":0},{"$f":"+Details!AC49-Base!AC49","v":0},{"$f":"+Details!AD49-Base!AD49","v":0},{"$f":"+Details!AE49-Base!AE49","v":0},{"$f":"+Details!AF49-Base!AF49","v":0},{"$f":"+Details!AG49-Base!AG49","v":0},{"$f":"+Details!AH49-Base!AH49","v":0},{"$f":"+Details!AI49-Base!AI49","v":0},{"$f":"+Details!AJ49-Base!AJ49","v":0},{"$f":"+Details!AK49-Base!AK49","v":0},{"$f":"+Details!AL49-Base!AL49","v":0},{"$f":"+Details!AM49-Base!AM49","v":0},{"$f":"+Details!AN49-Base!AN49","v":0},{"$f":"+Details!AO49-Base!AO49","v":0},{"$f":"+Details!AP49-Base!AP49","v":0},{"$f":"+Details!AQ49-Base!AQ49","v":0},{"$f":"+Details!AR49-Base!AR49","v":0},{"$f":"+Details!AS49-Base!AS49","v":0}]
["c","SS Benefits - Spouse - self",{"$f":"Spouse_SS_Start","v":66},{"$f":"Spouse_SS_CA","v":22100},436700,{"$f":"ROUND(IF(Spouse_SS_Start=F$5,Spouse_SS_Calc,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND((IF(Spouse_SS_Start=G$5,+Spouse_SS_Calc,0)+IF(AND(OR(G$4<=Spouse_SS_End,Spouse_SS_End=0),Final_Year>=G$7,F50>0),F50*(1+SS_COLA),0))*IF(AND(SS_re_yr=G7,SS_re_pc>0),(1-SS_re_pc),1)/Round_To,0)*Round_To","v":0},0,0,0,22100,22500,23000,23500,24000,24500,25000,25500,26000,20200,20600,21000,21400,21800,22200,22600,23100,23600,24100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E50","v":436700},0,null,null,{"$f":"+Details!F50-Base!F50","v":0},{"$f":"+Details!G50-Base!G50","v":0},{"$f":"+Details!H50-Base!H50","v":0},{"$f":"+Details!I50-Base!I50","v":0},{"$f":"+Details!J50-Base!J50","v":0},{"$f":"+Details!K50-Base!K50","v":0},{"$f":"+Details!L50-Base!L50","v":0},{"$f":"+Details!M50-Base!M50","v":0},{"$f":"+Details!N50-Base!N50","v":0},{"$f":"+Details!O50-Base!O50","v":0},{"$f":"+Details!P50-Base!P50","v":0},{"$f":"+Details!Q50-Base!Q50","v":0},{"$f":"+Details!R50-Base!R50","v":0},{"$f":"+Details!S50-Base!S50","v":0},{"$f":"+Details!T50-Base!T50","v":0},{"$f":"+Details!U50-Base!U50","v":0},{"$f":"+Details!V50-Base!V50","v":0},{"$f":"+Details!W50-Base!W50","v":0},{"$f":"+Details!X50-Base!X50","v":0},{"$f":"+Details!Y50-Base!Y50","v":0},{"$f":"+Details!Z50-Base!Z50","v":0},{"$f":"+Details!AA50-Base!AA50","v":0},{"$f":"+Details!AB50-Base!AB50","v":0},{"$f":"+Details!AC50-Base!AC50","v":0},{"$f":"+Details!AD50-Base!AD50","v":0},{"$f":"+Details!AE50-Base!AE50","v":0},{"$f":"+Details!AF50-Base!AF50","v":0},{"$f":"+Details!AG50-Base!AG50","v":0},{"$f":"+Details!AH50-Base!AH50","v":0},{"$f":"+Details!AI50-Base!AI50","v":0},{"$f":"+Details!AJ50-Base!AJ50","v":0},{"$f":"+Details!AK50-Base!AK50","v":0},{"$f":"+Details!AL50-Base!AL50","v":0},{"$f":"+Details!AM50-Base!AM50","v":0},{"$f":"+Details!AN50-Base!AN50","v":0},{"$f":"+Details!AO50-Base!AO50","v":0},{"$f":"+Details!AP50-Base!AP50","v":0},{"$f":"+Details!AQ50-Base!AQ50","v":0},{"$f":"+Details!AR50-Base!AR50","v":0},{"$f":"+Details!AS50-Base!AS50","v":0}]
["c","SS Benefits - Spouse - spousal",{"$f":"Spouse_SB","v":"self - 2029"},null,326300,{"$f":"ROUND(IF(Spouse_SS_Start=F$5,+Spouse_Spousal,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND((IF(Spouse_SS_Start=G$5,+Spouse_Spousal,0)+IF(AND(OR(G$4<=Spouse_SS_End,Spouse_SS_End=0),Final_Year>=G$7),F51*(1+SS_COLA),0))*IF(AND(SS_re_yr=G7,SS_re_pc>0),(1-SS_re_pc),1)/Round_To,0)*Round_To","v":0},0,0,0,16600,16900,17200,17500,17900,18300,18700,19100,19500,15100,15400,15700,16000,16300,16600,16900,17200,17500,17900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E51","v":326300},0,null,null,{"$f":"+Details!F51-Base!F51","v":0},{"$f":"+Details!G51-Base!G51","v":0},{"$f":"+Details!H51-Base!H51","v":0},{"$f":"+Details!I51-Base!I51","v":0},{"$f":"+Details!J51-Base!J51","v":0},{"$f":"+Details!K51-Base!K51","v":0},{"$f":"+Details!L51-Base!L51","v":0},{"$f":"+Details!M51-Base!M51","v":0},{"$f":"+Details!N51-Base!N51","v":0},{"$f":"+Details!O51-Base!O51","v":0},{"$f":"+Details!P51-Base!P51","v":0},{"$f":"+Details!Q51-Base!Q51","v":0},{"$f":"+Details!R51-Base!R51","v":0},{"$f":"+Details!S51-Base!S51","v":0},{"$f":"+Details!T51-Base!T51","v":0},{"$f":"+Details!U51-Base!U51","v":0},{"$f":"+Details!V51-Base!V51","v":0},{"$f":"+Details!W51-Base!W51","v":0},{"$f":"+Details!X51-Base!X51","v":0},{"$f":"+Details!Y51-Base!Y51","v":0},{"$f":"+Details!Z51-Base!Z51","v":0},{"$f":"+Details!AA51-Base!AA51","v":0},{"$f":"+Details!AB51-Base!AB51","v":0},{"$f":"+Details!AC51-Base!AC51","v":0},{"$f":"+Details!AD51-Base!AD51","v":0},{"$f":"+Details!AE51-Base!AE51","v":0},{"$f":"+Details!AF51-Base!AF51","v":0},{"$f":"+Details!AG51-Base!AG51","v":0},{"$f":"+Details!AH51-Base!AH51","v":0},{"$f":"+Details!AI51-Base!AI51","v":0},{"$f":"+Details!AJ51-Base!AJ51","v":0},{"$f":"+Details!AK51-Base!AK51","v":0},{"$f":"+Details!AL51-Base!AL51","v":0},{"$f":"+Details!AM51-Base!AM51","v":0},{"$f":"+Details!AN51-Base!AN51","v":0},{"$f":"+Details!AO51-Base!AO51","v":0},{"$f":"+Details!AP51-Base!AP51","v":0},{"$f":"+Details!AQ51-Base!AQ51","v":0},{"$f":"+Details!AR51-Base!AR51","v":0},{"$f":"+Details!AS51-Base!AS51","v":0}]
["c","SS Benefits - Spouse - using",null,null,436700,{"$f":"IF(AND(Auto_Spousal=\"y\",Spouse_SB<>\"self\"),IF(F51>F50,F51,F50),F50)*IF(F$5<Spouse_SS_Start,0,1)","v":0},0,0,0,0,22100,22500,23000,23500,24000,24500,25000,25500,26000,20200,20600,21000,21400,21800,22200,22600,23100,23600,24100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E52","v":436700},0,null,null,{"$f":"+Details!F52-Base!F52","v":0},{"$f":"+Details!G52-Base!G52","v":0},{"$f":"+Details!H52-Base!H52","v":0},{"$f":"+Details!I52-Base!I52","v":0},{"$f":"+Details!J52-Base!J52","v":0},{"$f":"+Details!K52-Base!K52","v":0},{"$f":"+Details!L52-Base!L52","v":0},{"$f":"+Details!M52-Base!M52","v":0},{"$f":"+Details!N52-Base!N52","v":0},{"$f":"+Details!O52-Base!O52","v":0},{"$f":"+Details!P52-Base!P52","v":0},{"$f":"+Details!Q52-Base!Q52","v":0},{"$f":"+Details!R52-Base!R52","v":0},{"$f":"+Details!S52-Base!S52","v":0},{"$f":"+Details!T52-Base!T52","v":0},{"$f":"+Details!U52-Base!U52","v":0},{"$f":"+Details!V52-Base!V52","v":0},{"$f":"+Details!W52-Base!W52","v":0},{"$f":"+Details!X52-Base!X52","v":0},{"$f":"+Details!Y52-Base!Y52","v":0},{"$f":"+Details!Z52-Base!Z52","v":0},{"$f":"+Details!AA52-Base!AA52","v":0},{"$f":"+Details!AB52-Base!AB52","v":0},{"$f":"+Details!AC52-Base!AC52","v":0},{"$f":"+Details!AD52-Base!AD52","v":0},{"$f":"+Details!AE52-Base!AE52","v":0},{"$f":"+Details!AF52-Base!AF52","v":0},{"$f":"+Details!AG52-Base!AG52","v":0},{"$f":"+Details!AH52-Base!AH52","v":0},{"$f":"+Details!AI52-Base!AI52","v":0},{"$f":"+Details!AJ52-Base!AJ52","v":0},{"$f":"+Details!AK52-Base!AK52","v":0},{"$f":"+Details!AL52-Base!AL52","v":0},{"$f":"+Details!AM52-Base!AM52","v":0},{"$f":"+Details!AN52-Base!AN52","v":0},{"$f":"+Details!AO52-Base!AO52","v":0},{"$f":"+Details!AP52-Base!AP52","v":0},{"$f":"+Details!AQ52-Base!AQ52","v":0},{"$f":"+Details!AR52-Base!AR52","v":0},{"$f":"+Details!AS52-Base!AS52","v":0}]
["c","SS Benefits - Spouse - additional",null,null,0,{"$f":"ROUND(IF(SS_Add_Start_Sp=F$5,Spouse_SS_Add,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(SS_Add_Start_Sp=G$5,Spouse_SS_Add,IF(AND(SS_Add_Start_Sp<G$5,SS_Add_End_Sp>=G$5),F53*(1+SS_COLA),0))/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E53","v":0},0,null,null,{"$f":"+Details!F53-Base!F53","v":0},{"$f":"+Details!G53-Base!G53","v":0},{"$f":"+Details!H53-Base!H53","v":0},{"$f":"+Details!I53-Base!I53","v":0},{"$f":"+Details!J53-Base!J53","v":0},{"$f":"+Details!K53-Base!K53","v":0},{"$f":"+Details!L53-Base!L53","v":0},{"$f":"+Details!M53-Base!M53","v":0},{"$f":"+Details!N53-Base!N53","v":0},{"$f":"+Details!O53-Base!O53","v":0},{"$f":"+Details!P53-Base!P53","v":0},{"$f":"+Details!Q53-Base!Q53","v":0},{"$f":"+Details!R53-Base!R53","v":0},{"$f":"+Details!S53-Base!S53","v":0},{"$f":"+Details!T53-Base!T53","v":0},{"$f":"+Details!U53-Base!U53","v":0},{"$f":"+Details!V53-Base!V53","v":0},{"$f":"+Details!W53-Base!W53","v":0},{"$f":"+Details!X53-Base!X53","v":0},{"$f":"+Details!Y53-Base!Y53","v":0},{"$f":"+Details!Z53-Base!Z53","v":0},{"$f":"+Details!AA53-Base!AA53","v":0},{"$f":"+Details!AB53-Base!AB53","v":0},{"$f":"+Details!AC53-Base!AC53","v":0},{"$f":"+Details!AD53-Base!AD53","v":0},{"$f":"+Details!AE53-Base!AE53","v":0},{"$f":"+Details!AF53-Base!AF53","v":0},{"$f":"+Details!AG53-Base!AG53","v":0},{"$f":"+Details!AH53-Base!AH53","v":0},{"$f":"+Details!AI53-Base!AI53","v":0},{"$f":"+Details!AJ53-Base!AJ53","v":0},{"$f":"+Details!AK53-Base!AK53","v":0},{"$f":"+Details!AL53-Base!AL53","v":0},{"$f":"+Details!AM53-Base!AM53","v":0},{"$f":"+Details!AN53-Base!AN53","v":0},{"$f":"+Details!AO53-Base!AO53","v":0},{"$f":"+Details!AP53-Base!AP53","v":0},{"$f":"+Details!AQ53-Base!AQ53","v":0},{"$f":"+Details!AR53-Base!AR53","v":0},{"$f":"+Details!AS53-Base!AS53","v":0}]
["c","Total - Spouse",null,null,436700,{"$f":"(+F52+F53)","v":0},0,0,0,0,22100,22500,23000,23500,24000,24500,25000,25500,26000,20200,20600,21000,21400,21800,22200,22600,23100,23600,24100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E54","v":436700},0,null,null,{"$f":"+Details!F54-Base!F54","v":0},{"$f":"+Details!G54-Base!G54","v":0},{"$f":"+Details!H54-Base!H54","v":0},{"$f":"+Details!I54-Base!I54","v":0},{"$f":"+Details!J54-Base!J54","v":0},{"$f":"+Details!K54-Base!K54","v":0},{"$f":"+Details!L54-Base!L54","v":0},{"$f":"+Details!M54-Base!M54","v":0},{"$f":"+Details!N54-Base!N54","v":0},{"$f":"+Details!O54-Base!O54","v":0},{"$f":"+Details!P54-Base!P54","v":0},{"$f":"+Details!Q54-Base!Q54","v":0},{"$f":"+Details!R54-Base!R54","v":0},{"$f":"+Details!S54-Base!S54","v":0},{"$f":"+Details!T54-Base!T54","v":0},{"$f":"+Details!U54-Base!U54","v":0},{"$f":"+Details!V54-Base!V54","v":0},{"$f":"+Details!W54-Base!W54","v":0},{"$f":"+Details!X54-Base!X54","v":0},{"$f":"+Details!Y54-Base!Y54","v":0},{"$f":"+Details!Z54-Base!Z54","v":0},{"$f":"+Details!AA54-Base!AA54","v":0},{"$f":"+Details!AB54-Base!AB54","v":0},{"$f":"+Details!AC54-Base!AC54","v":0},{"$f":"+Details!AD54-Base!AD54","v":0},{"$f":"+Details!AE54-Base!AE54","v":0},{"$f":"+Details!AF54-Base!AF54","v":0},{"$f":"+Details!AG54-Base!AG54","v":0},{"$f":"+Details!AH54-Base!AH54","v":0},{"$f":"+Details!AI54-Base!AI54","v":0},{"$f":"+Details!AJ54-Base!AJ54","v":0},{"$f":"+Details!AK54-Base!AK54","v":0},{"$f":"+Details!AL54-Base!AL54","v":0},{"$f":"+Details!AM54-Base!AM54","v":0},{"$f":"+Details!AN54-Base!AN54","v":0},{"$f":"+Details!AO54-Base!AO54","v":0},{"$f":"+Details!AP54-Base!AP54","v":0},{"$f":"+Details!AQ54-Base!AQ54","v":0},{"$f":"+Details!AR54-Base!AR54","v":0},{"$f":"+Details!AS54-Base!AS54","v":0}]
["c","SS Benefits - Spouse - self alt",null,"not included",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!E55","v":386800},-386800,null,null,{"$f":"+Details!F55-Base!F55","v":0},{"$f":"+Details!G55-Base!G55","v":15300},{"$f":"+Details!H55-Base!H55","v":15600},{"$f":"+Details!I55-Base!I55","v":15900},{"$f":"+Details!J55-Base!J55","v":16200},{"$f":"+Details!K55-Base!K55","v":16500},{"$f":"+Details!L55-Base!L55","v":16800},{"$f":"+Details!M55-Base!M55","v":17100},{"$f":"+Details!N55-Base!N55","v":17400},{"$f":"+Details!O55-Base!O55","v":17700},{"$f":"+Details!P55-Base!P55","v":18100},{"$f":"+Details!Q55-Base!Q55","v":18500},{"$f":"+Details!R55-Base!R55","v":18900},{"$f":"+Details!S55-Base!S55","v":19300},{"$f":"+Details!T55-Base!T55","v":15000},{"$f":"+Details!U55-Base!U55","v":15300},{"$f":"+Details!V55-Base!V55","v":15600},{"$f":"+Details!W55-Base!W55","v":15900},{"$f":"+Details!X55-Base!X55","v":16200},{"$f":"+Details!Y55-Base!Y55","v":16500},{"$f":"+Details!Z55-Base!Z55","v":16800},{"$f":"+Details!AA55-Base!AA55","v":17100},{"$f":"+Details!AB55-Base!AB55","v":17400},{"$f":"+Details!AC55-Base!AC55","v":17700},{"$f":"+Details!AD55-Base!AD55","v":0},{"$f":"+Details!AE55-Base!AE55","v":0},{"$f":"+Details!AF55-Base!AF55","v":0},{"$f":"+Details!AG55-Base!AG55","v":0},{"$f":"+Details!AH55-Base!AH55","v":0},{"$f":"+Details!AI55-Base!AI55","v":0},{"$f":"+Details!AJ55-Base!AJ55","v":0},{"$f":"+Details!AK55-Base!AK55","v":0},{"$f":"+Details!AL55-Base!AL55","v":0},{"$f":"+Details!AM55-Base!AM55","v":0},{"$f":"+Details!AN55-Base!AN55","v":0},{"$f":"+Details!AO55-Base!AO55","v":0},{"$f":"+Details!AP55-Base!AP55","v":0},{"$f":"+Details!AQ55-Base!AQ55","v":0},{"$f":"+Details!AR55-Base!AR55","v":0},{"$f":"+Details!AS55-Base!AS55","v":0}]
["c","SS Benefits - Spouse - spousal alt",null,"not included",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!E56","v":268300},-268300,null,null,{"$f":"+Details!F56-Base!F56","v":0},{"$f":"+Details!G56-Base!G56","v":10700},{"$f":"+Details!H56-Base!H56","v":10900},{"$f":"+Details!I56-Base!I56","v":11100},{"$f":"+Details!J56-Base!J56","v":11300},{"$f":"+Details!K56-Base!K56","v":11500},{"$f":"+Details!L56-Base!L56","v":11700},{"$f":"+Details!M56-Base!M56","v":11900},{"$f":"+Details!N56-Base!N56","v":12100},{"$f":"+Details!O56-Base!O56","v":12300},{"$f":"+Details!P56-Base!P56","v":12500},{"$f":"+Details!Q56-Base!Q56","v":12800},{"$f":"+Details!R56-Base!R56","v":13100},{"$f":"+Details!S56-Base!S56","v":13400},{"$f":"+Details!T56-Base!T56","v":10400},{"$f":"+Details!U56-Base!U56","v":10600},{"$f":"+Details!V56-Base!V56","v":10800},{"$f":"+Details!W56-Base!W56","v":11000},{"$f":"+Details!X56-Base!X56","v":11200},{"$f":"+Details!Y56-Base!Y56","v":11400},{"$f":"+Details!Z56-Base!Z56","v":11600},{"$f":"+Details!AA56-Base!AA56","v":11800},{"$f":"+Details!AB56-Base!AB56","v":12000},{"$f":"+Details!AC56-Base!AC56","v":12200},{"$f":"+Details!AD56-Base!AD56","v":0},{"$f":"+Details!AE56-Base!AE56","v":0},{"$f":"+Details!AF56-Base!AF56","v":0},{"$f":"+Details!AG56-Base!AG56","v":0},{"$f":"+Details!AH56-Base!AH56","v":0},{"$f":"+Details!AI56-Base!AI56","v":0},{"$f":"+Details!AJ56-Base!AJ56","v":0},{"$f":"+Details!AK56-Base!AK56","v":0},{"$f":"+Details!AL56-Base!AL56","v":0},{"$f":"+Details!AM56-Base!AM56","v":0},{"$f":"+Details!AN56-Base!AN56","v":0},{"$f":"+Details!AO56-Base!AO56","v":0},{"$f":"+Details!AP56-Base!AP56","v":0},{"$f":"+Details!AQ56-Base!AQ56","v":0},{"$f":"+Details!AR56-Base!AR56","v":0},{"$f":"+Details!AS56-Base!AS56","v":0}]
["c","SS Benefits - Spouse - using",null,"not included",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!E57","v":386800},-386800,null,null,{"$f":"+Details!F57-Base!F57","v":0},{"$f":"+Details!G57-Base!G57","v":15300},{"$f":"+Details!H57-Base!H57","v":15600},{"$f":"+Details!I57-Base!I57","v":15900},{"$f":"+Details!J57-Base!J57","v":16200},{"$f":"+Details!K57-Base!K57","v":16500},{"$f":"+Details!L57-Base!L57","v":16800},{"$f":"+Details!M57-Base!M57","v":17100},{"$f":"+Details!N57-Base!N57","v":17400},{"$f":"+Details!O57-Base!O57","v":17700},{"$f":"+Details!P57-Base!P57","v":18100},{"$f":"+Details!Q57-Base!Q57","v":18500},{"$f":"+Details!R57-Base!R57","v":18900},{"$f":"+Details!S57-Base!S57","v":19300},{"$f":"+Details!T57-Base!T57","v":15000},{"$f":"+Details!U57-Base!U57","v":15300},{"$f":"+Details!V57-Base!V57","v":15600},{"$f":"+Details!W57-Base!W57","v":15900},{"$f":"+Details!X57-Base!X57","v":16200},{"$f":"+Details!Y57-Base!Y57","v":16500},{"$f":"+Details!Z57-Base!Z57","v":16800},{"$f":"+Details!AA57-Base!AA57","v":17100},{"$f":"+Details!AB57-Base!AB57","v":17400},{"$f":"+Details!AC57-Base!AC57","v":17700},{"$f":"+Details!AD57-Base!AD57","v":0},{"$f":"+Details!AE57-Base!AE57","v":0},{"$f":"+Details!AF57-Base!AF57","v":0},{"$f":"+Details!AG57-Base!AG57","v":0},{"$f":"+Details!AH57-Base!AH57","v":0},{"$f":"+Details!AI57-Base!AI57","v":0},{"$f":"+Details!AJ57-Base!AJ57","v":0},{"$f":"+Details!AK57-Base!AK57","v":0},{"$f":"+Details!AL57-Base!AL57","v":0},{"$f":"+Details!AM57-Base!AM57","v":0},{"$f":"+Details!AN57-Base!AN57","v":0},{"$f":"+Details!AO57-Base!AO57","v":0},{"$f":"+Details!AP57-Base!AP57","v":0},{"$f":"+Details!AQ57-Base!AQ57","v":0},{"$f":"+Details!AR57-Base!AR57","v":0},{"$f":"+Details!AS57-Base!AS57","v":0}]
["c","SS Benefits - Spouse - additional",null,"not included",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!E58","v":0},0,null,null,{"$f":"+Details!F58-Base!F58","v":0},{"$f":"+Details!G58-Base!G58","v":0},{"$f":"+Details!H58-Base!H58","v":0},{"$f":"+Details!I58-Base!I58","v":0},{"$f":"+Details!J58-Base!J58","v":0},{"$f":"+Details!K58-Base!K58","v":0},{"$f":"+Details!L58-Base!L58","v":0},{"$f":"+Details!M58-Base!M58","v":0},{"$f":"+Details!N58-Base!N58","v":0},{"$f":"+Details!O58-Base!O58","v":0},{"$f":"+Details!P58-Base!P58","v":0},{"$f":"+Details!Q58-Base!Q58","v":0},{"$f":"+Details!R58-Base!R58","v":0},{"$f":"+Details!S58-Base!S58","v":0},{"$f":"+Details!T58-Base!T58","v":0},{"$f":"+Details!U58-Base!U58","v":0},{"$f":"+Details!V58-Base!V58","v":0},{"$f":"+Details!W58-Base!W58","v":0},{"$f":"+Details!X58-Base!X58","v":0},{"$f":"+Details!Y58-Base!Y58","v":0},{"$f":"+Details!Z58-Base!Z58","v":0},{"$f":"+Details!AA58-Base!AA58","v":0},{"$f":"+Details!AB58-Base!AB58","v":0},{"$f":"+Details!AC58-Base!AC58","v":0},{"$f":"+Details!AD58-Base!AD58","v":0},{"$f":"+Details!AE58-Base!AE58","v":0},{"$f":"+Details!AF58-Base!AF58","v":0},{"$f":"+Details!AG58-Base!AG58","v":0},{"$f":"+Details!AH58-Base!AH58","v":0},{"$f":"+Details!AI58-Base!AI58","v":0},{"$f":"+Details!AJ58-Base!AJ58","v":0},{"$f":"+Details!AK58-Base!AK58","v":0},{"$f":"+Details!AL58-Base!AL58","v":0},{"$f":"+Details!AM58-Base!AM58","v":0},{"$f":"+Details!AN58-Base!AN58","v":0},{"$f":"+Details!AO58-Base!AO58","v":0},{"$f":"+Details!AP58-Base!AP58","v":0},{"$f":"+Details!AQ58-Base!AQ58","v":0},{"$f":"+Details!AR58-Base!AR58","v":0},{"$f":"+Details!AS58-Base!AS58","v":0}]
["c","Total - Spouse Alternative",null,"not included",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!E59","v":386800},-386800,null,null,{"$f":"+Details!F59-Base!F59","v":0},{"$f":"+Details!G59-Base!G59","v":15300},{"$f":"+Details!H59-Base!H59","v":15600},{"$f":"+Details!I59-Base!I59","v":15900},{"$f":"+Details!J59-Base!J59","v":16200},{"$f":"+Details!K59-Base!K59","v":16500},{"$f":"+Details!L59-Base!L59","v":16800},{"$f":"+Details!M59-Base!M59","v":17100},{"$f":"+Details!N59-Base!N59","v":17400},{"$f":"+Details!O59-Base!O59","v":17700},{"$f":"+Details!P59-Base!P59","v":18100},{"$f":"+Details!Q59-Base!Q59","v":18500},{"$f":"+Details!R59-Base!R59","v":18900},{"$f":"+Details!S59-Base!S59","v":19300},{"$f":"+Details!T59-Base!T59","v":15000},{"$f":"+Details!U59-Base!U59","v":15300},{"$f":"+Details!V59-Base!V59","v":15600},{"$f":"+Details!W59-Base!W59","v":15900},{"$f":"+Details!X59-Base!X59","v":16200},{"$f":"+Details!Y59-Base!Y59","v":16500},{"$f":"+Details!Z59-Base!Z59","v":16800},{"$f":"+Details!AA59-Base!AA59","v":17100},{"$f":"+Details!AB59-Base!AB59","v":17400},{"$f":"+Details!AC59-Base!AC59","v":17700},{"$f":"+Details!AD59-Base!AD59","v":0},{"$f":"+Details!AE59-Base!AE59","v":0},{"$f":"+Details!AF59-Base!AF59","v":0},{"$f":"+Details!AG59-Base!AG59","v":0},{"$f":"+Details!AH59-Base!AH59","v":0},{"$f":"+Details!AI59-Base!AI59","v":0},{"$f":"+Details!AJ59-Base!AJ59","v":0},{"$f":"+Details!AK59-Base!AK59","v":0},{"$f":"+Details!AL59-Base!AL59","v":0},{"$f":"+Details!AM59-Base!AM59","v":0},{"$f":"+Details!AN59-Base!AN59","v":0},{"$f":"+Details!AO59-Base!AO59","v":0},{"$f":"+Details!AP59-Base!AP59","v":0},{"$f":"+Details!AQ59-Base!AQ59","v":0},{"$f":"+Details!AR59-Base!AR59","v":0},{"$f":"+Details!AS59-Base!AS59","v":0}]
[null,"SS benefits - Spouse ^",null,{"$f":"IF(AV60<>0,\"Differs vs Full\",\"\")","v":""},{"$f":"SUM(F60:AS60)","v":436700},{"$f":"+F54","v":0},0,0,0,0,22100,22500,23000,23500,24000,24500,25000,25500,26000,20200,20600,21000,21400,21800,22200,22600,23100,23600,24100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E60","v":436700},0,null,null,{"$f":"+Details!F60-Base!F60","v":0},{"$f":"+Details!G60-Base!G60","v":0},{"$f":"+Details!H60-Base!H60","v":0},{"$f":"+Details!I60-Base!I60","v":0},{"$f":"+Details!J60-Base!J60","v":0},{"$f":"+Details!K60-Base!K60","v":0},{"$f":"+Details!L60-Base!L60","v":0},{"$f":"+Details!M60-Base!M60","v":0},{"$f":"+Details!N60-Base!N60","v":0},{"$f":"+Details!O60-Base!O60","v":0},{"$f":"+Details!P60-Base!P60","v":0},{"$f":"+Details!Q60-Base!Q60","v":0},{"$f":"+Details!R60-Base!R60","v":0},{"$f":"+Details!S60-Base!S60","v":0},{"$f":"+Details!T60-Base!T60","v":0},{"$f":"+Details!U60-Base!U60","v":0},{"$f":"+Details!V60-Base!V60","v":0},{"$f":"+Details!W60-Base!W60","v":0},{"$f":"+Details!X60-Base!X60","v":0},{"$f":"+Details!Y60-Base!Y60","v":0},{"$f":"+Details!Z60-Base!Z60","v":0},{"$f":"+Details!AA60-Base!AA60","v":0},{"$f":"+Details!AB60-Base!AB60","v":0},{"$f":"+Details!AC60-Base!AC60","v":0},{"$f":"+Details!AD60-Base!AD60","v":0},{"$f":"+Details!AE60-Base!AE60","v":0},{"$f":"+Details!AF60-Base!AF60","v":0},{"$f":"+Details!AG60-Base!AG60","v":0},{"$f":"+Details!AH60-Base!AH60","v":0},{"$f":"+Details!AI60-Base!AI60","v":0},{"$f":"+Details!AJ60-Base!AJ60","v":0},{"$f":"+Details!AK60-Base!AK60","v":0},{"$f":"+Details!AL60-Base!AL60","v":0},{"$f":"+Details!AM60-Base!AM60","v":0},{"$f":"+Details!AN60-Base!AN60","v":0},{"$f":"+Details!AO60-Base!AO60","v":0},{"$f":"+Details!AP60-Base!AP60","v":0},{"$f":"+Details!AQ60-Base!AQ60","v":0},{"$f":"+Details!AR60-Base!AR60","v":0},{"$f":"+Details!AS60-Base!AS60","v":0}]
[null,"Total SS benefits",{"$f":"IF(OR(SS_re_pc=0,SS_re_yr=0),\".\",\"Reduction of \" & (SS_re_pc*100) & \"% in \" & SS_re_yr)","v":"Reduction of 24% in 2038"},null,1468500,{"$f":"(+F49+F60)","v":0},0,0,0,0,22100,22500,23000,69900,71300,72700,74200,75700,77200,59900,61100,62300,63500,64700,66000,67300,68700,70100,71500,48300,49300,50300,51300,52300,53300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E61","v":1468500},0,null,null,{"$f":"+Details!F61-Base!F61","v":0},{"$f":"+Details!G61-Base!G61","v":0},{"$f":"+Details!H61-Base!H61","v":0},{"$f":"+Details!I61-Base!I61","v":0},{"$f":"+Details!J61-Base!J61","v":0},{"$f":"+Details!K61-Base!K61","v":0},{"$f":"+Details!L61-Base!L61","v":0},{"$f":"+Details!M61-Base!M61","v":0},{"$f":"+Details!N61-Base!N61","v":0},{"$f":"+Details!O61-Base!O61","v":0},{"$f":"+Details!P61-Base!P61","v":0},{"$f":"+Details!Q61-Base!Q61","v":0},{"$f":"+Details!R61-Base!R61","v":0},{"$f":"+Details!S61-Base!S61","v":0},{"$f":"+Details!T61-Base!T61","v":0},{"$f":"+Details!U61-Base!U61","v":0},{"$f":"+Details!V61-Base!V61","v":0},{"$f":"+Details!W61-Base!W61","v":0},{"$f":"+Details!X61-Base!X61","v":0},{"$f":"+Details!Y61-Base!Y61","v":0},{"$f":"+Details!Z61-Base!Z61","v":0},{"$f":"+Details!AA61-Base!AA61","v":0},{"$f":"+Details!AB61-Base!AB61","v":0},{"$f":"+Details!AC61-Base!AC61","v":0},{"$f":"+Details!AD61-Base!AD61","v":0},{"$f":"+Details!AE61-Base!AE61","v":0},{"$f":"+Details!AF61-Base!AF61","v":0},{"$f":"+Details!AG61-Base!AG61","v":0},{"$f":"+Details!AH61-Base!AH61","v":0},{"$f":"+Details!AI61-Base!AI61","v":0},{"$f":"+Details!AJ61-Base!AJ61","v":0},{"$f":"+Details!AK61-Base!AK61","v":0},{"$f":"+Details!AL61-Base!AL61","v":0},{"$f":"+Details!AM61-Base!AM61","v":0},{"$f":"+Details!AN61-Base!AN61","v":0},{"$f":"+Details!AO61-Base!AO61","v":0},{"$f":"+Details!AP61-Base!AP61","v":0},{"$f":"+Details!AQ61-Base!AQ61","v":0},{"$f":"+Details!AR61-Base!AR61","v":0},{"$f":"+Details!AS61-Base!AS61","v":0}]
["c","Taxable SPIA Income",null,null,144000,{"$f":"IF(SPIA_From=\"t\",IF(OR(SPIA_Amt=0,SPIA_Age=0),0,ROUND(IF(SPIA_Start<=F$4,SPIA_Income,0)/Round_To,0)*Round_To),0)","v":0},{"$f":"IF(SPIA_From=\"t\",IF(OR(SPIA_Amt=0,SPIA_Age=0),0,ROUND(IF(OR(AND(SPIA_End<G$4,SPIA_End<>\"\"),OR(SPIA_Income=0,SPIA_Start>G$4,Your_Age_End<G$4)),0,IF(SPIA_Start=G$4,SPIA_Income,IF(F62>0,(+F62*(1+SPIA_Esc)))))/Round_To,0)*Round_To),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E62","v":144000},0,null,null,{"$f":"+Details!F62-Base!F62","v":0},{"$f":"+Details!G62-Base!G62","v":0},{"$f":"+Details!H62-Base!H62","v":0},{"$f":"+Details!I62-Base!I62","v":0},{"$f":"+Details!J62-Base!J62","v":0},{"$f":"+Details!K62-Base!K62","v":0},{"$f":"+Details!L62-Base!L62","v":0},{"$f":"+Details!M62-Base!M62","v":0},{"$f":"+Details!N62-Base!N62","v":0},{"$f":"+Details!O62-Base!O62","v":0},{"$f":"+Details!P62-Base!P62","v":0},{"$f":"+Details!Q62-Base!Q62","v":0},{"$f":"+Details!R62-Base!R62","v":0},{"$f":"+Details!S62-Base!S62","v":0},{"$f":"+Details!T62-Base!T62","v":0},{"$f":"+Details!U62-Base!U62","v":0},{"$f":"+Details!V62-Base!V62","v":0},{"$f":"+Details!W62-Base!W62","v":0},{"$f":"+Details!X62-Base!X62","v":0},{"$f":"+Details!Y62-Base!Y62","v":0},{"$f":"+Details!Z62-Base!Z62","v":0},{"$f":"+Details!AA62-Base!AA62","v":0},{"$f":"+Details!AB62-Base!AB62","v":0},{"$f":"+Details!AC62-Base!AC62","v":0},{"$f":"+Details!AD62-Base!AD62","v":0},{"$f":"+Details!AE62-Base!AE62","v":0},{"$f":"+Details!AF62-Base!AF62","v":0},{"$f":"+Details!AG62-Base!AG62","v":0},{"$f":"+Details!AH62-Base!AH62","v":0},{"$f":"+Details!AI62-Base!AI62","v":0},{"$f":"+Details!AJ62-Base!AJ62","v":0},{"$f":"+Details!AK62-Base!AK62","v":0},{"$f":"+Details!AL62-Base!AL62","v":0},{"$f":"+Details!AM62-Base!AM62","v":0},{"$f":"+Details!AN62-Base!AN62","v":0},{"$f":"+Details!AO62-Base!AO62","v":0},{"$f":"+Details!AP62-Base!AP62","v":0},{"$f":"+Details!AQ62-Base!AQ62","v":0},{"$f":"+Details!AR62-Base!AR62","v":0},{"$f":"+Details!AS62-Base!AS62","v":0}]
["c","IRA 1 SPIA Income",null,null,0,{"$f":"IF(SPIA_From=\"i\",IF(OR(SPIA_Amt=0,SPIA_Age=0),0,ROUND(IF(SPIA_Start<=F$4,SPIA_Income,0)/Round_To,0)*Round_To),0)","v":0},{"$f":"IF(SPIA_From=\"i\",IF(OR(SPIA_Amt=0,SPIA_Age=0),0,ROUND(IF(OR(AND(SPIA_End<G$4,SPIA_End<>\"\"),OR(SPIA_Income=0,SPIA_Start>G$4,Your_Age_End<G$4)),0,IF(SPIA_Start=G$4,SPIA_Income,IF(F63>0,(+F63*(1+SPIA_Esc)))))/Round_To,0)*Round_To),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E63","v":0},0,null,null,{"$f":"+Details!F63-Base!F63","v":0},{"$f":"+Details!G63-Base!G63","v":0},{"$f":"+Details!H63-Base!H63","v":0},{"$f":"+Details!I63-Base!I63","v":0},{"$f":"+Details!J63-Base!J63","v":0},{"$f":"+Details!K63-Base!K63","v":0},{"$f":"+Details!L63-Base!L63","v":0},{"$f":"+Details!M63-Base!M63","v":0},{"$f":"+Details!N63-Base!N63","v":0},{"$f":"+Details!O63-Base!O63","v":0},{"$f":"+Details!P63-Base!P63","v":0},{"$f":"+Details!Q63-Base!Q63","v":0},{"$f":"+Details!R63-Base!R63","v":0},{"$f":"+Details!S63-Base!S63","v":0},{"$f":"+Details!T63-Base!T63","v":0},{"$f":"+Details!U63-Base!U63","v":0},{"$f":"+Details!V63-Base!V63","v":0},{"$f":"+Details!W63-Base!W63","v":0},{"$f":"+Details!X63-Base!X63","v":0},{"$f":"+Details!Y63-Base!Y63","v":0},{"$f":"+Details!Z63-Base!Z63","v":0},{"$f":"+Details!AA63-Base!AA63","v":0},{"$f":"+Details!AB63-Base!AB63","v":0},{"$f":"+Details!AC63-Base!AC63","v":0},{"$f":"+Details!AD63-Base!AD63","v":0},{"$f":"+Details!AE63-Base!AE63","v":0},{"$f":"+Details!AF63-Base!AF63","v":0},{"$f":"+Details!AG63-Base!AG63","v":0},{"$f":"+Details!AH63-Base!AH63","v":0},{"$f":"+Details!AI63-Base!AI63","v":0},{"$f":"+Details!AJ63-Base!AJ63","v":0},{"$f":"+Details!AK63-Base!AK63","v":0},{"$f":"+Details!AL63-Base!AL63","v":0},{"$f":"+Details!AM63-Base!AM63","v":0},{"$f":"+Details!AN63-Base!AN63","v":0},{"$f":"+Details!AO63-Base!AO63","v":0},{"$f":"+Details!AP63-Base!AP63","v":0},{"$f":"+Details!AQ63-Base!AQ63","v":0},{"$f":"+Details!AR63-Base!AR63","v":0},{"$f":"+Details!AS63-Base!AS63","v":0}]
["c","Roth 1 SPIA Income",null,null,0,{"$f":"IF(SPIA_From=\"r\",IF(OR(SPIA_Amt=0,SPIA_Age=0),0,ROUND(IF(SPIA_Start<=F$4,SPIA_Income,0)/Round_To,0)*Round_To),0)","v":0},{"$f":"IF(SPIA_From=\"r\",IF(OR(SPIA_Amt=0,SPIA_Age=0),0,ROUND(IF(OR(AND(SPIA_End<G$4,SPIA_End<>\"\"),OR(SPIA_Income=0,SPIA_Start>G$4,Your_Age_End<G$4)),0,IF(SPIA_Start=G$4,SPIA_Income,IF(F64>0,(+F64*(1+SPIA_Esc)))))/Round_To,0)*Round_To),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E64","v":0},0,null,null,{"$f":"+Details!F64-Base!F64","v":0},{"$f":"+Details!G64-Base!G64","v":0},{"$f":"+Details!H64-Base!H64","v":0},{"$f":"+Details!I64-Base!I64","v":0},{"$f":"+Details!J64-Base!J64","v":0},{"$f":"+Details!K64-Base!K64","v":0},{"$f":"+Details!L64-Base!L64","v":0},{"$f":"+Details!M64-Base!M64","v":0},{"$f":"+Details!N64-Base!N64","v":0},{"$f":"+Details!O64-Base!O64","v":0},{"$f":"+Details!P64-Base!P64","v":0},{"$f":"+Details!Q64-Base!Q64","v":0},{"$f":"+Details!R64-Base!R64","v":0},{"$f":"+Details!S64-Base!S64","v":0},{"$f":"+Details!T64-Base!T64","v":0},{"$f":"+Details!U64-Base!U64","v":0},{"$f":"+Details!V64-Base!V64","v":0},{"$f":"+Details!W64-Base!W64","v":0},{"$f":"+Details!X64-Base!X64","v":0},{"$f":"+Details!Y64-Base!Y64","v":0},{"$f":"+Details!Z64-Base!Z64","v":0},{"$f":"+Details!AA64-Base!AA64","v":0},{"$f":"+Details!AB64-Base!AB64","v":0},{"$f":"+Details!AC64-Base!AC64","v":0},{"$f":"+Details!AD64-Base!AD64","v":0},{"$f":"+Details!AE64-Base!AE64","v":0},{"$f":"+Details!AF64-Base!AF64","v":0},{"$f":"+Details!AG64-Base!AG64","v":0},{"$f":"+Details!AH64-Base!AH64","v":0},{"$f":"+Details!AI64-Base!AI64","v":0},{"$f":"+Details!AJ64-Base!AJ64","v":0},{"$f":"+Details!AK64-Base!AK64","v":0},{"$f":"+Details!AL64-Base!AL64","v":0},{"$f":"+Details!AM64-Base!AM64","v":0},{"$f":"+Details!AN64-Base!AN64","v":0},{"$f":"+Details!AO64-Base!AO64","v":0},{"$f":"+Details!AP64-Base!AP64","v":0},{"$f":"+Details!AQ64-Base!AQ64","v":0},{"$f":"+Details!AR64-Base!AR64","v":0},{"$f":"+Details!AS64-Base!AS64","v":0}]
[null,"SPIA income ^",null,{"$f":"\"using \" & IF(SPIA_From=\"t\",\"Taxable\",IF(SPIA_From=\"I\",\"Traditional IRA\",\"Roth IRA\")) & \" account\"","v":"using Taxable account"},144000,{"$f":"(+F62+F63+F64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E65","v":144000},0,null,null,{"$f":"+Details!F65-Base!F65","v":0},{"$f":"+Details!G65-Base!G65","v":0},{"$f":"+Details!H65-Base!H65","v":0},{"$f":"+Details!I65-Base!I65","v":0},{"$f":"+Details!J65-Base!J65","v":0},{"$f":"+Details!K65-Base!K65","v":0},{"$f":"+Details!L65-Base!L65","v":0},{"$f":"+Details!M65-Base!M65","v":0},{"$f":"+Details!N65-Base!N65","v":0},{"$f":"+Details!O65-Base!O65","v":0},{"$f":"+Details!P65-Base!P65","v":0},{"$f":"+Details!Q65-Base!Q65","v":0},{"$f":"+Details!R65-Base!R65","v":0},{"$f":"+Details!S65-Base!S65","v":0},{"$f":"+Details!T65-Base!T65","v":0},{"$f":"+Details!U65-Base!U65","v":0},{"$f":"+Details!V65-Base!V65","v":0},{"$f":"+Details!W65-Base!W65","v":0},{"$f":"+Details!X65-Base!X65","v":0},{"$f":"+Details!Y65-Base!Y65","v":0},{"$f":"+Details!Z65-Base!Z65","v":0},{"$f":"+Details!AA65-Base!AA65","v":0},{"$f":"+Details!AB65-Base!AB65","v":0},{"$f":"+Details!AC65-Base!AC65","v":0},{"$f":"+Details!AD65-Base!AD65","v":0},{"$f":"+Details!AE65-Base!AE65","v":0},{"$f":"+Details!AF65-Base!AF65","v":0},{"$f":"+Details!AG65-Base!AG65","v":0},{"$f":"+Details!AH65-Base!AH65","v":0},{"$f":"+Details!AI65-Base!AI65","v":0},{"$f":"+Details!AJ65-Base!AJ65","v":0},{"$f":"+Details!AK65-Base!AK65","v":0},{"$f":"+Details!AL65-Base!AL65","v":0},{"$f":"+Details!AM65-Base!AM65","v":0},{"$f":"+Details!AN65-Base!AN65","v":0},{"$f":"+Details!AO65-Base!AO65","v":0},{"$f":"+Details!AP65-Base!AP65","v":0},{"$f":"+Details!AQ65-Base!AQ65","v":0},{"$f":"+Details!AR65-Base!AR65","v":0},{"$f":"+Details!AS65-Base!AS65","v":0}]
["c","Pensions 1",null,{"$f":"Esc_OInc_Long","v":0.03},381200,{"$f":"ROUND(IF(Start_OInc_Long<=F$4,Income_OInc_Long,0)/Round_To,0)*Round_To","v":8000},{"$f":"ROUND(IF(OR(AND(End_OInc_Long<G$4,End_OInc_Long<>\"\"),OR(Income_OInc_Long=0,Start_OInc_Long>G$4,Your_Age_End<G$4)),0,IF(Start_OInc_Long=G$4,Income_OInc_Long,IF(F66>0,(+F66*(1+Esc_OInc_Long)))))/Round_To,0)*Round_To","v":8200},8400,8700,9000,9300,9600,9900,10200,10500,10800,11100,11400,11700,12100,12500,12900,13300,13700,14100,14500,14900,15300,15800,16300,16800,17300,17800,18300,18800,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E66","v":381200},0,null,null,{"$f":"+Details!F66-Base!F66","v":0},{"$f":"+Details!G66-Base!G66","v":0},{"$f":"+Details!H66-Base!H66","v":0},{"$f":"+Details!I66-Base!I66","v":0},{"$f":"+Details!J66-Base!J66","v":0},{"$f":"+Details!K66-Base!K66","v":0},{"$f":"+Details!L66-Base!L66","v":0},{"$f":"+Details!M66-Base!M66","v":0},{"$f":"+Details!N66-Base!N66","v":0},{"$f":"+Details!O66-Base!O66","v":0},{"$f":"+Details!P66-Base!P66","v":0},{"$f":"+Details!Q66-Base!Q66","v":0},{"$f":"+Details!R66-Base!R66","v":0},{"$f":"+Details!S66-Base!S66","v":0},{"$f":"+Details!T66-Base!T66","v":0},{"$f":"+Details!U66-Base!U66","v":0},{"$f":"+Details!V66-Base!V66","v":0},{"$f":"+Details!W66-Base!W66","v":0},{"$f":"+Details!X66-Base!X66","v":0},{"$f":"+Details!Y66-Base!Y66","v":0},{"$f":"+Details!Z66-Base!Z66","v":0},{"$f":"+Details!AA66-Base!AA66","v":0},{"$f":"+Details!AB66-Base!AB66","v":0},{"$f":"+Details!AC66-Base!AC66","v":0},{"$f":"+Details!AD66-Base!AD66","v":0},{"$f":"+Details!AE66-Base!AE66","v":0},{"$f":"+Details!AF66-Base!AF66","v":0},{"$f":"+Details!AG66-Base!AG66","v":0},{"$f":"+Details!AH66-Base!AH66","v":0},{"$f":"+Details!AI66-Base!AI66","v":0},{"$f":"+Details!AJ66-Base!AJ66","v":0},{"$f":"+Details!AK66-Base!AK66","v":0},{"$f":"+Details!AL66-Base!AL66","v":0},{"$f":"+Details!AM66-Base!AM66","v":0},{"$f":"+Details!AN66-Base!AN66","v":0},{"$f":"+Details!AO66-Base!AO66","v":0},{"$f":"+Details!AP66-Base!AP66","v":0},{"$f":"+Details!AQ66-Base!AQ66","v":0},{"$f":"+Details!AR66-Base!AR66","v":0},{"$f":"+Details!AS66-Base!AS66","v":0}]
["c","Pensions 2",null,{"$f":"Esc_OInc_Long2","v":0},48000,{"$f":"ROUND(IF(Start_OInc_Long2<=F$4,Income_OInc_Long2,0)/Round_To,0)*Round_To","v":2000},{"$f":"ROUND(IF(OR(AND(End_OInc_Long2<G$4,End_OInc_Long2<>\"\"),OR(Income_OInc_Long2=0,Start_OInc_Long2>G$4,Your_Age_End<G$4)),0,IF(Start_OInc_Long2=G$4,Income_OInc_Long2,IF(F67>0,(+F67*(1+Esc_OInc_Long2)))))/Round_To,0)*Round_To","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E67","v":48000},0,null,null,{"$f":"+Details!F67-Base!F67","v":0},{"$f":"+Details!G67-Base!G67","v":0},{"$f":"+Details!H67-Base!H67","v":0},{"$f":"+Details!I67-Base!I67","v":0},{"$f":"+Details!J67-Base!J67","v":0},{"$f":"+Details!K67-Base!K67","v":0},{"$f":"+Details!L67-Base!L67","v":0},{"$f":"+Details!M67-Base!M67","v":0},{"$f":"+Details!N67-Base!N67","v":0},{"$f":"+Details!O67-Base!O67","v":0},{"$f":"+Details!P67-Base!P67","v":0},{"$f":"+Details!Q67-Base!Q67","v":0},{"$f":"+Details!R67-Base!R67","v":0},{"$f":"+Details!S67-Base!S67","v":0},{"$f":"+Details!T67-Base!T67","v":0},{"$f":"+Details!U67-Base!U67","v":0},{"$f":"+Details!V67-Base!V67","v":0},{"$f":"+Details!W67-Base!W67","v":0},{"$f":"+Details!X67-Base!X67","v":0},{"$f":"+Details!Y67-Base!Y67","v":0},{"$f":"+Details!Z67-Base!Z67","v":0},{"$f":"+Details!AA67-Base!AA67","v":0},{"$f":"+Details!AB67-Base!AB67","v":0},{"$f":"+Details!AC67-Base!AC67","v":0},{"$f":"+Details!AD67-Base!AD67","v":0},{"$f":"+Details!AE67-Base!AE67","v":0},{"$f":"+Details!AF67-Base!AF67","v":0},{"$f":"+Details!AG67-Base!AG67","v":0},{"$f":"+Details!AH67-Base!AH67","v":0},{"$f":"+Details!AI67-Base!AI67","v":0},{"$f":"+Details!AJ67-Base!AJ67","v":0},{"$f":"+Details!AK67-Base!AK67","v":0},{"$f":"+Details!AL67-Base!AL67","v":0},{"$f":"+Details!AM67-Base!AM67","v":0},{"$f":"+Details!AN67-Base!AN67","v":0},{"$f":"+Details!AO67-Base!AO67","v":0},{"$f":"+Details!AP67-Base!AP67","v":0},{"$f":"+Details!AQ67-Base!AQ67","v":0},{"$f":"+Details!AR67-Base!AR67","v":0},{"$f":"+Details!AS67-Base!AS67","v":0}]
["c","Other income 1",null,{"$f":"Esc_OInc_Temp","v":0.04},105400,{"$f":"ROUND(IF(Start_OInc_Temp<=F$4,Income_OInc_Temp,0)/Round_To,0)*Round_To","v":10000},{"$f":"ROUND(IF(OR(AND(End_OInc_Temp<G$4,End_OInc_Temp<>\"\"),OR(Income_OInc_Temp=0,Start_OInc_Temp>G$4,Your_Age_End<G$4)),0,IF(Start_OInc_Temp=G$4,Income_OInc_Temp,IF(F68>0,(+F68*(1+Esc_OInc_Temp)))))/Round_To,0)*Round_To","v":10400},10800,11200,11600,12100,12600,13100,13600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E68","v":105400},0,null,null,{"$f":"+Details!F68-Base!F68","v":0},{"$f":"+Details!G68-Base!G68","v":0},{"$f":"+Details!H68-Base!H68","v":0},{"$f":"+Details!I68-Base!I68","v":0},{"$f":"+Details!J68-Base!J68","v":0},{"$f":"+Details!K68-Base!K68","v":0},{"$f":"+Details!L68-Base!L68","v":0},{"$f":"+Details!M68-Base!M68","v":0},{"$f":"+Details!N68-Base!N68","v":0},{"$f":"+Details!O68-Base!O68","v":0},{"$f":"+Details!P68-Base!P68","v":0},{"$f":"+Details!Q68-Base!Q68","v":0},{"$f":"+Details!R68-Base!R68","v":0},{"$f":"+Details!S68-Base!S68","v":0},{"$f":"+Details!T68-Base!T68","v":0},{"$f":"+Details!U68-Base!U68","v":0},{"$f":"+Details!V68-Base!V68","v":0},{"$f":"+Details!W68-Base!W68","v":0},{"$f":"+Details!X68-Base!X68","v":0},{"$f":"+Details!Y68-Base!Y68","v":0},{"$f":"+Details!Z68-Base!Z68","v":0},{"$f":"+Details!AA68-Base!AA68","v":0},{"$f":"+Details!AB68-Base!AB68","v":0},{"$f":"+Details!AC68-Base!AC68","v":0},{"$f":"+Details!AD68-Base!AD68","v":0},{"$f":"+Details!AE68-Base!AE68","v":0},{"$f":"+Details!AF68-Base!AF68","v":0},{"$f":"+Details!AG68-Base!AG68","v":0},{"$f":"+Details!AH68-Base!AH68","v":0},{"$f":"+Details!AI68-Base!AI68","v":0},{"$f":"+Details!AJ68-Base!AJ68","v":0},{"$f":"+Details!AK68-Base!AK68","v":0},{"$f":"+Details!AL68-Base!AL68","v":0},{"$f":"+Details!AM68-Base!AM68","v":0},{"$f":"+Details!AN68-Base!AN68","v":0},{"$f":"+Details!AO68-Base!AO68","v":0},{"$f":"+Details!AP68-Base!AP68","v":0},{"$f":"+Details!AQ68-Base!AQ68","v":0},{"$f":"+Details!AR68-Base!AR68","v":0},{"$f":"+Details!AS68-Base!AS68","v":0}]
["c","Other income 2",null,{"$f":"Esc_OInc_Temp2","v":0},15000,{"$f":"ROUND(IF(Start_OInc_Temp2<=F$4,Income_OInc_Temp2,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AND(End_OInc_Temp2<G$4,End_OInc_Temp2<>\"\"),OR(Income_OInc_Temp2=0,Start_OInc_Temp2>G$4,Your_Age_End<G$4)),0,IF(Start_OInc_Temp2=G$4,Income_OInc_Temp2,IF(F69>0,(+F69*(1+Esc_OInc_Temp2)))))/Round_To,0)*Round_To","v":15000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E69","v":15000},0,null,null,{"$f":"+Details!F69-Base!F69","v":0},{"$f":"+Details!G69-Base!G69","v":0},{"$f":"+Details!H69-Base!H69","v":0},{"$f":"+Details!I69-Base!I69","v":0},{"$f":"+Details!J69-Base!J69","v":0},{"$f":"+Details!K69-Base!K69","v":0},{"$f":"+Details!L69-Base!L69","v":0},{"$f":"+Details!M69-Base!M69","v":0},{"$f":"+Details!N69-Base!N69","v":0},{"$f":"+Details!O69-Base!O69","v":0},{"$f":"+Details!P69-Base!P69","v":0},{"$f":"+Details!Q69-Base!Q69","v":0},{"$f":"+Details!R69-Base!R69","v":0},{"$f":"+Details!S69-Base!S69","v":0},{"$f":"+Details!T69-Base!T69","v":0},{"$f":"+Details!U69-Base!U69","v":0},{"$f":"+Details!V69-Base!V69","v":0},{"$f":"+Details!W69-Base!W69","v":0},{"$f":"+Details!X69-Base!X69","v":0},{"$f":"+Details!Y69-Base!Y69","v":0},{"$f":"+Details!Z69-Base!Z69","v":0},{"$f":"+Details!AA69-Base!AA69","v":0},{"$f":"+Details!AB69-Base!AB69","v":0},{"$f":"+Details!AC69-Base!AC69","v":0},{"$f":"+Details!AD69-Base!AD69","v":0},{"$f":"+Details!AE69-Base!AE69","v":0},{"$f":"+Details!AF69-Base!AF69","v":0},{"$f":"+Details!AG69-Base!AG69","v":0},{"$f":"+Details!AH69-Base!AH69","v":0},{"$f":"+Details!AI69-Base!AI69","v":0},{"$f":"+Details!AJ69-Base!AJ69","v":0},{"$f":"+Details!AK69-Base!AK69","v":0},{"$f":"+Details!AL69-Base!AL69","v":0},{"$f":"+Details!AM69-Base!AM69","v":0},{"$f":"+Details!AN69-Base!AN69","v":0},{"$f":"+Details!AO69-Base!AO69","v":0},{"$f":"+Details!AP69-Base!AP69","v":0},{"$f":"+Details!AQ69-Base!AQ69","v":0},{"$f":"+Details!AR69-Base!AR69","v":0},{"$f":"+Details!AS69-Base!AS69","v":0}]
[null,"Other income (pensions, wages, etc.) ^",null,null,549600,{"$f":"+F66+F67+F68+F69","v":20000},35600,21200,21900,22600,23400,24200,25000,25800,12500,12800,13100,13400,13700,14100,14500,14900,15300,15700,16100,16500,16900,17300,17800,16300,16800,17300,17800,18300,18800,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E70","v":549600},0,null,null,{"$f":"+Details!F70-Base!F70","v":0},{"$f":"+Details!G70-Base!G70","v":0},{"$f":"+Details!H70-Base!H70","v":0},{"$f":"+Details!I70-Base!I70","v":0},{"$f":"+Details!J70-Base!J70","v":0},{"$f":"+Details!K70-Base!K70","v":0},{"$f":"+Details!L70-Base!L70","v":0},{"$f":"+Details!M70-Base!M70","v":0},{"$f":"+Details!N70-Base!N70","v":0},{"$f":"+Details!O70-Base!O70","v":0},{"$f":"+Details!P70-Base!P70","v":0},{"$f":"+Details!Q70-Base!Q70","v":0},{"$f":"+Details!R70-Base!R70","v":0},{"$f":"+Details!S70-Base!S70","v":0},{"$f":"+Details!T70-Base!T70","v":0},{"$f":"+Details!U70-Base!U70","v":0},{"$f":"+Details!V70-Base!V70","v":0},{"$f":"+Details!W70-Base!W70","v":0},{"$f":"+Details!X70-Base!X70","v":0},{"$f":"+Details!Y70-Base!Y70","v":0},{"$f":"+Details!Z70-Base!Z70","v":0},{"$f":"+Details!AA70-Base!AA70","v":0},{"$f":"+Details!AB70-Base!AB70","v":0},{"$f":"+Details!AC70-Base!AC70","v":0},{"$f":"+Details!AD70-Base!AD70","v":0},{"$f":"+Details!AE70-Base!AE70","v":0},{"$f":"+Details!AF70-Base!AF70","v":0},{"$f":"+Details!AG70-Base!AG70","v":0},{"$f":"+Details!AH70-Base!AH70","v":0},{"$f":"+Details!AI70-Base!AI70","v":0},{"$f":"+Details!AJ70-Base!AJ70","v":0},{"$f":"+Details!AK70-Base!AK70","v":0},{"$f":"+Details!AL70-Base!AL70","v":0},{"$f":"+Details!AM70-Base!AM70","v":0},{"$f":"+Details!AN70-Base!AN70","v":0},{"$f":"+Details!AO70-Base!AO70","v":0},{"$f":"+Details!AP70-Base!AP70","v":0},{"$f":"+Details!AQ70-Base!AQ70","v":0},{"$f":"+Details!AR70-Base!AR70","v":0},{"$f":"+Details!AS70-Base!AS70","v":0}]
[null,"Total Income",null,null,4674900,{"$f":"F28+F31+F34+F37+F38+F61+F65+F70","v":78700},94700,80600,81300,81900,105200,107400,109900,160000,151900,155600,160300,169600,174000,166500,169800,178200,183100,174300,177300,180500,183100,194500,206100,183500,188900,191200,193500,195600,197700,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E71","v":4674900},0,null,null,{"$f":"+Details!F71-Base!F71","v":0},{"$f":"+Details!G71-Base!G71","v":0},{"$f":"+Details!H71-Base!H71","v":0},{"$f":"+Details!I71-Base!I71","v":0},{"$f":"+Details!J71-Base!J71","v":0},{"$f":"+Details!K71-Base!K71","v":0},{"$f":"+Details!L71-Base!L71","v":0},{"$f":"+Details!M71-Base!M71","v":0},{"$f":"+Details!N71-Base!N71","v":0},{"$f":"+Details!O71-Base!O71","v":0},{"$f":"+Details!P71-Base!P71","v":0},{"$f":"+Details!Q71-Base!Q71","v":0},{"$f":"+Details!R71-Base!R71","v":0},{"$f":"+Details!S71-Base!S71","v":0},{"$f":"+Details!T71-Base!T71","v":0},{"$f":"+Details!U71-Base!U71","v":0},{"$f":"+Details!V71-Base!V71","v":0},{"$f":"+Details!W71-Base!W71","v":0},{"$f":"+Details!X71-Base!X71","v":0},{"$f":"+Details!Y71-Base!Y71","v":0},{"$f":"+Details!Z71-Base!Z71","v":0},{"$f":"+Details!AA71-Base!AA71","v":0},{"$f":"+Details!AB71-Base!AB71","v":0},{"$f":"+Details!AC71-Base!AC71","v":0},{"$f":"+Details!AD71-Base!AD71","v":0},{"$f":"+Details!AE71-Base!AE71","v":0},{"$f":"+Details!AF71-Base!AF71","v":0},{"$f":"+Details!AG71-Base!AG71","v":0},{"$f":"+Details!AH71-Base!AH71","v":0},{"$f":"+Details!AI71-Base!AI71","v":0},{"$f":"+Details!AJ71-Base!AJ71","v":0},{"$f":"+Details!AK71-Base!AK71","v":0},{"$f":"+Details!AL71-Base!AL71","v":0},{"$f":"+Details!AM71-Base!AM71","v":0},{"$f":"+Details!AN71-Base!AN71","v":0},{"$f":"+Details!AO71-Base!AO71","v":0},{"$f":"+Details!AP71-Base!AP71","v":0},{"$f":"+Details!AQ71-Base!AQ71","v":0},{"$f":"+Details!AR71-Base!AR71","v":0},{"$f":"+Details!AS71-Base!AS71","v":0}]
[]
[null,"Account Changes"]
["c","IRA 1 contributions",null,null,{"$f":"SUM(F74:AS74)","v":0},{"$f":"-F87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E74","v":0},{"$f":"+E74-AU74","v":0},null,null,{"$f":"+Details!F74-Base!F74","v":0},{"$f":"+Details!G74-Base!G74","v":0},{"$f":"+Details!H74-Base!H74","v":0},{"$f":"+Details!I74-Base!I74","v":0},{"$f":"+Details!J74-Base!J74","v":0},{"$f":"+Details!K74-Base!K74","v":0},{"$f":"+Details!L74-Base!L74","v":0},{"$f":"+Details!M74-Base!M74","v":0},{"$f":"+Details!N74-Base!N74","v":0},{"$f":"+Details!O74-Base!O74","v":0},{"$f":"+Details!P74-Base!P74","v":0},{"$f":"+Details!Q74-Base!Q74","v":0},{"$f":"+Details!R74-Base!R74","v":0},{"$f":"+Details!S74-Base!S74","v":0},{"$f":"+Details!T74-Base!T74","v":0},{"$f":"+Details!U74-Base!U74","v":0},{"$f":"+Details!V74-Base!V74","v":0},{"$f":"+Details!W74-Base!W74","v":0},{"$f":"+Details!X74-Base!X74","v":0},{"$f":"+Details!Y74-Base!Y74","v":0},{"$f":"+Details!Z74-Base!Z74","v":0},{"$f":"+Details!AA74-Base!AA74","v":0},{"$f":"+Details!AB74-Base!AB74","v":0},{"$f":"+Details!AC74-Base!AC74","v":0},{"$f":"+Details!AD74-Base!AD74","v":0},{"$f":"+Details!AE74-Base!AE74","v":0},{"$f":"+Details!AF74-Base!AF74","v":0},{"$f":"+Details!AG74-Base!AG74","v":0},{"$f":"+Details!AH74-Base!AH74","v":0},{"$f":"+Details!AI74-Base!AI74","v":0},{"$f":"+Details!AJ74-Base!AJ74","v":0},{"$f":"+Details!AK74-Base!AK74","v":0},{"$f":"+Details!AL74-Base!AL74","v":0},{"$f":"+Details!AM74-Base!AM74","v":0},{"$f":"+Details!AN74-Base!AN74","v":0},{"$f":"+Details!AO74-Base!AO74","v":0},{"$f":"+Details!AP74-Base!AP74","v":0},{"$f":"+Details!AQ74-Base!AQ74","v":0},{"$f":"+Details!AR74-Base!AR74","v":0},{"$f":"+Details!AS74-Base!AS74","v":0}]
["c","IRA 2 contributions",null,null,-58500,{"$f":"-F98","v":-6500},-6500,-6500,-6500,-6500,-6500,-6500,-6500,-6500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E75","v":-58500},0,null,null,{"$f":"+Details!F75-Base!F75","v":0},{"$f":"+Details!G75-Base!G75","v":0},{"$f":"+Details!H75-Base!H75","v":0},{"$f":"+Details!I75-Base!I75","v":0},{"$f":"+Details!J75-Base!J75","v":0},{"$f":"+Details!K75-Base!K75","v":0},{"$f":"+Details!L75-Base!L75","v":0},{"$f":"+Details!M75-Base!M75","v":0},{"$f":"+Details!N75-Base!N75","v":0},{"$f":"+Details!O75-Base!O75","v":0},{"$f":"+Details!P75-Base!P75","v":0},{"$f":"+Details!Q75-Base!Q75","v":0},{"$f":"+Details!R75-Base!R75","v":0},{"$f":"+Details!S75-Base!S75","v":0},{"$f":"+Details!T75-Base!T75","v":0},{"$f":"+Details!U75-Base!U75","v":0},{"$f":"+Details!V75-Base!V75","v":0},{"$f":"+Details!W75-Base!W75","v":0},{"$f":"+Details!X75-Base!X75","v":0},{"$f":"+Details!Y75-Base!Y75","v":0},{"$f":"+Details!Z75-Base!Z75","v":0},{"$f":"+Details!AA75-Base!AA75","v":0},{"$f":"+Details!AB75-Base!AB75","v":0},{"$f":"+Details!AC75-Base!AC75","v":0},{"$f":"+Details!AD75-Base!AD75","v":0},{"$f":"+Details!AE75-Base!AE75","v":0},{"$f":"+Details!AF75-Base!AF75","v":0},{"$f":"+Details!AG75-Base!AG75","v":0},{"$f":"+Details!AH75-Base!AH75","v":0},{"$f":"+Details!AI75-Base!AI75","v":0},{"$f":"+Details!AJ75-Base!AJ75","v":0},{"$f":"+Details!AK75-Base!AK75","v":0},{"$f":"+Details!AL75-Base!AL75","v":0},{"$f":"+Details!AM75-Base!AM75","v":0},{"$f":"+Details!AN75-Base!AN75","v":0},{"$f":"+Details!AO75-Base!AO75","v":0},{"$f":"+Details!AP75-Base!AP75","v":0},{"$f":"+Details!AQ75-Base!AQ75","v":0},{"$f":"+Details!AR75-Base!AR75","v":0},{"$f":"+Details!AS75-Base!AS75","v":0}]
["c","Roth 1 contributions",null,null,-4600,{"$f":"-F120","v":-1000},-1100,-1200,-1300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E76","v":-4600},0,null,null,{"$f":"+Details!F76-Base!F76","v":0},{"$f":"+Details!G76-Base!G76","v":0},{"$f":"+Details!H76-Base!H76","v":0},{"$f":"+Details!I76-Base!I76","v":0},{"$f":"+Details!J76-Base!J76","v":0},{"$f":"+Details!K76-Base!K76","v":0},{"$f":"+Details!L76-Base!L76","v":0},{"$f":"+Details!M76-Base!M76","v":0},{"$f":"+Details!N76-Base!N76","v":0},{"$f":"+Details!O76-Base!O76","v":0},{"$f":"+Details!P76-Base!P76","v":0},{"$f":"+Details!Q76-Base!Q76","v":0},{"$f":"+Details!R76-Base!R76","v":0},{"$f":"+Details!S76-Base!S76","v":0},{"$f":"+Details!T76-Base!T76","v":0},{"$f":"+Details!U76-Base!U76","v":0},{"$f":"+Details!V76-Base!V76","v":0},{"$f":"+Details!W76-Base!W76","v":0},{"$f":"+Details!X76-Base!X76","v":0},{"$f":"+Details!Y76-Base!Y76","v":0},{"$f":"+Details!Z76-Base!Z76","v":0},{"$f":"+Details!AA76-Base!AA76","v":0},{"$f":"+Details!AB76-Base!AB76","v":0},{"$f":"+Details!AC76-Base!AC76","v":0},{"$f":"+Details!AD76-Base!AD76","v":0},{"$f":"+Details!AE76-Base!AE76","v":0},{"$f":"+Details!AF76-Base!AF76","v":0},{"$f":"+Details!AG76-Base!AG76","v":0},{"$f":"+Details!AH76-Base!AH76","v":0},{"$f":"+Details!AI76-Base!AI76","v":0},{"$f":"+Details!AJ76-Base!AJ76","v":0},{"$f":"+Details!AK76-Base!AK76","v":0},{"$f":"+Details!AL76-Base!AL76","v":0},{"$f":"+Details!AM76-Base!AM76","v":0},{"$f":"+Details!AN76-Base!AN76","v":0},{"$f":"+Details!AO76-Base!AO76","v":0},{"$f":"+Details!AP76-Base!AP76","v":0},{"$f":"+Details!AQ76-Base!AQ76","v":0},{"$f":"+Details!AR76-Base!AR76","v":0},{"$f":"+Details!AS76-Base!AS76","v":0}]
[null,"Taxable account - IRA contributions",null,null,-63100,{"$f":"+F74+F75+F76","v":-7500},-7600,-7700,-7800,-6500,-6500,-6500,-6500,-6500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E77","v":-63100},0,null,null,{"$f":"+Details!F77-Base!F77","v":0},{"$f":"+Details!G77-Base!G77","v":0},{"$f":"+Details!H77-Base!H77","v":0},{"$f":"+Details!I77-Base!I77","v":0},{"$f":"+Details!J77-Base!J77","v":0},{"$f":"+Details!K77-Base!K77","v":0},{"$f":"+Details!L77-Base!L77","v":0},{"$f":"+Details!M77-Base!M77","v":0},{"$f":"+Details!N77-Base!N77","v":0},{"$f":"+Details!O77-Base!O77","v":0},{"$f":"+Details!P77-Base!P77","v":0},{"$f":"+Details!Q77-Base!Q77","v":0},{"$f":"+Details!R77-Base!R77","v":0},{"$f":"+Details!S77-Base!S77","v":0},{"$f":"+Details!T77-Base!T77","v":0},{"$f":"+Details!U77-Base!U77","v":0},{"$f":"+Details!V77-Base!V77","v":0},{"$f":"+Details!W77-Base!W77","v":0},{"$f":"+Details!X77-Base!X77","v":0},{"$f":"+Details!Y77-Base!Y77","v":0},{"$f":"+Details!Z77-Base!Z77","v":0},{"$f":"+Details!AA77-Base!AA77","v":0},{"$f":"+Details!AB77-Base!AB77","v":0},{"$f":"+Details!AC77-Base!AC77","v":0},{"$f":"+Details!AD77-Base!AD77","v":0},{"$f":"+Details!AE77-Base!AE77","v":0},{"$f":"+Details!AF77-Base!AF77","v":0},{"$f":"+Details!AG77-Base!AG77","v":0},{"$f":"+Details!AH77-Base!AH77","v":0},{"$f":"+Details!AI77-Base!AI77","v":0},{"$f":"+Details!AJ77-Base!AJ77","v":0},{"$f":"+Details!AK77-Base!AK77","v":0},{"$f":"+Details!AL77-Base!AL77","v":0},{"$f":"+Details!AM77-Base!AM77","v":0},{"$f":"+Details!AN77-Base!AN77","v":0},{"$f":"+Details!AO77-Base!AO77","v":0},{"$f":"+Details!AP77-Base!AP77","v":0},{"$f":"+Details!AQ77-Base!AQ77","v":0},{"$f":"+Details!AR77-Base!AR77","v":0},{"$f":"+Details!AS77-Base!AS77","v":0}]
["c","Inheritance 1",null,null,60000,{"$f":"IF(AND(Inheritance=\"y\",IF(Inheritor=\"y\",Inherit_Age=F$4,Inherit_Age=F$5)),Inherit_Taxable,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E78","v":60000},0,null,null,{"$f":"+Details!F78-Base!F78","v":0},{"$f":"+Details!G78-Base!G78","v":0},{"$f":"+Details!H78-Base!H78","v":0},{"$f":"+Details!I78-Base!I78","v":0},{"$f":"+Details!J78-Base!J78","v":0},{"$f":"+Details!K78-Base!K78","v":0},{"$f":"+Details!L78-Base!L78","v":0},{"$f":"+Details!M78-Base!M78","v":0},{"$f":"+Details!N78-Base!N78","v":0},{"$f":"+Details!O78-Base!O78","v":0},{"$f":"+Details!P78-Base!P78","v":0},{"$f":"+Details!Q78-Base!Q78","v":0},{"$f":"+Details!R78-Base!R78","v":0},{"$f":"+Details!S78-Base!S78","v":0},{"$f":"+Details!T78-Base!T78","v":0},{"$f":"+Details!U78-Base!U78","v":0},{"$f":"+Details!V78-Base!V78","v":0},{"$f":"+Details!W78-Base!W78","v":0},{"$f":"+Details!X78-Base!X78","v":0},{"$f":"+Details!Y78-Base!Y78","v":0},{"$f":"+Details!Z78-Base!Z78","v":0},{"$f":"+Details!AA78-Base!AA78","v":0},{"$f":"+Details!AB78-Base!AB78","v":0},{"$f":"+Details!AC78-Base!AC78","v":0},{"$f":"+Details!AD78-Base!AD78","v":0},{"$f":"+Details!AE78-Base!AE78","v":0},{"$f":"+Details!AF78-Base!AF78","v":0},{"$f":"+Details!AG78-Base!AG78","v":0},{"$f":"+Details!AH78-Base!AH78","v":0},{"$f":"+Details!AI78-Base!AI78","v":0},{"$f":"+Details!AJ78-Base!AJ78","v":0},{"$f":"+Details!AK78-Base!AK78","v":0},{"$f":"+Details!AL78-Base!AL78","v":0},{"$f":"+Details!AM78-Base!AM78","v":0},{"$f":"+Details!AN78-Base!AN78","v":0},{"$f":"+Details!AO78-Base!AO78","v":0},{"$f":"+Details!AP78-Base!AP78","v":0},{"$f":"+Details!AQ78-Base!AQ78","v":0},{"$f":"+Details!AR78-Base!AR78","v":0},{"$f":"+Details!AS78-Base!AS78","v":0}]
["c","Inheritance 2",null,null,40000,{"$f":"IF(AND(Inheritance2=\"y\",IF(Inheritor2=\"y\",Inherit_Age2=F$4,Inherit_Age2=F$5)),Inherit_Taxable2,0)","v":0},0,0,0,0,0,0,0,0,0,0,40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E79","v":40000},0,null,null,{"$f":"+Details!F79-Base!F79","v":0},{"$f":"+Details!G79-Base!G79","v":0},{"$f":"+Details!H79-Base!H79","v":0},{"$f":"+Details!I79-Base!I79","v":0},{"$f":"+Details!J79-Base!J79","v":0},{"$f":"+Details!K79-Base!K79","v":0},{"$f":"+Details!L79-Base!L79","v":0},{"$f":"+Details!M79-Base!M79","v":0},{"$f":"+Details!N79-Base!N79","v":0},{"$f":"+Details!O79-Base!O79","v":0},{"$f":"+Details!P79-Base!P79","v":0},{"$f":"+Details!Q79-Base!Q79","v":0},{"$f":"+Details!R79-Base!R79","v":0},{"$f":"+Details!S79-Base!S79","v":0},{"$f":"+Details!T79-Base!T79","v":0},{"$f":"+Details!U79-Base!U79","v":0},{"$f":"+Details!V79-Base!V79","v":0},{"$f":"+Details!W79-Base!W79","v":0},{"$f":"+Details!X79-Base!X79","v":0},{"$f":"+Details!Y79-Base!Y79","v":0},{"$f":"+Details!Z79-Base!Z79","v":0},{"$f":"+Details!AA79-Base!AA79","v":0},{"$f":"+Details!AB79-Base!AB79","v":0},{"$f":"+Details!AC79-Base!AC79","v":0},{"$f":"+Details!AD79-Base!AD79","v":0},{"$f":"+Details!AE79-Base!AE79","v":0},{"$f":"+Details!AF79-Base!AF79","v":0},{"$f":"+Details!AG79-Base!AG79","v":0},{"$f":"+Details!AH79-Base!AH79","v":0},{"$f":"+Details!AI79-Base!AI79","v":0},{"$f":"+Details!AJ79-Base!AJ79","v":0},{"$f":"+Details!AK79-Base!AK79","v":0},{"$f":"+Details!AL79-Base!AL79","v":0},{"$f":"+Details!AM79-Base!AM79","v":0},{"$f":"+Details!AN79-Base!AN79","v":0},{"$f":"+Details!AO79-Base!AO79","v":0},{"$f":"+Details!AP79-Base!AP79","v":0},{"$f":"+Details!AQ79-Base!AQ79","v":0},{"$f":"+Details!AR79-Base!AR79","v":0},{"$f":"+Details!AS79-Base!AS79","v":0}]
["c","Asset Sale 1",null,null,100000,{"$f":"IF(AND(Asset_Sale=\"y\",Asset_Sale_Age=F$4),Asset_Sale_Amt,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E80","v":100000},0,null,null,{"$f":"+Details!F80-Base!F80","v":0},{"$f":"+Details!G80-Base!G80","v":0},{"$f":"+Details!H80-Base!H80","v":0},{"$f":"+Details!I80-Base!I80","v":0},{"$f":"+Details!J80-Base!J80","v":0},{"$f":"+Details!K80-Base!K80","v":0},{"$f":"+Details!L80-Base!L80","v":0},{"$f":"+Details!M80-Base!M80","v":0},{"$f":"+Details!N80-Base!N80","v":0},{"$f":"+Details!O80-Base!O80","v":0},{"$f":"+Details!P80-Base!P80","v":0},{"$f":"+Details!Q80-Base!Q80","v":0},{"$f":"+Details!R80-Base!R80","v":0},{"$f":"+Details!S80-Base!S80","v":0},{"$f":"+Details!T80-Base!T80","v":0},{"$f":"+Details!U80-Base!U80","v":0},{"$f":"+Details!V80-Base!V80","v":0},{"$f":"+Details!W80-Base!W80","v":0},{"$f":"+Details!X80-Base!X80","v":0},{"$f":"+Details!Y80-Base!Y80","v":0},{"$f":"+Details!Z80-Base!Z80","v":0},{"$f":"+Details!AA80-Base!AA80","v":0},{"$f":"+Details!AB80-Base!AB80","v":0},{"$f":"+Details!AC80-Base!AC80","v":0},{"$f":"+Details!AD80-Base!AD80","v":0},{"$f":"+Details!AE80-Base!AE80","v":0},{"$f":"+Details!AF80-Base!AF80","v":0},{"$f":"+Details!AG80-Base!AG80","v":0},{"$f":"+Details!AH80-Base!AH80","v":0},{"$f":"+Details!AI80-Base!AI80","v":0},{"$f":"+Details!AJ80-Base!AJ80","v":0},{"$f":"+Details!AK80-Base!AK80","v":0},{"$f":"+Details!AL80-Base!AL80","v":0},{"$f":"+Details!AM80-Base!AM80","v":0},{"$f":"+Details!AN80-Base!AN80","v":0},{"$f":"+Details!AO80-Base!AO80","v":0},{"$f":"+Details!AP80-Base!AP80","v":0},{"$f":"+Details!AQ80-Base!AQ80","v":0},{"$f":"+Details!AR80-Base!AR80","v":0},{"$f":"+Details!AS80-Base!AS80","v":0}]
["c","Asset Sale 2",null,null,400000,{"$f":"IF(AND(Asset_Sale2=\"y\",Asset_Sale_Age2=F$4),Asset_Sale_Amt2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,400000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E81","v":400000},0,null,null,{"$f":"+Details!F81-Base!F81","v":0},{"$f":"+Details!G81-Base!G81","v":0},{"$f":"+Details!H81-Base!H81","v":0},{"$f":"+Details!I81-Base!I81","v":0},{"$f":"+Details!J81-Base!J81","v":0},{"$f":"+Details!K81-Base!K81","v":0},{"$f":"+Details!L81-Base!L81","v":0},{"$f":"+Details!M81-Base!M81","v":0},{"$f":"+Details!N81-Base!N81","v":0},{"$f":"+Details!O81-Base!O81","v":0},{"$f":"+Details!P81-Base!P81","v":0},{"$f":"+Details!Q81-Base!Q81","v":0},{"$f":"+Details!R81-Base!R81","v":0},{"$f":"+Details!S81-Base!S81","v":0},{"$f":"+Details!T81-Base!T81","v":0},{"$f":"+Details!U81-Base!U81","v":0},{"$f":"+Details!V81-Base!V81","v":0},{"$f":"+Details!W81-Base!W81","v":0},{"$f":"+Details!X81-Base!X81","v":0},{"$f":"+Details!Y81-Base!Y81","v":0},{"$f":"+Details!Z81-Base!Z81","v":0},{"$f":"+Details!AA81-Base!AA81","v":0},{"$f":"+Details!AB81-Base!AB81","v":0},{"$f":"+Details!AC81-Base!AC81","v":0},{"$f":"+Details!AD81-Base!AD81","v":0},{"$f":"+Details!AE81-Base!AE81","v":0},{"$f":"+Details!AF81-Base!AF81","v":0},{"$f":"+Details!AG81-Base!AG81","v":0},{"$f":"+Details!AH81-Base!AH81","v":0},{"$f":"+Details!AI81-Base!AI81","v":0},{"$f":"+Details!AJ81-Base!AJ81","v":0},{"$f":"+Details!AK81-Base!AK81","v":0},{"$f":"+Details!AL81-Base!AL81","v":0},{"$f":"+Details!AM81-Base!AM81","v":0},{"$f":"+Details!AN81-Base!AN81","v":0},{"$f":"+Details!AO81-Base!AO81","v":0},{"$f":"+Details!AP81-Base!AP81","v":0},{"$f":"+Details!AQ81-Base!AQ81","v":0},{"$f":"+Details!AR81-Base!AR81","v":0},{"$f":"+Details!AS81-Base!AS81","v":0}]
["c","Special Expenditure 1",null,null,-80000,{"$f":"IF(AND(Expenditure=\"y\",Expenditure_Age=F$4),-Expenditure_Amt,0)","v":0},0,0,0,0,0,0,0,0,0,-80000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E82","v":-80000},0,null,null,{"$f":"+Details!F82-Base!F82","v":0},{"$f":"+Details!G82-Base!G82","v":0},{"$f":"+Details!H82-Base!H82","v":0},{"$f":"+Details!I82-Base!I82","v":0},{"$f":"+Details!J82-Base!J82","v":0},{"$f":"+Details!K82-Base!K82","v":0},{"$f":"+Details!L82-Base!L82","v":0},{"$f":"+Details!M82-Base!M82","v":0},{"$f":"+Details!N82-Base!N82","v":0},{"$f":"+Details!O82-Base!O82","v":0},{"$f":"+Details!P82-Base!P82","v":0},{"$f":"+Details!Q82-Base!Q82","v":0},{"$f":"+Details!R82-Base!R82","v":0},{"$f":"+Details!S82-Base!S82","v":0},{"$f":"+Details!T82-Base!T82","v":0},{"$f":"+Details!U82-Base!U82","v":0},{"$f":"+Details!V82-Base!V82","v":0},{"$f":"+Details!W82-Base!W82","v":0},{"$f":"+Details!X82-Base!X82","v":0},{"$f":"+Details!Y82-Base!Y82","v":0},{"$f":"+Details!Z82-Base!Z82","v":0},{"$f":"+Details!AA82-Base!AA82","v":0},{"$f":"+Details!AB82-Base!AB82","v":0},{"$f":"+Details!AC82-Base!AC82","v":0},{"$f":"+Details!AD82-Base!AD82","v":0},{"$f":"+Details!AE82-Base!AE82","v":0},{"$f":"+Details!AF82-Base!AF82","v":0},{"$f":"+Details!AG82-Base!AG82","v":0},{"$f":"+Details!AH82-Base!AH82","v":0},{"$f":"+Details!AI82-Base!AI82","v":0},{"$f":"+Details!AJ82-Base!AJ82","v":0},{"$f":"+Details!AK82-Base!AK82","v":0},{"$f":"+Details!AL82-Base!AL82","v":0},{"$f":"+Details!AM82-Base!AM82","v":0},{"$f":"+Details!AN82-Base!AN82","v":0},{"$f":"+Details!AO82-Base!AO82","v":0},{"$f":"+Details!AP82-Base!AP82","v":0},{"$f":"+Details!AQ82-Base!AQ82","v":0},{"$f":"+Details!AR82-Base!AR82","v":0},{"$f":"+Details!AS82-Base!AS82","v":0}]
["c","Special Expenditure 2",null,null,-20000,{"$f":"IF(AND(Expenditure2=\"y\",Expenditure_Age2=F$4),-Expenditure_Amt2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,-20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E83","v":-20000},0,null,null,{"$f":"+Details!F83-Base!F83","v":0},{"$f":"+Details!G83-Base!G83","v":0},{"$f":"+Details!H83-Base!H83","v":0},{"$f":"+Details!I83-Base!I83","v":0},{"$f":"+Details!J83-Base!J83","v":0},{"$f":"+Details!K83-Base!K83","v":0},{"$f":"+Details!L83-Base!L83","v":0},{"$f":"+Details!M83-Base!M83","v":0},{"$f":"+Details!N83-Base!N83","v":0},{"$f":"+Details!O83-Base!O83","v":0},{"$f":"+Details!P83-Base!P83","v":0},{"$f":"+Details!Q83-Base!Q83","v":0},{"$f":"+Details!R83-Base!R83","v":0},{"$f":"+Details!S83-Base!S83","v":0},{"$f":"+Details!T83-Base!T83","v":0},{"$f":"+Details!U83-Base!U83","v":0},{"$f":"+Details!V83-Base!V83","v":0},{"$f":"+Details!W83-Base!W83","v":0},{"$f":"+Details!X83-Base!X83","v":0},{"$f":"+Details!Y83-Base!Y83","v":0},{"$f":"+Details!Z83-Base!Z83","v":0},{"$f":"+Details!AA83-Base!AA83","v":0},{"$f":"+Details!AB83-Base!AB83","v":0},{"$f":"+Details!AC83-Base!AC83","v":0},{"$f":"+Details!AD83-Base!AD83","v":0},{"$f":"+Details!AE83-Base!AE83","v":0},{"$f":"+Details!AF83-Base!AF83","v":0},{"$f":"+Details!AG83-Base!AG83","v":0},{"$f":"+Details!AH83-Base!AH83","v":0},{"$f":"+Details!AI83-Base!AI83","v":0},{"$f":"+Details!AJ83-Base!AJ83","v":0},{"$f":"+Details!AK83-Base!AK83","v":0},{"$f":"+Details!AL83-Base!AL83","v":0},{"$f":"+Details!AM83-Base!AM83","v":0},{"$f":"+Details!AN83-Base!AN83","v":0},{"$f":"+Details!AO83-Base!AO83","v":0},{"$f":"+Details!AP83-Base!AP83","v":0},{"$f":"+Details!AQ83-Base!AQ83","v":0},{"$f":"+Details!AR83-Base!AR83","v":0},{"$f":"+Details!AS83-Base!AS83","v":0}]
["c","SPIA Purchase",null,null,-100000,{"$f":"IF(SPIA_From=\"t\",IF(SPIA_Age=F$4,-SPIA_Amt,0),0)*IF(SPIA_Amt>F8,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E84","v":-100000},0,null,null,{"$f":"+Details!F84-Base!F84","v":0},{"$f":"+Details!G84-Base!G84","v":0},{"$f":"+Details!H84-Base!H84","v":0},{"$f":"+Details!I84-Base!I84","v":0},{"$f":"+Details!J84-Base!J84","v":0},{"$f":"+Details!K84-Base!K84","v":0},{"$f":"+Details!L84-Base!L84","v":0},{"$f":"+Details!M84-Base!M84","v":0},{"$f":"+Details!N84-Base!N84","v":0},{"$f":"+Details!O84-Base!O84","v":0},{"$f":"+Details!P84-Base!P84","v":0},{"$f":"+Details!Q84-Base!Q84","v":0},{"$f":"+Details!R84-Base!R84","v":0},{"$f":"+Details!S84-Base!S84","v":0},{"$f":"+Details!T84-Base!T84","v":0},{"$f":"+Details!U84-Base!U84","v":0},{"$f":"+Details!V84-Base!V84","v":0},{"$f":"+Details!W84-Base!W84","v":0},{"$f":"+Details!X84-Base!X84","v":0},{"$f":"+Details!Y84-Base!Y84","v":0},{"$f":"+Details!Z84-Base!Z84","v":0},{"$f":"+Details!AA84-Base!AA84","v":0},{"$f":"+Details!AB84-Base!AB84","v":0},{"$f":"+Details!AC84-Base!AC84","v":0},{"$f":"+Details!AD84-Base!AD84","v":0},{"$f":"+Details!AE84-Base!AE84","v":0},{"$f":"+Details!AF84-Base!AF84","v":0},{"$f":"+Details!AG84-Base!AG84","v":0},{"$f":"+Details!AH84-Base!AH84","v":0},{"$f":"+Details!AI84-Base!AI84","v":0},{"$f":"+Details!AJ84-Base!AJ84","v":0},{"$f":"+Details!AK84-Base!AK84","v":0},{"$f":"+Details!AL84-Base!AL84","v":0},{"$f":"+Details!AM84-Base!AM84","v":0},{"$f":"+Details!AN84-Base!AN84","v":0},{"$f":"+Details!AO84-Base!AO84","v":0},{"$f":"+Details!AP84-Base!AP84","v":0},{"$f":"+Details!AQ84-Base!AQ84","v":0},{"$f":"+Details!AR84-Base!AR84","v":0},{"$f":"+Details!AS84-Base!AS84","v":0}]
[null,"Taxable account - special events & annuity ^",null,null,400000,{"$f":"(+F78+F79+F80+F81+F82+F83+F84)","v":0},0,0,0,0,0,0,0,0,0,-80000,40000,-20000,0,-100000,60000,0,0,0,0,0,0,400000,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E85","v":400000},0,null,null,{"$f":"+Details!F85-Base!F85","v":0},{"$f":"+Details!G85-Base!G85","v":0},{"$f":"+Details!H85-Base!H85","v":0},{"$f":"+Details!I85-Base!I85","v":0},{"$f":"+Details!J85-Base!J85","v":0},{"$f":"+Details!K85-Base!K85","v":0},{"$f":"+Details!L85-Base!L85","v":0},{"$f":"+Details!M85-Base!M85","v":0},{"$f":"+Details!N85-Base!N85","v":0},{"$f":"+Details!O85-Base!O85","v":0},{"$f":"+Details!P85-Base!P85","v":0},{"$f":"+Details!Q85-Base!Q85","v":0},{"$f":"+Details!R85-Base!R85","v":0},{"$f":"+Details!S85-Base!S85","v":0},{"$f":"+Details!T85-Base!T85","v":0},{"$f":"+Details!U85-Base!U85","v":0},{"$f":"+Details!V85-Base!V85","v":0},{"$f":"+Details!W85-Base!W85","v":0},{"$f":"+Details!X85-Base!X85","v":0},{"$f":"+Details!Y85-Base!Y85","v":0},{"$f":"+Details!Z85-Base!Z85","v":0},{"$f":"+Details!AA85-Base!AA85","v":0},{"$f":"+Details!AB85-Base!AB85","v":0},{"$f":"+Details!AC85-Base!AC85","v":0},{"$f":"+Details!AD85-Base!AD85","v":0},{"$f":"+Details!AE85-Base!AE85","v":0},{"$f":"+Details!AF85-Base!AF85","v":0},{"$f":"+Details!AG85-Base!AG85","v":0},{"$f":"+Details!AH85-Base!AH85","v":0},{"$f":"+Details!AI85-Base!AI85","v":0},{"$f":"+Details!AJ85-Base!AJ85","v":0},{"$f":"+Details!AK85-Base!AK85","v":0},{"$f":"+Details!AL85-Base!AL85","v":0},{"$f":"+Details!AM85-Base!AM85","v":0},{"$f":"+Details!AN85-Base!AN85","v":0},{"$f":"+Details!AO85-Base!AO85","v":0},{"$f":"+Details!AP85-Base!AP85","v":0},0,{"$f":"+Details!AR85-Base!AR85","v":0},{"$f":"+Details!AS85-Base!AS85","v":0}]
[]
[null,"IRA 1 Contributions",{"$f":"tIRA1_Start & \"-\" & tIRA1_End","v":"-"},{"$f":"tIRA1_Esc","v":0},{"$f":"SUM(F87:AS87)","v":0},{"$f":"+Details!F87","v":0},{"$f":"+Details!G87","v":0},{"$f":"+Details!H87","v":0},{"$f":"+Details!I87","v":0},{"$f":"+Details!J87","v":0},{"$f":"+Details!K87","v":0},{"$f":"+Details!L87","v":0},{"$f":"+Details!M87","v":0},{"$f":"+Details!N87","v":0},{"$f":"+Details!O87","v":0},{"$f":"+Details!P87","v":0},{"$f":"+Details!Q87","v":0},{"$f":"+Details!R87","v":0},{"$f":"+Details!S87","v":0},{"$f":"+Details!T87","v":0},{"$f":"+Details!U87","v":0},{"$f":"+Details!V87","v":0},{"$f":"+Details!W87","v":0},{"$f":"+Details!X87","v":0},{"$f":"+Details!Y87","v":0},{"$f":"+Details!Z87","v":0},{"$f":"+Details!AA87","v":0},{"$f":"+Details!AB87","v":0},{"$f":"+Details!AC87","v":0},{"$f":"+Details!AD87","v":0},{"$f":"+Details!AE87","v":0},{"$f":"+Details!AF87","v":0},{"$f":"+Details!AG87","v":0},{"$f":"+Details!AH87","v":0},{"$f":"+Details!AI87","v":0},{"$f":"+Details!AJ87","v":0},{"$f":"+Details!AK87","v":0},{"$f":"+Details!AL87","v":0},{"$f":"+Details!AM87","v":0},{"$f":"+Details!AN87","v":0},{"$f":"+Details!AO87","v":0},{"$f":"+Details!AP87","v":0},{"$f":"+Details!AQ87","v":0},{"$f":"+Details!AR87","v":0},{"$f":"+Details!AS87","v":0},null,{"$f":"+Details!E87","v":0},{"$f":"+E87-AU87","v":0},81,null,{"$f":"+Details!F87-Base!F87","v":0},{"$f":"+Details!G87-Base!G87","v":0},{"$f":"+Details!H87-Base!H87","v":0},{"$f":"+Details!I87-Base!I87","v":0},{"$f":"+Details!J87-Base!J87","v":0},{"$f":"+Details!K87-Base!K87","v":0},{"$f":"+Details!L87-Base!L87","v":0},{"$f":"+Details!M87-Base!M87","v":0},{"$f":"+Details!N87-Base!N87","v":0},{"$f":"+Details!O87-Base!O87","v":0},{"$f":"+Details!P87-Base!P87","v":0},{"$f":"+Details!Q87-Base!Q87","v":0},{"$f":"+Details!R87-Base!R87","v":0},{"$f":"+Details!S87-Base!S87","v":0},{"$f":"+Details!T87-Base!T87","v":0},{"$f":"+Details!U87-Base!U87","v":0},{"$f":"+Details!V87-Base!V87","v":0},{"$f":"+Details!W87-Base!W87","v":0},{"$f":"+Details!X87-Base!X87","v":0},{"$f":"+Details!Y87-Base!Y87","v":0},{"$f":"+Details!Z87-Base!Z87","v":0},{"$f":"+Details!AA87-Base!AA87","v":0},{"$f":"+Details!AB87-Base!AB87","v":0},{"$f":"+Details!AC87-Base!AC87","v":0},{"$f":"+Details!AD87-Base!AD87","v":0},{"$f":"+Details!AE87-Base!AE87","v":0},{"$f":"+Details!AF87-Base!AF87","v":0},{"$f":"+Details!AG87-Base!AG87","v":0},{"$f":"+Details!AH87-Base!AH87","v":0},{"$f":"+Details!AI87-Base!AI87","v":0},{"$f":"+Details!AJ87-Base!AJ87","v":0},{"$f":"+Details!AK87-Base!AK87","v":0},{"$f":"+Details!AL87-Base!AL87","v":0},{"$f":"+Details!AM87-Base!AM87","v":0},{"$f":"+Details!AN87-Base!AN87","v":0},{"$f":"+Details!AO87-Base!AO87","v":0},{"$f":"+Details!AP87-Base!AP87","v":0},{"$f":"+Details!AQ87-Base!AQ87","v":0},{"$f":"+Details!AR87-Base!AR87","v":0},{"$f":"+Details!AS87-Base!AS87","v":0}]
["c","IRA 1 Withdrawals #1",{"$f":"Start_Compare1 & \"-\" & End_Compare1","v":"62-69"},{"$f":"Esc_Compare1","v":0.03},{"$f":"SUM(F88:AS88)","v":-355700},{"$f":"ROUND(IF(AND(tIRA_Begin>0,Start_Base1<=F$4),-tIRA_Withdr_Compare1-tIRA_Withdr_Base1,0)/Round_To,0)*Round_To","v":-40000},{"$f":"ROUND(IF(F88<0,IF(-G343>+F88*(1+Esc_Base1),-G343,+F88*(1+Esc_Base1)),IF(Start_Base1<=G$4,IF(-G343>-tIRA_Withdr_Compare1-tIRA_Withdr_Base1,-G343,-tIRA_Withdr_Compare1-tIRA_Withdr_Base1),0))/Round_To,0)*Round_To","v":-41200},-42400,-43700,-45000,-46400,-47800,-49200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E88","v":-355700},{"$f":"+E88-AU88","v":0},null,null,{"$f":"+Details!F88-Base!F88","v":0},{"$f":"+Details!G88-Base!G88","v":0},{"$f":"+Details!H88-Base!H88","v":0},{"$f":"+Details!I88-Base!I88","v":0},{"$f":"+Details!J88-Base!J88","v":0},{"$f":"+Details!K88-Base!K88","v":0},{"$f":"+Details!L88-Base!L88","v":0},{"$f":"+Details!M88-Base!M88","v":0},{"$f":"+Details!N88-Base!N88","v":0},{"$f":"+Details!O88-Base!O88","v":0},{"$f":"+Details!P88-Base!P88","v":0},{"$f":"+Details!Q88-Base!Q88","v":0},{"$f":"+Details!R88-Base!R88","v":0},{"$f":"+Details!S88-Base!S88","v":0},{"$f":"+Details!T88-Base!T88","v":0},{"$f":"+Details!U88-Base!U88","v":0},{"$f":"+Details!V88-Base!V88","v":0},{"$f":"+Details!W88-Base!W88","v":0},{"$f":"+Details!X88-Base!X88","v":0},{"$f":"+Details!Y88-Base!Y88","v":0},{"$f":"+Details!Z88-Base!Z88","v":0},{"$f":"+Details!AA88-Base!AA88","v":0},{"$f":"+Details!AB88-Base!AB88","v":0},{"$f":"+Details!AC88-Base!AC88","v":0},{"$f":"+Details!AD88-Base!AD88","v":0},{"$f":"+Details!AE88-Base!AE88","v":0},{"$f":"+Details!AF88-Base!AF88","v":0},{"$f":"+Details!AG88-Base!AG88","v":0},{"$f":"+Details!AH88-Base!AH88","v":0},{"$f":"+Details!AI88-Base!AI88","v":0},{"$f":"+Details!AJ88-Base!AJ88","v":0},{"$f":"+Details!AK88-Base!AK88","v":0},{"$f":"+Details!AL88-Base!AL88","v":0},{"$f":"+Details!AM88-Base!AM88","v":0},{"$f":"+Details!AN88-Base!AN88","v":0},{"$f":"+Details!AO88-Base!AO88","v":0},{"$f":"+Details!AP88-Base!AP88","v":0},{"$f":"+Details!AQ88-Base!AQ88","v":0},{"$f":"+Details!AR88-Base!AR88","v":0},{"$f":"+Details!AS88-Base!AS88","v":0}]
["c","IRA 1 Withdrawals #2",{"$f":"Start_Compare2 & \"-\" & End_Compare2","v":"70-75"},{"$f":"Esc_Compare2","v":-0.1},{"$f":"SUM(F89:AS89)","v":-46900},{"$f":"ROUND(IF(AND(tIRA_Begin>0,Start_Base2<=F$4),-tIRA_Withdr_Compare2-tIRA_Withdr_Base2,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(F89<0,IF(-G347>+F89*(1+Esc_Base2),-G347,+F89*(1+Esc_Base2)),IF(Start_Base2<=G$4,IF(-G347>-tIRA_Withdr_Compare2-tIRA_Withdr_Base2,-G347,-tIRA_Withdr_Compare2-tIRA_Withdr_Base2),0))/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,-10000,-9000,-8100,-7300,-6600,-5900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E89","v":-46900},{"$f":"+E89-AU89","v":0},null,null,{"$f":"+Details!F89-Base!F89","v":0},{"$f":"+Details!G89-Base!G89","v":0},{"$f":"+Details!H89-Base!H89","v":0},{"$f":"+Details!I89-Base!I89","v":0},{"$f":"+Details!J89-Base!J89","v":0},{"$f":"+Details!K89-Base!K89","v":0},{"$f":"+Details!L89-Base!L89","v":0},{"$f":"+Details!M89-Base!M89","v":0},{"$f":"+Details!N89-Base!N89","v":0},{"$f":"+Details!O89-Base!O89","v":0},{"$f":"+Details!P89-Base!P89","v":0},{"$f":"+Details!Q89-Base!Q89","v":0},{"$f":"+Details!R89-Base!R89","v":0},{"$f":"+Details!S89-Base!S89","v":0},{"$f":"+Details!T89-Base!T89","v":0},{"$f":"+Details!U89-Base!U89","v":0},{"$f":"+Details!V89-Base!V89","v":0},{"$f":"+Details!W89-Base!W89","v":0},{"$f":"+Details!X89-Base!X89","v":0},{"$f":"+Details!Y89-Base!Y89","v":0},{"$f":"+Details!Z89-Base!Z89","v":0},{"$f":"+Details!AA89-Base!AA89","v":0},{"$f":"+Details!AB89-Base!AB89","v":0},{"$f":"+Details!AC89-Base!AC89","v":0},{"$f":"+Details!AD89-Base!AD89","v":0},{"$f":"+Details!AE89-Base!AE89","v":0},{"$f":"+Details!AF89-Base!AF89","v":0},{"$f":"+Details!AG89-Base!AG89","v":0},{"$f":"+Details!AH89-Base!AH89","v":0},{"$f":"+Details!AI89-Base!AI89","v":0},{"$f":"+Details!AJ89-Base!AJ89","v":0},{"$f":"+Details!AK89-Base!AK89","v":0},{"$f":"+Details!AL89-Base!AL89","v":0},{"$f":"+Details!AM89-Base!AM89","v":0},{"$f":"+Details!AN89-Base!AN89","v":0},{"$f":"+Details!AO89-Base!AO89","v":0},{"$f":"+Details!AP89-Base!AP89","v":0},{"$f":"+Details!AQ89-Base!AQ89","v":0},{"$f":"+Details!AR89-Base!AR89","v":0},{"$f":"+Details!AS89-Base!AS89","v":0}]
[]
[null,"IRA 1 Withdrawals ^",{"$f":"IF(OR(tIRA_Withdr_Base1,tIRA_Withdr_Base2<>0),\"Differs from Full\",\"Same as Full\")","v":"Same as Full"},null,{"$f":"SUM(F91:AS91)","v":-402600},{"$f":"+F88+F89","v":-40000},-41200,-42400,-43700,-45000,-46400,-47800,-49200,-10000,-9000,-8100,-7300,-6600,-5900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E91","v":-402600},{"$f":"+E91-AU91","v":0},85,null,{"$f":"+Details!F91-Base!F91","v":0},{"$f":"+Details!G91-Base!G91","v":0},{"$f":"+Details!H91-Base!H91","v":0},{"$f":"+Details!I91-Base!I91","v":0},{"$f":"+Details!J91-Base!J91","v":0},{"$f":"+Details!K91-Base!K91","v":0},{"$f":"+Details!L91-Base!L91","v":0},{"$f":"+Details!M91-Base!M91","v":0},{"$f":"+Details!N91-Base!N91","v":0},{"$f":"+Details!O91-Base!O91","v":0},{"$f":"+Details!P91-Base!P91","v":0},{"$f":"+Details!Q91-Base!Q91","v":0},{"$f":"+Details!R91-Base!R91","v":0},{"$f":"+Details!S91-Base!S91","v":0},{"$f":"+Details!T91-Base!T91","v":0},{"$f":"+Details!U91-Base!U91","v":0},{"$f":"+Details!V91-Base!V91","v":0},{"$f":"+Details!W91-Base!W91","v":0},{"$f":"+Details!X91-Base!X91","v":0},{"$f":"+Details!Y91-Base!Y91","v":0},{"$f":"+Details!Z91-Base!Z91","v":0},{"$f":"+Details!AA91-Base!AA91","v":0},{"$f":"+Details!AB91-Base!AB91","v":0},{"$f":"+Details!AC91-Base!AC91","v":0},{"$f":"+Details!AD91-Base!AD91","v":0},{"$f":"+Details!AE91-Base!AE91","v":0},{"$f":"+Details!AF91-Base!AF91","v":0},{"$f":"+Details!AG91-Base!AG91","v":0},{"$f":"+Details!AH91-Base!AH91","v":0},{"$f":"+Details!AI91-Base!AI91","v":0},{"$f":"+Details!AJ91-Base!AJ91","v":0},{"$f":"+Details!AK91-Base!AK91","v":0},{"$f":"+Details!AL91-Base!AL91","v":0},{"$f":"+Details!AM91-Base!AM91","v":0},{"$f":"+Details!AN91-Base!AN91","v":0},{"$f":"+Details!AO91-Base!AO91","v":0},{"$f":"+Details!AP91-Base!AP91","v":0},{"$f":"+Details!AQ91-Base!AQ91","v":0},{"$f":"+Details!AR91-Base!AR91","v":0},{"$f":"+Details!AS91-Base!AS91","v":0}]
["c","IRA 1 RMD original owner",{"$f":"IF(IRA1_Owner=\"y\",\"Yours:\",\"Spouse:\") & \" start \" & IRA_RMD_Age","v":"Yours: start 73"},{"$f":"\"end at \" & IF(IRA1_Owner=\"y\",Your_End,Spouse_End)","v":"end at 85"},{"$f":"SUM(F92:AS92)","v":-282300},{"$f":"IF(RMD_Table=\"d\",Base!F562,Base!F574)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!G562,Base!G574)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!H562,Base!H574)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!I562,Base!I574)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!J562,Base!J574)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!K562,Base!K574)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!L562,Base!L574)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!M562,Base!M574)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!N562,Base!N574)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!O562,Base!O574)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!P562,Base!P574)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!Q562,Base!Q574)","v":-15700},{"$f":"IF(RMD_Table=\"d\",Base!R562,Base!R574)","v":-16500},{"$f":"IF(RMD_Table=\"d\",Base!S562,Base!S574)","v":-17200},{"$f":"IF(RMD_Table=\"d\",Base!T562,Base!T574)","v":-18000},{"$f":"IF(RMD_Table=\"d\",Base!U562,Base!U574)","v":-19000},{"$f":"IF(RMD_Table=\"d\",Base!V562,Base!V574)","v":-20200},{"$f":"IF(RMD_Table=\"d\",Base!W562,Base!W574)","v":-21500},{"$f":"IF(RMD_Table=\"d\",Base!X562,Base!X574)","v":-22800},{"$f":"IF(RMD_Table=\"d\",Base!Y562,Base!Y574)","v":-23800},{"$f":"IF(RMD_Table=\"d\",Base!Z562,Base!Z574)","v":-25100},{"$f":"IF(RMD_Table=\"d\",Base!AA562,Base!AA574)","v":-26200},{"$f":"IF(RMD_Table=\"d\",Base!AB562,Base!AB574)","v":-27500},{"$f":"IF(RMD_Table=\"d\",Base!AC562,Base!AC574)","v":-28800},{"$f":"IF(RMD_Table=\"d\",Base!AD562,Base!AD574)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!AE562,Base!AE574)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!AF562,Base!AF574)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!AG562,Base!AG574)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!AH562,Base!AH574)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!AI562,Base!AI574)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!AJ562,Base!AJ574)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!AK562,Base!AK574)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!AL562,Base!AL574)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!AM562,Base!AM574)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!AN562,Base!AN574)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!AO562,Base!AO574)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!AP562,Base!AP574)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!AQ562,Base!AQ574)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!AR562,Base!AR574)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!AS562,Base!AS574)","v":0},null,{"$f":"+Details!E92","v":-282300},0,null,null,{"$f":"+Details!F92-Base!F92","v":0},{"$f":"+Details!G92-Base!G92","v":0},{"$f":"+Details!H92-Base!H92","v":0},{"$f":"+Details!I92-Base!I92","v":0},{"$f":"+Details!J92-Base!J92","v":0},{"$f":"+Details!K92-Base!K92","v":0},{"$f":"+Details!L92-Base!L92","v":0},{"$f":"+Details!M92-Base!M92","v":0},{"$f":"+Details!N92-Base!N92","v":0},{"$f":"+Details!O92-Base!O92","v":0},{"$f":"+Details!P92-Base!P92","v":0},{"$f":"+Details!Q92-Base!Q92","v":0},{"$f":"+Details!R92-Base!R92","v":0},{"$f":"+Details!S92-Base!S92","v":0},{"$f":"+Details!T92-Base!T92","v":0},{"$f":"+Details!U92-Base!U92","v":0},{"$f":"+Details!V92-Base!V92","v":0},{"$f":"+Details!W92-Base!W92","v":0},{"$f":"+Details!X92-Base!X92","v":0},{"$f":"+Details!Y92-Base!Y92","v":0},{"$f":"+Details!Z92-Base!Z92","v":0},{"$f":"+Details!AA92-Base!AA92","v":0},{"$f":"+Details!AB92-Base!AB92","v":0},{"$f":"+Details!AC92-Base!AC92","v":0},{"$f":"+Details!AD92-Base!AD92","v":0},{"$f":"+Details!AE92-Base!AE92","v":0},{"$f":"+Details!AF92-Base!AF92","v":0},{"$f":"+Details!AG92-Base!AG92","v":0},{"$f":"+Details!AH92-Base!AH92","v":0},{"$f":"+Details!AI92-Base!AI92","v":0},{"$f":"+Details!AJ92-Base!AJ92","v":0},{"$f":"+Details!AK92-Base!AK92","v":0},{"$f":"+Details!AL92-Base!AL92","v":0},{"$f":"+Details!AM92-Base!AM92","v":0},{"$f":"+Details!AN92-Base!AN92","v":0},{"$f":"+Details!AO92-Base!AO92","v":0},{"$f":"+Details!AP92-Base!AP92","v":0},{"$f":"+Details!AQ92-Base!AQ92","v":0},{"$f":"+Details!AR92-Base!AR92","v":0},{"$f":"+Details!AS92-Base!AS92","v":0}]
["c","IRA 1 RMD beneficiary",{"$f":"IF(IRA1_RMD=\"d\",\".\",\"Single Life\")","v":"."},{"$f":"IF(IRA1_Owner=\"s\",Spouse_End_Input +1,Your_End_Input+1) & \" - \" & IF(IRA1_Owner=\"s\",Your_End,Spouse_End)","v":"86 - 90"},-198400,null,{"$f":"IF(RMD_Table=\"d\",IF(IRA1_RMD=\"d\",G563,G564),IF(IRA1_RMD=\"d\",G575,G576))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-30000,-31300,-32400,-33800,-34900,-36000,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E93","v":-198400},0,null,null,{"$f":"+Details!F93-Base!F93","v":0},{"$f":"+Details!G93-Base!G93","v":0},{"$f":"+Details!H93-Base!H93","v":0},{"$f":"+Details!I93-Base!I93","v":0},{"$f":"+Details!J93-Base!J93","v":0},{"$f":"+Details!K93-Base!K93","v":0},{"$f":"+Details!L93-Base!L93","v":0},{"$f":"+Details!M93-Base!M93","v":0},{"$f":"+Details!N93-Base!N93","v":0},{"$f":"+Details!O93-Base!O93","v":0},{"$f":"+Details!P93-Base!P93","v":0},{"$f":"+Details!Q93-Base!Q93","v":0},{"$f":"+Details!R93-Base!R93","v":0},{"$f":"+Details!S93-Base!S93","v":0},{"$f":"+Details!T93-Base!T93","v":0},{"$f":"+Details!U93-Base!U93","v":0},{"$f":"+Details!V93-Base!V93","v":0},{"$f":"+Details!W93-Base!W93","v":0},{"$f":"+Details!X93-Base!X93","v":0},{"$f":"+Details!Y93-Base!Y93","v":0},{"$f":"+Details!Z93-Base!Z93","v":0},{"$f":"+Details!AA93-Base!AA93","v":0},{"$f":"+Details!AB93-Base!AB93","v":0},{"$f":"+Details!AC93-Base!AC93","v":0},{"$f":"+Details!AD93-Base!AD93","v":0},{"$f":"+Details!AE93-Base!AE93","v":0},{"$f":"+Details!AF93-Base!AF93","v":0},{"$f":"+Details!AG93-Base!AG93","v":0},{"$f":"+Details!AH93-Base!AH93","v":0},{"$f":"+Details!AI93-Base!AI93","v":0},{"$f":"+Details!AJ93-Base!AJ93","v":0},{"$f":"+Details!AK93-Base!AK93","v":0},{"$f":"+Details!AL93-Base!AL93","v":0},{"$f":"+Details!AM93-Base!AM93","v":0},{"$f":"+Details!AN93-Base!AN93","v":0},{"$f":"+Details!AO93-Base!AO93","v":0},{"$f":"+Details!AP93-Base!AP93","v":0},{"$f":"+Details!AQ93-Base!AQ93","v":0},{"$f":"+Details!AR93-Base!AR93","v":0},{"$f":"+Details!AS93-Base!AS93","v":0}]
[null,"IRA 1 RMD",{"$f":"IF(IRA1_Owner=\"y\",\"Yours:\",\"Spouse:\") & \" start \" & IRA_RMD_Age","v":"Yours: start 73"},{"$f":"INDEX('Tax Tables'!$H$317:$H$377,MATCH(IRA_RMD_Age,'Tax Tables'!$G$317:$G$377,1))&\" yrs life\"","v":"26.5 yrs life"},-480700,{"$f":"+F92+F93","v":0},0,0,0,0,0,0,0,0,0,0,-15700,-16500,-17200,-18000,-19000,-20200,-21500,-22800,-23800,-25100,-26200,-27500,-28800,-30000,-31300,-32400,-33800,-34900,-36000,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E94","v":-480700},0,88,null,{"$f":"+Details!F94-Base!F94","v":0},{"$f":"+Details!G94-Base!G94","v":0},{"$f":"+Details!H94-Base!H94","v":0},{"$f":"+Details!I94-Base!I94","v":0},{"$f":"+Details!J94-Base!J94","v":0},{"$f":"+Details!K94-Base!K94","v":0},{"$f":"+Details!L94-Base!L94","v":0},{"$f":"+Details!M94-Base!M94","v":0},{"$f":"+Details!N94-Base!N94","v":0},{"$f":"+Details!O94-Base!O94","v":0},{"$f":"+Details!P94-Base!P94","v":0},{"$f":"+Details!Q94-Base!Q94","v":0},{"$f":"+Details!R94-Base!R94","v":0},{"$f":"+Details!S94-Base!S94","v":0},{"$f":"+Details!T94-Base!T94","v":0},{"$f":"+Details!U94-Base!U94","v":0},{"$f":"+Details!V94-Base!V94","v":0},{"$f":"+Details!W94-Base!W94","v":0},{"$f":"+Details!X94-Base!X94","v":0},{"$f":"+Details!Y94-Base!Y94","v":0},{"$f":"+Details!Z94-Base!Z94","v":0},{"$f":"+Details!AA94-Base!AA94","v":0},{"$f":"+Details!AB94-Base!AB94","v":0},{"$f":"+Details!AC94-Base!AC94","v":0},{"$f":"+Details!AD94-Base!AD94","v":0},{"$f":"+Details!AE94-Base!AE94","v":0},{"$f":"+Details!AF94-Base!AF94","v":0},{"$f":"+Details!AG94-Base!AG94","v":0},{"$f":"+Details!AH94-Base!AH94","v":0},{"$f":"+Details!AI94-Base!AI94","v":0},{"$f":"+Details!AJ94-Base!AJ94","v":0},{"$f":"+Details!AK94-Base!AK94","v":0},{"$f":"+Details!AL94-Base!AL94","v":0},{"$f":"+Details!AM94-Base!AM94","v":0},{"$f":"+Details!AN94-Base!AN94","v":0},{"$f":"+Details!AO94-Base!AO94","v":0},{"$f":"+Details!AP94-Base!AP94","v":0},{"$f":"+Details!AQ94-Base!AQ94","v":0},{"$f":"+Details!AR94-Base!AR94","v":0},{"$f":"+Details!AS94-Base!AS94","v":0}]
[null,"IRA 1 withdrawals - automatic",null,null,0,{"$f":"ROUND(IF(F8-Taxable_Min+F335<0,IF(F351>0,IF(F8-Taxable_Min+F335<-F351,-F351,F8+F335-Taxable_Min),0),0)/Round_To,0)*Round_To*IF(Automate=\"y\",1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E95","v":0},0,null,null,{"$f":"+Details!F95-Base!F95","v":0},{"$f":"+Details!G95-Base!G95","v":0},{"$f":"+Details!H95-Base!H95","v":0},{"$f":"+Details!I95-Base!I95","v":0},{"$f":"+Details!J95-Base!J95","v":0},{"$f":"+Details!K95-Base!K95","v":0},{"$f":"+Details!L95-Base!L95","v":0},{"$f":"+Details!M95-Base!M95","v":0},{"$f":"+Details!N95-Base!N95","v":0},{"$f":"+Details!O95-Base!O95","v":0},{"$f":"+Details!P95-Base!P95","v":0},{"$f":"+Details!Q95-Base!Q95","v":0},{"$f":"+Details!R95-Base!R95","v":0},{"$f":"+Details!S95-Base!S95","v":0},{"$f":"+Details!T95-Base!T95","v":0},{"$f":"+Details!U95-Base!U95","v":0},{"$f":"+Details!V95-Base!V95","v":0},{"$f":"+Details!W95-Base!W95","v":0},{"$f":"+Details!X95-Base!X95","v":0},{"$f":"+Details!Y95-Base!Y95","v":0},{"$f":"+Details!Z95-Base!Z95","v":0},{"$f":"+Details!AA95-Base!AA95","v":0},{"$f":"+Details!AB95-Base!AB95","v":0},{"$f":"+Details!AC95-Base!AC95","v":0},{"$f":"+Details!AD95-Base!AD95","v":0},{"$f":"+Details!AE95-Base!AE95","v":0},{"$f":"+Details!AF95-Base!AF95","v":0},{"$f":"+Details!AG95-Base!AG95","v":0},{"$f":"+Details!AH95-Base!AH95","v":0},{"$f":"+Details!AI95-Base!AI95","v":0},{"$f":"+Details!AJ95-Base!AJ95","v":0},{"$f":"+Details!AK95-Base!AK95","v":0},{"$f":"+Details!AL95-Base!AL95","v":0},{"$f":"+Details!AM95-Base!AM95","v":0},{"$f":"+Details!AN95-Base!AN95","v":0},{"$f":"+Details!AO95-Base!AO95","v":0},{"$f":"+Details!AP95-Base!AP95","v":0},{"$f":"+Details!AQ95-Base!AQ95","v":0},{"$f":"+Details!AR95-Base!AR95","v":0},{"$f":"+Details!AS95-Base!AS95","v":0}]
[null,"IRA 1 SPIA purchase",null,null,0,{"$f":"IF(SPIA_From=\"i\",IF(SPIA_Age=F$4,-SPIA_Amt,0),0)*IF(SPIA_Amt>F9,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E96","v":0},0,90,null,{"$f":"+Details!F96-Base!F96","v":0},{"$f":"+Details!G96-Base!G96","v":0},{"$f":"+Details!H96-Base!H96","v":0},{"$f":"+Details!I96-Base!I96","v":0},{"$f":"+Details!J96-Base!J96","v":0},{"$f":"+Details!K96-Base!K96","v":0},{"$f":"+Details!L96-Base!L96","v":0},{"$f":"+Details!M96-Base!M96","v":0},{"$f":"+Details!N96-Base!N96","v":0},{"$f":"+Details!O96-Base!O96","v":0},{"$f":"+Details!P96-Base!P96","v":0},{"$f":"+Details!Q96-Base!Q96","v":0},{"$f":"+Details!R96-Base!R96","v":0},{"$f":"+Details!S96-Base!S96","v":0},{"$f":"+Details!T96-Base!T96","v":0},{"$f":"+Details!U96-Base!U96","v":0},{"$f":"+Details!V96-Base!V96","v":0},{"$f":"+Details!W96-Base!W96","v":0},{"$f":"+Details!X96-Base!X96","v":0},{"$f":"+Details!Y96-Base!Y96","v":0},{"$f":"+Details!Z96-Base!Z96","v":0},{"$f":"+Details!AA96-Base!AA96","v":0},{"$f":"+Details!AB96-Base!AB96","v":0},{"$f":"+Details!AC96-Base!AC96","v":0},{"$f":"+Details!AD96-Base!AD96","v":0},{"$f":"+Details!AE96-Base!AE96","v":0},{"$f":"+Details!AF96-Base!AF96","v":0},{"$f":"+Details!AG96-Base!AG96","v":0},{"$f":"+Details!AH96-Base!AH96","v":0},{"$f":"+Details!AI96-Base!AI96","v":0},{"$f":"+Details!AJ96-Base!AJ96","v":0},{"$f":"+Details!AK96-Base!AK96","v":0},{"$f":"+Details!AL96-Base!AL96","v":0},{"$f":"+Details!AM96-Base!AM96","v":0},{"$f":"+Details!AN96-Base!AN96","v":0},{"$f":"+Details!AO96-Base!AO96","v":0},{"$f":"+Details!AP96-Base!AP96","v":0},{"$f":"+Details!AQ96-Base!AQ96","v":0},{"$f":"+Details!AR96-Base!AR96","v":0},{"$f":"+Details!AS96-Base!AS96","v":0}]
[]
[null,"IRA 2 Contributions",{"$f":"tIRA2_Start & \"-\" & tIRA2_End","v":"62-70"},{"$f":"tIRA2_Esc","v":0},{"$f":"SUM(F98:AS98)","v":58500},{"$f":"+Details!F98","v":6500},{"$f":"+Details!G98","v":6500},{"$f":"+Details!H98","v":6500},{"$f":"+Details!I98","v":6500},{"$f":"+Details!J98","v":6500},{"$f":"+Details!K98","v":6500},{"$f":"+Details!L98","v":6500},{"$f":"+Details!M98","v":6500},{"$f":"+Details!N98","v":6500},{"$f":"+Details!O98","v":0},{"$f":"+Details!P98","v":0},{"$f":"+Details!Q98","v":0},{"$f":"+Details!R98","v":0},{"$f":"+Details!S98","v":0},{"$f":"+Details!T98","v":0},{"$f":"+Details!U98","v":0},{"$f":"+Details!V98","v":0},{"$f":"+Details!W98","v":0},{"$f":"+Details!X98","v":0},{"$f":"+Details!Y98","v":0},{"$f":"+Details!Z98","v":0},{"$f":"+Details!AA98","v":0},{"$f":"+Details!AB98","v":0},{"$f":"+Details!AC98","v":0},{"$f":"+Details!AD98","v":0},{"$f":"+Details!AE98","v":0},{"$f":"+Details!AF98","v":0},{"$f":"+Details!AG98","v":0},{"$f":"+Details!AH98","v":0},{"$f":"+Details!AI98","v":0},{"$f":"+Details!AJ98","v":0},{"$f":"+Details!AK98","v":0},{"$f":"+Details!AL98","v":0},{"$f":"+Details!AM98","v":0},{"$f":"+Details!AN98","v":0},{"$f":"+Details!AO98","v":0},{"$f":"+Details!AP98","v":0},{"$f":"+Details!AQ98","v":0},{"$f":"+Details!AR98","v":0},{"$f":"+Details!AS98","v":0},null,{"$f":"+Details!E98","v":58500},{"$f":"+E98-AU98","v":0},92,null,{"$f":"+Details!F98-Base!F98","v":0},{"$f":"+Details!G98-Base!G98","v":0},{"$f":"+Details!H98-Base!H98","v":0},{"$f":"+Details!I98-Base!I98","v":0},{"$f":"+Details!J98-Base!J98","v":0},{"$f":"+Details!K98-Base!K98","v":0},{"$f":"+Details!L98-Base!L98","v":0},{"$f":"+Details!M98-Base!M98","v":0},{"$f":"+Details!N98-Base!N98","v":0},{"$f":"+Details!O98-Base!O98","v":0},{"$f":"+Details!P98-Base!P98","v":0},{"$f":"+Details!Q98-Base!Q98","v":0},{"$f":"+Details!R98-Base!R98","v":0},{"$f":"+Details!S98-Base!S98","v":0},{"$f":"+Details!T98-Base!T98","v":0},{"$f":"+Details!U98-Base!U98","v":0},{"$f":"+Details!V98-Base!V98","v":0},{"$f":"+Details!W98-Base!W98","v":0},{"$f":"+Details!X98-Base!X98","v":0},{"$f":"+Details!Y98-Base!Y98","v":0},{"$f":"+Details!Z98-Base!Z98","v":0},{"$f":"+Details!AA98-Base!AA98","v":0},{"$f":"+Details!AB98-Base!AB98","v":0},{"$f":"+Details!AC98-Base!AC98","v":0},{"$f":"+Details!AD98-Base!AD98","v":0},{"$f":"+Details!AE98-Base!AE98","v":0},{"$f":"+Details!AF98-Base!AF98","v":0},{"$f":"+Details!AG98-Base!AG98","v":0},{"$f":"+Details!AH98-Base!AH98","v":0},{"$f":"+Details!AI98-Base!AI98","v":0},{"$f":"+Details!AJ98-Base!AJ98","v":0},{"$f":"+Details!AK98-Base!AK98","v":0},{"$f":"+Details!AL98-Base!AL98","v":0},{"$f":"+Details!AM98-Base!AM98","v":0},{"$f":"+Details!AN98-Base!AN98","v":0},{"$f":"+Details!AO98-Base!AO98","v":0},{"$f":"+Details!AP98-Base!AP98","v":0},{"$f":"+Details!AQ98-Base!AQ98","v":0},{"$f":"+Details!AR98-Base!AR98","v":0},{"$f":"+Details!AS98-Base!AS98","v":0}]
[null,"IRA 2 Withdrawals ^",{"$f":"IF(tIRA_Withdr_Base3<>0,\"Differs from Full\",\"Same as Full\")","v":"Same as Full"},{"$f":"IF(AV99<>0,\"Differs: \" & Start_Compare3 & \"-\" & End_Compare3,\"Same: \" & Start_Compare3 & \"-\" & End_Compare3)","v":"Same: -"},0,{"$f":"ROUND(IF(AND(tIRA_Begin2>0,Start_Base3<=F$4),-tIRA_Withdr_Compare3-tIRA_Withdr_Base3,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(F99<0,IF(-G359>+F99*(1+Esc_Base3),-G359,+F99*(1+Esc_Base3)),IF(Start_Base3<=G$4,IF(-G359>-tIRA_Withdr_Compare3-tIRA_Withdr_Base3,-G359,-tIRA_Withdr_Compare3-tIRA_Withdr_Base3),0))/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E99","v":0},0,93,null,{"$f":"+Details!F99-Base!F99","v":0},{"$f":"+Details!G99-Base!G99","v":0},{"$f":"+Details!H99-Base!H99","v":0},{"$f":"+Details!I99-Base!I99","v":0},{"$f":"+Details!J99-Base!J99","v":0},{"$f":"+Details!K99-Base!K99","v":0},{"$f":"+Details!L99-Base!L99","v":0},{"$f":"+Details!M99-Base!M99","v":0},{"$f":"+Details!N99-Base!N99","v":0},{"$f":"+Details!O99-Base!O99","v":0},{"$f":"+Details!P99-Base!P99","v":0},{"$f":"+Details!Q99-Base!Q99","v":0},{"$f":"+Details!R99-Base!R99","v":0},{"$f":"+Details!S99-Base!S99","v":0},{"$f":"+Details!T99-Base!T99","v":0},{"$f":"+Details!U99-Base!U99","v":0},{"$f":"+Details!V99-Base!V99","v":0},{"$f":"+Details!W99-Base!W99","v":0},{"$f":"+Details!X99-Base!X99","v":0},{"$f":"+Details!Y99-Base!Y99","v":0},{"$f":"+Details!Z99-Base!Z99","v":0},{"$f":"+Details!AA99-Base!AA99","v":0},{"$f":"+Details!AB99-Base!AB99","v":0},{"$f":"+Details!AC99-Base!AC99","v":0},{"$f":"+Details!AD99-Base!AD99","v":0},{"$f":"+Details!AE99-Base!AE99","v":0},{"$f":"+Details!AF99-Base!AF99","v":0},{"$f":"+Details!AG99-Base!AG99","v":0},{"$f":"+Details!AH99-Base!AH99","v":0},{"$f":"+Details!AI99-Base!AI99","v":0},{"$f":"+Details!AJ99-Base!AJ99","v":0},{"$f":"+Details!AK99-Base!AK99","v":0},{"$f":"+Details!AL99-Base!AL99","v":0},{"$f":"+Details!AM99-Base!AM99","v":0},{"$f":"+Details!AN99-Base!AN99","v":0},{"$f":"+Details!AO99-Base!AO99","v":0},{"$f":"+Details!AP99-Base!AP99","v":0},{"$f":"+Details!AQ99-Base!AQ99","v":0},{"$f":"+Details!AR99-Base!AR99","v":0},{"$f":"+Details!AS99-Base!AS99","v":0}]
["c","IRA 2 RMD original owner",{"$f":"IF(IRA2_Owner=\"y\",\"Yours:\",\"Spouse:\") & \" start \" & IRA_RMD_Age2","v":"Spouse: start 73"},{"$f":"\"end at \" & IF(IRA2_Owner=\"y\",Your_End,Spouse_End)","v":"end at 90"},{"$f":"SUM(F100:AS100)","v":-519900},{"$f":"IF(RMD_Table=\"d\",Base!F568,Base!F579)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!G568,Base!G579)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!H568,Base!H579)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!I568,Base!I579)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!J568,Base!J579)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!K568,Base!K579)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!L568,Base!L579)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!M568,Base!M579)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!N568,Base!N579)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!O568,Base!O579)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!P568,Base!P579)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!Q568,Base!Q579)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!R568,Base!R579)","v":-18400},{"$f":"IF(RMD_Table=\"d\",Base!S568,Base!S579)","v":-19600},{"$f":"IF(RMD_Table=\"d\",Base!T568,Base!T579)","v":-20700},{"$f":"IF(RMD_Table=\"d\",Base!U568,Base!U579)","v":-21800},{"$f":"IF(RMD_Table=\"d\",Base!V568,Base!V579)","v":-22900},{"$f":"IF(RMD_Table=\"d\",Base!W568,Base!W579)","v":-24200},{"$f":"IF(RMD_Table=\"d\",Base!X568,Base!X579)","v":-25500},{"$f":"IF(RMD_Table=\"d\",Base!Y568,Base!Y579)","v":-26800},{"$f":"IF(RMD_Table=\"d\",Base!Z568,Base!Z579)","v":-28000},{"$f":"IF(RMD_Table=\"d\",Base!AA568,Base!AA579)","v":-29300},{"$f":"IF(RMD_Table=\"d\",Base!AB568,Base!AB579)","v":-30600},{"$f":"IF(RMD_Table=\"d\",Base!AC568,Base!AC579)","v":-32000},{"$f":"IF(RMD_Table=\"d\",Base!AD568,Base!AD579)","v":-33400},{"$f":"IF(RMD_Table=\"d\",Base!AE568,Base!AE579)","v":-34700},{"$f":"IF(RMD_Table=\"d\",Base!AF568,Base!AF579)","v":-36100},{"$f":"IF(RMD_Table=\"d\",Base!AG568,Base!AG579)","v":-37300},{"$f":"IF(RMD_Table=\"d\",Base!AH568,Base!AH579)","v":-38700},{"$f":"IF(RMD_Table=\"d\",Base!AI568,Base!AI579)","v":-39900},{"$f":"IF(RMD_Table=\"d\",Base!AJ568,Base!AJ579)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!AK568,Base!AK579)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!AL568,Base!AL579)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!AM568,Base!AM579)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!AN568,Base!AN579)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!AO568,Base!AO579)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!AP568,Base!AP579)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!AQ568,Base!AQ579)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!AR568,Base!AR579)","v":0},{"$f":"IF(RMD_Table=\"d\",Base!AS568,Base!AS579)","v":0},null,{"$f":"+Details!E100","v":-519900},0,null,null,{"$f":"+Details!F100-Base!F100","v":0},{"$f":"+Details!G100-Base!G100","v":0},{"$f":"+Details!H100-Base!H100","v":0},{"$f":"+Details!I100-Base!I100","v":0},{"$f":"+Details!J100-Base!J100","v":0},{"$f":"+Details!K100-Base!K100","v":0},{"$f":"+Details!L100-Base!L100","v":0},{"$f":"+Details!M100-Base!M100","v":0},{"$f":"+Details!N100-Base!N100","v":0},{"$f":"+Details!O100-Base!O100","v":0},{"$f":"+Details!P100-Base!P100","v":0},{"$f":"+Details!Q100-Base!Q100","v":0},{"$f":"+Details!R100-Base!R100","v":0},{"$f":"+Details!S100-Base!S100","v":0},{"$f":"+Details!T100-Base!T100","v":0},{"$f":"+Details!U100-Base!U100","v":0},{"$f":"+Details!V100-Base!V100","v":0},{"$f":"+Details!W100-Base!W100","v":0},{"$f":"+Details!X100-Base!X100","v":0},{"$f":"+Details!Y100-Base!Y100","v":0},{"$f":"+Details!Z100-Base!Z100","v":0},{"$f":"+Details!AA100-Base!AA100","v":0},{"$f":"+Details!AB100-Base!AB100","v":0},{"$f":"+Details!AC100-Base!AC100","v":0},{"$f":"+Details!AD100-Base!AD100","v":0},{"$f":"+Details!AE100-Base!AE100","v":0},{"$f":"+Details!AF100-Base!AF100","v":0},{"$f":"+Details!AG100-Base!AG100","v":0},{"$f":"+Details!AH100-Base!AH100","v":0},{"$f":"+Details!AI100-Base!AI100","v":0},{"$f":"+Details!AJ100-Base!AJ100","v":0},{"$f":"+Details!AK100-Base!AK100","v":0},{"$f":"+Details!AL100-Base!AL100","v":0},{"$f":"+Details!AM100-Base!AM100","v":0},{"$f":"+Details!AN100-Base!AN100","v":0},{"$f":"+Details!AO100-Base!AO100","v":0},{"$f":"+Details!AP100-Base!AP100","v":0},{"$f":"+Details!AQ100-Base!AQ100","v":0},{"$f":"+Details!AR100-Base!AR100","v":0},{"$f":"+Details!AS100-Base!AS100","v":0}]
["c","IRA 2 RMD beneficiary",{"$f":"IF(IRA1_RMD=\"d\",\".\",\"Single Life\")","v":"."},{"$f":"IF(IRA2_Owner=\"s\",IF(Spouse_End_Input>0,Spouse_End_Input +1,IRA_RMD_Age2),Your_End_Input+1) & \" - \" & IF(IRA2_Owner=\"s\",Your_End,Spouse_End)","v":"73 - 85"},0,null,{"$f":"IF(RMD_Table=\"d\",IF(IRA1_RMD=\"d\",G569,G570),IF(IRA1_RMD=\"d\",G580,G581))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E101","v":0},0,null,null,{"$f":"+Details!F101-Base!F101","v":0},{"$f":"+Details!G101-Base!G101","v":0},{"$f":"+Details!H101-Base!H101","v":0},{"$f":"+Details!I101-Base!I101","v":0},{"$f":"+Details!J101-Base!J101","v":0},{"$f":"+Details!K101-Base!K101","v":0},{"$f":"+Details!L101-Base!L101","v":0},{"$f":"+Details!M101-Base!M101","v":0},{"$f":"+Details!N101-Base!N101","v":0},{"$f":"+Details!O101-Base!O101","v":0},{"$f":"+Details!P101-Base!P101","v":0},{"$f":"+Details!Q101-Base!Q101","v":0},{"$f":"+Details!R101-Base!R101","v":0},{"$f":"+Details!S101-Base!S101","v":0},{"$f":"+Details!T101-Base!T101","v":0},{"$f":"+Details!U101-Base!U101","v":0},{"$f":"+Details!V101-Base!V101","v":0},{"$f":"+Details!W101-Base!W101","v":0},{"$f":"+Details!X101-Base!X101","v":0},{"$f":"+Details!Y101-Base!Y101","v":0},{"$f":"+Details!Z101-Base!Z101","v":0},{"$f":"+Details!AA101-Base!AA101","v":0},{"$f":"+Details!AB101-Base!AB101","v":0},{"$f":"+Details!AC101-Base!AC101","v":0},{"$f":"+Details!AD101-Base!AD101","v":0},{"$f":"+Details!AE101-Base!AE101","v":0},{"$f":"+Details!AF101-Base!AF101","v":0},{"$f":"+Details!AG101-Base!AG101","v":0},{"$f":"+Details!AH101-Base!AH101","v":0},{"$f":"+Details!AI101-Base!AI101","v":0},{"$f":"+Details!AJ101-Base!AJ101","v":0},{"$f":"+Details!AK101-Base!AK101","v":0},{"$f":"+Details!AL101-Base!AL101","v":0},{"$f":"+Details!AM101-Base!AM101","v":0},{"$f":"+Details!AN101-Base!AN101","v":0},{"$f":"+Details!AO101-Base!AO101","v":0},{"$f":"+Details!AP101-Base!AP101","v":0},{"$f":"+Details!AQ101-Base!AQ101","v":0},{"$f":"+Details!AR101-Base!AR101","v":0},{"$f":"+Details!AS101-Base!AS101","v":0}]
[null,"IRA 2 RMD",{"$f":"IF(IRA2_Owner=\"y\",\"Yours:\",\"Spouse:\") & \" start \" & IRA_RMD_Age2","v":"Spouse: start 73"},{"$f":"INDEX('Tax Tables'!$H$317:$H$377,MATCH(IRA_RMD_Age2,'Tax Tables'!$G$317:$G$377,1))&\" yrs life\"","v":"26.5 yrs life"},-519900,{"$f":"+F100+F101","v":0},0,0,0,0,0,0,0,0,0,0,0,-18400,-19600,-20700,-21800,-22900,-24200,-25500,-26800,-28000,-29300,-30600,-32000,-33400,-34700,-36100,-37300,-38700,-39900,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E102","v":-519900},0,96,null,{"$f":"+Details!F102-Base!F102","v":0},{"$f":"+Details!G102-Base!G102","v":0},{"$f":"+Details!H102-Base!H102","v":0},{"$f":"+Details!I102-Base!I102","v":0},{"$f":"+Details!J102-Base!J102","v":0},{"$f":"+Details!K102-Base!K102","v":0},{"$f":"+Details!L102-Base!L102","v":0},{"$f":"+Details!M102-Base!M102","v":0},{"$f":"+Details!N102-Base!N102","v":0},{"$f":"+Details!O102-Base!O102","v":0},{"$f":"+Details!P102-Base!P102","v":0},{"$f":"+Details!Q102-Base!Q102","v":0},{"$f":"+Details!R102-Base!R102","v":0},{"$f":"+Details!S102-Base!S102","v":0},{"$f":"+Details!T102-Base!T102","v":0},{"$f":"+Details!U102-Base!U102","v":0},{"$f":"+Details!V102-Base!V102","v":0},{"$f":"+Details!W102-Base!W102","v":0},{"$f":"+Details!X102-Base!X102","v":0},{"$f":"+Details!Y102-Base!Y102","v":0},{"$f":"+Details!Z102-Base!Z102","v":0},{"$f":"+Details!AA102-Base!AA102","v":0},{"$f":"+Details!AB102-Base!AB102","v":0},{"$f":"+Details!AC102-Base!AC102","v":0},{"$f":"+Details!AD102-Base!AD102","v":0},{"$f":"+Details!AE102-Base!AE102","v":0},{"$f":"+Details!AF102-Base!AF102","v":0},{"$f":"+Details!AG102-Base!AG102","v":0},{"$f":"+Details!AH102-Base!AH102","v":0},{"$f":"+Details!AI102-Base!AI102","v":0},{"$f":"+Details!AJ102-Base!AJ102","v":0},{"$f":"+Details!AK102-Base!AK102","v":0},{"$f":"+Details!AL102-Base!AL102","v":0},{"$f":"+Details!AM102-Base!AM102","v":0},{"$f":"+Details!AN102-Base!AN102","v":0},{"$f":"+Details!AO102-Base!AO102","v":0},{"$f":"+Details!AP102-Base!AP102","v":0},{"$f":"+Details!AQ102-Base!AQ102","v":0},{"$f":"+Details!AR102-Base!AR102","v":0},{"$f":"+Details!AS102-Base!AS102","v":0}]
[null,"IRA 2 withdrawals - automatic",null,null,0,{"$f":"ROUND(IF(F8-Taxable_Min+F335-F95<0,IF(F362>0,IF(F8-Taxable_Min+F335-F95<-F362,-F362,F8+F335-F95-Taxable_Min),0),0)/Round_To,0)*Round_To*IF(Automate=\"y\",1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E103","v":0},0,null,null,{"$f":"+Details!F103-Base!F103","v":0},{"$f":"+Details!G103-Base!G103","v":0},{"$f":"+Details!H103-Base!H103","v":0},{"$f":"+Details!I103-Base!I103","v":0},{"$f":"+Details!J103-Base!J103","v":0},{"$f":"+Details!K103-Base!K103","v":0},{"$f":"+Details!L103-Base!L103","v":0},{"$f":"+Details!M103-Base!M103","v":0},{"$f":"+Details!N103-Base!N103","v":0},{"$f":"+Details!O103-Base!O103","v":0},{"$f":"+Details!P103-Base!P103","v":0},{"$f":"+Details!Q103-Base!Q103","v":0},{"$f":"+Details!R103-Base!R103","v":0},{"$f":"+Details!S103-Base!S103","v":0},{"$f":"+Details!T103-Base!T103","v":0},{"$f":"+Details!U103-Base!U103","v":0},{"$f":"+Details!V103-Base!V103","v":0},{"$f":"+Details!W103-Base!W103","v":0},{"$f":"+Details!X103-Base!X103","v":0},{"$f":"+Details!Y103-Base!Y103","v":0},{"$f":"+Details!Z103-Base!Z103","v":0},{"$f":"+Details!AA103-Base!AA103","v":0},{"$f":"+Details!AB103-Base!AB103","v":0},{"$f":"+Details!AC103-Base!AC103","v":0},{"$f":"+Details!AD103-Base!AD103","v":0},{"$f":"+Details!AE103-Base!AE103","v":0},{"$f":"+Details!AF103-Base!AF103","v":0},{"$f":"+Details!AG103-Base!AG103","v":0},{"$f":"+Details!AH103-Base!AH103","v":0},{"$f":"+Details!AI103-Base!AI103","v":0},{"$f":"+Details!AJ103-Base!AJ103","v":0},{"$f":"+Details!AK103-Base!AK103","v":0},{"$f":"+Details!AL103-Base!AL103","v":0},{"$f":"+Details!AM103-Base!AM103","v":0},{"$f":"+Details!AN103-Base!AN103","v":0},{"$f":"+Details!AO103-Base!AO103","v":0},{"$f":"+Details!AP103-Base!AP103","v":0},{"$f":"+Details!AQ103-Base!AQ103","v":0},{"$f":"+Details!AR103-Base!AR103","v":0},{"$f":"+Details!AS103-Base!AS103","v":0}]
[]
["c","Inherited IRA 1","end of year",{"$f":"IF(Inheritor=\"y\",\"You\",\"Spouse\")","v":"You"},{"$f":"SUM(F105:AS105)","v":40000},{"$f":"IF(AND(Inheritance=\"y\",IF(Inheritor=\"y\",Inherit_Age=F$4,Inherit_Age=F$5)),Inherit_tIRA,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E105","v":40000},{"$f":"+E105-AU105","v":0},99,null,{"$f":"+Details!F105-Base!F105","v":0},{"$f":"+Details!G105-Base!G105","v":0},{"$f":"+Details!H105-Base!H105","v":0},{"$f":"+Details!I105-Base!I105","v":0},{"$f":"+Details!J105-Base!J105","v":0},{"$f":"+Details!K105-Base!K105","v":0},{"$f":"+Details!L105-Base!L105","v":0},{"$f":"+Details!M105-Base!M105","v":0},{"$f":"+Details!N105-Base!N105","v":0},{"$f":"+Details!O105-Base!O105","v":0},{"$f":"+Details!P105-Base!P105","v":0},{"$f":"+Details!Q105-Base!Q105","v":0},{"$f":"+Details!R105-Base!R105","v":0},{"$f":"+Details!S105-Base!S105","v":0},{"$f":"+Details!T105-Base!T105","v":0},{"$f":"+Details!U105-Base!U105","v":0},{"$f":"+Details!V105-Base!V105","v":0},{"$f":"+Details!W105-Base!W105","v":0},{"$f":"+Details!X105-Base!X105","v":0},{"$f":"+Details!Y105-Base!Y105","v":0},{"$f":"+Details!Z105-Base!Z105","v":0},{"$f":"+Details!AA105-Base!AA105","v":0},{"$f":"+Details!AB105-Base!AB105","v":0},{"$f":"+Details!AC105-Base!AC105","v":0},{"$f":"+Details!AD105-Base!AD105","v":0},{"$f":"+Details!AE105-Base!AE105","v":0},{"$f":"+Details!AF105-Base!AF105","v":0},{"$f":"+Details!AG105-Base!AG105","v":0},{"$f":"+Details!AH105-Base!AH105","v":0},{"$f":"+Details!AI105-Base!AI105","v":0},{"$f":"+Details!AJ105-Base!AJ105","v":0},{"$f":"+Details!AK105-Base!AK105","v":0},{"$f":"+Details!AL105-Base!AL105","v":0},{"$f":"+Details!AM105-Base!AM105","v":0},{"$f":"+Details!AN105-Base!AN105","v":0},{"$f":"+Details!AO105-Base!AO105","v":0},{"$f":"+Details!AP105-Base!AP105","v":0},{"$f":"+Details!AQ105-Base!AQ105","v":0},{"$f":"+Details!AR105-Base!AR105","v":0},{"$f":"+Details!AS105-Base!AS105","v":0}]
["c","Inherited IRA 2","end of year",{"$f":"IF(Inheritor2=\"y\",\"Your\",\"Spouse\")","v":"Spouse"},{"$f":"SUM(F106:AS106)","v":60000},{"$f":"IF(AND(Inheritance2=\"y\",IF(Inheritor2=\"y\",Inherit_Age2=F$4,Inherit_Age2=F$5)),Inherit_tIRA2,0)","v":0},0,0,0,0,0,0,0,0,0,0,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E106","v":60000},0,100,null,{"$f":"+Details!F106-Base!F106","v":0},{"$f":"+Details!G106-Base!G106","v":0},{"$f":"+Details!H106-Base!H106","v":0},{"$f":"+Details!I106-Base!I106","v":0},{"$f":"+Details!J106-Base!J106","v":0},{"$f":"+Details!K106-Base!K106","v":0},{"$f":"+Details!L106-Base!L106","v":0},{"$f":"+Details!M106-Base!M106","v":0},{"$f":"+Details!N106-Base!N106","v":0},{"$f":"+Details!O106-Base!O106","v":0},{"$f":"+Details!P106-Base!P106","v":0},{"$f":"+Details!Q106-Base!Q106","v":0},{"$f":"+Details!R106-Base!R106","v":0},{"$f":"+Details!S106-Base!S106","v":0},{"$f":"+Details!T106-Base!T106","v":0},{"$f":"+Details!U106-Base!U106","v":0},{"$f":"+Details!V106-Base!V106","v":0},{"$f":"+Details!W106-Base!W106","v":0},{"$f":"+Details!X106-Base!X106","v":0},{"$f":"+Details!Y106-Base!Y106","v":0},{"$f":"+Details!Z106-Base!Z106","v":0},{"$f":"+Details!AA106-Base!AA106","v":0},{"$f":"+Details!AB106-Base!AB106","v":0},{"$f":"+Details!AC106-Base!AC106","v":0},{"$f":"+Details!AD106-Base!AD106","v":0},{"$f":"+Details!AE106-Base!AE106","v":0},{"$f":"+Details!AF106-Base!AF106","v":0},{"$f":"+Details!AG106-Base!AG106","v":0},{"$f":"+Details!AH106-Base!AH106","v":0},{"$f":"+Details!AI106-Base!AI106","v":0},{"$f":"+Details!AJ106-Base!AJ106","v":0},{"$f":"+Details!AK106-Base!AK106","v":0},{"$f":"+Details!AL106-Base!AL106","v":0},{"$f":"+Details!AM106-Base!AM106","v":0},{"$f":"+Details!AN106-Base!AN106","v":0},{"$f":"+Details!AO106-Base!AO106","v":0},{"$f":"+Details!AP106-Base!AP106","v":0},{"$f":"+Details!AQ106-Base!AQ106","v":0},{"$f":"+Details!AR106-Base!AR106","v":0},{"$f":"+Details!AS106-Base!AS106","v":0}]
[null,"Inherited IRA - special events ^",null,null,{"$f":"SUM(F107:AS107)","v":100000},{"$f":"+F105+F106","v":0},0,0,0,0,0,0,0,0,0,0,60000,0,0,0,40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E107","v":100000},0,null,null,{"$f":"+Details!F107-Base!F107","v":0},{"$f":"+Details!G107-Base!G107","v":0},{"$f":"+Details!H107-Base!H107","v":0},{"$f":"+Details!I107-Base!I107","v":0},{"$f":"+Details!J107-Base!J107","v":0},{"$f":"+Details!K107-Base!K107","v":0},{"$f":"+Details!L107-Base!L107","v":0},{"$f":"+Details!M107-Base!M107","v":0},{"$f":"+Details!N107-Base!N107","v":0},{"$f":"+Details!O107-Base!O107","v":0},{"$f":"+Details!P107-Base!P107","v":0},{"$f":"+Details!Q107-Base!Q107","v":0},{"$f":"+Details!R107-Base!R107","v":0},{"$f":"+Details!S107-Base!S107","v":0},{"$f":"+Details!T107-Base!T107","v":0},{"$f":"+Details!U107-Base!U107","v":0},{"$f":"+Details!V107-Base!V107","v":0},{"$f":"+Details!W107-Base!W107","v":0},{"$f":"+Details!X107-Base!X107","v":0},{"$f":"+Details!Y107-Base!Y107","v":0},{"$f":"+Details!Z107-Base!Z107","v":0},{"$f":"+Details!AA107-Base!AA107","v":0},{"$f":"+Details!AB107-Base!AB107","v":0},{"$f":"+Details!AC107-Base!AC107","v":0},{"$f":"+Details!AD107-Base!AD107","v":0},{"$f":"+Details!AE107-Base!AE107","v":0},{"$f":"+Details!AF107-Base!AF107","v":0},{"$f":"+Details!AG107-Base!AG107","v":0},{"$f":"+Details!AH107-Base!AH107","v":0},{"$f":"+Details!AI107-Base!AI107","v":0},{"$f":"+Details!AJ107-Base!AJ107","v":0},{"$f":"+Details!AK107-Base!AK107","v":0},{"$f":"+Details!AL107-Base!AL107","v":0},{"$f":"+Details!AM107-Base!AM107","v":0},{"$f":"+Details!AN107-Base!AN107","v":0},{"$f":"+Details!AO107-Base!AO107","v":0},{"$f":"+Details!AP107-Base!AP107","v":0},{"$f":"+Details!AQ107-Base!AQ107","v":0},{"$f":"+Details!AR107-Base!AR107","v":0},{"$f":"+Details!AS107-Base!AS107","v":0}]
["c",{"$f":"IF(Inherit_Term=\"s\",\"IRA 1 factor using: Life Expectancy Table 1\",\"IRA 1 factor using: 10 Year Period\")","v":"IRA 1 factor using: Life Expectancy Table 1"},null,"from Full",null,{"$f":"+Details!F108","v":0},{"$f":"+Details!G108","v":0},{"$f":"+Details!H108","v":0},{"$f":"+Details!I108","v":0},{"$f":"+Details!J108","v":0},{"$f":"+Details!K108","v":0},{"$f":"+Details!L108","v":0},{"$f":"+Details!M108","v":0},{"$f":"+Details!N108","v":0},{"$f":"+Details!O108","v":0},{"$f":"+Details!P108","v":0},{"$f":"+Details!Q108","v":0},{"$f":"+Details!R108","v":0},{"$f":"+Details!S108","v":0},{"$f":"+Details!T108","v":0},{"$f":"+Details!U108","v":0},{"$f":"+Details!V108","v":12.6},{"$f":"+Details!W108","v":11.6},{"$f":"+Details!X108","v":10.6},{"$f":"+Details!Y108","v":9.6},{"$f":"+Details!Z108","v":8.6},{"$f":"+Details!AA108","v":7.6},{"$f":"+Details!AB108","v":6.6},{"$f":"+Details!AC108","v":5.6},{"$f":"+Details!AD108","v":4.5999999999999996},{"$f":"+Details!AE108","v":3.5999999999999996},{"$f":"+Details!AF108","v":2.5999999999999996},{"$f":"+Details!AG108","v":1.5999999999999996},{"$f":"+Details!AH108","v":0.59999999999999964},{"$f":"+Details!AI108","v":0},{"$f":"+Details!AJ108","v":0},{"$f":"+Details!AK108","v":0},{"$f":"+Details!AL108","v":0},{"$f":"+Details!AM108","v":0},{"$f":"+Details!AN108","v":0},{"$f":"+Details!AO108","v":0},{"$f":"+Details!AP108","v":0},{"$f":"+Details!AQ108","v":0},{"$f":"+Details!AR108","v":0},{"$f":"+Details!AS108","v":0},null,{"$f":"+Details!E108","v":0},0,null,null,{"$f":"+Details!F108-Base!F108","v":0},{"$f":"+Details!G108-Base!G108","v":0},{"$f":"+Details!H108-Base!H108","v":0},{"$f":"+Details!I108-Base!I108","v":0},{"$f":"+Details!J108-Base!J108","v":0},{"$f":"+Details!K108-Base!K108","v":0},{"$f":"+Details!L108-Base!L108","v":0},{"$f":"+Details!M108-Base!M108","v":0},{"$f":"+Details!N108-Base!N108","v":0},{"$f":"+Details!O108-Base!O108","v":0},{"$f":"+Details!P108-Base!P108","v":0},{"$f":"+Details!Q108-Base!Q108","v":0},{"$f":"+Details!R108-Base!R108","v":0},{"$f":"+Details!S108-Base!S108","v":0},{"$f":"+Details!T108-Base!T108","v":0},{"$f":"+Details!U108-Base!U108","v":0},{"$f":"+Details!V108-Base!V108","v":0},{"$f":"+Details!W108-Base!W108","v":0},{"$f":"+Details!X108-Base!X108","v":0},{"$f":"+Details!Y108-Base!Y108","v":0},{"$f":"+Details!Z108-Base!Z108","v":0},{"$f":"+Details!AA108-Base!AA108","v":0},{"$f":"+Details!AB108-Base!AB108","v":0},{"$f":"+Details!AC108-Base!AC108","v":0},{"$f":"+Details!AD108-Base!AD108","v":0},{"$f":"+Details!AE108-Base!AE108","v":0},{"$f":"+Details!AF108-Base!AF108","v":0},{"$f":"+Details!AG108-Base!AG108","v":0},{"$f":"+Details!AH108-Base!AH108","v":0},{"$f":"+Details!AI108-Base!AI108","v":0},{"$f":"+Details!AJ108-Base!AJ108","v":0},{"$f":"+Details!AK108-Base!AK108","v":0},{"$f":"+Details!AL108-Base!AL108","v":0},{"$f":"+Details!AM108-Base!AM108","v":0},{"$f":"+Details!AN108-Base!AN108","v":0},{"$f":"+Details!AO108-Base!AO108","v":0},{"$f":"+Details!AP108-Base!AP108","v":0},{"$f":"+Details!AQ108-Base!AQ108","v":0},{"$f":"+Details!AR108-Base!AR108","v":0},{"$f":"+Details!AS108-Base!AS108","v":0}]
["c",{"$f":"IF(Inherit_Term2=\"s\",\"IRA 2 factor using: Life Expectancy Table 1\",\"IRA 2 factor using: 10 Year Period\")","v":"IRA 2 factor using: 10 Year Period"},null,"from Full",null,{"$f":"+Details!F109","v":0},{"$f":"+Details!G109","v":0},{"$f":"+Details!H109","v":0},{"$f":"+Details!I109","v":0},{"$f":"+Details!J109","v":0},{"$f":"+Details!K109","v":0},{"$f":"+Details!L109","v":0},{"$f":"+Details!M109","v":0},{"$f":"+Details!N109","v":0},{"$f":"+Details!O109","v":0},{"$f":"+Details!P109","v":0},{"$f":"+Details!Q109","v":0},{"$f":"+Details!R109","v":10},{"$f":"+Details!S109","v":9.0909090909090917},{"$f":"+Details!T109","v":8.3333333333333339},{"$f":"+Details!U109","v":7.1428571428571423},{"$f":"+Details!V109","v":5.8823529411764701},{"$f":"+Details!W109","v":5},{"$f":"+Details!X109","v":4},{"$f":"+Details!Y109","v":3.0303030303030303},{"$f":"+Details!Z109","v":2},{"$f":"+Details!AA109","v":1},{"$f":"+Details!AB109","v":0},{"$f":"+Details!AC109","v":0},{"$f":"+Details!AD109","v":0},{"$f":"+Details!AE109","v":0},{"$f":"+Details!AF109","v":0},{"$f":"+Details!AG109","v":0},{"$f":"+Details!AH109","v":0},{"$f":"+Details!AI109","v":0},{"$f":"+Details!AJ109","v":0},{"$f":"+Details!AK109","v":0},{"$f":"+Details!AL109","v":0},{"$f":"+Details!AM109","v":0},{"$f":"+Details!AN109","v":0},{"$f":"+Details!AO109","v":0},{"$f":"+Details!AP109","v":0},{"$f":"+Details!AQ109","v":0},{"$f":"+Details!AR109","v":0},{"$f":"+Details!AS109","v":0},null,{"$f":"+Details!E109","v":0},0,null,null,{"$f":"+Details!F109-Base!F109","v":0},{"$f":"+Details!G109-Base!G109","v":0},{"$f":"+Details!H109-Base!H109","v":0},{"$f":"+Details!I109-Base!I109","v":0},{"$f":"+Details!J109-Base!J109","v":0},{"$f":"+Details!K109-Base!K109","v":0},{"$f":"+Details!L109-Base!L109","v":0},{"$f":"+Details!M109-Base!M109","v":0},{"$f":"+Details!N109-Base!N109","v":0},{"$f":"+Details!O109-Base!O109","v":0},{"$f":"+Details!P109-Base!P109","v":0},{"$f":"+Details!Q109-Base!Q109","v":0},{"$f":"+Details!R109-Base!R109","v":0},{"$f":"+Details!S109-Base!S109","v":0},{"$f":"+Details!T109-Base!T109","v":0},{"$f":"+Details!U109-Base!U109","v":0},{"$f":"+Details!V109-Base!V109","v":0},{"$f":"+Details!W109-Base!W109","v":0},{"$f":"+Details!X109-Base!X109","v":0},{"$f":"+Details!Y109-Base!Y109","v":0},{"$f":"+Details!Z109-Base!Z109","v":0},{"$f":"+Details!AA109-Base!AA109","v":0},{"$f":"+Details!AB109-Base!AB109","v":0},{"$f":"+Details!AC109-Base!AC109","v":0},{"$f":"+Details!AD109-Base!AD109","v":0},{"$f":"+Details!AE109-Base!AE109","v":0},{"$f":"+Details!AF109-Base!AF109","v":0},{"$f":"+Details!AG109-Base!AG109","v":0},{"$f":"+Details!AH109-Base!AH109","v":0},{"$f":"+Details!AI109-Base!AI109","v":0},{"$f":"+Details!AJ109-Base!AJ109","v":0},{"$f":"+Details!AK109-Base!AK109","v":0},{"$f":"+Details!AL109-Base!AL109","v":0},{"$f":"+Details!AM109-Base!AM109","v":0},{"$f":"+Details!AN109-Base!AN109","v":0},{"$f":"+Details!AO109-Base!AO109","v":0},{"$f":"+Details!AP109-Base!AP109","v":0},{"$f":"+Details!AQ109-Base!AQ109","v":0},{"$f":"+Details!AR109-Base!AR109","v":0},{"$f":"+Details!AS109-Base!AS109","v":0}]
["c","Inherited IRA 1 RMD",{"$f":"IF(Inheritor=\"y\",\"You\",\"Spouse\") & \" at \" & iIRA_RMD_Age","v":"You at 78"},{"$f":"IF(Inherit_Term=\"s\",\"using stretch\",\"using 10 year\")","v":"using stretch"},{"$f":"SUM(F110:AS110)","v":-41700},{"$f":"ROUND(IF(F108=0,0,IF(F12-(F12/F108)<0,-F12,-F12/F108))/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2900,-2700,-2500,-2600,-2800,-3000,-3200,-3300,-3600,-3800,-4000,-4400,-2900,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E110","v":-41700},0,104,null,{"$f":"+Details!F110-Base!F110","v":0},{"$f":"+Details!G110-Base!G110","v":0},{"$f":"+Details!H110-Base!H110","v":0},{"$f":"+Details!I110-Base!I110","v":0},{"$f":"+Details!J110-Base!J110","v":0},{"$f":"+Details!K110-Base!K110","v":0},{"$f":"+Details!L110-Base!L110","v":0},{"$f":"+Details!M110-Base!M110","v":0},{"$f":"+Details!N110-Base!N110","v":0},{"$f":"+Details!O110-Base!O110","v":0},{"$f":"+Details!P110-Base!P110","v":0},{"$f":"+Details!Q110-Base!Q110","v":0},{"$f":"+Details!R110-Base!R110","v":0},{"$f":"+Details!S110-Base!S110","v":0},{"$f":"+Details!T110-Base!T110","v":0},{"$f":"+Details!U110-Base!U110","v":0},{"$f":"+Details!V110-Base!V110","v":0},{"$f":"+Details!W110-Base!W110","v":0},{"$f":"+Details!X110-Base!X110","v":0},{"$f":"+Details!Y110-Base!Y110","v":0},{"$f":"+Details!Z110-Base!Z110","v":0},{"$f":"+Details!AA110-Base!AA110","v":0},{"$f":"+Details!AB110-Base!AB110","v":0},{"$f":"+Details!AC110-Base!AC110","v":0},{"$f":"+Details!AD110-Base!AD110","v":0},{"$f":"+Details!AE110-Base!AE110","v":0},{"$f":"+Details!AF110-Base!AF110","v":0},{"$f":"+Details!AG110-Base!AG110","v":0},{"$f":"+Details!AH110-Base!AH110","v":0},{"$f":"+Details!AI110-Base!AI110","v":0},{"$f":"+Details!AJ110-Base!AJ110","v":0},{"$f":"+Details!AK110-Base!AK110","v":0},{"$f":"+Details!AL110-Base!AL110","v":0},{"$f":"+Details!AM110-Base!AM110","v":0},{"$f":"+Details!AN110-Base!AN110","v":0},{"$f":"+Details!AO110-Base!AO110","v":0},{"$f":"+Details!AP110-Base!AP110","v":0},{"$f":"+Details!AQ110-Base!AQ110","v":0},{"$f":"+Details!AR110-Base!AR110","v":0},{"$f":"+Details!AS110-Base!AS110","v":0}]
["c","Inherited IRA 2 RMD",{"$f":"IF(Inheritor2=\"y\",\"You\",\"Spouse\") & \" at \" & iIRA_RMD_Age2","v":"Spouse at 73"},{"$f":"IF(Inherit_Term2=\"s\",\"using stretch\",\"using 10 year\")","v":"using 10 year"},-77000,{"$f":"ROUND(IF(F109=0,0,IF(F13-(F13/F109)<0,-F13,-F13/F109))/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,-6000,-6300,-6500,-7100,-7900,-8000,-8300,-8300,-9000,-9600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E111","v":-77000},0,105,null,{"$f":"+Details!F111-Base!F111","v":0},{"$f":"+Details!G111-Base!G111","v":0},{"$f":"+Details!H111-Base!H111","v":0},{"$f":"+Details!I111-Base!I111","v":0},{"$f":"+Details!J111-Base!J111","v":0},{"$f":"+Details!K111-Base!K111","v":0},{"$f":"+Details!L111-Base!L111","v":0},{"$f":"+Details!M111-Base!M111","v":0},{"$f":"+Details!N111-Base!N111","v":0},{"$f":"+Details!O111-Base!O111","v":0},{"$f":"+Details!P111-Base!P111","v":0},{"$f":"+Details!Q111-Base!Q111","v":0},{"$f":"+Details!R111-Base!R111","v":0},{"$f":"+Details!S111-Base!S111","v":0},{"$f":"+Details!T111-Base!T111","v":0},{"$f":"+Details!U111-Base!U111","v":0},{"$f":"+Details!V111-Base!V111","v":0},{"$f":"+Details!W111-Base!W111","v":0},{"$f":"+Details!X111-Base!X111","v":0},{"$f":"+Details!Y111-Base!Y111","v":0},{"$f":"+Details!Z111-Base!Z111","v":0},{"$f":"+Details!AA111-Base!AA111","v":0},{"$f":"+Details!AB111-Base!AB111","v":0},{"$f":"+Details!AC111-Base!AC111","v":0},{"$f":"+Details!AD111-Base!AD111","v":0},{"$f":"+Details!AE111-Base!AE111","v":0},{"$f":"+Details!AF111-Base!AF111","v":0},{"$f":"+Details!AG111-Base!AG111","v":0},{"$f":"+Details!AH111-Base!AH111","v":0},{"$f":"+Details!AI111-Base!AI111","v":0},{"$f":"+Details!AJ111-Base!AJ111","v":0},{"$f":"+Details!AK111-Base!AK111","v":0},{"$f":"+Details!AL111-Base!AL111","v":0},{"$f":"+Details!AM111-Base!AM111","v":0},{"$f":"+Details!AN111-Base!AN111","v":0},{"$f":"+Details!AO111-Base!AO111","v":0},{"$f":"+Details!AP111-Base!AP111","v":0},{"$f":"+Details!AQ111-Base!AQ111","v":0},{"$f":"+Details!AR111-Base!AR111","v":0},{"$f":"+Details!AS111-Base!AS111","v":0}]
[null,"Inherited IRA RMD ^",null,"esc rates",-118700,{"$f":"+F110+F111","v":0},0,0,0,0,0,0,0,0,0,0,0,-6000,-6300,-6500,-7100,-10800,-10700,-10800,-10900,-11800,-12600,-3200,-3300,-3600,-3800,-4000,-4400,-2900,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E112","v":-118700},0,null,null,{"$f":"+Details!F112-Base!F112","v":0},{"$f":"+Details!G112-Base!G112","v":0},{"$f":"+Details!H112-Base!H112","v":0},{"$f":"+Details!I112-Base!I112","v":0},{"$f":"+Details!J112-Base!J112","v":0},{"$f":"+Details!K112-Base!K112","v":0},{"$f":"+Details!L112-Base!L112","v":0},{"$f":"+Details!M112-Base!M112","v":0},{"$f":"+Details!N112-Base!N112","v":0},{"$f":"+Details!O112-Base!O112","v":0},{"$f":"+Details!P112-Base!P112","v":0},{"$f":"+Details!Q112-Base!Q112","v":0},{"$f":"+Details!R112-Base!R112","v":0},{"$f":"+Details!S112-Base!S112","v":0},{"$f":"+Details!T112-Base!T112","v":0},{"$f":"+Details!U112-Base!U112","v":0},{"$f":"+Details!V112-Base!V112","v":0},{"$f":"+Details!W112-Base!W112","v":0},{"$f":"+Details!X112-Base!X112","v":0},{"$f":"+Details!Y112-Base!Y112","v":0},{"$f":"+Details!Z112-Base!Z112","v":0},{"$f":"+Details!AA112-Base!AA112","v":0},{"$f":"+Details!AB112-Base!AB112","v":0},{"$f":"+Details!AC112-Base!AC112","v":0},{"$f":"+Details!AD112-Base!AD112","v":0},{"$f":"+Details!AE112-Base!AE112","v":0},{"$f":"+Details!AF112-Base!AF112","v":0},{"$f":"+Details!AG112-Base!AG112","v":0},{"$f":"+Details!AH112-Base!AH112","v":0},{"$f":"+Details!AI112-Base!AI112","v":0},{"$f":"+Details!AJ112-Base!AJ112","v":0},{"$f":"+Details!AK112-Base!AK112","v":0},{"$f":"+Details!AL112-Base!AL112","v":0},{"$f":"+Details!AM112-Base!AM112","v":0},{"$f":"+Details!AN112-Base!AN112","v":0},{"$f":"+Details!AO112-Base!AO112","v":0},{"$f":"+Details!AP112-Base!AP112","v":0},{"$f":"+Details!AQ112-Base!AQ112","v":0},{"$f":"+Details!AR112-Base!AR112","v":0},{"$f":"+Details!AS112-Base!AS112","v":0}]
["c","Inherited IRA 1 Withdrawals",null,{"$f":"Esc_InhIRA","v":0},-12000,{"$f":"ROUND(IF(Start_InhIRA<=F$4,-With_InhIRA,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(F113<0,IF(-G371>+F113*(1+Esc_InhIRA),-G371,+F113*(1+Esc_InhIRA)),IF(Start_InhIRA<=G$4,IF(-G371>-With_InhIRA,-G371,-With_InhIRA),0))*IF(AND(End_InhIRA<G4,End_InhIRA<>0),0,1)/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-4000,-4000,-4000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E113","v":-12000},0,null,null,{"$f":"+Details!F113-Base!F113","v":0},{"$f":"+Details!G113-Base!G113","v":0},{"$f":"+Details!H113-Base!H113","v":0},{"$f":"+Details!I113-Base!I113","v":0},{"$f":"+Details!J113-Base!J113","v":0},{"$f":"+Details!K113-Base!K113","v":0},{"$f":"+Details!L113-Base!L113","v":0},{"$f":"+Details!M113-Base!M113","v":0},{"$f":"+Details!N113-Base!N113","v":0},{"$f":"+Details!O113-Base!O113","v":0},{"$f":"+Details!P113-Base!P113","v":0},{"$f":"+Details!Q113-Base!Q113","v":0},{"$f":"+Details!R113-Base!R113","v":0},{"$f":"+Details!S113-Base!S113","v":0},{"$f":"+Details!T113-Base!T113","v":0},{"$f":"+Details!U113-Base!U113","v":0},{"$f":"+Details!V113-Base!V113","v":0},{"$f":"+Details!W113-Base!W113","v":0},{"$f":"+Details!X113-Base!X113","v":0},{"$f":"+Details!Y113-Base!Y113","v":0},{"$f":"+Details!Z113-Base!Z113","v":0},{"$f":"+Details!AA113-Base!AA113","v":0},{"$f":"+Details!AB113-Base!AB113","v":0},{"$f":"+Details!AC113-Base!AC113","v":0},{"$f":"+Details!AD113-Base!AD113","v":0},{"$f":"+Details!AE113-Base!AE113","v":0},{"$f":"+Details!AF113-Base!AF113","v":0},{"$f":"+Details!AG113-Base!AG113","v":0},{"$f":"+Details!AH113-Base!AH113","v":0},{"$f":"+Details!AI113-Base!AI113","v":0},{"$f":"+Details!AJ113-Base!AJ113","v":0},{"$f":"+Details!AK113-Base!AK113","v":0},{"$f":"+Details!AL113-Base!AL113","v":0},{"$f":"+Details!AM113-Base!AM113","v":0},{"$f":"+Details!AN113-Base!AN113","v":0},{"$f":"+Details!AO113-Base!AO113","v":0},{"$f":"+Details!AP113-Base!AP113","v":0},{"$f":"+Details!AQ113-Base!AQ113","v":0},{"$f":"+Details!AR113-Base!AR113","v":0},{"$f":"+Details!AS113-Base!AS113","v":0}]
["c","Inherited IRA 2 Withdrawals",null,{"$f":"Esc_InhIRA2","v":0.1},-3300,{"$f":"ROUND(IF(Start_InhIRA2<=F$4,-With_InhIRA2,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(F114<0,IF(-G372>+F114*(1+Esc_InhIRA2),-G372,+F114*(1+Esc_InhIRA2)),IF(Start_InhIRA2<=G$4,IF(-G372>-With_InhIRA2,-G372,-With_InhIRA2),0))*IF(AND(End_InhIRA2<G4,End_InhIRA2<>0),0,1)/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1000,-1100,-1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E114","v":-3300},0,null,null,{"$f":"+Details!F114-Base!F114","v":0},{"$f":"+Details!G114-Base!G114","v":0},{"$f":"+Details!H114-Base!H114","v":0},{"$f":"+Details!I114-Base!I114","v":0},{"$f":"+Details!J114-Base!J114","v":0},{"$f":"+Details!K114-Base!K114","v":0},{"$f":"+Details!L114-Base!L114","v":0},{"$f":"+Details!M114-Base!M114","v":0},{"$f":"+Details!N114-Base!N114","v":0},{"$f":"+Details!O114-Base!O114","v":0},{"$f":"+Details!P114-Base!P114","v":0},{"$f":"+Details!Q114-Base!Q114","v":0},{"$f":"+Details!R114-Base!R114","v":0},{"$f":"+Details!S114-Base!S114","v":0},{"$f":"+Details!T114-Base!T114","v":0},{"$f":"+Details!U114-Base!U114","v":0},{"$f":"+Details!V114-Base!V114","v":0},{"$f":"+Details!W114-Base!W114","v":0},{"$f":"+Details!X114-Base!X114","v":0},{"$f":"+Details!Y114-Base!Y114","v":0},{"$f":"+Details!Z114-Base!Z114","v":0},{"$f":"+Details!AA114-Base!AA114","v":0},{"$f":"+Details!AB114-Base!AB114","v":0},{"$f":"+Details!AC114-Base!AC114","v":0},{"$f":"+Details!AD114-Base!AD114","v":0},{"$f":"+Details!AE114-Base!AE114","v":0},{"$f":"+Details!AF114-Base!AF114","v":0},{"$f":"+Details!AG114-Base!AG114","v":0},{"$f":"+Details!AH114-Base!AH114","v":0},{"$f":"+Details!AI114-Base!AI114","v":0},{"$f":"+Details!AJ114-Base!AJ114","v":0},{"$f":"+Details!AK114-Base!AK114","v":0},{"$f":"+Details!AL114-Base!AL114","v":0},{"$f":"+Details!AM114-Base!AM114","v":0},{"$f":"+Details!AN114-Base!AN114","v":0},{"$f":"+Details!AO114-Base!AO114","v":0},{"$f":"+Details!AP114-Base!AP114","v":0},{"$f":"+Details!AQ114-Base!AQ114","v":0},{"$f":"+Details!AR114-Base!AR114","v":0},{"$f":"+Details!AS114-Base!AS114","v":0}]
[null,"Inherited IRA withdrawals ^",null,null,-15300,{"$f":"+F113+F114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4000,-5000,-5100,-1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E115","v":-15300},0,null,null,{"$f":"+Details!F115-Base!F115","v":0},{"$f":"+Details!G115-Base!G115","v":0},{"$f":"+Details!H115-Base!H115","v":0},{"$f":"+Details!I115-Base!I115","v":0},{"$f":"+Details!J115-Base!J115","v":0},{"$f":"+Details!K115-Base!K115","v":0},{"$f":"+Details!L115-Base!L115","v":0},{"$f":"+Details!M115-Base!M115","v":0},{"$f":"+Details!N115-Base!N115","v":0},{"$f":"+Details!O115-Base!O115","v":0},{"$f":"+Details!P115-Base!P115","v":0},{"$f":"+Details!Q115-Base!Q115","v":0},{"$f":"+Details!R115-Base!R115","v":0},{"$f":"+Details!S115-Base!S115","v":0},{"$f":"+Details!T115-Base!T115","v":0},{"$f":"+Details!U115-Base!U115","v":0},{"$f":"+Details!V115-Base!V115","v":0},{"$f":"+Details!W115-Base!W115","v":0},{"$f":"+Details!X115-Base!X115","v":0},{"$f":"+Details!Y115-Base!Y115","v":0},{"$f":"+Details!Z115-Base!Z115","v":0},{"$f":"+Details!AA115-Base!AA115","v":0},{"$f":"+Details!AB115-Base!AB115","v":0},{"$f":"+Details!AC115-Base!AC115","v":0},{"$f":"+Details!AD115-Base!AD115","v":0},{"$f":"+Details!AE115-Base!AE115","v":0},{"$f":"+Details!AF115-Base!AF115","v":0},{"$f":"+Details!AG115-Base!AG115","v":0},{"$f":"+Details!AH115-Base!AH115","v":0},{"$f":"+Details!AI115-Base!AI115","v":0},{"$f":"+Details!AJ115-Base!AJ115","v":0},{"$f":"+Details!AK115-Base!AK115","v":0},{"$f":"+Details!AL115-Base!AL115","v":0},{"$f":"+Details!AM115-Base!AM115","v":0},{"$f":"+Details!AN115-Base!AN115","v":0},{"$f":"+Details!AO115-Base!AO115","v":0},{"$f":"+Details!AP115-Base!AP115","v":0},{"$f":"+Details!AQ115-Base!AQ115","v":0},{"$f":"+Details!AR115-Base!AR115","v":0},{"$f":"+Details!AS115-Base!AS115","v":0}]
["c","Inherited IRA 1 - Automatic",null,null,0,{"$f":"ROUND(IF(F8-Taxable_Min+F335-F95-F103<0,IF(F377>0,IF(F8-Taxable_Min+F335-F95-F103<-F377,-F377,F8-Taxable_Min+F335-F95-F103),0),0)/Round_To,0)*Round_To*IF(Automate=\"y\",1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E116","v":0},0,null,null,{"$f":"+Details!F116-Base!F116","v":0},{"$f":"+Details!G116-Base!G116","v":0},{"$f":"+Details!H116-Base!H116","v":0},{"$f":"+Details!I116-Base!I116","v":0},{"$f":"+Details!J116-Base!J116","v":0},{"$f":"+Details!K116-Base!K116","v":0},{"$f":"+Details!L116-Base!L116","v":0},{"$f":"+Details!M116-Base!M116","v":0},{"$f":"+Details!N116-Base!N116","v":0},{"$f":"+Details!O116-Base!O116","v":0},{"$f":"+Details!P116-Base!P116","v":0},{"$f":"+Details!Q116-Base!Q116","v":0},{"$f":"+Details!R116-Base!R116","v":0},{"$f":"+Details!S116-Base!S116","v":0},{"$f":"+Details!T116-Base!T116","v":0},{"$f":"+Details!U116-Base!U116","v":0},{"$f":"+Details!V116-Base!V116","v":0},{"$f":"+Details!W116-Base!W116","v":0},{"$f":"+Details!X116-Base!X116","v":0},{"$f":"+Details!Y116-Base!Y116","v":0},{"$f":"+Details!Z116-Base!Z116","v":0},{"$f":"+Details!AA116-Base!AA116","v":0},{"$f":"+Details!AB116-Base!AB116","v":0},{"$f":"+Details!AC116-Base!AC116","v":0},{"$f":"+Details!AD116-Base!AD116","v":0},{"$f":"+Details!AE116-Base!AE116","v":0},{"$f":"+Details!AF116-Base!AF116","v":0},{"$f":"+Details!AG116-Base!AG116","v":0},{"$f":"+Details!AH116-Base!AH116","v":0},{"$f":"+Details!AI116-Base!AI116","v":0},{"$f":"+Details!AJ116-Base!AJ116","v":0},{"$f":"+Details!AK116-Base!AK116","v":0},{"$f":"+Details!AL116-Base!AL116","v":0},{"$f":"+Details!AM116-Base!AM116","v":0},{"$f":"+Details!AN116-Base!AN116","v":0},{"$f":"+Details!AO116-Base!AO116","v":0},{"$f":"+Details!AP116-Base!AP116","v":0},{"$f":"+Details!AQ116-Base!AQ116","v":0},{"$f":"+Details!AR116-Base!AR116","v":0},{"$f":"+Details!AS116-Base!AS116","v":0}]
["c","Inherited IRA 2 - Automatic",null,null,0,{"$f":"ROUND(IF(F8-Taxable_Min+F335-F95-F103-F116<0,IF(F378>0,IF(F8-Taxable_Min+F335-F95-F103-F116<-F378,-F378,F8-Taxable_Min+F335-F95-F103-F116),0),0)/Round_To,0)*Round_To*IF(Automate=\"y\",1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E118","v":0},0,null,null,{"$f":"+Details!F117-Base!F117","v":0},{"$f":"+Details!G117-Base!G117","v":0},{"$f":"+Details!H117-Base!H117","v":0},{"$f":"+Details!I117-Base!I117","v":0},{"$f":"+Details!J117-Base!J117","v":0},{"$f":"+Details!K117-Base!K117","v":0},{"$f":"+Details!L117-Base!L117","v":0},{"$f":"+Details!M117-Base!M117","v":0},{"$f":"+Details!N117-Base!N117","v":0},{"$f":"+Details!O117-Base!O117","v":0},{"$f":"+Details!P117-Base!P117","v":0},{"$f":"+Details!Q117-Base!Q117","v":0},{"$f":"+Details!R117-Base!R117","v":0},{"$f":"+Details!S117-Base!S117","v":0},{"$f":"+Details!T117-Base!T117","v":0},{"$f":"+Details!U117-Base!U117","v":0},{"$f":"+Details!V117-Base!V117","v":0},{"$f":"+Details!W117-Base!W117","v":0},{"$f":"+Details!X117-Base!X117","v":0},{"$f":"+Details!Y117-Base!Y117","v":0},{"$f":"+Details!Z117-Base!Z117","v":0},{"$f":"+Details!AA117-Base!AA117","v":0},{"$f":"+Details!AB117-Base!AB117","v":0},{"$f":"+Details!AC117-Base!AC117","v":0},{"$f":"+Details!AD117-Base!AD117","v":0},{"$f":"+Details!AE117-Base!AE117","v":0},{"$f":"+Details!AF117-Base!AF117","v":0},{"$f":"+Details!AG117-Base!AG117","v":0},{"$f":"+Details!AH117-Base!AH117","v":0},{"$f":"+Details!AI117-Base!AI117","v":0},{"$f":"+Details!AJ117-Base!AJ117","v":0},{"$f":"+Details!AK117-Base!AK117","v":0},{"$f":"+Details!AL117-Base!AL117","v":0},{"$f":"+Details!AM117-Base!AM117","v":0},{"$f":"+Details!AN117-Base!AN117","v":0},{"$f":"+Details!AO117-Base!AO117","v":0},{"$f":"+Details!AP117-Base!AP117","v":0},{"$f":"+Details!AQ117-Base!AQ117","v":0},{"$f":"+Details!AR117-Base!AR117","v":0},{"$f":"+Details!AS117-Base!AS117","v":0}]
[null,"Inherited IRA automatic withdrawals ^",null,null,0,{"$f":"+F116+F117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E118","v":0},0,null,null,{"$f":"+Details!F118-Base!F118","v":0},{"$f":"+Details!G118-Base!G118","v":0},{"$f":"+Details!H118-Base!H118","v":0},{"$f":"+Details!I118-Base!I118","v":0},{"$f":"+Details!J118-Base!J118","v":0},{"$f":"+Details!K118-Base!K118","v":0},{"$f":"+Details!L118-Base!L118","v":0},{"$f":"+Details!M118-Base!M118","v":0},{"$f":"+Details!N118-Base!N118","v":0},{"$f":"+Details!O118-Base!O118","v":0},{"$f":"+Details!P118-Base!P118","v":0},{"$f":"+Details!Q118-Base!Q118","v":0},{"$f":"+Details!R118-Base!R118","v":0},{"$f":"+Details!S118-Base!S118","v":0},{"$f":"+Details!T118-Base!T118","v":0},{"$f":"+Details!U118-Base!U118","v":0},{"$f":"+Details!V118-Base!V118","v":0},{"$f":"+Details!W118-Base!W118","v":0},{"$f":"+Details!X118-Base!X118","v":0},{"$f":"+Details!Y118-Base!Y118","v":0},{"$f":"+Details!Z118-Base!Z118","v":0},{"$f":"+Details!AA118-Base!AA118","v":0},{"$f":"+Details!AB118-Base!AB118","v":0},{"$f":"+Details!AC118-Base!AC118","v":0},{"$f":"+Details!AD118-Base!AD118","v":0},{"$f":"+Details!AE118-Base!AE118","v":0},{"$f":"+Details!AF118-Base!AF118","v":0},{"$f":"+Details!AG118-Base!AG118","v":0},{"$f":"+Details!AH118-Base!AH118","v":0},{"$f":"+Details!AI118-Base!AI118","v":0},{"$f":"+Details!AJ118-Base!AJ118","v":0},{"$f":"+Details!AK118-Base!AK118","v":0},{"$f":"+Details!AL118-Base!AL118","v":0},{"$f":"+Details!AM118-Base!AM118","v":0},{"$f":"+Details!AN118-Base!AN118","v":0},{"$f":"+Details!AO118-Base!AO118","v":0},{"$f":"+Details!AP118-Base!AP118","v":0},{"$f":"+Details!AQ118-Base!AQ118","v":0},{"$f":"+Details!AR118-Base!AR118","v":0},{"$f":"+Details!AS118-Base!AS118","v":0}]
[]
[null,"Roth 1 contributions","esc rate:",{"$f":"Roth1_Esc","v":0.1},{"$f":"SUM(F120:AS120)","v":4600},{"$f":"ROUND(IF(Roth1_Start=F$4,Roth1_Add,0)/Round_To,0)*Round_To","v":1000},{"$f":"ROUND(IF(AND(F120>0,OR(Roth1_End>=G$4,Roth1_End>=\"\")),F120*(1+Roth1_Esc),IF(Roth1_Start=G$4,Roth1_Add,0))/Round_To,0)*Round_To*G$278","v":1100},1200,1300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E120","v":4600},{"$f":"+E120-AU120","v":0},114,null,{"$f":"+Details!F120-Base!F120","v":0},{"$f":"+Details!G120-Base!G120","v":0},{"$f":"+Details!H120-Base!H120","v":0},{"$f":"+Details!I120-Base!I120","v":0},{"$f":"+Details!J120-Base!J120","v":0},{"$f":"+Details!K120-Base!K120","v":0},{"$f":"+Details!L120-Base!L120","v":0},{"$f":"+Details!M120-Base!M120","v":0},{"$f":"+Details!N120-Base!N120","v":0},{"$f":"+Details!O120-Base!O120","v":0},{"$f":"+Details!P120-Base!P120","v":0},{"$f":"+Details!Q120-Base!Q120","v":0},{"$f":"+Details!R120-Base!R120","v":0},{"$f":"+Details!S120-Base!S120","v":0},{"$f":"+Details!T120-Base!T120","v":0},{"$f":"+Details!U120-Base!U120","v":0},{"$f":"+Details!V120-Base!V120","v":0},{"$f":"+Details!W120-Base!W120","v":0},{"$f":"+Details!X120-Base!X120","v":0},{"$f":"+Details!Y120-Base!Y120","v":0},{"$f":"+Details!Z120-Base!Z120","v":0},{"$f":"+Details!AA120-Base!AA120","v":0},{"$f":"+Details!AB120-Base!AB120","v":0},{"$f":"+Details!AC120-Base!AC120","v":0},{"$f":"+Details!AD120-Base!AD120","v":0},{"$f":"+Details!AE120-Base!AE120","v":0},{"$f":"+Details!AF120-Base!AF120","v":0},{"$f":"+Details!AG120-Base!AG120","v":0},{"$f":"+Details!AH120-Base!AH120","v":0},{"$f":"+Details!AI120-Base!AI120","v":0},{"$f":"+Details!AJ120-Base!AJ120","v":0},{"$f":"+Details!AK120-Base!AK120","v":0},{"$f":"+Details!AL120-Base!AL120","v":0},{"$f":"+Details!AM120-Base!AM120","v":0},{"$f":"+Details!AN120-Base!AN120","v":0},{"$f":"+Details!AO120-Base!AO120","v":0},{"$f":"+Details!AP120-Base!AP120","v":0},{"$f":"+Details!AQ120-Base!AQ120","v":0},{"$f":"+Details!AR120-Base!AR120","v":0},{"$f":"+Details!AS120-Base!AS120","v":0}]
["c","Roth 1 withdrawals 1","withdr esc rate:",{"$f":"Esc_ExRoth","v":0},-210000,{"$f":"ROUND(IF(Start_ExRoth<=F$4,-With_ExRoth,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(F121<0,IF(-G$389>+F121*(1+Esc_ExRoth),-G$389,+F121*(1+Esc_ExRoth)),IF(Start_ExRoth<=G$4,IF(-G$389>-With_ExRoth,-G$389,-With_ExRoth),0))*IF(AND(End_ExRoth<G$4,End_ExRoth<>0),0,1)/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-30000,-30000,-30000,-30000,-30000,-30000,-30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E121","v":-210000},0,null,null,{"$f":"+Details!F121-Base!F121","v":0},{"$f":"+Details!G121-Base!G121","v":0},{"$f":"+Details!H121-Base!H121","v":0},{"$f":"+Details!I121-Base!I121","v":0},{"$f":"+Details!J121-Base!J121","v":0},{"$f":"+Details!K121-Base!K121","v":0},{"$f":"+Details!L121-Base!L121","v":0},{"$f":"+Details!M121-Base!M121","v":0},{"$f":"+Details!N121-Base!N121","v":0},{"$f":"+Details!O121-Base!O121","v":0},{"$f":"+Details!P121-Base!P121","v":0},{"$f":"+Details!Q121-Base!Q121","v":0},{"$f":"+Details!R121-Base!R121","v":0},{"$f":"+Details!S121-Base!S121","v":0},{"$f":"+Details!T121-Base!T121","v":0},{"$f":"+Details!U121-Base!U121","v":0},{"$f":"+Details!V121-Base!V121","v":0},{"$f":"+Details!W121-Base!W121","v":0},{"$f":"+Details!X121-Base!X121","v":0},{"$f":"+Details!Y121-Base!Y121","v":0},{"$f":"+Details!Z121-Base!Z121","v":0},{"$f":"+Details!AA121-Base!AA121","v":0},{"$f":"+Details!AB121-Base!AB121","v":0},{"$f":"+Details!AC121-Base!AC121","v":0},{"$f":"+Details!AD121-Base!AD121","v":0},{"$f":"+Details!AE121-Base!AE121","v":0},{"$f":"+Details!AF121-Base!AF121","v":0},{"$f":"+Details!AG121-Base!AG121","v":0},{"$f":"+Details!AH121-Base!AH121","v":0},{"$f":"+Details!AI121-Base!AI121","v":0},{"$f":"+Details!AJ121-Base!AJ121","v":0},{"$f":"+Details!AK121-Base!AK121","v":0},{"$f":"+Details!AL121-Base!AL121","v":0},{"$f":"+Details!AM121-Base!AM121","v":0},{"$f":"+Details!AN121-Base!AN121","v":0},{"$f":"+Details!AO121-Base!AO121","v":0},{"$f":"+Details!AP121-Base!AP121","v":0},{"$f":"+Details!AQ121-Base!AQ121","v":0},{"$f":"+Details!AR121-Base!AR121","v":0},{"$f":"+Details!AS121-Base!AS121","v":0}]
["c","Roth 1 withdrawals 2",null,{"$f":"Esc_ExRoth1_2","v":0},-66500,{"$f":"ROUND(IF(Start_ExRoth1_2<=F$4,-With_ExRoth1_2,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(F122<0,IF(-G$391>+F122*(1+Esc_ExRoth1_2),-G$391,+F122*(1+Esc_ExRoth1_2)),IF(Start_ExRoth1_2<=G$4,IF(-G$391>-With_ExRoth1_2,-G$391,-With_ExRoth1_2),0))*IF(AND(End_ExRoth1_2<G$4,End_ExRoth1_2<>0),0,1)/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10000,-10000,-10000,-10000,-10000,-10000,-6500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E122","v":-66500},0,null,null,{"$f":"+Details!F122-Base!F122","v":0},{"$f":"+Details!G122-Base!G122","v":0},{"$f":"+Details!H122-Base!H122","v":0},{"$f":"+Details!I122-Base!I122","v":0},{"$f":"+Details!J122-Base!J122","v":0},{"$f":"+Details!K122-Base!K122","v":0},{"$f":"+Details!L122-Base!L122","v":0},{"$f":"+Details!M122-Base!M122","v":0},{"$f":"+Details!N122-Base!N122","v":0},{"$f":"+Details!O122-Base!O122","v":0},{"$f":"+Details!P122-Base!P122","v":0},{"$f":"+Details!Q122-Base!Q122","v":0},{"$f":"+Details!R122-Base!R122","v":0},{"$f":"+Details!S122-Base!S122","v":0},{"$f":"+Details!T122-Base!T122","v":0},{"$f":"+Details!U122-Base!U122","v":0},{"$f":"+Details!V122-Base!V122","v":0},{"$f":"+Details!W122-Base!W122","v":0},{"$f":"+Details!X122-Base!X122","v":0},{"$f":"+Details!Y122-Base!Y122","v":0},{"$f":"+Details!Z122-Base!Z122","v":0},{"$f":"+Details!AA122-Base!AA122","v":0},{"$f":"+Details!AB122-Base!AB122","v":0},{"$f":"+Details!AC122-Base!AC122","v":0},{"$f":"+Details!AD122-Base!AD122","v":0},{"$f":"+Details!AE122-Base!AE122","v":0},{"$f":"+Details!AF122-Base!AF122","v":0},{"$f":"+Details!AG122-Base!AG122","v":0},{"$f":"+Details!AH122-Base!AH122","v":0},{"$f":"+Details!AI122-Base!AI122","v":0},{"$f":"+Details!AJ122-Base!AJ122","v":0},{"$f":"+Details!AK122-Base!AK122","v":0},{"$f":"+Details!AL122-Base!AL122","v":0},{"$f":"+Details!AM122-Base!AM122","v":0},{"$f":"+Details!AN122-Base!AN122","v":0},{"$f":"+Details!AO122-Base!AO122","v":0},{"$f":"+Details!AP122-Base!AP122","v":0},{"$f":"+Details!AQ122-Base!AQ122","v":0},{"$f":"+Details!AR122-Base!AR122","v":0},{"$f":"+Details!AS122-Base!AS122","v":0}]
["c","Roth 1 withdrawals",null,null,-276500,{"$f":"+F121+F122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-40000,-40000,-40000,-40000,-40000,-40000,-36500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E123","v":-276500},0,117,null,{"$f":"+Details!F123-Base!F123","v":0},{"$f":"+Details!G123-Base!G123","v":0},{"$f":"+Details!H123-Base!H123","v":0},{"$f":"+Details!I123-Base!I123","v":0},{"$f":"+Details!J123-Base!J123","v":0},{"$f":"+Details!K123-Base!K123","v":0},{"$f":"+Details!L123-Base!L123","v":0},{"$f":"+Details!M123-Base!M123","v":0},{"$f":"+Details!N123-Base!N123","v":0},{"$f":"+Details!O123-Base!O123","v":0},{"$f":"+Details!P123-Base!P123","v":0},{"$f":"+Details!Q123-Base!Q123","v":0},{"$f":"+Details!R123-Base!R123","v":0},{"$f":"+Details!S123-Base!S123","v":0},{"$f":"+Details!T123-Base!T123","v":0},{"$f":"+Details!U123-Base!U123","v":0},{"$f":"+Details!V123-Base!V123","v":0},{"$f":"+Details!W123-Base!W123","v":0},{"$f":"+Details!X123-Base!X123","v":0},{"$f":"+Details!Y123-Base!Y123","v":0},{"$f":"+Details!Z123-Base!Z123","v":0},{"$f":"+Details!AA123-Base!AA123","v":0},{"$f":"+Details!AB123-Base!AB123","v":0},{"$f":"+Details!AC123-Base!AC123","v":0},{"$f":"+Details!AD123-Base!AD123","v":0},{"$f":"+Details!AE123-Base!AE123","v":0},{"$f":"+Details!AF123-Base!AF123","v":0},{"$f":"+Details!AG123-Base!AG123","v":0},{"$f":"+Details!AH123-Base!AH123","v":0},{"$f":"+Details!AI123-Base!AI123","v":0},{"$f":"+Details!AJ123-Base!AJ123","v":0},{"$f":"+Details!AK123-Base!AK123","v":0},{"$f":"+Details!AL123-Base!AL123","v":0},{"$f":"+Details!AM123-Base!AM123","v":0},{"$f":"+Details!AN123-Base!AN123","v":0},{"$f":"+Details!AO123-Base!AO123","v":0},{"$f":"+Details!AP123-Base!AP123","v":0},{"$f":"+Details!AQ123-Base!AQ123","v":0},{"$f":"+Details!AR123-Base!AR123","v":0},{"$f":"+Details!AS123-Base!AS123","v":0}]
["c","Roth 2 withdrawals",null,{"$f":"Esc_ExRoth2","v":0.1},-38800,{"$f":"ROUND(IF(Start_ExRoth2<=F$4,-With_ExRoth2,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(F124<0,IF(-G$399>+F124*(1+Esc_ExRoth2),-G$399,+F124*(1+Esc_ExRoth2)),IF(Start_ExRoth2<=G$4,IF(-G$399>-With_ExRoth2,-G$399,-With_ExRoth2),0))*IF(AND(End_ExRoth2<G$4,End_ExRoth2<>0),0,1)/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,-5000,-5500,-6100,-6700,-7400,-8100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E124","v":-38800},0,118,null,{"$f":"+Details!F124-Base!F124","v":0},{"$f":"+Details!G124-Base!G124","v":0},{"$f":"+Details!H124-Base!H124","v":0},{"$f":"+Details!I124-Base!I124","v":0},{"$f":"+Details!J124-Base!J124","v":0},{"$f":"+Details!K124-Base!K124","v":0},{"$f":"+Details!L124-Base!L124","v":0},{"$f":"+Details!M124-Base!M124","v":0},{"$f":"+Details!N124-Base!N124","v":0},{"$f":"+Details!O124-Base!O124","v":0},{"$f":"+Details!P124-Base!P124","v":0},{"$f":"+Details!Q124-Base!Q124","v":0},{"$f":"+Details!R124-Base!R124","v":0},{"$f":"+Details!S124-Base!S124","v":0},{"$f":"+Details!T124-Base!T124","v":0},{"$f":"+Details!U124-Base!U124","v":0},{"$f":"+Details!V124-Base!V124","v":0},{"$f":"+Details!W124-Base!W124","v":0},{"$f":"+Details!X124-Base!X124","v":0},{"$f":"+Details!Y124-Base!Y124","v":0},{"$f":"+Details!Z124-Base!Z124","v":0},{"$f":"+Details!AA124-Base!AA124","v":0},{"$f":"+Details!AB124-Base!AB124","v":0},{"$f":"+Details!AC124-Base!AC124","v":0},{"$f":"+Details!AD124-Base!AD124","v":0},{"$f":"+Details!AE124-Base!AE124","v":0},{"$f":"+Details!AF124-Base!AF124","v":0},{"$f":"+Details!AG124-Base!AG124","v":0},{"$f":"+Details!AH124-Base!AH124","v":0},{"$f":"+Details!AI124-Base!AI124","v":0},{"$f":"+Details!AJ124-Base!AJ124","v":0},{"$f":"+Details!AK124-Base!AK124","v":0},{"$f":"+Details!AL124-Base!AL124","v":0},{"$f":"+Details!AM124-Base!AM124","v":0},{"$f":"+Details!AN124-Base!AN124","v":0},{"$f":"+Details!AO124-Base!AO124","v":0},{"$f":"+Details!AP124-Base!AP124","v":0},{"$f":"+Details!AQ124-Base!AQ124","v":0},{"$f":"+Details!AR124-Base!AR124","v":0},{"$f":"+Details!AS124-Base!AS124","v":0}]
[null,"Roths 1 & 2 withdrawals",null,null,-315300,{"$f":"+F123+F124","v":0},0,0,0,0,0,0,0,-5000,-5500,-6100,-6700,-7400,-8100,0,0,0,0,-40000,-40000,-40000,-40000,-40000,-40000,-36500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E125","v":-315300},0,null,null,{"$f":"+Details!F125-Base!F125","v":0},{"$f":"+Details!G125-Base!G125","v":0},{"$f":"+Details!H125-Base!H125","v":0},{"$f":"+Details!I125-Base!I125","v":0},{"$f":"+Details!J125-Base!J125","v":0},{"$f":"+Details!K125-Base!K125","v":0},{"$f":"+Details!L125-Base!L125","v":0},{"$f":"+Details!M125-Base!M125","v":0},{"$f":"+Details!N125-Base!N125","v":0},{"$f":"+Details!O125-Base!O125","v":0},{"$f":"+Details!P125-Base!P125","v":0},{"$f":"+Details!Q125-Base!Q125","v":0},{"$f":"+Details!R125-Base!R125","v":0},{"$f":"+Details!S125-Base!S125","v":0},{"$f":"+Details!T125-Base!T125","v":0},{"$f":"+Details!U125-Base!U125","v":0},{"$f":"+Details!V125-Base!V125","v":0},{"$f":"+Details!W125-Base!W125","v":0},{"$f":"+Details!X125-Base!X125","v":0},{"$f":"+Details!Y125-Base!Y125","v":0},{"$f":"+Details!Z125-Base!Z125","v":0},{"$f":"+Details!AA125-Base!AA125","v":0},{"$f":"+Details!AB125-Base!AB125","v":0},{"$f":"+Details!AC125-Base!AC125","v":0},{"$f":"+Details!AD125-Base!AD125","v":0},{"$f":"+Details!AE125-Base!AE125","v":0},{"$f":"+Details!AF125-Base!AF125","v":0},{"$f":"+Details!AG125-Base!AG125","v":0},{"$f":"+Details!AH125-Base!AH125","v":0},{"$f":"+Details!AI125-Base!AI125","v":0},{"$f":"+Details!AJ125-Base!AJ125","v":0},{"$f":"+Details!AK125-Base!AK125","v":0},{"$f":"+Details!AL125-Base!AL125","v":0},{"$f":"+Details!AM125-Base!AM125","v":0},{"$f":"+Details!AN125-Base!AN125","v":0},{"$f":"+Details!AO125-Base!AO125","v":0},{"$f":"+Details!AP125-Base!AP125","v":0},{"$f":"+Details!AQ125-Base!AQ125","v":0},{"$f":"+Details!AR125-Base!AR125","v":0},{"$f":"+Details!AS125-Base!AS125","v":0}]
[null,"Roth 1 automatic",null,null,0,{"$f":"ROUND(IF(F8-Taxable_Min+F335-F95-F103-F118<0,IF(F394>0,IF(F8-Taxable_Min+F335-F95-F103-F118<-F394,-F394,F8-Taxable_Min+F335-F95-F103-F118),0),0)/Round_To,0)*Round_To*IF(Automate=\"y\",1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E126","v":0},0,null,null,{"$f":"+Details!F126-Base!F126","v":0},{"$f":"+Details!G126-Base!G126","v":0},{"$f":"+Details!H126-Base!H126","v":0},{"$f":"+Details!I126-Base!I126","v":0},{"$f":"+Details!J126-Base!J126","v":0},{"$f":"+Details!K126-Base!K126","v":0},{"$f":"+Details!L126-Base!L126","v":0},{"$f":"+Details!M126-Base!M126","v":0},{"$f":"+Details!N126-Base!N126","v":0},{"$f":"+Details!O126-Base!O126","v":0},{"$f":"+Details!P126-Base!P126","v":0},{"$f":"+Details!Q126-Base!Q126","v":0},{"$f":"+Details!R126-Base!R126","v":0},{"$f":"+Details!S126-Base!S126","v":0},{"$f":"+Details!T126-Base!T126","v":0},{"$f":"+Details!U126-Base!U126","v":0},{"$f":"+Details!V126-Base!V126","v":0},{"$f":"+Details!W126-Base!W126","v":0},{"$f":"+Details!X126-Base!X126","v":0},{"$f":"+Details!Y126-Base!Y126","v":0},{"$f":"+Details!Z126-Base!Z126","v":0},{"$f":"+Details!AA126-Base!AA126","v":0},{"$f":"+Details!AB126-Base!AB126","v":0},{"$f":"+Details!AC126-Base!AC126","v":0},{"$f":"+Details!AD126-Base!AD126","v":0},{"$f":"+Details!AE126-Base!AE126","v":0},{"$f":"+Details!AF126-Base!AF126","v":0},{"$f":"+Details!AG126-Base!AG126","v":0},{"$f":"+Details!AH126-Base!AH126","v":0},{"$f":"+Details!AI126-Base!AI126","v":0},{"$f":"+Details!AJ126-Base!AJ126","v":0},{"$f":"+Details!AK126-Base!AK126","v":0},{"$f":"+Details!AL126-Base!AL126","v":0},{"$f":"+Details!AM126-Base!AM126","v":0},{"$f":"+Details!AN126-Base!AN126","v":0},{"$f":"+Details!AO126-Base!AO126","v":0},{"$f":"+Details!AP126-Base!AP126","v":0},{"$f":"+Details!AQ126-Base!AQ126","v":0},{"$f":"+Details!AR126-Base!AR126","v":0},{"$f":"+Details!AS126-Base!AS126","v":0}]
[null,"Roth 1 SPIA purchase",null,null,0,{"$f":"IF(SPIA_From=\"r\",IF(SPIA_Age=F$4,-SPIA_Amt,0),0)*IF(SPIA_Amt>F15,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E127","v":0},0,null,null,{"$f":"+Details!F127-Base!F127","v":0},{"$f":"+Details!G127-Base!G127","v":0},{"$f":"+Details!H127-Base!H127","v":0},{"$f":"+Details!I127-Base!I127","v":0},{"$f":"+Details!J127-Base!J127","v":0},{"$f":"+Details!K127-Base!K127","v":0},{"$f":"+Details!L127-Base!L127","v":0},{"$f":"+Details!M127-Base!M127","v":0},{"$f":"+Details!N127-Base!N127","v":0},{"$f":"+Details!O127-Base!O127","v":0},{"$f":"+Details!P127-Base!P127","v":0},{"$f":"+Details!Q127-Base!Q127","v":0},{"$f":"+Details!R127-Base!R127","v":0},{"$f":"+Details!S127-Base!S127","v":0},{"$f":"+Details!T127-Base!T127","v":0},{"$f":"+Details!U127-Base!U127","v":0},{"$f":"+Details!V127-Base!V127","v":0},{"$f":"+Details!W127-Base!W127","v":0},{"$f":"+Details!X127-Base!X127","v":0},{"$f":"+Details!Y127-Base!Y127","v":0},{"$f":"+Details!Z127-Base!Z127","v":0},{"$f":"+Details!AA127-Base!AA127","v":0},{"$f":"+Details!AB127-Base!AB127","v":0},{"$f":"+Details!AC127-Base!AC127","v":0},{"$f":"+Details!AD127-Base!AD127","v":0},{"$f":"+Details!AE127-Base!AE127","v":0},{"$f":"+Details!AF127-Base!AF127","v":0},{"$f":"+Details!AG127-Base!AG127","v":0},{"$f":"+Details!AH127-Base!AH127","v":0},{"$f":"+Details!AI127-Base!AI127","v":0},{"$f":"+Details!AJ127-Base!AJ127","v":0},{"$f":"+Details!AK127-Base!AK127","v":0},{"$f":"+Details!AL127-Base!AL127","v":0},{"$f":"+Details!AM127-Base!AM127","v":0},{"$f":"+Details!AN127-Base!AN127","v":0},{"$f":"+Details!AO127-Base!AO127","v":0},{"$f":"+Details!AP127-Base!AP127","v":0},{"$f":"+Details!AQ127-Base!AQ127","v":0},{"$f":"+Details!AR127-Base!AR127","v":0},{"$f":"+Details!AS127-Base!AS127","v":0}]
["c","Roth Conversions - input",null,"not included",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!E128","v":280000},-280000,null,null,{"$f":"+Details!F128-Base!F128","v":45000},{"$f":"+Details!G128-Base!G128","v":30000},{"$f":"+Details!H128-Base!H128","v":45000},{"$f":"+Details!I128-Base!I128","v":45000},{"$f":"+Details!J128-Base!J128","v":50000},{"$f":"+Details!K128-Base!K128","v":30000},{"$f":"+Details!L128-Base!L128","v":35000},{"$f":"+Details!M128-Base!M128","v":0},{"$f":"+Details!N128-Base!N128","v":0},{"$f":"+Details!O128-Base!O128","v":0},{"$f":"+Details!P128-Base!P128","v":0},{"$f":"+Details!Q128-Base!Q128","v":0},{"$f":"+Details!R128-Base!R128","v":0},{"$f":"+Details!S128-Base!S128","v":0},{"$f":"+Details!T128-Base!T128","v":0},{"$f":"+Details!U128-Base!U128","v":0},{"$f":"+Details!V128-Base!V128","v":0},{"$f":"+Details!W128-Base!W128","v":0},{"$f":"+Details!X128-Base!X128","v":0},{"$f":"+Details!Y128-Base!Y128","v":0},{"$f":"+Details!Z128-Base!Z128","v":0},{"$f":"+Details!AA128-Base!AA128","v":0},{"$f":"+Details!AB128-Base!AB128","v":0},{"$f":"+Details!AC128-Base!AC128","v":0},{"$f":"+Details!AD128-Base!AD128","v":0},{"$f":"+Details!AE128-Base!AE128","v":0},{"$f":"+Details!AF128-Base!AF128","v":0},{"$f":"+Details!AG128-Base!AG128","v":0},{"$f":"+Details!AH128-Base!AH128","v":0},{"$f":"+Details!AI128-Base!AI128","v":0},{"$f":"+Details!AJ128-Base!AJ128","v":0},{"$f":"+Details!AK128-Base!AK128","v":0},{"$f":"+Details!AL128-Base!AL128","v":0},{"$f":"+Details!AM128-Base!AM128","v":0},{"$f":"+Details!AN128-Base!AN128","v":0},{"$f":"+Details!AO128-Base!AO128","v":0},{"$f":"+Details!AP128-Base!AP128","v":0},{"$f":"+Details!AQ128-Base!AQ128","v":0},{"$f":"+Details!AR128-Base!AR128","v":0},{"$f":"+Details!AS128-Base!AS128","v":0}]
["c","Roth Withdrawals - input",null,"not included",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!E129","v":0},0,null,null,{"$f":"+Details!F129-Base!F129","v":0},{"$f":"+Details!G129-Base!G129","v":0},{"$f":"+Details!H129-Base!H129","v":0},{"$f":"+Details!I129-Base!I129","v":0},{"$f":"+Details!J129-Base!J129","v":0},{"$f":"+Details!K129-Base!K129","v":0},{"$f":"+Details!L129-Base!L129","v":0},{"$f":"+Details!M129-Base!M129","v":0},{"$f":"+Details!N129-Base!N129","v":0},{"$f":"+Details!O129-Base!O129","v":0},{"$f":"+Details!P129-Base!P129","v":0},{"$f":"+Details!Q129-Base!Q129","v":0},{"$f":"+Details!R129-Base!R129","v":0},{"$f":"+Details!S129-Base!S129","v":0},{"$f":"+Details!T129-Base!T129","v":0},{"$f":"+Details!U129-Base!U129","v":0},{"$f":"+Details!V129-Base!V129","v":0},{"$f":"+Details!W129-Base!W129","v":0},{"$f":"+Details!X129-Base!X129","v":0},{"$f":"+Details!Y129-Base!Y129","v":0},{"$f":"+Details!Z129-Base!Z129","v":0},{"$f":"+Details!AA129-Base!AA129","v":0},{"$f":"+Details!AB129-Base!AB129","v":0},{"$f":"+Details!AC129-Base!AC129","v":0},{"$f":"+Details!AD129-Base!AD129","v":0},{"$f":"+Details!AE129-Base!AE129","v":0},{"$f":"+Details!AF129-Base!AF129","v":0},{"$f":"+Details!AG129-Base!AG129","v":0},{"$f":"+Details!AH129-Base!AH129","v":0},{"$f":"+Details!AI129-Base!AI129","v":0},{"$f":"+Details!AJ129-Base!AJ129","v":0},{"$f":"+Details!AK129-Base!AK129","v":0},{"$f":"+Details!AL129-Base!AL129","v":0},{"$f":"+Details!AM129-Base!AM129","v":0},{"$f":"+Details!AN129-Base!AN129","v":0},{"$f":"+Details!AO129-Base!AO129","v":0},{"$f":"+Details!AP129-Base!AP129","v":0},{"$f":"+Details!AQ129-Base!AQ129","v":0},{"$f":"+Details!AR129-Base!AR129","v":0},{"$f":"+Details!AS129-Base!AS129","v":0}]
["c","Roth Conversions - calculated",null,"not included",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!E130","v":200100},-200100,null,null,{"$f":"+Details!F130-Base!F130","v":15000},{"$f":"+Details!G130-Base!G130","v":16400},{"$f":"+Details!H130-Base!H130","v":18000},{"$f":"+Details!I130-Base!I130","v":19700},{"$f":"+Details!J130-Base!J130","v":21600},{"$f":"+Details!K130-Base!K130","v":23700},{"$f":"+Details!L130-Base!L130","v":26000},{"$f":"+Details!M130-Base!M130","v":28500},{"$f":"+Details!N130-Base!N130","v":31200},{"$f":"+Details!O130-Base!O130","v":0},{"$f":"+Details!P130-Base!P130","v":0},{"$f":"+Details!Q130-Base!Q130","v":0},{"$f":"+Details!R130-Base!R130","v":0},{"$f":"+Details!S130-Base!S130","v":0},{"$f":"+Details!T130-Base!T130","v":0},{"$f":"+Details!U130-Base!U130","v":0},{"$f":"+Details!V130-Base!V130","v":0},{"$f":"+Details!W130-Base!W130","v":0},{"$f":"+Details!X130-Base!X130","v":0},{"$f":"+Details!Y130-Base!Y130","v":0},{"$f":"+Details!Z130-Base!Z130","v":0},{"$f":"+Details!AA130-Base!AA130","v":0},{"$f":"+Details!AB130-Base!AB130","v":0},{"$f":"+Details!AC130-Base!AC130","v":0},{"$f":"+Details!AD130-Base!AD130","v":0},{"$f":"+Details!AE130-Base!AE130","v":0},{"$f":"+Details!AF130-Base!AF130","v":0},{"$f":"+Details!AG130-Base!AG130","v":0},{"$f":"+Details!AH130-Base!AH130","v":0},{"$f":"+Details!AI130-Base!AI130","v":0},{"$f":"+Details!AJ130-Base!AJ130","v":0},{"$f":"+Details!AK130-Base!AK130","v":0},{"$f":"+Details!AL130-Base!AL130","v":0},{"$f":"+Details!AM130-Base!AM130","v":0},{"$f":"+Details!AN130-Base!AN130","v":0},{"$f":"+Details!AO130-Base!AO130","v":0},{"$f":"+Details!AP130-Base!AP130","v":0},{"$f":"+Details!AQ130-Base!AQ130","v":0},{"$f":"+Details!AR130-Base!AR130","v":0},{"$f":"+Details!AS130-Base!AS130","v":0}]
["c","Roth Withdrawals - calculated",null,"not included",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!E131","v":0},0,null,null,{"$f":"+Details!F131-Base!F131","v":0},{"$f":"+Details!G131-Base!G131","v":0},{"$f":"+Details!H131-Base!H131","v":0},{"$f":"+Details!I131-Base!I131","v":0},{"$f":"+Details!J131-Base!J131","v":0},{"$f":"+Details!K131-Base!K131","v":0},{"$f":"+Details!L131-Base!L131","v":0},{"$f":"+Details!M131-Base!M131","v":0},{"$f":"+Details!N131-Base!N131","v":0},{"$f":"+Details!O131-Base!O131","v":0},{"$f":"+Details!P131-Base!P131","v":0},{"$f":"+Details!Q131-Base!Q131","v":0},{"$f":"+Details!R131-Base!R131","v":0},{"$f":"+Details!S131-Base!S131","v":0},{"$f":"+Details!T131-Base!T131","v":0},{"$f":"+Details!U131-Base!U131","v":0},{"$f":"+Details!V131-Base!V131","v":0},{"$f":"+Details!W131-Base!W131","v":0},{"$f":"+Details!X131-Base!X131","v":0},{"$f":"+Details!Y131-Base!Y131","v":0},{"$f":"+Details!Z131-Base!Z131","v":0},{"$f":"+Details!AA131-Base!AA131","v":0},{"$f":"+Details!AB131-Base!AB131","v":0},{"$f":"+Details!AC131-Base!AC131","v":0},{"$f":"+Details!AD131-Base!AD131","v":0},{"$f":"+Details!AE131-Base!AE131","v":0},{"$f":"+Details!AF131-Base!AF131","v":0},{"$f":"+Details!AG131-Base!AG131","v":0},{"$f":"+Details!AH131-Base!AH131","v":0},{"$f":"+Details!AI131-Base!AI131","v":0},{"$f":"+Details!AJ131-Base!AJ131","v":0},{"$f":"+Details!AK131-Base!AK131","v":0},{"$f":"+Details!AL131-Base!AL131","v":0},{"$f":"+Details!AM131-Base!AM131","v":0},{"$f":"+Details!AN131-Base!AN131","v":0},{"$f":"+Details!AO131-Base!AO131","v":0},{"$f":"+Details!AP131-Base!AP131","v":0},{"$f":"+Details!AQ131-Base!AQ131","v":0},{"$f":"+Details!AR131-Base!AR131","v":0},{"$f":"+Details!AS131-Base!AS131","v":0}]
[]
[null,"Roth conversions ^",null,"not included",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!E133","v":0},{"$f":"+E133-AU133","v":0},127,null,{"$f":"+Details!F133-Base!F133","v":0},{"$f":"+Details!G133-Base!G133","v":0},{"$f":"+Details!H133-Base!H133","v":0},{"$f":"+Details!I133-Base!I133","v":0},{"$f":"+Details!J133-Base!J133","v":0},{"$f":"+Details!K133-Base!K133","v":0},{"$f":"+Details!L133-Base!L133","v":0},{"$f":"+Details!M133-Base!M133","v":0},{"$f":"+Details!N133-Base!N133","v":0},{"$f":"+Details!O133-Base!O133","v":0},{"$f":"+Details!P133-Base!P133","v":0},{"$f":"+Details!Q133-Base!Q133","v":0},{"$f":"+Details!R133-Base!R133","v":0},{"$f":"+Details!S133-Base!S133","v":0},{"$f":"+Details!T133-Base!T133","v":0},{"$f":"+Details!U133-Base!U133","v":0},{"$f":"+Details!V133-Base!V133","v":0},{"$f":"+Details!W133-Base!W133","v":0},{"$f":"+Details!X133-Base!X133","v":0},{"$f":"+Details!Y133-Base!Y133","v":0},{"$f":"+Details!Z133-Base!Z133","v":0},{"$f":"+Details!AA133-Base!AA133","v":0},{"$f":"+Details!AB133-Base!AB133","v":0},{"$f":"+Details!AC133-Base!AC133","v":0},{"$f":"+Details!AD133-Base!AD133","v":0},{"$f":"+Details!AE133-Base!AE133","v":0},{"$f":"+Details!AF133-Base!AF133","v":0},{"$f":"+Details!AG133-Base!AG133","v":0},{"$f":"+Details!AH133-Base!AH133","v":0},{"$f":"+Details!AI133-Base!AI133","v":0},{"$f":"+Details!AJ133-Base!AJ133","v":0},{"$f":"+Details!AK133-Base!AK133","v":0},{"$f":"+Details!AL133-Base!AL133","v":0},{"$f":"+Details!AM133-Base!AM133","v":0},{"$f":"+Details!AN133-Base!AN133","v":0},{"$f":"+Details!AO133-Base!AO133","v":0},{"$f":"+Details!AP133-Base!AP133","v":0},{"$f":"+Details!AQ133-Base!AQ133","v":0},{"$f":"+Details!AR133-Base!AR133","v":0},{"$f":"+Details!AS133-Base!AS133","v":0}]
[null,"Roth conversions withdrawals ^",null,"not included",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!E134","v":0},{"$f":"+E134-AU134","v":0},128,null,{"$f":"+Details!F134-Base!F134","v":0},{"$f":"+Details!G134-Base!G134","v":0},{"$f":"+Details!H134-Base!H134","v":0},{"$f":"+Details!I134-Base!I134","v":0},{"$f":"+Details!J134-Base!J134","v":0},{"$f":"+Details!K134-Base!K134","v":0},{"$f":"+Details!L134-Base!L134","v":0},{"$f":"+Details!M134-Base!M134","v":0},{"$f":"+Details!N134-Base!N134","v":0},{"$f":"+Details!O134-Base!O134","v":0},{"$f":"+Details!P134-Base!P134","v":0},{"$f":"+Details!Q134-Base!Q134","v":0},{"$f":"+Details!R134-Base!R134","v":0},{"$f":"+Details!S134-Base!S134","v":0},{"$f":"+Details!T134-Base!T134","v":0},{"$f":"+Details!U134-Base!U134","v":0},{"$f":"+Details!V134-Base!V134","v":0},{"$f":"+Details!W134-Base!W134","v":0},{"$f":"+Details!X134-Base!X134","v":0},{"$f":"+Details!Y134-Base!Y134","v":0},{"$f":"+Details!Z134-Base!Z134","v":0},{"$f":"+Details!AA134-Base!AA134","v":0},{"$f":"+Details!AB134-Base!AB134","v":0},{"$f":"+Details!AC134-Base!AC134","v":0},{"$f":"+Details!AD134-Base!AD134","v":0},{"$f":"+Details!AE134-Base!AE134","v":0},{"$f":"+Details!AF134-Base!AF134","v":0},{"$f":"+Details!AG134-Base!AG134","v":0},{"$f":"+Details!AH134-Base!AH134","v":0},{"$f":"+Details!AI134-Base!AI134","v":0},{"$f":"+Details!AJ134-Base!AJ134","v":0},{"$f":"+Details!AK134-Base!AK134","v":0},{"$f":"+Details!AL134-Base!AL134","v":0},{"$f":"+Details!AM134-Base!AM134","v":0},{"$f":"+Details!AN134-Base!AN134","v":0},{"$f":"+Details!AO134-Base!AO134","v":0},{"$f":"+Details!AP134-Base!AP134","v":0},{"$f":"+Details!AQ134-Base!AQ134","v":0},{"$f":"+Details!AR134-Base!AR134","v":0},{"$f":"+Details!AS134-Base!AS134","v":0}]
[null,"Roth conversions withdrawals - automatic",null,"not included",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!E135","v":0},{"$f":"+E135-AU135","v":0},null,null,{"$f":"+Details!F135-Base!F135","v":0},{"$f":"+Details!G135-Base!G135","v":0},{"$f":"+Details!H135-Base!H135","v":0},{"$f":"+Details!I135-Base!I135","v":0},{"$f":"+Details!J135-Base!J135","v":0},{"$f":"+Details!K135-Base!K135","v":0},{"$f":"+Details!L135-Base!L135","v":0},{"$f":"+Details!M135-Base!M135","v":0},{"$f":"+Details!N135-Base!N135","v":0},{"$f":"+Details!O135-Base!O135","v":0},{"$f":"+Details!P135-Base!P135","v":0},{"$f":"+Details!Q135-Base!Q135","v":0},{"$f":"+Details!R135-Base!R135","v":0},{"$f":"+Details!S135-Base!S135","v":0},{"$f":"+Details!T135-Base!T135","v":0},{"$f":"+Details!U135-Base!U135","v":0},{"$f":"+Details!V135-Base!V135","v":0},{"$f":"+Details!W135-Base!W135","v":0},{"$f":"+Details!X135-Base!X135","v":0},{"$f":"+Details!Y135-Base!Y135","v":0},{"$f":"+Details!Z135-Base!Z135","v":0},{"$f":"+Details!AA135-Base!AA135","v":0},{"$f":"+Details!AB135-Base!AB135","v":0},{"$f":"+Details!AC135-Base!AC135","v":0},{"$f":"+Details!AD135-Base!AD135","v":0},{"$f":"+Details!AE135-Base!AE135","v":0},{"$f":"+Details!AF135-Base!AF135","v":0},{"$f":"+Details!AG135-Base!AG135","v":0},{"$f":"+Details!AH135-Base!AH135","v":0},{"$f":"+Details!AI135-Base!AI135","v":0},{"$f":"+Details!AJ135-Base!AJ135","v":0},{"$f":"+Details!AK135-Base!AK135","v":0},{"$f":"+Details!AL135-Base!AL135","v":0},{"$f":"+Details!AM135-Base!AM135","v":0},{"$f":"+Details!AN135-Base!AN135","v":0},{"$f":"+Details!AO135-Base!AO135","v":0},{"$f":"+Details!AP135-Base!AP135","v":0},{"$f":"+Details!AQ135-Base!AQ135","v":0},{"$f":"+Details!AR135-Base!AR135","v":0},{"$f":"+Details!AS135-Base!AS135","v":0}]
[null,"Long-Term Capital Gains",null,null,{"$f":"SUM(F136:AS136)","v":0},{"$f":"+F206","v":0},{"$f":"+G206","v":0},{"$f":"+H206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E136","v":0},{"$f":"+E136-AU136","v":0},null,null,{"$f":"+Details!F136-Base!F136","v":0},{"$f":"+Details!G136-Base!G136","v":0},{"$f":"+Details!H136-Base!H136","v":0},{"$f":"+Details!I136-Base!I136","v":0},{"$f":"+Details!J136-Base!J136","v":0},{"$f":"+Details!K136-Base!K136","v":0},{"$f":"+Details!L136-Base!L136","v":0},{"$f":"+Details!M136-Base!M136","v":0},{"$f":"+Details!N136-Base!N136","v":0},{"$f":"+Details!O136-Base!O136","v":0},{"$f":"+Details!P136-Base!P136","v":0},{"$f":"+Details!Q136-Base!Q136","v":0},{"$f":"+Details!R136-Base!R136","v":0},{"$f":"+Details!S136-Base!S136","v":0},{"$f":"+Details!T136-Base!T136","v":0},{"$f":"+Details!U136-Base!U136","v":0},{"$f":"+Details!V136-Base!V136","v":0},{"$f":"+Details!W136-Base!W136","v":0},{"$f":"+Details!X136-Base!X136","v":0},{"$f":"+Details!Y136-Base!Y136","v":0},{"$f":"+Details!Z136-Base!Z136","v":0},{"$f":"+Details!AA136-Base!AA136","v":0},{"$f":"+Details!AB136-Base!AB136","v":0},{"$f":"+Details!AC136-Base!AC136","v":0},{"$f":"+Details!AD136-Base!AD136","v":0},{"$f":"+Details!AE136-Base!AE136","v":0},{"$f":"+Details!AF136-Base!AF136","v":0},{"$f":"+Details!AG136-Base!AG136","v":0},{"$f":"+Details!AH136-Base!AH136","v":0},{"$f":"+Details!AI136-Base!AI136","v":0},{"$f":"+Details!AJ136-Base!AJ136","v":0},{"$f":"+Details!AK136-Base!AK136","v":0},{"$f":"+Details!AL136-Base!AL136","v":0},{"$f":"+Details!AM136-Base!AM136","v":0},{"$f":"+Details!AN136-Base!AN136","v":0},{"$f":"+Details!AO136-Base!AO136","v":0},{"$f":"+Details!AP136-Base!AP136","v":0},{"$f":"+Details!AQ136-Base!AQ136","v":0},{"$f":"+Details!AR136-Base!AR136","v":0},{"$f":"+Details!AS136-Base!AS136","v":0}]
[null,"Qualified Charitable Distributions",{"$f":"\"QCD1: \" & +QCD1_Name & \" - QCD2: \" & QCD2_Name","v":"QCD1: IRA 2 - QCD2: Inhr IRA 2"},null,{"$f":"SUM(F137:AS137)","v":-100000},{"$f":"-ROUND((IF(OR(QCD_Age1=F$4,AND(QCD_Age1<F$4,(QCD_Age1+QCD1_Cnt)>F$4)),QCD_Amt1,0)+IF(OR(QCD_Age2=F$4,AND(QCD_Age2<F$4,(QCD_Age2+QCD2_Cnt)>F$4)),QCD_Amt2,0))*IF(Qual1=\"y\",1,0)/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,-15000,-20000,-20000,-20000,-20000,-5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E137","v":-100000},{"$f":"+E137-AU137","v":0},null,null,{"$f":"+Details!F137-Base!F137","v":0},{"$f":"+Details!G137-Base!G137","v":0},{"$f":"+Details!H137-Base!H137","v":0},{"$f":"+Details!I137-Base!I137","v":0},{"$f":"+Details!J137-Base!J137","v":0},{"$f":"+Details!K137-Base!K137","v":0},{"$f":"+Details!L137-Base!L137","v":0},{"$f":"+Details!M137-Base!M137","v":0},{"$f":"+Details!N137-Base!N137","v":0},{"$f":"+Details!O137-Base!O137","v":0},{"$f":"+Details!P137-Base!P137","v":0},{"$f":"+Details!Q137-Base!Q137","v":0},{"$f":"+Details!R137-Base!R137","v":0},{"$f":"+Details!S137-Base!S137","v":0},{"$f":"+Details!T137-Base!T137","v":0},{"$f":"+Details!U137-Base!U137","v":0},{"$f":"+Details!V137-Base!V137","v":0},{"$f":"+Details!W137-Base!W137","v":0},{"$f":"+Details!X137-Base!X137","v":0},{"$f":"+Details!Y137-Base!Y137","v":0},{"$f":"+Details!Z137-Base!Z137","v":0},{"$f":"+Details!AA137-Base!AA137","v":0},{"$f":"+Details!AB137-Base!AB137","v":0},{"$f":"+Details!AC137-Base!AC137","v":0},{"$f":"+Details!AD137-Base!AD137","v":0},{"$f":"+Details!AE137-Base!AE137","v":0},{"$f":"+Details!AF137-Base!AF137","v":0},{"$f":"+Details!AG137-Base!AG137","v":0},{"$f":"+Details!AH137-Base!AH137","v":0},{"$f":"+Details!AI137-Base!AI137","v":0},{"$f":"+Details!AJ137-Base!AJ137","v":0},{"$f":"+Details!AK137-Base!AK137","v":0},{"$f":"+Details!AL137-Base!AL137","v":0},{"$f":"+Details!AM137-Base!AM137","v":0},{"$f":"+Details!AN137-Base!AN137","v":0},{"$f":"+Details!AO137-Base!AO137","v":0},{"$f":"+Details!AP137-Base!AP137","v":0},{"$f":"+Details!AQ137-Base!AQ137","v":0},{"$f":"+Details!AR137-Base!AR137","v":0},{"$f":"+Details!AS137-Base!AS137","v":0}]
[]
[null,"Taxable account net change (income, deposits, withdrls, etc)",null,null,{"$f":"SUM(F139:AS139)","v":4982600},{"$f":"+F28+F61+F62+F70+F77+F85-F91-F94-F95-F99-F102-F103-F112-F115-F118-F125-F126-F134-F135+F136+F137","v":61900},{"$f":"+G28+G61+G62+G70+G77+G85-G91-G94-G95-G99-G102-G103-G112-G115-G118-G125-G126-G134-G135+G136+G137","v":78100},64200,65200,67600,91600,94600,97800,112000,107200,27800,165600,120100,140800,20200,188800,140500,162000,206800,212800,221200,229600,636300,252900,333300,205600,211700,218100,222700,225600,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E139","v":4982600},{"$f":"+E139-AU139","v":0},null,null,{"$f":"+Details!F139-Base!F139","v":0},{"$f":"+Details!G139-Base!G139","v":0},{"$f":"+Details!H139-Base!H139","v":0},{"$f":"+Details!I139-Base!I139","v":0},{"$f":"+Details!J139-Base!J139","v":0},{"$f":"+Details!K139-Base!K139","v":0},{"$f":"+Details!L139-Base!L139","v":0},{"$f":"+Details!M139-Base!M139","v":0},{"$f":"+Details!N139-Base!N139","v":0},{"$f":"+Details!O139-Base!O139","v":0},{"$f":"+Details!P139-Base!P139","v":0},{"$f":"+Details!Q139-Base!Q139","v":0},{"$f":"+Details!R139-Base!R139","v":0},{"$f":"+Details!S139-Base!S139","v":0},{"$f":"+Details!T139-Base!T139","v":0},{"$f":"+Details!U139-Base!U139","v":0},{"$f":"+Details!V139-Base!V139","v":0},{"$f":"+Details!W139-Base!W139","v":0},{"$f":"+Details!X139-Base!X139","v":0},{"$f":"+Details!Y139-Base!Y139","v":0},{"$f":"+Details!Z139-Base!Z139","v":0},{"$f":"+Details!AA139-Base!AA139","v":0},{"$f":"+Details!AB139-Base!AB139","v":0},{"$f":"+Details!AC139-Base!AC139","v":0},{"$f":"+Details!AD139-Base!AD139","v":0},{"$f":"+Details!AE139-Base!AE139","v":0},{"$f":"+Details!AF139-Base!AF139","v":0},{"$f":"+Details!AG139-Base!AG139","v":0},{"$f":"+Details!AH139-Base!AH139","v":0},{"$f":"+Details!AI139-Base!AI139","v":0},{"$f":"+Details!AJ139-Base!AJ139","v":0},{"$f":"+Details!AK139-Base!AK139","v":0},{"$f":"+Details!AL139-Base!AL139","v":0},{"$f":"+Details!AM139-Base!AM139","v":0},{"$f":"+Details!AN139-Base!AN139","v":0},{"$f":"+Details!AO139-Base!AO139","v":0},{"$f":"+Details!AP139-Base!AP139","v":0},{"$f":"+Details!AQ139-Base!AQ139","v":0},{"$f":"+Details!AR139-Base!AR139","v":0},{"$f":"+Details!AS139-Base!AS139","v":0}]
[]
[null,"Expenses",null,null,{"$f":"SUM(F141:AS141)","v":25000},{"$f":"(IF(AND(Temp_Expense_Start<=F4,F4<=Temp_Expense_End),Temp_Expense,0))","v":5000},{"$f":"ROUND((IF(AND(Temp_Expense_Start<=G4,G4<=Temp_Expense_End),Temp_Expense,0))/Round_To,0)*Round_To","v":5000},5000,5000,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E141","v":25000},{"$f":"+E141-AU141","v":0},null,null,{"$f":"+Details!F141-Base!F141","v":0},{"$f":"+Details!G141-Base!G141","v":0},{"$f":"+Details!H141-Base!H141","v":0},{"$f":"+Details!I141-Base!I141","v":0},{"$f":"+Details!J141-Base!J141","v":0},{"$f":"+Details!K141-Base!K141","v":0},{"$f":"+Details!L141-Base!L141","v":0},{"$f":"+Details!M141-Base!M141","v":0},{"$f":"+Details!N141-Base!N141","v":0},{"$f":"+Details!O141-Base!O141","v":0},{"$f":"+Details!P141-Base!P141","v":0},{"$f":"+Details!Q141-Base!Q141","v":0},{"$f":"+Details!R141-Base!R141","v":0},{"$f":"+Details!S141-Base!S141","v":0},{"$f":"+Details!T141-Base!T141","v":0},{"$f":"+Details!U141-Base!U141","v":0},{"$f":"+Details!V141-Base!V141","v":0},{"$f":"+Details!W141-Base!W141","v":0},{"$f":"+Details!X141-Base!X141","v":0},{"$f":"+Details!Y141-Base!Y141","v":0},{"$f":"+Details!Z141-Base!Z141","v":0},{"$f":"+Details!AA141-Base!AA141","v":0},{"$f":"+Details!AB141-Base!AB141","v":0},{"$f":"+Details!AC141-Base!AC141","v":0},{"$f":"+Details!AD141-Base!AD141","v":0},{"$f":"+Details!AE141-Base!AE141","v":0},{"$f":"+Details!AF141-Base!AF141","v":0},{"$f":"+Details!AG141-Base!AG141","v":0},{"$f":"+Details!AH141-Base!AH141","v":0},{"$f":"+Details!AI141-Base!AI141","v":0},{"$f":"+Details!AJ141-Base!AJ141","v":0},{"$f":"+Details!AK141-Base!AK141","v":0},{"$f":"+Details!AL141-Base!AL141","v":0},{"$f":"+Details!AM141-Base!AM141","v":0},{"$f":"+Details!AN141-Base!AN141","v":0},{"$f":"+Details!AO141-Base!AO141","v":0},{"$f":"+Details!AP141-Base!AP141","v":0},{"$f":"+Details!AQ141-Base!AQ141","v":0},{"$f":"+Details!AR141-Base!AR141","v":0},{"$f":"+Details!AS141-Base!AS141","v":0}]
[null,{"$f":"\"Living expenses \" & IF(IRMAA_Incl=\"y\",\"incl IRMAA\",\"excl IRMAA\")","v":"Living expenses excl IRMAA"},{"$f":"+Setup!G171","v":"increase in 2042"},{"$f":"Inflation","v":0.02},{"$f":"SUM(F142:AS142)","v":3129300},{"$f":"Living_Expenses + IF(IRMAA_Incl=\"y\",F286,0)+F141","v":75000},{"$f":"ROUND((((F142-F141 - IF(IRMAA_Incl=\"y\",F286,0) )*(1+Inflation))*IF(G$4=Expense_Chg_Year,(1+Expense_Change),1)\n+ IF(IRMAA_Incl=\"y\", G286,0))*IF(G$7-$F$7<=Total_Years-1,1,0)/Round_To,0)*Round_To+G141","v":76400},77800,79300,80800,77300,78800,80400,82000,83600,85300,87000,88700,90500,92300,94100,96000,97900,119800,122200,124600,127100,129600,132200,134800,137500,140300,143100,146000,148900,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E142","v":3129300},0,null,null,{"$f":"+Details!F142-Base!F142","v":0},{"$f":"+Details!G142-Base!G142","v":0},{"$f":"+Details!H142-Base!H142","v":0},{"$f":"+Details!I142-Base!I142","v":0},{"$f":"+Details!J142-Base!J142","v":0},{"$f":"+Details!K142-Base!K142","v":0},{"$f":"+Details!L142-Base!L142","v":0},{"$f":"+Details!M142-Base!M142","v":0},{"$f":"+Details!N142-Base!N142","v":0},{"$f":"+Details!O142-Base!O142","v":0},{"$f":"+Details!P142-Base!P142","v":0},{"$f":"+Details!Q142-Base!Q142","v":0},{"$f":"+Details!R142-Base!R142","v":0},{"$f":"+Details!S142-Base!S142","v":0},{"$f":"+Details!T142-Base!T142","v":0},{"$f":"+Details!U142-Base!U142","v":0},{"$f":"+Details!V142-Base!V142","v":0},{"$f":"+Details!W142-Base!W142","v":0},{"$f":"+Details!X142-Base!X142","v":0},{"$f":"+Details!Y142-Base!Y142","v":0},{"$f":"+Details!Z142-Base!Z142","v":0},{"$f":"+Details!AA142-Base!AA142","v":0},{"$f":"+Details!AB142-Base!AB142","v":0},{"$f":"+Details!AC142-Base!AC142","v":0},{"$f":"+Details!AD142-Base!AD142","v":0},{"$f":"+Details!AE142-Base!AE142","v":0},{"$f":"+Details!AF142-Base!AF142","v":0},{"$f":"+Details!AG142-Base!AG142","v":0},{"$f":"+Details!AH142-Base!AH142","v":0},{"$f":"+Details!AI142-Base!AI142","v":0},{"$f":"+Details!AJ142-Base!AJ142","v":0},{"$f":"+Details!AK142-Base!AK142","v":0},{"$f":"+Details!AL142-Base!AL142","v":0},{"$f":"+Details!AM142-Base!AM142","v":0},{"$f":"+Details!AN142-Base!AN142","v":0},{"$f":"+Details!AO142-Base!AO142","v":0},{"$f":"+Details!AP142-Base!AP142","v":0},{"$f":"+Details!AQ142-Base!AQ142","v":0},{"$f":"+Details!AR142-Base!AR142","v":0},{"$f":"+Details!AS142-Base!AS142","v":0}]
[null,"User expense adjustment","user adjust",null,{"$f":"SUM(F143:AS143)","v":0},{"$f":"+Details!F143","v":0},{"$f":"+Details!G143","v":0},{"$f":"+Details!H143","v":0},{"$f":"+Details!I143","v":0},{"$f":"+Details!J143","v":0},{"$f":"+Details!K143","v":0},{"$f":"+Details!L143","v":0},{"$f":"+Details!M143","v":0},{"$f":"+Details!N143","v":0},{"$f":"+Details!O143","v":0},{"$f":"+Details!P143","v":0},{"$f":"+Details!Q143","v":0},{"$f":"+Details!R143","v":0},{"$f":"+Details!S143","v":0},{"$f":"+Details!T143","v":0},{"$f":"+Details!U143","v":0},{"$f":"+Details!V143","v":0},{"$f":"+Details!W143","v":0},{"$f":"+Details!X143","v":0},{"$f":"+Details!Y143","v":0},{"$f":"+Details!Z143","v":0},{"$f":"+Details!AA143","v":0},{"$f":"+Details!AB143","v":0},{"$f":"+Details!AC143","v":0},{"$f":"+Details!AD143","v":0},{"$f":"+Details!AE143","v":0},{"$f":"+Details!AF143","v":0},{"$f":"+Details!AG143","v":0},{"$f":"+Details!AH143","v":0},{"$f":"+Details!AI143","v":0},{"$f":"+Details!AJ143","v":0},{"$f":"+Details!AK143","v":0},{"$f":"+Details!AL143","v":0},{"$f":"+Details!AM143","v":0},{"$f":"+Details!AN143","v":0},{"$f":"+Details!AO143","v":0},{"$f":"+Details!AP143","v":0},{"$f":"+Details!AQ143","v":0},{"$f":"+Details!AR143","v":0},{"$f":"+Details!AS143","v":0},null,{"$f":"+Details!E143","v":0},0,null,null,{"$f":"+Details!F143-Base!F143","v":0},{"$f":"+Details!G143-Base!G143","v":0},{"$f":"+Details!H143-Base!H143","v":0},{"$f":"+Details!I143-Base!I143","v":0},{"$f":"+Details!J143-Base!J143","v":0},{"$f":"+Details!K143-Base!K143","v":0},{"$f":"+Details!L143-Base!L143","v":0},{"$f":"+Details!M143-Base!M143","v":0},{"$f":"+Details!N143-Base!N143","v":0},{"$f":"+Details!O143-Base!O143","v":0},{"$f":"+Details!P143-Base!P143","v":0},{"$f":"+Details!Q143-Base!Q143","v":0},{"$f":"+Details!R143-Base!R143","v":0},{"$f":"+Details!S143-Base!S143","v":0},{"$f":"+Details!T143-Base!T143","v":0},{"$f":"+Details!U143-Base!U143","v":0},{"$f":"+Details!V143-Base!V143","v":0},{"$f":"+Details!W143-Base!W143","v":0},{"$f":"+Details!X143-Base!X143","v":0},{"$f":"+Details!Y143-Base!Y143","v":0},{"$f":"+Details!Z143-Base!Z143","v":0},{"$f":"+Details!AA143-Base!AA143","v":0},{"$f":"+Details!AB143-Base!AB143","v":0},{"$f":"+Details!AC143-Base!AC143","v":0},{"$f":"+Details!AD143-Base!AD143","v":0},{"$f":"+Details!AE143-Base!AE143","v":0},{"$f":"+Details!AF143-Base!AF143","v":0},{"$f":"+Details!AG143-Base!AG143","v":0},{"$f":"+Details!AH143-Base!AH143","v":0},{"$f":"+Details!AI143-Base!AI143","v":0},{"$f":"+Details!AJ143-Base!AJ143","v":0},{"$f":"+Details!AK143-Base!AK143","v":0},{"$f":"+Details!AL143-Base!AL143","v":0},{"$f":"+Details!AM143-Base!AM143","v":0},{"$f":"+Details!AN143-Base!AN143","v":0},{"$f":"+Details!AO143-Base!AO143","v":0},{"$f":"+Details!AP143-Base!AP143","v":0},{"$f":"+Details!AQ143-Base!AQ143","v":0},{"$f":"+Details!AR143-Base!AR143","v":0},{"$f":"+Details!AS143-Base!AS143","v":0}]
[null,"Total living expenses",{"$f":"IF(IRMAA_Incl=\"y\",\"includes IRMAA adj\",\" \")","v":" "},null,{"$f":"SUM(F144:AS144)","v":3129300},{"$f":"F142+ROUND(F143/Round_To,0)*Round_To","v":75000},76400,77800,79300,80800,77300,78800,80400,82000,83600,85300,87000,88700,90500,92300,94100,96000,97900,119800,122200,124600,127100,129600,132200,134800,137500,140300,143100,146000,148900,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E144","v":3129300},0,null,null,{"$f":"+Details!F144-Base!F144","v":0},{"$f":"+Details!G144-Base!G144","v":0},{"$f":"+Details!H144-Base!H144","v":0},{"$f":"+Details!I144-Base!I144","v":0},{"$f":"+Details!J144-Base!J144","v":0},{"$f":"+Details!K144-Base!K144","v":0},{"$f":"+Details!L144-Base!L144","v":0},{"$f":"+Details!M144-Base!M144","v":0},{"$f":"+Details!N144-Base!N144","v":0},{"$f":"+Details!O144-Base!O144","v":0},{"$f":"+Details!P144-Base!P144","v":0},{"$f":"+Details!Q144-Base!Q144","v":0},{"$f":"+Details!R144-Base!R144","v":0},{"$f":"+Details!S144-Base!S144","v":0},{"$f":"+Details!T144-Base!T144","v":0},{"$f":"+Details!U144-Base!U144","v":0},{"$f":"+Details!V144-Base!V144","v":0},{"$f":"+Details!W144-Base!W144","v":0},{"$f":"+Details!X144-Base!X144","v":0},{"$f":"+Details!Y144-Base!Y144","v":0},{"$f":"+Details!Z144-Base!Z144","v":0},{"$f":"+Details!AA144-Base!AA144","v":0},{"$f":"+Details!AB144-Base!AB144","v":0},{"$f":"+Details!AC144-Base!AC144","v":0},{"$f":"+Details!AD144-Base!AD144","v":0},{"$f":"+Details!AE144-Base!AE144","v":0},{"$f":"+Details!AF144-Base!AF144","v":0},{"$f":"+Details!AG144-Base!AG144","v":0},{"$f":"+Details!AH144-Base!AH144","v":0},{"$f":"+Details!AI144-Base!AI144","v":0},{"$f":"+Details!AJ144-Base!AJ144","v":0},{"$f":"+Details!AK144-Base!AK144","v":0},{"$f":"+Details!AL144-Base!AL144","v":0},{"$f":"+Details!AM144-Base!AM144","v":0},{"$f":"+Details!AN144-Base!AN144","v":0},{"$f":"+Details!AO144-Base!AO144","v":0},{"$f":"+Details!AP144-Base!AP144","v":0},{"$f":"+Details!AQ144-Base!AQ144","v":0},{"$f":"+Details!AR144-Base!AR144","v":0},{"$f":"+Details!AS144-Base!AS144","v":0}]
[null,"Federal and state income taxes",null,null,{"$f":"SUM(F145:AS145)","v":331700},{"$f":"F214+F241","v":4800},{"$f":"G214+G241","v":7300},{"$f":"H214+H241","v":4900},5000,4900,7400,7400,8400,3600,600,500,3600,6300,5600,4300,6000,8000,11400,12100,12400,13200,13700,17100,18000,22100,23200,24100,25000,25400,25400,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E145","v":331700},0,null,null,{"$f":"+Details!F145-Base!F145","v":0},{"$f":"+Details!G145-Base!G145","v":0},{"$f":"+Details!H145-Base!H145","v":0},{"$f":"+Details!I145-Base!I145","v":0},{"$f":"+Details!J145-Base!J145","v":0},{"$f":"+Details!K145-Base!K145","v":0},{"$f":"+Details!L145-Base!L145","v":0},{"$f":"+Details!M145-Base!M145","v":0},{"$f":"+Details!N145-Base!N145","v":0},{"$f":"+Details!O145-Base!O145","v":0},{"$f":"+Details!P145-Base!P145","v":0},{"$f":"+Details!Q145-Base!Q145","v":0},{"$f":"+Details!R145-Base!R145","v":0},{"$f":"+Details!S145-Base!S145","v":0},{"$f":"+Details!T145-Base!T145","v":0},{"$f":"+Details!U145-Base!U145","v":0},{"$f":"+Details!V145-Base!V145","v":0},{"$f":"+Details!W145-Base!W145","v":0},{"$f":"+Details!X145-Base!X145","v":0},{"$f":"+Details!Y145-Base!Y145","v":0},{"$f":"+Details!Z145-Base!Z145","v":0},{"$f":"+Details!AA145-Base!AA145","v":0},{"$f":"+Details!AB145-Base!AB145","v":0},{"$f":"+Details!AC145-Base!AC145","v":0},{"$f":"+Details!AD145-Base!AD145","v":0},{"$f":"+Details!AE145-Base!AE145","v":0},{"$f":"+Details!AF145-Base!AF145","v":0},{"$f":"+Details!AG145-Base!AG145","v":0},{"$f":"+Details!AH145-Base!AH145","v":0},{"$f":"+Details!AI145-Base!AI145","v":0},{"$f":"+Details!AJ145-Base!AJ145","v":0},{"$f":"+Details!AK145-Base!AK145","v":0},{"$f":"+Details!AL145-Base!AL145","v":0},{"$f":"+Details!AM145-Base!AM145","v":0},{"$f":"+Details!AN145-Base!AN145","v":0},{"$f":"+Details!AO145-Base!AO145","v":0},{"$f":"+Details!AP145-Base!AP145","v":0},{"$f":"+Details!AQ145-Base!AQ145","v":0},{"$f":"+Details!AR145-Base!AR145","v":0},{"$f":"+Details!AS145-Base!AS145","v":0}]
[null,"Total expenses",null,{"$f":"INDEX(F146:AS146,Total_Years)","v":174300},{"$f":"+E144+E145","v":3461000},79800,83700,82700,84300,85700,84700,86200,88800,85600,84200,85800,90600,95000,96100,96600,100100,104000,109300,131900,134600,137800,140800,146700,150200,156900,160700,164400,168100,171400,174300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E146","v":3461000},0,null,null,{"$f":"+Details!F146-Base!F146","v":0},{"$f":"+Details!G146-Base!G146","v":0},{"$f":"+Details!H146-Base!H146","v":0},{"$f":"+Details!I146-Base!I146","v":0},{"$f":"+Details!J146-Base!J146","v":0},{"$f":"+Details!K146-Base!K146","v":0},{"$f":"+Details!L146-Base!L146","v":0},{"$f":"+Details!M146-Base!M146","v":0},{"$f":"+Details!N146-Base!N146","v":0},{"$f":"+Details!O146-Base!O146","v":0},{"$f":"+Details!P146-Base!P146","v":0},{"$f":"+Details!Q146-Base!Q146","v":0},{"$f":"+Details!R146-Base!R146","v":0},{"$f":"+Details!S146-Base!S146","v":0},{"$f":"+Details!T146-Base!T146","v":0},{"$f":"+Details!U146-Base!U146","v":0},{"$f":"+Details!V146-Base!V146","v":0},{"$f":"+Details!W146-Base!W146","v":0},{"$f":"+Details!X146-Base!X146","v":0},{"$f":"+Details!Y146-Base!Y146","v":0},{"$f":"+Details!Z146-Base!Z146","v":0},{"$f":"+Details!AA146-Base!AA146","v":0},{"$f":"+Details!AB146-Base!AB146","v":0},{"$f":"+Details!AC146-Base!AC146","v":0},{"$f":"+Details!AD146-Base!AD146","v":0},{"$f":"+Details!AE146-Base!AE146","v":0},{"$f":"+Details!AF146-Base!AF146","v":0},{"$f":"+Details!AG146-Base!AG146","v":0},{"$f":"+Details!AH146-Base!AH146","v":0},{"$f":"+Details!AI146-Base!AI146","v":0},{"$f":"+Details!AJ146-Base!AJ146","v":0},{"$f":"+Details!AK146-Base!AK146","v":0},{"$f":"+Details!AL146-Base!AL146","v":0},{"$f":"+Details!AM146-Base!AM146","v":0},{"$f":"+Details!AN146-Base!AN146","v":0},{"$f":"+Details!AO146-Base!AO146","v":0},{"$f":"+Details!AP146-Base!AP146","v":0},{"$f":"+Details!AQ146-Base!AQ146","v":0},{"$f":"+Details!AR146-Base!AR146","v":0},{"$f":"+Details!AS146-Base!AS146","v":0}]
[]
[null,"Net funds added to or (deducted from) Taxable account",null,null,{"$f":"SUM(F148:AS148)","v":1521600},{"$f":"+F139-F144-F145","v":-17900},-5600,-18500,-19100,-18100,6900,8400,9000,26400,23000,-58000,75000,25100,44700,-76400,88700,36500,52700,74900,78200,83400,88800,489600,102700,176400,44900,47300,50000,51300,51300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E148","v":1521600},{"$f":"+E148-AU148","v":0},null,null,{"$f":"+Details!F148-Base!F148","v":0},{"$f":"+Details!G148-Base!G148","v":0},{"$f":"+Details!H148-Base!H148","v":0},{"$f":"+Details!I148-Base!I148","v":0},{"$f":"+Details!J148-Base!J148","v":0},{"$f":"+Details!K148-Base!K148","v":0},{"$f":"+Details!L148-Base!L148","v":0},{"$f":"+Details!M148-Base!M148","v":0},{"$f":"+Details!N148-Base!N148","v":0},{"$f":"+Details!O148-Base!O148","v":0},{"$f":"+Details!P148-Base!P148","v":0},{"$f":"+Details!Q148-Base!Q148","v":0},{"$f":"+Details!R148-Base!R148","v":0},{"$f":"+Details!S148-Base!S148","v":0},{"$f":"+Details!T148-Base!T148","v":0},{"$f":"+Details!U148-Base!U148","v":0},{"$f":"+Details!V148-Base!V148","v":0},{"$f":"+Details!W148-Base!W148","v":0},{"$f":"+Details!X148-Base!X148","v":0},{"$f":"+Details!Y148-Base!Y148","v":0},{"$f":"+Details!Z148-Base!Z148","v":0},{"$f":"+Details!AA148-Base!AA148","v":0},{"$f":"+Details!AB148-Base!AB148","v":0},{"$f":"+Details!AC148-Base!AC148","v":0},{"$f":"+Details!AD148-Base!AD148","v":0},{"$f":"+Details!AE148-Base!AE148","v":0},{"$f":"+Details!AF148-Base!AF148","v":0},{"$f":"+Details!AG148-Base!AG148","v":0},{"$f":"+Details!AH148-Base!AH148","v":0},{"$f":"+Details!AI148-Base!AI148","v":0},{"$f":"+Details!AJ148-Base!AJ148","v":0},{"$f":"+Details!AK148-Base!AK148","v":0},{"$f":"+Details!AL148-Base!AL148","v":0},{"$f":"+Details!AM148-Base!AM148","v":0},{"$f":"+Details!AN148-Base!AN148","v":0},{"$f":"+Details!AO148-Base!AO148","v":0},{"$f":"+Details!AP148-Base!AP148","v":0},{"$f":"+Details!AQ148-Base!AQ148","v":0},{"$f":"+Details!AR148-Base!AR148","v":0},{"$f":"+Details!AS148-Base!AS148","v":0}]
[]
[null,"SS benefits taxation calculation"]
["c","1: Total net Social Security benefits",null,null,{"$f":"SUM(F151:AS151)","v":1468500},{"$f":"+F61","v":0},0,0,0,0,22100,22500,23000,69900,71300,72700,74200,75700,77200,59900,61100,62300,63500,64700,66000,67300,68700,70100,71500,48300,49300,50300,51300,52300,53300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E151","v":1468500},{"$f":"+E151-AU151","v":0},null,null,{"$f":"+Details!F151-Base!F151","v":0},{"$f":"+Details!G151-Base!G151","v":0},{"$f":"+Details!H151-Base!H151","v":0},{"$f":"+Details!I151-Base!I151","v":0},{"$f":"+Details!J151-Base!J151","v":0},{"$f":"+Details!K151-Base!K151","v":0},{"$f":"+Details!L151-Base!L151","v":0},{"$f":"+Details!M151-Base!M151","v":0},{"$f":"+Details!N151-Base!N151","v":0},{"$f":"+Details!O151-Base!O151","v":0},{"$f":"+Details!P151-Base!P151","v":0},{"$f":"+Details!Q151-Base!Q151","v":0},{"$f":"+Details!R151-Base!R151","v":0},{"$f":"+Details!S151-Base!S151","v":0},{"$f":"+Details!T151-Base!T151","v":0},{"$f":"+Details!U151-Base!U151","v":0},{"$f":"+Details!V151-Base!V151","v":0},{"$f":"+Details!W151-Base!W151","v":0},{"$f":"+Details!X151-Base!X151","v":0},{"$f":"+Details!Y151-Base!Y151","v":0},{"$f":"+Details!Z151-Base!Z151","v":0},{"$f":"+Details!AA151-Base!AA151","v":0},{"$f":"+Details!AB151-Base!AB151","v":0},{"$f":"+Details!AC151-Base!AC151","v":0},{"$f":"+Details!AD151-Base!AD151","v":0},{"$f":"+Details!AE151-Base!AE151","v":0},{"$f":"+Details!AF151-Base!AF151","v":0},{"$f":"+Details!AG151-Base!AG151","v":0},{"$f":"+Details!AH151-Base!AH151","v":0},{"$f":"+Details!AI151-Base!AI151","v":0},{"$f":"+Details!AJ151-Base!AJ151","v":0},{"$f":"+Details!AK151-Base!AK151","v":0},{"$f":"+Details!AL151-Base!AL151","v":0},{"$f":"+Details!AM151-Base!AM151","v":0},{"$f":"+Details!AN151-Base!AN151","v":0},{"$f":"+Details!AO151-Base!AO151","v":0},{"$f":"+Details!AP151-Base!AP151","v":0},{"$f":"+Details!AQ151-Base!AQ151","v":0},{"$f":"+Details!AR151-Base!AR151","v":0},{"$f":"+Details!AS151-Base!AS151","v":0}]
["c","2: One-half of Line 1",null,null,{"$f":"SUM(F152:AS152)","v":735300},{"$f":"ROUND(+F151*0.5/Round_To,0)*Round_To","v":0},0,0,0,0,11100,11300,11500,35000,35700,36400,37100,37900,38600,30000,30600,31200,31800,32400,33000,33700,34400,35100,35800,24200,24700,25200,25700,26200,26700,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E152","v":735300},0,null,null,{"$f":"+Details!F152-Base!F152","v":0},{"$f":"+Details!G152-Base!G152","v":0},{"$f":"+Details!H152-Base!H152","v":0},{"$f":"+Details!I152-Base!I152","v":0},{"$f":"+Details!J152-Base!J152","v":0},{"$f":"+Details!K152-Base!K152","v":0},{"$f":"+Details!L152-Base!L152","v":0},{"$f":"+Details!M152-Base!M152","v":0},{"$f":"+Details!N152-Base!N152","v":0},{"$f":"+Details!O152-Base!O152","v":0},{"$f":"+Details!P152-Base!P152","v":0},{"$f":"+Details!Q152-Base!Q152","v":0},{"$f":"+Details!R152-Base!R152","v":0},{"$f":"+Details!S152-Base!S152","v":0},{"$f":"+Details!T152-Base!T152","v":0},{"$f":"+Details!U152-Base!U152","v":0},{"$f":"+Details!V152-Base!V152","v":0},{"$f":"+Details!W152-Base!W152","v":0},{"$f":"+Details!X152-Base!X152","v":0},{"$f":"+Details!Y152-Base!Y152","v":0},{"$f":"+Details!Z152-Base!Z152","v":0},{"$f":"+Details!AA152-Base!AA152","v":0},{"$f":"+Details!AB152-Base!AB152","v":0},{"$f":"+Details!AC152-Base!AC152","v":0},{"$f":"+Details!AD152-Base!AD152","v":0},{"$f":"+Details!AE152-Base!AE152","v":0},{"$f":"+Details!AF152-Base!AF152","v":0},{"$f":"+Details!AG152-Base!AG152","v":0},{"$f":"+Details!AH152-Base!AH152","v":0},{"$f":"+Details!AI152-Base!AI152","v":0},{"$f":"+Details!AJ152-Base!AJ152","v":0},{"$f":"+Details!AK152-Base!AK152","v":0},{"$f":"+Details!AL152-Base!AL152","v":0},{"$f":"+Details!AM152-Base!AM152","v":0},{"$f":"+Details!AN152-Base!AN152","v":0},{"$f":"+Details!AO152-Base!AO152","v":0},{"$f":"+Details!AP152-Base!AP152","v":0},{"$f":"+Details!AQ152-Base!AQ152","v":0},{"$f":"+Details!AR152-Base!AR152","v":0},{"$f":"+Details!AS152-Base!AS152","v":0}]
["c","3: AGI before taxable SS benefits but incl tax-exempt interest",null,null,{"$f":"SUM(F153:AS153)","v":2454800},{"$f":"+F182-F170","v":64400},81000,67500,69100,70600,72800,75100,77500,39500,25700,24700,40200,51100,48700,47200,54400,63300,82400,88900,92400,98300,104100,104200,116000,120800,127300,131600,136400,139200,140400,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E153","v":2454800},0,null,null,{"$f":"+Details!F153-Base!F153","v":0},{"$f":"+Details!G153-Base!G153","v":0},{"$f":"+Details!H153-Base!H153","v":0},{"$f":"+Details!I153-Base!I153","v":0},{"$f":"+Details!J153-Base!J153","v":0},{"$f":"+Details!K153-Base!K153","v":0},{"$f":"+Details!L153-Base!L153","v":0},{"$f":"+Details!M153-Base!M153","v":0},{"$f":"+Details!N153-Base!N153","v":0},{"$f":"+Details!O153-Base!O153","v":0},{"$f":"+Details!P153-Base!P153","v":0},{"$f":"+Details!Q153-Base!Q153","v":0},{"$f":"+Details!R153-Base!R153","v":0},{"$f":"+Details!S153-Base!S153","v":0},{"$f":"+Details!T153-Base!T153","v":0},{"$f":"+Details!U153-Base!U153","v":0},{"$f":"+Details!V153-Base!V153","v":0},{"$f":"+Details!W153-Base!W153","v":0},{"$f":"+Details!X153-Base!X153","v":0},{"$f":"+Details!Y153-Base!Y153","v":0},{"$f":"+Details!Z153-Base!Z153","v":0},{"$f":"+Details!AA153-Base!AA153","v":0},{"$f":"+Details!AB153-Base!AB153","v":0},{"$f":"+Details!AC153-Base!AC153","v":0},{"$f":"+Details!AD153-Base!AD153","v":0},{"$f":"+Details!AE153-Base!AE153","v":0},{"$f":"+Details!AF153-Base!AF153","v":0},{"$f":"+Details!AG153-Base!AG153","v":0},{"$f":"+Details!AH153-Base!AH153","v":0},{"$f":"+Details!AI153-Base!AI153","v":0},{"$f":"+Details!AJ153-Base!AJ153","v":0},{"$f":"+Details!AK153-Base!AK153","v":0},{"$f":"+Details!AL153-Base!AL153","v":0},{"$f":"+Details!AM153-Base!AM153","v":0},{"$f":"+Details!AN153-Base!AN153","v":0},{"$f":"+Details!AO153-Base!AO153","v":0},{"$f":"+Details!AP153-Base!AP153","v":0},{"$f":"+Details!AQ153-Base!AQ153","v":0},{"$f":"+Details!AR153-Base!AR153","v":0},{"$f":"+Details!AS153-Base!AS153","v":0}]
["c","5: Combine 2, 3, (4 not incl in RPM)",null,null,{"$f":"SUM(F154:AS154)","v":3190100},{"$f":"+F152+F153","v":64400},81000,67500,69100,70600,83900,86400,89000,74500,61400,61100,77300,89000,87300,77200,85000,94500,114200,121300,125400,132000,138500,139300,151800,145000,152000,156800,162100,165400,167100,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E154","v":3190100},0,null,null,{"$f":"+Details!F154-Base!F154","v":0},{"$f":"+Details!G154-Base!G154","v":0},{"$f":"+Details!H154-Base!H154","v":0},{"$f":"+Details!I154-Base!I154","v":0},{"$f":"+Details!J154-Base!J154","v":0},{"$f":"+Details!K154-Base!K154","v":0},{"$f":"+Details!L154-Base!L154","v":0},{"$f":"+Details!M154-Base!M154","v":0},{"$f":"+Details!N154-Base!N154","v":0},{"$f":"+Details!O154-Base!O154","v":0},{"$f":"+Details!P154-Base!P154","v":0},{"$f":"+Details!Q154-Base!Q154","v":0},{"$f":"+Details!R154-Base!R154","v":0},{"$f":"+Details!S154-Base!S154","v":0},{"$f":"+Details!T154-Base!T154","v":0},{"$f":"+Details!U154-Base!U154","v":0},{"$f":"+Details!V154-Base!V154","v":0},{"$f":"+Details!W154-Base!W154","v":0},{"$f":"+Details!X154-Base!X154","v":0},{"$f":"+Details!Y154-Base!Y154","v":0},{"$f":"+Details!Z154-Base!Z154","v":0},{"$f":"+Details!AA154-Base!AA154","v":0},{"$f":"+Details!AB154-Base!AB154","v":0},{"$f":"+Details!AC154-Base!AC154","v":0},{"$f":"+Details!AD154-Base!AD154","v":0},{"$f":"+Details!AE154-Base!AE154","v":0},{"$f":"+Details!AF154-Base!AF154","v":0},{"$f":"+Details!AG154-Base!AG154","v":0},{"$f":"+Details!AH154-Base!AH154","v":0},{"$f":"+Details!AI154-Base!AI154","v":0},{"$f":"+Details!AJ154-Base!AJ154","v":0},{"$f":"+Details!AK154-Base!AK154","v":0},{"$f":"+Details!AL154-Base!AL154","v":0},{"$f":"+Details!AM154-Base!AM154","v":0},{"$f":"+Details!AN154-Base!AN154","v":0},{"$f":"+Details!AO154-Base!AO154","v":0},{"$f":"+Details!AP154-Base!AP154","v":0},{"$f":"+Details!AQ154-Base!AQ154","v":0},{"$f":"+Details!AR154-Base!AR154","v":0},{"$f":"+Details!AS154-Base!AS154","v":0}]
["c","8: Social Security Base Amount",null,null,null,{"$f":"IF(F$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>F$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(F$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(G$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>G$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(G$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(H$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>H$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(H$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(I$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>I$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(I$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(J$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>J$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(J$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(K$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>K$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(K$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(L$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>L$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(L$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(M$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>M$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(M$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(N$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>N$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(N$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(O$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>O$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(O$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(P$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>P$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(P$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(Q$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>Q$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(Q$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(R$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>R$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(R$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(S$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>S$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(S$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(T$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>T$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(T$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(U$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>U$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(U$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(V$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>V$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(V$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(W$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>W$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(W$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(X$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>X$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(X$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(Y$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>Y$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(Y$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(Z$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>Z$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(Z$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(AA$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AA$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AA$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(AB$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AB$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AB$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(AC$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AC$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AC$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":32000},{"$f":"IF(AD$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AD$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AD$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":25000},{"$f":"IF(AE$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AE$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AE$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":25000},{"$f":"IF(AF$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AF$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AF$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":25000},{"$f":"IF(AG$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AG$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AG$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":25000},{"$f":"IF(AH$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AH$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AH$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":25000},{"$f":"IF(AI$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AI$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AI$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":25000},{"$f":"IF(AJ$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AJ$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AJ$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":0},{"$f":"IF(AK$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AK$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AK$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":0},{"$f":"IF(AL$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AL$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AL$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":0},{"$f":"IF(AM$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AM$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AM$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":0},{"$f":"IF(AN$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AN$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AN$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":0},{"$f":"IF(AO$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AO$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AO$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":0},{"$f":"IF(AP$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AP$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AP$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":0},{"$f":"IF(AQ$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AQ$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AQ$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":0},{"$f":"IF(AR$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AR$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AR$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":0},{"$f":"IF(AS$278=0,0,IF(AND(Setup!$E$262=\"m\",OR(Setup!$E$263>AS$7,Setup!$E$263=0)),'Tax Tables'!$C$20,IF(AS$7>=Setup!$E$263,'Tax Tables'!$D$20,'Tax Tables'!$D$20)))","v":0}]
["c","9. Line 8-5: amt over $32k or $25k",null,null,{"$f":"SUM(F156:AS156)","v":2272100},{"$f":"IF(+F154-F155<0,0,F154-F155)","v":32400},49000,35500,37100,38600,51900,54400,57000,42500,29400,29100,45300,57000,55300,45200,53000,62500,82200,89300,93400,100000,106500,107300,119800,120000,127000,131800,137100,140400,142100,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E156","v":2272100},0,null,null,{"$f":"+Details!F156-Base!F156","v":0},{"$f":"+Details!G156-Base!G156","v":0},{"$f":"+Details!H156-Base!H156","v":0},{"$f":"+Details!I156-Base!I156","v":0},{"$f":"+Details!J156-Base!J156","v":0},{"$f":"+Details!K156-Base!K156","v":0},{"$f":"+Details!L156-Base!L156","v":0},{"$f":"+Details!M156-Base!M156","v":0},{"$f":"+Details!N156-Base!N156","v":0},{"$f":"+Details!O156-Base!O156","v":0},{"$f":"+Details!P156-Base!P156","v":0},{"$f":"+Details!Q156-Base!Q156","v":0},{"$f":"+Details!R156-Base!R156","v":0},{"$f":"+Details!S156-Base!S156","v":0},{"$f":"+Details!T156-Base!T156","v":0},{"$f":"+Details!U156-Base!U156","v":0},{"$f":"+Details!V156-Base!V156","v":0},{"$f":"+Details!W156-Base!W156","v":0},{"$f":"+Details!X156-Base!X156","v":0},{"$f":"+Details!Y156-Base!Y156","v":0},{"$f":"+Details!Z156-Base!Z156","v":0},{"$f":"+Details!AA156-Base!AA156","v":0},{"$f":"+Details!AB156-Base!AB156","v":0},{"$f":"+Details!AC156-Base!AC156","v":0},{"$f":"+Details!AD156-Base!AD156","v":0},{"$f":"+Details!AE156-Base!AE156","v":0},{"$f":"+Details!AF156-Base!AF156","v":0},{"$f":"+Details!AG156-Base!AG156","v":0},{"$f":"+Details!AH156-Base!AH156","v":0},{"$f":"+Details!AI156-Base!AI156","v":0},{"$f":"+Details!AJ156-Base!AJ156","v":0},{"$f":"+Details!AK156-Base!AK156","v":0},{"$f":"+Details!AL156-Base!AL156","v":0},{"$f":"+Details!AM156-Base!AM156","v":0},{"$f":"+Details!AN156-Base!AN156","v":0},{"$f":"+Details!AO156-Base!AO156","v":0},{"$f":"+Details!AP156-Base!AP156","v":0},{"$f":"+Details!AQ156-Base!AQ156","v":0},{"$f":"+Details!AR156-Base!AR156","v":0},{"$f":"+Details!AS156-Base!AS156","v":0}]
["c","10: Filing factor: $9,000 or $12,000",null,null,null,{"$f":"IF(F$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>F$7),'Tax Tables'!$C$21,IF(F$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(G$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>G$7),'Tax Tables'!$C$21,IF(G$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(H$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>H$7),'Tax Tables'!$C$21,IF(H$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(I$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>I$7),'Tax Tables'!$C$21,IF(I$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(J$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>J$7),'Tax Tables'!$C$21,IF(J$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(K$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>K$7),'Tax Tables'!$C$21,IF(K$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(L$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>L$7),'Tax Tables'!$C$21,IF(L$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(M$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>M$7),'Tax Tables'!$C$21,IF(M$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(N$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>N$7),'Tax Tables'!$C$21,IF(N$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(O$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>O$7),'Tax Tables'!$C$21,IF(O$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(P$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>P$7),'Tax Tables'!$C$21,IF(P$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(Q$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>Q$7),'Tax Tables'!$C$21,IF(Q$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(R$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>R$7),'Tax Tables'!$C$21,IF(R$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(S$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>S$7),'Tax Tables'!$C$21,IF(S$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(T$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>T$7),'Tax Tables'!$C$21,IF(T$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(U$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>U$7),'Tax Tables'!$C$21,IF(U$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(V$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>V$7),'Tax Tables'!$C$21,IF(V$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(W$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>W$7),'Tax Tables'!$C$21,IF(W$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(X$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>X$7),'Tax Tables'!$C$21,IF(X$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(Y$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>Y$7),'Tax Tables'!$C$21,IF(Y$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(Z$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>Z$7),'Tax Tables'!$C$21,IF(Z$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(AA$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AA$7),'Tax Tables'!$C$21,IF(AA$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(AB$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AB$7),'Tax Tables'!$C$21,IF(AB$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(AC$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AC$7),'Tax Tables'!$C$21,IF(AC$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":12000},{"$f":"IF(AD$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AD$7),'Tax Tables'!$C$21,IF(AD$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":9000},{"$f":"IF(AE$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AE$7),'Tax Tables'!$C$21,IF(AE$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":9000},{"$f":"IF(AF$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AF$7),'Tax Tables'!$C$21,IF(AF$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":9000},{"$f":"IF(AG$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AG$7),'Tax Tables'!$C$21,IF(AG$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":9000},{"$f":"IF(AH$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AH$7),'Tax Tables'!$C$21,IF(AH$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":9000},{"$f":"IF(AI$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AI$7),'Tax Tables'!$C$21,IF(AI$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":9000},{"$f":"IF(AJ$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AJ$7),'Tax Tables'!$C$21,IF(AJ$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":0},{"$f":"IF(AK$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AK$7),'Tax Tables'!$C$21,IF(AK$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":0},{"$f":"IF(AL$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AL$7),'Tax Tables'!$C$21,IF(AL$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":0},{"$f":"IF(AM$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AM$7),'Tax Tables'!$C$21,IF(AM$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":0},{"$f":"IF(AN$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AN$7),'Tax Tables'!$C$21,IF(AN$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":0},{"$f":"IF(AO$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AO$7),'Tax Tables'!$C$21,IF(AO$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":0},{"$f":"IF(AP$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AP$7),'Tax Tables'!$C$21,IF(AP$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":0},{"$f":"IF(AQ$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AQ$7),'Tax Tables'!$C$21,IF(AQ$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":0},{"$f":"IF(AR$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AR$7),'Tax Tables'!$C$21,IF(AR$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":0},{"$f":"IF(AS$278=0,0,IF(AND(Setup!$E$262=\"m\",Setup!$E$263>AS$7),'Tax Tables'!$C$21,IF(AS$7>=Setup!$E$263,'Tax Tables'!$D$21,'Tax Tables'!$D$21)))","v":0}]
["c","11: Line 10-9: Net SS or zero",null,null,{"$f":"SUM(F158:AS158)","v":1930100},{"$f":"IF(F$156-F$157<0,0,F$156-F$157)","v":20400},37000,23500,25100,26600,39900,42400,45000,30500,17400,17100,33300,45000,43300,33200,41000,50500,70200,77300,81400,88000,94500,95300,107800,111000,118000,122800,128100,131400,133100,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E158","v":1930100},0,null,null,{"$f":"+Details!F158-Base!F158","v":0},{"$f":"+Details!G158-Base!G158","v":0},{"$f":"+Details!H158-Base!H158","v":0},{"$f":"+Details!I158-Base!I158","v":0},{"$f":"+Details!J158-Base!J158","v":0},{"$f":"+Details!K158-Base!K158","v":0},{"$f":"+Details!L158-Base!L158","v":0},{"$f":"+Details!M158-Base!M158","v":0},{"$f":"+Details!N158-Base!N158","v":0},{"$f":"+Details!O158-Base!O158","v":0},{"$f":"+Details!P158-Base!P158","v":0},{"$f":"+Details!Q158-Base!Q158","v":0},{"$f":"+Details!R158-Base!R158","v":0},{"$f":"+Details!S158-Base!S158","v":0},{"$f":"+Details!T158-Base!T158","v":0},{"$f":"+Details!U158-Base!U158","v":0},{"$f":"+Details!V158-Base!V158","v":0},{"$f":"+Details!W158-Base!W158","v":0},{"$f":"+Details!X158-Base!X158","v":0},{"$f":"+Details!Y158-Base!Y158","v":0},{"$f":"+Details!Z158-Base!Z158","v":0},{"$f":"+Details!AA158-Base!AA158","v":0},{"$f":"+Details!AB158-Base!AB158","v":0},{"$f":"+Details!AC158-Base!AC158","v":0},{"$f":"+Details!AD158-Base!AD158","v":0},{"$f":"+Details!AE158-Base!AE158","v":0},{"$f":"+Details!AF158-Base!AF158","v":0},{"$f":"+Details!AG158-Base!AG158","v":0},{"$f":"+Details!AH158-Base!AH158","v":0},{"$f":"+Details!AI158-Base!AI158","v":0},{"$f":"+Details!AJ158-Base!AJ158","v":0},{"$f":"+Details!AK158-Base!AK158","v":0},{"$f":"+Details!AL158-Base!AL158","v":0},{"$f":"+Details!AM158-Base!AM158","v":0},{"$f":"+Details!AN158-Base!AN158","v":0},{"$f":"+Details!AO158-Base!AO158","v":0},{"$f":"+Details!AP158-Base!AP158","v":0},{"$f":"+Details!AQ158-Base!AQ158","v":0},{"$f":"+Details!AR158-Base!AR158","v":0},{"$f":"+Details!AS158-Base!AS158","v":0}]
["c","12: Smaller of line 9 or 10",null,null,342000,{"$f":"IF(F$156<F$157,F$156,F$157)","v":12000},12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,9000,9000,9000,9000,9000,9000,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E159","v":342000},0,null,null,{"$f":"+Details!F159-Base!F159","v":0},{"$f":"+Details!G159-Base!G159","v":0},{"$f":"+Details!H159-Base!H159","v":0},{"$f":"+Details!I159-Base!I159","v":0},{"$f":"+Details!J159-Base!J159","v":0},{"$f":"+Details!K159-Base!K159","v":0},{"$f":"+Details!L159-Base!L159","v":0},{"$f":"+Details!M159-Base!M159","v":0},{"$f":"+Details!N159-Base!N159","v":0},{"$f":"+Details!O159-Base!O159","v":0},{"$f":"+Details!P159-Base!P159","v":0},{"$f":"+Details!Q159-Base!Q159","v":0},{"$f":"+Details!R159-Base!R159","v":0},{"$f":"+Details!S159-Base!S159","v":0},{"$f":"+Details!T159-Base!T159","v":0},{"$f":"+Details!U159-Base!U159","v":0},{"$f":"+Details!V159-Base!V159","v":0},{"$f":"+Details!W159-Base!W159","v":0},{"$f":"+Details!X159-Base!X159","v":0},{"$f":"+Details!Y159-Base!Y159","v":0},{"$f":"+Details!Z159-Base!Z159","v":0},{"$f":"+Details!AA159-Base!AA159","v":0},{"$f":"+Details!AB159-Base!AB159","v":0},{"$f":"+Details!AC159-Base!AC159","v":0},{"$f":"+Details!AD159-Base!AD159","v":0},{"$f":"+Details!AE159-Base!AE159","v":0},{"$f":"+Details!AF159-Base!AF159","v":0},{"$f":"+Details!AG159-Base!AG159","v":0},{"$f":"+Details!AH159-Base!AH159","v":0},{"$f":"+Details!AI159-Base!AI159","v":0},{"$f":"+Details!AJ159-Base!AJ159","v":0},{"$f":"+Details!AK159-Base!AK159","v":0},{"$f":"+Details!AL159-Base!AL159","v":0},{"$f":"+Details!AM159-Base!AM159","v":0},{"$f":"+Details!AN159-Base!AN159","v":0},{"$f":"+Details!AO159-Base!AO159","v":0},{"$f":"+Details!AP159-Base!AP159","v":0},{"$f":"+Details!AQ159-Base!AQ159","v":0},{"$f":"+Details!AR159-Base!AR159","v":0},{"$f":"+Details!AS159-Base!AS159","v":0}]
["c","13: One-half of line 12",null,null,171000,{"$f":"+F$159*0.5","v":6000},6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,4500,4500,4500,4500,4500,4500,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E160","v":171000},0,null,null,{"$f":"+Details!F160-Base!F160","v":0},{"$f":"+Details!G160-Base!G160","v":0},{"$f":"+Details!H160-Base!H160","v":0},{"$f":"+Details!I160-Base!I160","v":0},{"$f":"+Details!J160-Base!J160","v":0},{"$f":"+Details!K160-Base!K160","v":0},{"$f":"+Details!L160-Base!L160","v":0},{"$f":"+Details!M160-Base!M160","v":0},{"$f":"+Details!N160-Base!N160","v":0},{"$f":"+Details!O160-Base!O160","v":0},{"$f":"+Details!P160-Base!P160","v":0},{"$f":"+Details!Q160-Base!Q160","v":0},{"$f":"+Details!R160-Base!R160","v":0},{"$f":"+Details!S160-Base!S160","v":0},{"$f":"+Details!T160-Base!T160","v":0},{"$f":"+Details!U160-Base!U160","v":0},{"$f":"+Details!V160-Base!V160","v":0},{"$f":"+Details!W160-Base!W160","v":0},{"$f":"+Details!X160-Base!X160","v":0},{"$f":"+Details!Y160-Base!Y160","v":0},{"$f":"+Details!Z160-Base!Z160","v":0},{"$f":"+Details!AA160-Base!AA160","v":0},{"$f":"+Details!AB160-Base!AB160","v":0},{"$f":"+Details!AC160-Base!AC160","v":0},{"$f":"+Details!AD160-Base!AD160","v":0},{"$f":"+Details!AE160-Base!AE160","v":0},{"$f":"+Details!AF160-Base!AF160","v":0},{"$f":"+Details!AG160-Base!AG160","v":0},{"$f":"+Details!AH160-Base!AH160","v":0},{"$f":"+Details!AI160-Base!AI160","v":0},{"$f":"+Details!AJ160-Base!AJ160","v":0},{"$f":"+Details!AK160-Base!AK160","v":0},{"$f":"+Details!AL160-Base!AL160","v":0},{"$f":"+Details!AM160-Base!AM160","v":0},{"$f":"+Details!AN160-Base!AN160","v":0},{"$f":"+Details!AO160-Base!AO160","v":0},{"$f":"+Details!AP160-Base!AP160","v":0},{"$f":"+Details!AQ160-Base!AQ160","v":0},{"$f":"+Details!AR160-Base!AR160","v":0},{"$f":"+Details!AS160-Base!AS160","v":0}]
["c","14: Smaller of line 2 or line 13",null,null,141000,{"$f":"IF(F$160<F$152,F$160,F$152)","v":0},0,0,0,0,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,4500,4500,4500,4500,4500,4500,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E161","v":141000},0,null,null,{"$f":"+Details!F161-Base!F161","v":0},{"$f":"+Details!G161-Base!G161","v":0},{"$f":"+Details!H161-Base!H161","v":0},{"$f":"+Details!I161-Base!I161","v":0},{"$f":"+Details!J161-Base!J161","v":0},{"$f":"+Details!K161-Base!K161","v":0},{"$f":"+Details!L161-Base!L161","v":0},{"$f":"+Details!M161-Base!M161","v":0},{"$f":"+Details!N161-Base!N161","v":0},{"$f":"+Details!O161-Base!O161","v":0},{"$f":"+Details!P161-Base!P161","v":0},{"$f":"+Details!Q161-Base!Q161","v":0},{"$f":"+Details!R161-Base!R161","v":0},{"$f":"+Details!S161-Base!S161","v":0},{"$f":"+Details!T161-Base!T161","v":0},{"$f":"+Details!U161-Base!U161","v":0},{"$f":"+Details!V161-Base!V161","v":0},{"$f":"+Details!W161-Base!W161","v":0},{"$f":"+Details!X161-Base!X161","v":0},{"$f":"+Details!Y161-Base!Y161","v":0},{"$f":"+Details!Z161-Base!Z161","v":0},{"$f":"+Details!AA161-Base!AA161","v":0},{"$f":"+Details!AB161-Base!AB161","v":0},{"$f":"+Details!AC161-Base!AC161","v":0},{"$f":"+Details!AD161-Base!AD161","v":0},{"$f":"+Details!AE161-Base!AE161","v":0},{"$f":"+Details!AF161-Base!AF161","v":0},{"$f":"+Details!AG161-Base!AG161","v":0},{"$f":"+Details!AH161-Base!AH161","v":0},{"$f":"+Details!AI161-Base!AI161","v":0},{"$f":"+Details!AJ161-Base!AJ161","v":0},{"$f":"+Details!AK161-Base!AK161","v":0},{"$f":"+Details!AL161-Base!AL161","v":0},{"$f":"+Details!AM161-Base!AM161","v":0},{"$f":"+Details!AN161-Base!AN161","v":0},{"$f":"+Details!AO161-Base!AO161","v":0},{"$f":"+Details!AP161-Base!AP161","v":0},{"$f":"+Details!AQ161-Base!AQ161","v":0},{"$f":"+Details!AR161-Base!AR161","v":0},{"$f":"+Details!AS161-Base!AS161","v":0}]
["c","15: Line 11 x 85%",null,null,1640600,{"$f":"ROUND(IF(+F$158*0.85<0,0,+F$158*0.85)/Round_To,0)*Round_To","v":17300},31500,20000,21300,22600,33900,36000,38300,25900,14800,14500,28300,38300,36800,28200,34900,42900,59700,65700,69200,74800,80300,81000,91600,94400,100300,104400,108900,111700,113100,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E162","v":1640600},0,null,null,{"$f":"+Details!F162-Base!F162","v":0},{"$f":"+Details!G162-Base!G162","v":0},{"$f":"+Details!H162-Base!H162","v":0},{"$f":"+Details!I162-Base!I162","v":0},{"$f":"+Details!J162-Base!J162","v":0},{"$f":"+Details!K162-Base!K162","v":0},{"$f":"+Details!L162-Base!L162","v":0},{"$f":"+Details!M162-Base!M162","v":0},{"$f":"+Details!N162-Base!N162","v":0},{"$f":"+Details!O162-Base!O162","v":0},{"$f":"+Details!P162-Base!P162","v":0},{"$f":"+Details!Q162-Base!Q162","v":0},{"$f":"+Details!R162-Base!R162","v":0},{"$f":"+Details!S162-Base!S162","v":0},{"$f":"+Details!T162-Base!T162","v":0},{"$f":"+Details!U162-Base!U162","v":0},{"$f":"+Details!V162-Base!V162","v":0},{"$f":"+Details!W162-Base!W162","v":0},{"$f":"+Details!X162-Base!X162","v":0},{"$f":"+Details!Y162-Base!Y162","v":0},{"$f":"+Details!Z162-Base!Z162","v":0},{"$f":"+Details!AA162-Base!AA162","v":0},{"$f":"+Details!AB162-Base!AB162","v":0},{"$f":"+Details!AC162-Base!AC162","v":0},{"$f":"+Details!AD162-Base!AD162","v":0},{"$f":"+Details!AE162-Base!AE162","v":0},{"$f":"+Details!AF162-Base!AF162","v":0},{"$f":"+Details!AG162-Base!AG162","v":0},{"$f":"+Details!AH162-Base!AH162","v":0},{"$f":"+Details!AI162-Base!AI162","v":0},{"$f":"+Details!AJ162-Base!AJ162","v":0},{"$f":"+Details!AK162-Base!AK162","v":0},{"$f":"+Details!AL162-Base!AL162","v":0},{"$f":"+Details!AM162-Base!AM162","v":0},{"$f":"+Details!AN162-Base!AN162","v":0},{"$f":"+Details!AO162-Base!AO162","v":0},{"$f":"+Details!AP162-Base!AP162","v":0},{"$f":"+Details!AQ162-Base!AQ162","v":0},{"$f":"+Details!AR162-Base!AR162","v":0},{"$f":"+Details!AS162-Base!AS162","v":0}]
["c","16: Add lines 14 & 15",null,null,1781600,{"$f":"+F161+F162","v":17300},31500,20000,21300,22600,39900,42000,44300,31900,20800,20500,34300,44300,42800,34200,40900,48900,65700,71700,75200,80800,86300,87000,97600,98900,104800,108900,113400,116200,117600,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E163","v":1781600},0,null,null,{"$f":"+Details!F163-Base!F163","v":0},{"$f":"+Details!G163-Base!G163","v":0},{"$f":"+Details!H163-Base!H163","v":0},{"$f":"+Details!I163-Base!I163","v":0},{"$f":"+Details!J163-Base!J163","v":0},{"$f":"+Details!K163-Base!K163","v":0},{"$f":"+Details!L163-Base!L163","v":0},{"$f":"+Details!M163-Base!M163","v":0},{"$f":"+Details!N163-Base!N163","v":0},{"$f":"+Details!O163-Base!O163","v":0},{"$f":"+Details!P163-Base!P163","v":0},{"$f":"+Details!Q163-Base!Q163","v":0},{"$f":"+Details!R163-Base!R163","v":0},{"$f":"+Details!S163-Base!S163","v":0},{"$f":"+Details!T163-Base!T163","v":0},{"$f":"+Details!U163-Base!U163","v":0},{"$f":"+Details!V163-Base!V163","v":0},{"$f":"+Details!W163-Base!W163","v":0},{"$f":"+Details!X163-Base!X163","v":0},{"$f":"+Details!Y163-Base!Y163","v":0},{"$f":"+Details!Z163-Base!Z163","v":0},{"$f":"+Details!AA163-Base!AA163","v":0},{"$f":"+Details!AB163-Base!AB163","v":0},{"$f":"+Details!AC163-Base!AC163","v":0},{"$f":"+Details!AD163-Base!AD163","v":0},{"$f":"+Details!AE163-Base!AE163","v":0},{"$f":"+Details!AF163-Base!AF163","v":0},{"$f":"+Details!AG163-Base!AG163","v":0},{"$f":"+Details!AH163-Base!AH163","v":0},{"$f":"+Details!AI163-Base!AI163","v":0},{"$f":"+Details!AJ163-Base!AJ163","v":0},{"$f":"+Details!AK163-Base!AK163","v":0},{"$f":"+Details!AL163-Base!AL163","v":0},{"$f":"+Details!AM163-Base!AM163","v":0},{"$f":"+Details!AN163-Base!AN163","v":0},{"$f":"+Details!AO163-Base!AO163","v":0},{"$f":"+Details!AP163-Base!AP163","v":0},{"$f":"+Details!AQ163-Base!AQ163","v":0},{"$f":"+Details!AR163-Base!AR163","v":0},{"$f":"+Details!AS163-Base!AS163","v":0}]
["c","17: 85% of line 1 (smaller of 17 or 18 is taxable SS amount)",null,null,1248400,{"$f":"ROUND(+F151*0.85/Round_To,0)*Round_To","v":0},0,0,0,0,18800,19100,19600,59400,60600,61800,63100,64300,65600,50900,51900,53000,54000,55000,56100,57200,58400,59600,60800,41100,41900,42800,43600,44500,45300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E164","v":1248400},0,null,null,{"$f":"+Details!F164-Base!F164","v":0},{"$f":"+Details!G164-Base!G164","v":0},{"$f":"+Details!H164-Base!H164","v":0},{"$f":"+Details!I164-Base!I164","v":0},{"$f":"+Details!J164-Base!J164","v":0},{"$f":"+Details!K164-Base!K164","v":0},{"$f":"+Details!L164-Base!L164","v":0},{"$f":"+Details!M164-Base!M164","v":0},{"$f":"+Details!N164-Base!N164","v":0},{"$f":"+Details!O164-Base!O164","v":0},{"$f":"+Details!P164-Base!P164","v":0},{"$f":"+Details!Q164-Base!Q164","v":0},{"$f":"+Details!R164-Base!R164","v":0},{"$f":"+Details!S164-Base!S164","v":0},{"$f":"+Details!T164-Base!T164","v":0},{"$f":"+Details!U164-Base!U164","v":0},{"$f":"+Details!V164-Base!V164","v":0},{"$f":"+Details!W164-Base!W164","v":0},{"$f":"+Details!X164-Base!X164","v":0},{"$f":"+Details!Y164-Base!Y164","v":0},{"$f":"+Details!Z164-Base!Z164","v":0},{"$f":"+Details!AA164-Base!AA164","v":0},{"$f":"+Details!AB164-Base!AB164","v":0},{"$f":"+Details!AC164-Base!AC164","v":0},{"$f":"+Details!AD164-Base!AD164","v":0},{"$f":"+Details!AE164-Base!AE164","v":0},{"$f":"+Details!AF164-Base!AF164","v":0},{"$f":"+Details!AG164-Base!AG164","v":0},{"$f":"+Details!AH164-Base!AH164","v":0},{"$f":"+Details!AI164-Base!AI164","v":0},{"$f":"+Details!AJ164-Base!AJ164","v":0},{"$f":"+Details!AK164-Base!AK164","v":0},{"$f":"+Details!AL164-Base!AL164","v":0},{"$f":"+Details!AM164-Base!AM164","v":0},{"$f":"+Details!AN164-Base!AN164","v":0},{"$f":"+Details!AO164-Base!AO164","v":0},{"$f":"+Details!AP164-Base!AP164","v":0},{"$f":"+Details!AQ164-Base!AQ164","v":0},{"$f":"+Details!AR164-Base!AR164","v":0},{"$f":"+Details!AS164-Base!AS164","v":0}]
[null,"18. Taxable SS benefits ^","details above",null,1036400,{"$f":"ROUND(IF(F$163<0,0,IF(F$163<F$164,F$163,F$164))/Round_To,0)*Round_To","v":0},0,0,0,0,18800,19100,19600,31900,20800,20500,34300,44300,42800,34200,40900,48900,54000,55000,56100,57200,58400,59600,60800,41100,41900,42800,43600,44500,45300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E165","v":1036400},0,null,null,{"$f":"+Details!F165-Base!F165","v":0},{"$f":"+Details!G165-Base!G165","v":0},{"$f":"+Details!H165-Base!H165","v":0},{"$f":"+Details!I165-Base!I165","v":0},{"$f":"+Details!J165-Base!J165","v":0},{"$f":"+Details!K165-Base!K165","v":0},{"$f":"+Details!L165-Base!L165","v":0},{"$f":"+Details!M165-Base!M165","v":0},{"$f":"+Details!N165-Base!N165","v":0},{"$f":"+Details!O165-Base!O165","v":0},{"$f":"+Details!P165-Base!P165","v":0},{"$f":"+Details!Q165-Base!Q165","v":0},{"$f":"+Details!R165-Base!R165","v":0},{"$f":"+Details!S165-Base!S165","v":0},{"$f":"+Details!T165-Base!T165","v":0},{"$f":"+Details!U165-Base!U165","v":0},{"$f":"+Details!V165-Base!V165","v":0},{"$f":"+Details!W165-Base!W165","v":0},{"$f":"+Details!X165-Base!X165","v":0},{"$f":"+Details!Y165-Base!Y165","v":0},{"$f":"+Details!Z165-Base!Z165","v":0},{"$f":"+Details!AA165-Base!AA165","v":0},{"$f":"+Details!AB165-Base!AB165","v":0},{"$f":"+Details!AC165-Base!AC165","v":0},{"$f":"+Details!AD165-Base!AD165","v":0},{"$f":"+Details!AE165-Base!AE165","v":0},{"$f":"+Details!AF165-Base!AF165","v":0},{"$f":"+Details!AG165-Base!AG165","v":0},{"$f":"+Details!AH165-Base!AH165","v":0},{"$f":"+Details!AI165-Base!AI165","v":0},{"$f":"+Details!AJ165-Base!AJ165","v":0},{"$f":"+Details!AK165-Base!AK165","v":0},{"$f":"+Details!AL165-Base!AL165","v":0},{"$f":"+Details!AM165-Base!AM165","v":0},{"$f":"+Details!AN165-Base!AN165","v":0},{"$f":"+Details!AO165-Base!AO165","v":0},{"$f":"+Details!AP165-Base!AP165","v":0},{"$f":"+Details!AQ165-Base!AQ165","v":0},{"$f":"+Details!AR165-Base!AR165","v":0},{"$f":"+Details!AS165-Base!AS165","v":0}]
[null,"Percent of SS benefits taxed",null,null,null,{"$f":"IF(F61=0,0,+F165/F61)","v":0},0,0,0,0,0.85067873303167418,0.84888888888888892,0.85217391304347823,0.4563662374821173,0.29172510518934081,0.28198074277854196,0.46226415094339623,0.58520475561426688,0.55440414507772018,0.57095158597662776,0.66939443535188214,0.7849117174959872,0.85039370078740162,0.85007727975270475,0.85,0.84992570579494797,0.85007278020378452,0.85021398002853066,0.85034965034965038,0.85093167701863359,0.84989858012170383,0.85089463220675943,0.84990253411306038,0.85086042065009559,0.84990619136960599,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E166","v":0},0,null,null,{"$f":"+Details!F166-Base!F166","v":0},{"$f":"+Details!G166-Base!G166","v":0},{"$f":"+Details!H166-Base!H166","v":0},{"$f":"+Details!I166-Base!I166","v":0},{"$f":"+Details!J166-Base!J166","v":0},{"$f":"+Details!K166-Base!K166","v":0},{"$f":"+Details!L166-Base!L166","v":0},{"$f":"+Details!M166-Base!M166","v":0},{"$f":"+Details!N166-Base!N166","v":0},{"$f":"+Details!O166-Base!O166","v":0},{"$f":"+Details!P166-Base!P166","v":0},{"$f":"+Details!Q166-Base!Q166","v":0},{"$f":"+Details!R166-Base!R166","v":0},{"$f":"+Details!S166-Base!S166","v":0},{"$f":"+Details!T166-Base!T166","v":0},{"$f":"+Details!U166-Base!U166","v":0},{"$f":"+Details!V166-Base!V166","v":0},{"$f":"+Details!W166-Base!W166","v":0},{"$f":"+Details!X166-Base!X166","v":0},{"$f":"+Details!Y166-Base!Y166","v":0},{"$f":"+Details!Z166-Base!Z166","v":0},{"$f":"+Details!AA166-Base!AA166","v":0},{"$f":"+Details!AB166-Base!AB166","v":0},{"$f":"+Details!AC166-Base!AC166","v":0},{"$f":"+Details!AD166-Base!AD166","v":0},{"$f":"+Details!AE166-Base!AE166","v":0},{"$f":"+Details!AF166-Base!AF166","v":0},{"$f":"+Details!AG166-Base!AG166","v":0},{"$f":"+Details!AH166-Base!AH166","v":0},{"$f":"+Details!AI166-Base!AI166","v":0},{"$f":"+Details!AJ166-Base!AJ166","v":0},{"$f":"+Details!AK166-Base!AK166","v":0},{"$f":"+Details!AL166-Base!AL166","v":0},{"$f":"+Details!AM166-Base!AM166","v":0},{"$f":"+Details!AN166-Base!AN166","v":0},{"$f":"+Details!AO166-Base!AO166","v":0},{"$f":"+Details!AP166-Base!AP166","v":0},{"$f":"+Details!AQ166-Base!AQ166","v":0},{"$f":"+Details!AR166-Base!AR166","v":0},{"$f":"+Details!AS166-Base!AS166","v":0}]
[]
[null,"Adjusted Gross Income calculation"]
["c","Taxable account earnings",null,null,{"$f":"SUM(F169:AS169)","v":731100},{"$f":"+F28","v":9400},8900,8300,7400,6500,6200,6600,7100,7800,8900,8100,8600,11100,12800,12000,12300,15400,17700,17100,20200,23500,26900,38600,50500,56200,60700,62600,64500,66600,68600,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E169","v":731100},{"$f":"+E169-AU169","v":0},null,null,{"$f":"+Details!F169-Base!F169","v":0},{"$f":"+Details!G169-Base!G169","v":0},{"$f":"+Details!H169-Base!H169","v":0},{"$f":"+Details!I169-Base!I169","v":0},{"$f":"+Details!J169-Base!J169","v":0},{"$f":"+Details!K169-Base!K169","v":0},{"$f":"+Details!L169-Base!L169","v":0},{"$f":"+Details!M169-Base!M169","v":0},{"$f":"+Details!N169-Base!N169","v":0},{"$f":"+Details!O169-Base!O169","v":0},{"$f":"+Details!P169-Base!P169","v":0},{"$f":"+Details!Q169-Base!Q169","v":0},{"$f":"+Details!R169-Base!R169","v":0},{"$f":"+Details!S169-Base!S169","v":0},{"$f":"+Details!T169-Base!T169","v":0},{"$f":"+Details!U169-Base!U169","v":0},{"$f":"+Details!V169-Base!V169","v":0},{"$f":"+Details!W169-Base!W169","v":0},{"$f":"+Details!X169-Base!X169","v":0},{"$f":"+Details!Y169-Base!Y169","v":0},{"$f":"+Details!Z169-Base!Z169","v":0},{"$f":"+Details!AA169-Base!AA169","v":0},{"$f":"+Details!AB169-Base!AB169","v":0},{"$f":"+Details!AC169-Base!AC169","v":0},{"$f":"+Details!AD169-Base!AD169","v":0},{"$f":"+Details!AE169-Base!AE169","v":0},{"$f":"+Details!AF169-Base!AF169","v":0},{"$f":"+Details!AG169-Base!AG169","v":0},{"$f":"+Details!AH169-Base!AH169","v":0},{"$f":"+Details!AI169-Base!AI169","v":0},{"$f":"+Details!AJ169-Base!AJ169","v":0},{"$f":"+Details!AK169-Base!AK169","v":0},{"$f":"+Details!AL169-Base!AL169","v":0},{"$f":"+Details!AM169-Base!AM169","v":0},{"$f":"+Details!AN169-Base!AN169","v":0},{"$f":"+Details!AO169-Base!AO169","v":0},{"$f":"+Details!AP169-Base!AP169","v":0},{"$f":"+Details!AQ169-Base!AQ169","v":0},{"$f":"+Details!AR169-Base!AR169","v":0},{"$f":"+Details!AS169-Base!AS169","v":0}]
["c","Less tax-exempt investments earnings",null,null,-334300,{"$f":"-F449","v":-2800},-2700,-2500,-2200,-1900,-1900,-2000,-2100,-2300,-2700,-2400,-2600,-3300,-3800,-3600,-3700,-4600,-5300,-8600,-10100,-11800,-13600,-18400,-25700,-28400,-31100,-32000,-33000,-34100,-35100,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E170","v":-334300},0,null,null,{"$f":"+Details!F170-Base!F170","v":0},{"$f":"+Details!G170-Base!G170","v":0},{"$f":"+Details!H170-Base!H170","v":0},{"$f":"+Details!I170-Base!I170","v":0},{"$f":"+Details!J170-Base!J170","v":0},{"$f":"+Details!K170-Base!K170","v":0},{"$f":"+Details!L170-Base!L170","v":0},{"$f":"+Details!M170-Base!M170","v":0},{"$f":"+Details!N170-Base!N170","v":0},{"$f":"+Details!O170-Base!O170","v":0},{"$f":"+Details!P170-Base!P170","v":0},{"$f":"+Details!Q170-Base!Q170","v":0},{"$f":"+Details!R170-Base!R170","v":0},{"$f":"+Details!S170-Base!S170","v":0},{"$f":"+Details!T170-Base!T170","v":0},{"$f":"+Details!U170-Base!U170","v":0},{"$f":"+Details!V170-Base!V170","v":0},{"$f":"+Details!W170-Base!W170","v":0},{"$f":"+Details!X170-Base!X170","v":0},{"$f":"+Details!Y170-Base!Y170","v":0},{"$f":"+Details!Z170-Base!Z170","v":0},{"$f":"+Details!AA170-Base!AA170","v":0},{"$f":"+Details!AB170-Base!AB170","v":0},{"$f":"+Details!AC170-Base!AC170","v":0},{"$f":"+Details!AD170-Base!AD170","v":0},{"$f":"+Details!AE170-Base!AE170","v":0},{"$f":"+Details!AF170-Base!AF170","v":0},{"$f":"+Details!AG170-Base!AG170","v":0},{"$f":"+Details!AH170-Base!AH170","v":0},{"$f":"+Details!AI170-Base!AI170","v":0},{"$f":"+Details!AJ170-Base!AJ170","v":0},{"$f":"+Details!AK170-Base!AK170","v":0},{"$f":"+Details!AL170-Base!AL170","v":0},{"$f":"+Details!AM170-Base!AM170","v":0},{"$f":"+Details!AN170-Base!AN170","v":0},{"$f":"+Details!AO170-Base!AO170","v":0},{"$f":"+Details!AP170-Base!AP170","v":0},{"$f":"+Details!AQ170-Base!AQ170","v":0},{"$f":"+Details!AR170-Base!AR170","v":0},{"$f":"+Details!AS170-Base!AS170","v":0}]
["c","Less other non-taxable earnings in taxable",null,{"$f":"Taxable_Tax_Rate","v":0.75},-298300,{"$f":"ROUND(-Taxable_Tax_Rate*(F169+F170)/Round_To,0)*Round_To","v":-5000},-4700,-4400,-3900,-3500,-3200,-3500,-3800,-4100,-4700,-4300,-4500,-5900,-6800,-6300,-6500,-8100,-9300,-6400,-7600,-8800,-10000,-15200,-18600,-20900,-22200,-23000,-23600,-24400,-25100,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E171","v":-298300},0,null,null,{"$f":"+Details!F171-Base!F171","v":0},{"$f":"+Details!G171-Base!G171","v":0},{"$f":"+Details!H171-Base!H171","v":0},{"$f":"+Details!I171-Base!I171","v":0},{"$f":"+Details!J171-Base!J171","v":0},{"$f":"+Details!K171-Base!K171","v":0},{"$f":"+Details!L171-Base!L171","v":0},{"$f":"+Details!M171-Base!M171","v":0},{"$f":"+Details!N171-Base!N171","v":0},{"$f":"+Details!O171-Base!O171","v":0},{"$f":"+Details!P171-Base!P171","v":0},{"$f":"+Details!Q171-Base!Q171","v":0},{"$f":"+Details!R171-Base!R171","v":0},{"$f":"+Details!S171-Base!S171","v":0},{"$f":"+Details!T171-Base!T171","v":0},{"$f":"+Details!U171-Base!U171","v":0},{"$f":"+Details!V171-Base!V171","v":0},{"$f":"+Details!W171-Base!W171","v":0},{"$f":"+Details!X171-Base!X171","v":0},{"$f":"+Details!Y171-Base!Y171","v":0},{"$f":"+Details!Z171-Base!Z171","v":0},{"$f":"+Details!AA171-Base!AA171","v":0},{"$f":"+Details!AB171-Base!AB171","v":0},{"$f":"+Details!AC171-Base!AC171","v":0},{"$f":"+Details!AD171-Base!AD171","v":0},{"$f":"+Details!AE171-Base!AE171","v":0},{"$f":"+Details!AF171-Base!AF171","v":0},{"$f":"+Details!AG171-Base!AG171","v":0},{"$f":"+Details!AH171-Base!AH171","v":0},{"$f":"+Details!AI171-Base!AI171","v":0},{"$f":"+Details!AJ171-Base!AJ171","v":0},{"$f":"+Details!AK171-Base!AK171","v":0},{"$f":"+Details!AL171-Base!AL171","v":0},{"$f":"+Details!AM171-Base!AM171","v":0},{"$f":"+Details!AN171-Base!AN171","v":0},{"$f":"+Details!AO171-Base!AO171","v":0},{"$f":"+Details!AP171-Base!AP171","v":0},{"$f":"+Details!AQ171-Base!AQ171","v":0},{"$f":"+Details!AR171-Base!AR171","v":0},{"$f":"+Details!AS171-Base!AS171","v":0}]
["c","Other Income (wages, pensions, etc)",null,null,549600,{"$f":"+F70","v":20000},35600,21200,21900,22600,23400,24200,25000,25800,12500,12800,13100,13400,13700,14100,14500,14900,15300,15700,16100,16500,16900,17300,17800,16300,16800,17300,17800,18300,18800,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E172","v":549600},0,null,null,{"$f":"+Details!F172-Base!F172","v":0},{"$f":"+Details!G172-Base!G172","v":0},{"$f":"+Details!H172-Base!H172","v":0},{"$f":"+Details!I172-Base!I172","v":0},{"$f":"+Details!J172-Base!J172","v":0},{"$f":"+Details!K172-Base!K172","v":0},{"$f":"+Details!L172-Base!L172","v":0},{"$f":"+Details!M172-Base!M172","v":0},{"$f":"+Details!N172-Base!N172","v":0},{"$f":"+Details!O172-Base!O172","v":0},{"$f":"+Details!P172-Base!P172","v":0},{"$f":"+Details!Q172-Base!Q172","v":0},{"$f":"+Details!R172-Base!R172","v":0},{"$f":"+Details!S172-Base!S172","v":0},{"$f":"+Details!T172-Base!T172","v":0},{"$f":"+Details!U172-Base!U172","v":0},{"$f":"+Details!V172-Base!V172","v":0},{"$f":"+Details!W172-Base!W172","v":0},{"$f":"+Details!X172-Base!X172","v":0},{"$f":"+Details!Y172-Base!Y172","v":0},{"$f":"+Details!Z172-Base!Z172","v":0},{"$f":"+Details!AA172-Base!AA172","v":0},{"$f":"+Details!AB172-Base!AB172","v":0},{"$f":"+Details!AC172-Base!AC172","v":0},{"$f":"+Details!AD172-Base!AD172","v":0},{"$f":"+Details!AE172-Base!AE172","v":0},{"$f":"+Details!AF172-Base!AF172","v":0},{"$f":"+Details!AG172-Base!AG172","v":0},{"$f":"+Details!AH172-Base!AH172","v":0},{"$f":"+Details!AI172-Base!AI172","v":0},{"$f":"+Details!AJ172-Base!AJ172","v":0},{"$f":"+Details!AK172-Base!AK172","v":0},{"$f":"+Details!AL172-Base!AL172","v":0},{"$f":"+Details!AM172-Base!AM172","v":0},{"$f":"+Details!AN172-Base!AN172","v":0},{"$f":"+Details!AO172-Base!AO172","v":0},{"$f":"+Details!AP172-Base!AP172","v":0},{"$f":"+Details!AQ172-Base!AQ172","v":0},{"$f":"+Details!AR172-Base!AR172","v":0},{"$f":"+Details!AS172-Base!AS172","v":0}]
["c","SPI Annuity Income",{"$f":"IF(SPIA_From=\"t\",\"taxable acct\",IF(SPIA_From=\"i\",\"IRA acct\",IF(SPIA_From=\"r\",\"Roth acct\")))","v":"taxable acct"},null,144000,{"$f":"+F63+F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E173","v":144000},0,null,null,{"$f":"+Details!F173-Base!F173","v":0},{"$f":"+Details!G173-Base!G173","v":0},{"$f":"+Details!H173-Base!H173","v":0},{"$f":"+Details!I173-Base!I173","v":0},{"$f":"+Details!J173-Base!J173","v":0},{"$f":"+Details!K173-Base!K173","v":0},{"$f":"+Details!L173-Base!L173","v":0},{"$f":"+Details!M173-Base!M173","v":0},{"$f":"+Details!N173-Base!N173","v":0},{"$f":"+Details!O173-Base!O173","v":0},{"$f":"+Details!P173-Base!P173","v":0},{"$f":"+Details!Q173-Base!Q173","v":0},{"$f":"+Details!R173-Base!R173","v":0},{"$f":"+Details!S173-Base!S173","v":0},{"$f":"+Details!T173-Base!T173","v":0},{"$f":"+Details!U173-Base!U173","v":0},{"$f":"+Details!V173-Base!V173","v":0},{"$f":"+Details!W173-Base!W173","v":0},{"$f":"+Details!X173-Base!X173","v":0},{"$f":"+Details!Y173-Base!Y173","v":0},{"$f":"+Details!Z173-Base!Z173","v":0},{"$f":"+Details!AA173-Base!AA173","v":0},{"$f":"+Details!AB173-Base!AB173","v":0},{"$f":"+Details!AC173-Base!AC173","v":0},{"$f":"+Details!AD173-Base!AD173","v":0},{"$f":"+Details!AE173-Base!AE173","v":0},{"$f":"+Details!AF173-Base!AF173","v":0},{"$f":"+Details!AG173-Base!AG173","v":0},{"$f":"+Details!AH173-Base!AH173","v":0},{"$f":"+Details!AI173-Base!AI173","v":0},{"$f":"+Details!AJ173-Base!AJ173","v":0},{"$f":"+Details!AK173-Base!AK173","v":0},{"$f":"+Details!AL173-Base!AL173","v":0},{"$f":"+Details!AM173-Base!AM173","v":0},{"$f":"+Details!AN173-Base!AN173","v":0},{"$f":"+Details!AO173-Base!AO173","v":0},{"$f":"+Details!AP173-Base!AP173","v":0},{"$f":"+Details!AQ173-Base!AQ173","v":0},{"$f":"+Details!AR173-Base!AR173","v":0},{"$f":"+Details!AS173-Base!AS173","v":0}]
["c","Less SPIA exclusion",null,{"$f":"+SPIA_Excl","v":0.75},-108800,{"$f":"IF(SPIA_From=\"t\",ROUND(-SPIA_Excl*F62/Round_To,0)*Round_To,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E174","v":-108800},0,null,null,{"$f":"+Details!F174-Base!F174","v":0},{"$f":"+Details!G174-Base!G174","v":0},{"$f":"+Details!H174-Base!H174","v":0},{"$f":"+Details!I174-Base!I174","v":0},{"$f":"+Details!J174-Base!J174","v":0},{"$f":"+Details!K174-Base!K174","v":0},{"$f":"+Details!L174-Base!L174","v":0},{"$f":"+Details!M174-Base!M174","v":0},{"$f":"+Details!N174-Base!N174","v":0},{"$f":"+Details!O174-Base!O174","v":0},{"$f":"+Details!P174-Base!P174","v":0},{"$f":"+Details!Q174-Base!Q174","v":0},{"$f":"+Details!R174-Base!R174","v":0},{"$f":"+Details!S174-Base!S174","v":0},{"$f":"+Details!T174-Base!T174","v":0},{"$f":"+Details!U174-Base!U174","v":0},{"$f":"+Details!V174-Base!V174","v":0},{"$f":"+Details!W174-Base!W174","v":0},{"$f":"+Details!X174-Base!X174","v":0},{"$f":"+Details!Y174-Base!Y174","v":0},{"$f":"+Details!Z174-Base!Z174","v":0},{"$f":"+Details!AA174-Base!AA174","v":0},{"$f":"+Details!AB174-Base!AB174","v":0},{"$f":"+Details!AC174-Base!AC174","v":0},{"$f":"+Details!AD174-Base!AD174","v":0},{"$f":"+Details!AE174-Base!AE174","v":0},{"$f":"+Details!AF174-Base!AF174","v":0},{"$f":"+Details!AG174-Base!AG174","v":0},{"$f":"+Details!AH174-Base!AH174","v":0},{"$f":"+Details!AI174-Base!AI174","v":0},{"$f":"+Details!AJ174-Base!AJ174","v":0},{"$f":"+Details!AK174-Base!AK174","v":0},{"$f":"+Details!AL174-Base!AL174","v":0},{"$f":"+Details!AM174-Base!AM174","v":0},{"$f":"+Details!AN174-Base!AN174","v":0},{"$f":"+Details!AO174-Base!AO174","v":0},{"$f":"+Details!AP174-Base!AP174","v":0},{"$f":"+Details!AQ174-Base!AQ174","v":0},{"$f":"+Details!AR174-Base!AR174","v":0},{"$f":"+Details!AS174-Base!AS174","v":0}]
["c","IRA Withdrawals",{"$f":"IF(Automate=\"y\",\"Auto withdrawals included\",\".\")","v":"."},null,402600,{"$f":"-F91-F99-F95-F103","v":40000},41200,42400,43700,45000,46400,47800,49200,10000,9000,8100,7300,6600,5900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E175","v":402600},0,null,null,{"$f":"+Details!F175-Base!F175","v":0},{"$f":"+Details!G175-Base!G175","v":0},{"$f":"+Details!H175-Base!H175","v":0},{"$f":"+Details!I175-Base!I175","v":0},{"$f":"+Details!J175-Base!J175","v":0},{"$f":"+Details!K175-Base!K175","v":0},{"$f":"+Details!L175-Base!L175","v":0},{"$f":"+Details!M175-Base!M175","v":0},{"$f":"+Details!N175-Base!N175","v":0},{"$f":"+Details!O175-Base!O175","v":0},{"$f":"+Details!P175-Base!P175","v":0},{"$f":"+Details!Q175-Base!Q175","v":0},{"$f":"+Details!R175-Base!R175","v":0},{"$f":"+Details!S175-Base!S175","v":0},{"$f":"+Details!T175-Base!T175","v":0},{"$f":"+Details!U175-Base!U175","v":0},{"$f":"+Details!V175-Base!V175","v":0},{"$f":"+Details!W175-Base!W175","v":0},{"$f":"+Details!X175-Base!X175","v":0},{"$f":"+Details!Y175-Base!Y175","v":0},{"$f":"+Details!Z175-Base!Z175","v":0},{"$f":"+Details!AA175-Base!AA175","v":0},{"$f":"+Details!AB175-Base!AB175","v":0},{"$f":"+Details!AC175-Base!AC175","v":0},{"$f":"+Details!AD175-Base!AD175","v":0},{"$f":"+Details!AE175-Base!AE175","v":0},{"$f":"+Details!AF175-Base!AF175","v":0},{"$f":"+Details!AG175-Base!AG175","v":0},{"$f":"+Details!AH175-Base!AH175","v":0},{"$f":"+Details!AI175-Base!AI175","v":0},{"$f":"+Details!AJ175-Base!AJ175","v":0},{"$f":"+Details!AK175-Base!AK175","v":0},{"$f":"+Details!AL175-Base!AL175","v":0},{"$f":"+Details!AM175-Base!AM175","v":0},{"$f":"+Details!AN175-Base!AN175","v":0},{"$f":"+Details!AO175-Base!AO175","v":0},{"$f":"+Details!AP175-Base!AP175","v":0},{"$f":"+Details!AQ175-Base!AQ175","v":0},{"$f":"+Details!AR175-Base!AR175","v":0},{"$f":"+Details!AS175-Base!AS175","v":0}]
["c","IRA RMD",null,null,1000600,{"$f":"-F94-F102","v":0},0,0,0,0,0,0,0,0,0,0,15700,34900,36800,38700,40800,43100,45700,48300,50600,53100,55500,58100,60800,63400,66000,68500,71100,73600,75900,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E176","v":1000600},0,null,null,{"$f":"+Details!F176-Base!F176","v":0},{"$f":"+Details!G176-Base!G176","v":0},{"$f":"+Details!H176-Base!H176","v":0},{"$f":"+Details!I176-Base!I176","v":0},{"$f":"+Details!J176-Base!J176","v":0},{"$f":"+Details!K176-Base!K176","v":0},{"$f":"+Details!L176-Base!L176","v":0},{"$f":"+Details!M176-Base!M176","v":0},{"$f":"+Details!N176-Base!N176","v":0},{"$f":"+Details!O176-Base!O176","v":0},{"$f":"+Details!P176-Base!P176","v":0},{"$f":"+Details!Q176-Base!Q176","v":0},{"$f":"+Details!R176-Base!R176","v":0},{"$f":"+Details!S176-Base!S176","v":0},{"$f":"+Details!T176-Base!T176","v":0},{"$f":"+Details!U176-Base!U176","v":0},{"$f":"+Details!V176-Base!V176","v":0},{"$f":"+Details!W176-Base!W176","v":0},{"$f":"+Details!X176-Base!X176","v":0},{"$f":"+Details!Y176-Base!Y176","v":0},{"$f":"+Details!Z176-Base!Z176","v":0},{"$f":"+Details!AA176-Base!AA176","v":0},{"$f":"+Details!AB176-Base!AB176","v":0},{"$f":"+Details!AC176-Base!AC176","v":0},{"$f":"+Details!AD176-Base!AD176","v":0},{"$f":"+Details!AE176-Base!AE176","v":0},{"$f":"+Details!AF176-Base!AF176","v":0},{"$f":"+Details!AG176-Base!AG176","v":0},{"$f":"+Details!AH176-Base!AH176","v":0},{"$f":"+Details!AI176-Base!AI176","v":0},{"$f":"+Details!AJ176-Base!AJ176","v":0},{"$f":"+Details!AK176-Base!AK176","v":0},{"$f":"+Details!AL176-Base!AL176","v":0},{"$f":"+Details!AM176-Base!AM176","v":0},{"$f":"+Details!AN176-Base!AN176","v":0},{"$f":"+Details!AO176-Base!AO176","v":0},{"$f":"+Details!AP176-Base!AP176","v":0},{"$f":"+Details!AQ176-Base!AQ176","v":0},{"$f":"+Details!AR176-Base!AR176","v":0},{"$f":"+Details!AS176-Base!AS176","v":0}]
["c","Inherited IRA Withdrawals",{"$f":"IF(Automate=\"y\",\"Auto withdrawals included\",\".\")","v":"."},null,15300,{"$f":"-F115-F118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,4000,5000,5100,1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E177","v":15300},0,null,null,{"$f":"+Details!F177-Base!F177","v":0},{"$f":"+Details!G177-Base!G177","v":0},{"$f":"+Details!H177-Base!H177","v":0},{"$f":"+Details!I177-Base!I177","v":0},{"$f":"+Details!J177-Base!J177","v":0},{"$f":"+Details!K177-Base!K177","v":0},{"$f":"+Details!L177-Base!L177","v":0},{"$f":"+Details!M177-Base!M177","v":0},{"$f":"+Details!N177-Base!N177","v":0},{"$f":"+Details!O177-Base!O177","v":0},{"$f":"+Details!P177-Base!P177","v":0},{"$f":"+Details!Q177-Base!Q177","v":0},{"$f":"+Details!R177-Base!R177","v":0},{"$f":"+Details!S177-Base!S177","v":0},{"$f":"+Details!T177-Base!T177","v":0},{"$f":"+Details!U177-Base!U177","v":0},{"$f":"+Details!V177-Base!V177","v":0},{"$f":"+Details!W177-Base!W177","v":0},{"$f":"+Details!X177-Base!X177","v":0},{"$f":"+Details!Y177-Base!Y177","v":0},{"$f":"+Details!Z177-Base!Z177","v":0},{"$f":"+Details!AA177-Base!AA177","v":0},{"$f":"+Details!AB177-Base!AB177","v":0},{"$f":"+Details!AC177-Base!AC177","v":0},{"$f":"+Details!AD177-Base!AD177","v":0},{"$f":"+Details!AE177-Base!AE177","v":0},{"$f":"+Details!AF177-Base!AF177","v":0},{"$f":"+Details!AG177-Base!AG177","v":0},{"$f":"+Details!AH177-Base!AH177","v":0},{"$f":"+Details!AI177-Base!AI177","v":0},{"$f":"+Details!AJ177-Base!AJ177","v":0},{"$f":"+Details!AK177-Base!AK177","v":0},{"$f":"+Details!AL177-Base!AL177","v":0},{"$f":"+Details!AM177-Base!AM177","v":0},{"$f":"+Details!AN177-Base!AN177","v":0},{"$f":"+Details!AO177-Base!AO177","v":0},{"$f":"+Details!AP177-Base!AP177","v":0},{"$f":"+Details!AQ177-Base!AQ177","v":0},{"$f":"+Details!AR177-Base!AR177","v":0},{"$f":"+Details!AS177-Base!AS177","v":0}]
["c","Inherited IRA RMD",null,null,118700,{"$f":"-F112","v":0},0,0,0,0,0,0,0,0,0,0,0,6000,6300,6500,7100,10800,10700,10800,10900,11800,12600,3200,3300,3600,3800,4000,4400,2900,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E178","v":118700},0,null,null,{"$f":"+Details!F178-Base!F178","v":0},{"$f":"+Details!G178-Base!G178","v":0},{"$f":"+Details!H178-Base!H178","v":0},{"$f":"+Details!I178-Base!I178","v":0},{"$f":"+Details!J178-Base!J178","v":0},{"$f":"+Details!K178-Base!K178","v":0},{"$f":"+Details!L178-Base!L178","v":0},{"$f":"+Details!M178-Base!M178","v":0},{"$f":"+Details!N178-Base!N178","v":0},{"$f":"+Details!O178-Base!O178","v":0},{"$f":"+Details!P178-Base!P178","v":0},{"$f":"+Details!Q178-Base!Q178","v":0},{"$f":"+Details!R178-Base!R178","v":0},{"$f":"+Details!S178-Base!S178","v":0},{"$f":"+Details!T178-Base!T178","v":0},{"$f":"+Details!U178-Base!U178","v":0},{"$f":"+Details!V178-Base!V178","v":0},{"$f":"+Details!W178-Base!W178","v":0},{"$f":"+Details!X178-Base!X178","v":0},{"$f":"+Details!Y178-Base!Y178","v":0},{"$f":"+Details!Z178-Base!Z178","v":0},{"$f":"+Details!AA178-Base!AA178","v":0},{"$f":"+Details!AB178-Base!AB178","v":0},{"$f":"+Details!AC178-Base!AC178","v":0},{"$f":"+Details!AD178-Base!AD178","v":0},{"$f":"+Details!AE178-Base!AE178","v":0},{"$f":"+Details!AF178-Base!AF178","v":0},{"$f":"+Details!AG178-Base!AG178","v":0},{"$f":"+Details!AH178-Base!AH178","v":0},{"$f":"+Details!AI178-Base!AI178","v":0},{"$f":"+Details!AJ178-Base!AJ178","v":0},{"$f":"+Details!AK178-Base!AK178","v":0},{"$f":"+Details!AL178-Base!AL178","v":0},{"$f":"+Details!AM178-Base!AM178","v":0},{"$f":"+Details!AN178-Base!AN178","v":0},{"$f":"+Details!AO178-Base!AO178","v":0},{"$f":"+Details!AP178-Base!AP178","v":0},{"$f":"+Details!AQ178-Base!AQ178","v":0},{"$f":"+Details!AR178-Base!AR178","v":0},{"$f":"+Details!AS178-Base!AS178","v":0}]
["c","Qualified Charitable Distributions from RMDs ",null,null,-100000,{"$f":"F137","v":0},0,0,0,0,0,0,0,0,0,0,0,-15000,-20000,-20000,-20000,-20000,-5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E179","v":-100000},0,null,null,{"$f":"+Details!F179-Base!F179","v":0},{"$f":"+Details!G179-Base!G179","v":0},{"$f":"+Details!H179-Base!H179","v":0},{"$f":"+Details!I179-Base!I179","v":0},{"$f":"+Details!J179-Base!J179","v":0},{"$f":"+Details!K179-Base!K179","v":0},{"$f":"+Details!L179-Base!L179","v":0},{"$f":"+Details!M179-Base!M179","v":0},{"$f":"+Details!N179-Base!N179","v":0},{"$f":"+Details!O179-Base!O179","v":0},{"$f":"+Details!P179-Base!P179","v":0},{"$f":"+Details!Q179-Base!Q179","v":0},{"$f":"+Details!R179-Base!R179","v":0},{"$f":"+Details!S179-Base!S179","v":0},{"$f":"+Details!T179-Base!T179","v":0},{"$f":"+Details!U179-Base!U179","v":0},{"$f":"+Details!V179-Base!V179","v":0},{"$f":"+Details!W179-Base!W179","v":0},{"$f":"+Details!X179-Base!X179","v":0},{"$f":"+Details!Y179-Base!Y179","v":0},{"$f":"+Details!Z179-Base!Z179","v":0},{"$f":"+Details!AA179-Base!AA179","v":0},{"$f":"+Details!AB179-Base!AB179","v":0},{"$f":"+Details!AC179-Base!AC179","v":0},{"$f":"+Details!AD179-Base!AD179","v":0},{"$f":"+Details!AE179-Base!AE179","v":0},{"$f":"+Details!AF179-Base!AF179","v":0},{"$f":"+Details!AG179-Base!AG179","v":0},{"$f":"+Details!AH179-Base!AH179","v":0},{"$f":"+Details!AI179-Base!AI179","v":0},{"$f":"+Details!AJ179-Base!AJ179","v":0},{"$f":"+Details!AK179-Base!AK179","v":0},{"$f":"+Details!AL179-Base!AL179","v":0},{"$f":"+Details!AM179-Base!AM179","v":0},{"$f":"+Details!AN179-Base!AN179","v":0},{"$f":"+Details!AO179-Base!AO179","v":0},{"$f":"+Details!AP179-Base!AP179","v":0},{"$f":"+Details!AQ179-Base!AQ179","v":0},{"$f":"+Details!AR179-Base!AR179","v":0},{"$f":"+Details!AS179-Base!AS179","v":0}]
["c","Roth Conversion",null,null,0,{"$f":"+F133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E180","v":0},0,null,null,{"$f":"+Details!F180-Base!F180","v":0},{"$f":"+Details!G180-Base!G180","v":0},{"$f":"+Details!H180-Base!H180","v":0},{"$f":"+Details!I180-Base!I180","v":0},{"$f":"+Details!J180-Base!J180","v":0},{"$f":"+Details!K180-Base!K180","v":0},{"$f":"+Details!L180-Base!L180","v":0},{"$f":"+Details!M180-Base!M180","v":0},{"$f":"+Details!N180-Base!N180","v":0},{"$f":"+Details!O180-Base!O180","v":0},{"$f":"+Details!P180-Base!P180","v":0},{"$f":"+Details!Q180-Base!Q180","v":0},{"$f":"+Details!R180-Base!R180","v":0},{"$f":"+Details!S180-Base!S180","v":0},{"$f":"+Details!T180-Base!T180","v":0},{"$f":"+Details!U180-Base!U180","v":0},{"$f":"+Details!V180-Base!V180","v":0},{"$f":"+Details!W180-Base!W180","v":0},{"$f":"+Details!X180-Base!X180","v":0},{"$f":"+Details!Y180-Base!Y180","v":0},{"$f":"+Details!Z180-Base!Z180","v":0},{"$f":"+Details!AA180-Base!AA180","v":0},{"$f":"+Details!AB180-Base!AB180","v":0},{"$f":"+Details!AC180-Base!AC180","v":0},{"$f":"+Details!AD180-Base!AD180","v":0},{"$f":"+Details!AE180-Base!AE180","v":0},{"$f":"+Details!AF180-Base!AF180","v":0},{"$f":"+Details!AG180-Base!AG180","v":0},{"$f":"+Details!AH180-Base!AH180","v":0},{"$f":"+Details!AI180-Base!AI180","v":0},{"$f":"+Details!AJ180-Base!AJ180","v":0},{"$f":"+Details!AK180-Base!AK180","v":0},{"$f":"+Details!AL180-Base!AL180","v":0},{"$f":"+Details!AM180-Base!AM180","v":0},{"$f":"+Details!AN180-Base!AN180","v":0},{"$f":"+Details!AO180-Base!AO180","v":0},{"$f":"+Details!AP180-Base!AP180","v":0},{"$f":"+Details!AQ180-Base!AQ180","v":0},{"$f":"+Details!AR180-Base!AR180","v":0},{"$f":"+Details!AS180-Base!AS180","v":0}]
[null,"User input income, credits and adjustments",null,null,0,{"$f":"+Details!F181","v":0},{"$f":"+Details!G181","v":0},{"$f":"+Details!H181","v":0},{"$f":"+Details!I181","v":0},{"$f":"+Details!J181","v":0},{"$f":"+Details!K181","v":0},{"$f":"+Details!L181","v":0},{"$f":"+Details!M181","v":0},{"$f":"+Details!N181","v":0},{"$f":"+Details!O181","v":0},{"$f":"+Details!P181","v":0},{"$f":"+Details!Q181","v":0},{"$f":"+Details!R181","v":0},{"$f":"+Details!S181","v":0},{"$f":"+Details!T181","v":0},{"$f":"+Details!U181","v":0},{"$f":"+Details!V181","v":0},{"$f":"+Details!W181","v":0},{"$f":"+Details!X181","v":0},{"$f":"+Details!Y181","v":0},{"$f":"+Details!Z181","v":0},{"$f":"+Details!AA181","v":0},{"$f":"+Details!AB181","v":0},{"$f":"+Details!AC181","v":0},{"$f":"+Details!AD181","v":0},{"$f":"+Details!AE181","v":0},{"$f":"+Details!AF181","v":0},{"$f":"+Details!AG181","v":0},{"$f":"+Details!AH181","v":0},{"$f":"+Details!AI181","v":0},{"$f":"+Details!AJ181","v":0},{"$f":"+Details!AK181","v":0},{"$f":"+Details!AL181","v":0},{"$f":"+Details!AM181","v":0},{"$f":"+Details!AN181","v":0},{"$f":"+Details!AO181","v":0},{"$f":"+Details!AP181","v":0},{"$f":"+Details!AQ181","v":0},{"$f":"+Details!AR181","v":0},{"$f":"+Details!AS181","v":0},null,{"$f":"+Details!E181","v":0},0,null,null,{"$f":"+Details!F181-Base!F181","v":0},{"$f":"+Details!G181-Base!G181","v":0},{"$f":"+Details!H181-Base!H181","v":0},{"$f":"+Details!I181-Base!I181","v":0},{"$f":"+Details!J181-Base!J181","v":0},{"$f":"+Details!K181-Base!K181","v":0},{"$f":"+Details!L181-Base!L181","v":0},{"$f":"+Details!M181-Base!M181","v":0},{"$f":"+Details!N181-Base!N181","v":0},{"$f":"+Details!O181-Base!O181","v":0},{"$f":"+Details!P181-Base!P181","v":0},{"$f":"+Details!Q181-Base!Q181","v":0},{"$f":"+Details!R181-Base!R181","v":0},{"$f":"+Details!S181-Base!S181","v":0},{"$f":"+Details!T181-Base!T181","v":0},{"$f":"+Details!U181-Base!U181","v":0},{"$f":"+Details!V181-Base!V181","v":0},{"$f":"+Details!W181-Base!W181","v":0},{"$f":"+Details!X181-Base!X181","v":0},{"$f":"+Details!Y181-Base!Y181","v":0},{"$f":"+Details!Z181-Base!Z181","v":0},{"$f":"+Details!AA181-Base!AA181","v":0},{"$f":"+Details!AB181-Base!AB181","v":0},{"$f":"+Details!AC181-Base!AC181","v":0},{"$f":"+Details!AD181-Base!AD181","v":0},{"$f":"+Details!AE181-Base!AE181","v":0},{"$f":"+Details!AF181-Base!AF181","v":0},{"$f":"+Details!AG181-Base!AG181","v":0},{"$f":"+Details!AH181-Base!AH181","v":0},{"$f":"+Details!AI181-Base!AI181","v":0},{"$f":"+Details!AJ181-Base!AJ181","v":0},{"$f":"+Details!AK181-Base!AK181","v":0},{"$f":"+Details!AL181-Base!AL181","v":0},{"$f":"+Details!AM181-Base!AM181","v":0},{"$f":"+Details!AN181-Base!AN181","v":0},{"$f":"+Details!AO181-Base!AO181","v":0},{"$f":"+Details!AP181-Base!AP181","v":0},{"$f":"+Details!AQ181-Base!AQ181","v":0},{"$f":"+Details!AR181-Base!AR181","v":0},{"$f":"+Details!AS181-Base!AS181","v":0}]
[null,"Income before taxable SS benefits ^",null,"includes input LTCG",2120500,{"$f":"SUM(F169:F180)+F206+ ROUND(F181/Round_To,0)*Round_To","v":61600},78300,65000,66900,68700,70900,73100,75400,37200,23000,22300,37600,47800,44900,43600,50700,58700,77100,80300,82300,86500,90500,85800,90300,92400,96200,99600,103400,105100,105300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E182","v":2120500},0,null,null,{"$f":"+Details!F182-Base!F182","v":0},{"$f":"+Details!G182-Base!G182","v":0},{"$f":"+Details!H182-Base!H182","v":0},{"$f":"+Details!I182-Base!I182","v":0},{"$f":"+Details!J182-Base!J182","v":0},{"$f":"+Details!K182-Base!K182","v":0},{"$f":"+Details!L182-Base!L182","v":0},{"$f":"+Details!M182-Base!M182","v":0},{"$f":"+Details!N182-Base!N182","v":0},{"$f":"+Details!O182-Base!O182","v":0},{"$f":"+Details!P182-Base!P182","v":0},{"$f":"+Details!Q182-Base!Q182","v":0},{"$f":"+Details!R182-Base!R182","v":0},{"$f":"+Details!S182-Base!S182","v":0},{"$f":"+Details!T182-Base!T182","v":0},{"$f":"+Details!U182-Base!U182","v":0},{"$f":"+Details!V182-Base!V182","v":0},{"$f":"+Details!W182-Base!W182","v":0},{"$f":"+Details!X182-Base!X182","v":0},{"$f":"+Details!Y182-Base!Y182","v":0},{"$f":"+Details!Z182-Base!Z182","v":0},{"$f":"+Details!AA182-Base!AA182","v":0},{"$f":"+Details!AB182-Base!AB182","v":0},{"$f":"+Details!AC182-Base!AC182","v":0},{"$f":"+Details!AD182-Base!AD182","v":0},{"$f":"+Details!AE182-Base!AE182","v":0},{"$f":"+Details!AF182-Base!AF182","v":0},{"$f":"+Details!AG182-Base!AG182","v":0},{"$f":"+Details!AH182-Base!AH182","v":0},{"$f":"+Details!AI182-Base!AI182","v":0},{"$f":"+Details!AJ182-Base!AJ182","v":0},{"$f":"+Details!AK182-Base!AK182","v":0},{"$f":"+Details!AL182-Base!AL182","v":0},{"$f":"+Details!AM182-Base!AM182","v":0},{"$f":"+Details!AN182-Base!AN182","v":0},{"$f":"+Details!AO182-Base!AO182","v":0},{"$f":"+Details!AP182-Base!AP182","v":0},{"$f":"+Details!AQ182-Base!AQ182","v":0},{"$f":"+Details!AR182-Base!AR182","v":0},{"$f":"+Details!AS182-Base!AS182","v":0}]
[null,"Taxable SS benefits",null,null,1036400,{"$f":"+F165","v":0},0,0,0,0,18800,19100,19600,31900,20800,20500,34300,44300,42800,34200,40900,48900,54000,55000,56100,57200,58400,59600,60800,41100,41900,42800,43600,44500,45300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E183","v":1036400},0,null,null,{"$f":"+Details!F183-Base!F183","v":0},{"$f":"+Details!G183-Base!G183","v":0},{"$f":"+Details!H183-Base!H183","v":0},{"$f":"+Details!I183-Base!I183","v":0},{"$f":"+Details!J183-Base!J183","v":0},{"$f":"+Details!K183-Base!K183","v":0},{"$f":"+Details!L183-Base!L183","v":0},{"$f":"+Details!M183-Base!M183","v":0},{"$f":"+Details!N183-Base!N183","v":0},{"$f":"+Details!O183-Base!O183","v":0},{"$f":"+Details!P183-Base!P183","v":0},{"$f":"+Details!Q183-Base!Q183","v":0},{"$f":"+Details!R183-Base!R183","v":0},{"$f":"+Details!S183-Base!S183","v":0},{"$f":"+Details!T183-Base!T183","v":0},{"$f":"+Details!U183-Base!U183","v":0},{"$f":"+Details!V183-Base!V183","v":0},{"$f":"+Details!W183-Base!W183","v":0},{"$f":"+Details!X183-Base!X183","v":0},{"$f":"+Details!Y183-Base!Y183","v":0},{"$f":"+Details!Z183-Base!Z183","v":0},{"$f":"+Details!AA183-Base!AA183","v":0},{"$f":"+Details!AB183-Base!AB183","v":0},{"$f":"+Details!AC183-Base!AC183","v":0},{"$f":"+Details!AD183-Base!AD183","v":0},{"$f":"+Details!AE183-Base!AE183","v":0},{"$f":"+Details!AF183-Base!AF183","v":0},{"$f":"+Details!AG183-Base!AG183","v":0},{"$f":"+Details!AH183-Base!AH183","v":0},{"$f":"+Details!AI183-Base!AI183","v":0},{"$f":"+Details!AJ183-Base!AJ183","v":0},{"$f":"+Details!AK183-Base!AK183","v":0},{"$f":"+Details!AL183-Base!AL183","v":0},{"$f":"+Details!AM183-Base!AM183","v":0},{"$f":"+Details!AN183-Base!AN183","v":0},{"$f":"+Details!AO183-Base!AO183","v":0},{"$f":"+Details!AP183-Base!AP183","v":0},{"$f":"+Details!AQ183-Base!AQ183","v":0},{"$f":"+Details!AR183-Base!AR183","v":0},{"$f":"+Details!AS183-Base!AS183","v":0}]
[null,"Adjusted Gross Income",null,{"$f":"IF(Taxable_Tax_Rate>0,\"Taxable Adj \"&Taxable_Tax_Rate*100&\"%\",\"0%\")","v":"Taxable Adj 75%"},3156900,{"$f":"+F182+F183","v":61600},78300,65000,66900,68700,89700,92200,95000,69100,43800,42800,71900,92100,87700,77800,91600,107600,131100,135300,138400,143700,148900,145400,151100,133500,138100,142400,147000,149600,150600,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E184","v":3156900},0,null,null,{"$f":"+Details!F184-Base!F184","v":0},{"$f":"+Details!G184-Base!G184","v":0},{"$f":"+Details!H184-Base!H184","v":0},{"$f":"+Details!I184-Base!I184","v":0},{"$f":"+Details!J184-Base!J184","v":0},{"$f":"+Details!K184-Base!K184","v":0},{"$f":"+Details!L184-Base!L184","v":0},{"$f":"+Details!M184-Base!M184","v":0},{"$f":"+Details!N184-Base!N184","v":0},{"$f":"+Details!O184-Base!O184","v":0},{"$f":"+Details!P184-Base!P184","v":0},{"$f":"+Details!Q184-Base!Q184","v":0},{"$f":"+Details!R184-Base!R184","v":0},{"$f":"+Details!S184-Base!S184","v":0},{"$f":"+Details!T184-Base!T184","v":0},{"$f":"+Details!U184-Base!U184","v":0},{"$f":"+Details!V184-Base!V184","v":0},{"$f":"+Details!W184-Base!W184","v":0},{"$f":"+Details!X184-Base!X184","v":0},{"$f":"+Details!Y184-Base!Y184","v":0},{"$f":"+Details!Z184-Base!Z184","v":0},{"$f":"+Details!AA184-Base!AA184","v":0},{"$f":"+Details!AB184-Base!AB184","v":0},{"$f":"+Details!AC184-Base!AC184","v":0},{"$f":"+Details!AD184-Base!AD184","v":0},{"$f":"+Details!AE184-Base!AE184","v":0},{"$f":"+Details!AF184-Base!AF184","v":0},{"$f":"+Details!AG184-Base!AG184","v":0},{"$f":"+Details!AH184-Base!AH184","v":0},{"$f":"+Details!AI184-Base!AI184","v":0},{"$f":"+Details!AJ184-Base!AJ184","v":0},{"$f":"+Details!AK184-Base!AK184","v":0},{"$f":"+Details!AL184-Base!AL184","v":0},{"$f":"+Details!AM184-Base!AM184","v":0},{"$f":"+Details!AN184-Base!AN184","v":0},{"$f":"+Details!AO184-Base!AO184","v":0},{"$f":"+Details!AP184-Base!AP184","v":0},{"$f":"+Details!AQ184-Base!AQ184","v":0},{"$f":"+Details!AR184-Base!AR184","v":0},{"$f":"+Details!AS184-Base!AS184","v":0}]
[]
[null,"Standard or Itemized Deductions"]
[null,"Personal exemptions and Filing method",null,{"$f":"IF(Exemptions_Add>0,\"Additional \" & Exemptions_Start & \"-\" & Exemptions_End,\".\")","v":"."},null,{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!F99,+'Tax Tables'!F167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!G99,+'Tax Tables'!G167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!H99,+'Tax Tables'!H167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!I99,+'Tax Tables'!I167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!J99,+'Tax Tables'!J167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!K99,+'Tax Tables'!K167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!L99,+'Tax Tables'!L167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!M99,+'Tax Tables'!M167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!N99,+'Tax Tables'!N167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!O99,+'Tax Tables'!O167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!P99,+'Tax Tables'!P167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!Q99,+'Tax Tables'!Q167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!R99,+'Tax Tables'!R167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!S99,+'Tax Tables'!S167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!T99,+'Tax Tables'!T167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!U99,+'Tax Tables'!U167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!V99,+'Tax Tables'!V167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!W99,+'Tax Tables'!W167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!X99,+'Tax Tables'!X167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!Y99,+'Tax Tables'!Y167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!Z99,+'Tax Tables'!Z167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AA99,+'Tax Tables'!AA167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AB99,+'Tax Tables'!AB167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AC99,+'Tax Tables'!AC167)","v":2},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AD99,+'Tax Tables'!AD167)","v":1},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AE99,+'Tax Tables'!AE167)","v":1},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AF99,+'Tax Tables'!AF167)","v":1},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AG99,+'Tax Tables'!AG167)","v":1},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AH99,+'Tax Tables'!AH167)","v":1},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AI99,+'Tax Tables'!AI167)","v":1},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AJ99,+'Tax Tables'!AJ167)","v":0},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AK99,+'Tax Tables'!AK167)","v":0},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AL99,+'Tax Tables'!AL167)","v":0},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AM99,+'Tax Tables'!AM167)","v":0},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AN99,+'Tax Tables'!AN167)","v":0},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AO99,+'Tax Tables'!AO167)","v":0},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AP99,+'Tax Tables'!AP167)","v":0},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AQ99,+'Tax Tables'!AQ167)","v":0},{"$f":"IF(Filing_Status=\"m\",+'Tax Tables'!AR99,+'Tax Tables'!AR167)","v":0},{"$f":"(IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"),+'Tax Tables'!AS99,+'Tax Tables'!AS167),1))","v":0},null,null,null,null,null,{"$f":"+Details!F187-Base!F187","v":0},{"$f":"+Details!G187-Base!G187","v":0},{"$f":"+Details!H187-Base!H187","v":0},{"$f":"+Details!I187-Base!I187","v":0},{"$f":"+Details!J187-Base!J187","v":0},{"$f":"+Details!K187-Base!K187","v":0},{"$f":"+Details!L187-Base!L187","v":0},{"$f":"+Details!M187-Base!M187","v":0},{"$f":"+Details!N187-Base!N187","v":0},{"$f":"+Details!O187-Base!O187","v":0},{"$f":"+Details!P187-Base!P187","v":0},{"$f":"+Details!Q187-Base!Q187","v":0},{"$f":"+Details!R187-Base!R187","v":0},{"$f":"+Details!S187-Base!S187","v":0},{"$f":"+Details!T187-Base!T187","v":0},{"$f":"+Details!U187-Base!U187","v":0},{"$f":"+Details!V187-Base!V187","v":0},{"$f":"+Details!W187-Base!W187","v":0},{"$f":"+Details!X187-Base!X187","v":0},{"$f":"+Details!Y187-Base!Y187","v":0},{"$f":"+Details!Z187-Base!Z187","v":0},{"$f":"+Details!AA187-Base!AA187","v":0},{"$f":"+Details!AB187-Base!AB187","v":0},{"$f":"+Details!AC187-Base!AC187","v":0},{"$f":"+Details!AD187-Base!AD187","v":0},{"$f":"+Details!AE187-Base!AE187","v":0},{"$f":"+Details!AF187-Base!AF187","v":0},{"$f":"+Details!AG187-Base!AG187","v":0},{"$f":"+Details!AH187-Base!AH187","v":0},{"$f":"+Details!AI187-Base!AI187","v":0},{"$f":"+Details!AJ187-Base!AJ187","v":0},{"$f":"+Details!AK187-Base!AK187","v":0},{"$f":"+Details!AL187-Base!AL187","v":0},{"$f":"+Details!AM187-Base!AM187","v":0},{"$f":"+Details!AN187-Base!AN187","v":0},{"$f":"+Details!AO187-Base!AO187","v":0},{"$f":"+Details!AP187-Base!AP187","v":0},{"$f":"+Details!AQ187-Base!AQ187","v":0},{"$f":"+Details!AR187-Base!AR187","v":0},{"$f":"+Details!AS187-Base!AS187","v":0}]
[null,"Personal exemptions deduction","removed 2018",{"$f":"IF(Esc_Fed_Ded=\"n\",\"Escalation turned off\",\".\")","v":"."},{"$f":"SUM(F188:AS188)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!F$100,-'Tax Tables'!F$168),-'Tax Tables'!F$168)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(G$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!G$100,-'Tax Tables'!G$168),-'Tax Tables'!G$168)*IF(G$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(H$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!H$100,-'Tax Tables'!H$168),-'Tax Tables'!H$168)*IF(H$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(I$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!I$100,-'Tax Tables'!I$168),-'Tax Tables'!I$168)*IF(I$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(J$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!J$100,-'Tax Tables'!J$168),-'Tax Tables'!J$168)*IF(J$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(K$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!K$100,-'Tax Tables'!K$168),-'Tax Tables'!K$168)*IF(K$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(L$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!L$100,-'Tax Tables'!L$168),-'Tax Tables'!L$168)*IF(L$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(M$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!M$100,-'Tax Tables'!M$168),-'Tax Tables'!M$168)*IF(M$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(N$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!N$100,-'Tax Tables'!N$168),-'Tax Tables'!N$168)*IF(N$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(O$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!O$100,-'Tax Tables'!O$168),-'Tax Tables'!O$168)*IF(O$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(P$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!P$100,-'Tax Tables'!P$168),-'Tax Tables'!P$168)*IF(P$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Q$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!Q$100,-'Tax Tables'!Q$168),-'Tax Tables'!Q$168)*IF(Q$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(R$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!R$100,-'Tax Tables'!R$168),-'Tax Tables'!R$168)*IF(R$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(S$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!S$100,-'Tax Tables'!S$168),-'Tax Tables'!S$168)*IF(S$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(T$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!T$100,-'Tax Tables'!T$168),-'Tax Tables'!T$168)*IF(T$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(U$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!U$100,-'Tax Tables'!U$168),-'Tax Tables'!U$168)*IF(U$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(V$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!V$100,-'Tax Tables'!V$168),-'Tax Tables'!V$168)*IF(V$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(W$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!W$100,-'Tax Tables'!W$168),-'Tax Tables'!W$168)*IF(W$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(X$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!X$100,-'Tax Tables'!X$168),-'Tax Tables'!X$168)*IF(X$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Y$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!Y$100,-'Tax Tables'!Y$168),-'Tax Tables'!Y$168)*IF(Y$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Z$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!Z$100,-'Tax Tables'!Z$168),-'Tax Tables'!Z$168)*IF(Z$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AA$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AA$100,-'Tax Tables'!AA$168),-'Tax Tables'!AA$168)*IF(AA$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AB$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AB$100,-'Tax Tables'!AB$168),-'Tax Tables'!AB$168)*IF(AB$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AC$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AC$100,-'Tax Tables'!AC$168),-'Tax Tables'!AC$168)*IF(AC$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AD$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AD$100,-'Tax Tables'!AD$168),-'Tax Tables'!AD$168)*IF(AD$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AE$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AE$100,-'Tax Tables'!AE$168),-'Tax Tables'!AE$168)*IF(AE$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AF$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AF$100,-'Tax Tables'!AF$168),-'Tax Tables'!AF$168)*IF(AF$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AG$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AG$100,-'Tax Tables'!AG$168),-'Tax Tables'!AG$168)*IF(AG$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AH$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AH$100,-'Tax Tables'!AH$168),-'Tax Tables'!AH$168)*IF(AH$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AI$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AI$100,-'Tax Tables'!AI$168),-'Tax Tables'!AI$168)*IF(AI$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AJ$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AJ$100,-'Tax Tables'!AJ$168),-'Tax Tables'!AJ$168)*IF(AJ$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AK$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AK$100,-'Tax Tables'!AK$168),-'Tax Tables'!AK$168)*IF(AK$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AL$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AL$100,-'Tax Tables'!AL$168),-'Tax Tables'!AL$168)*IF(AL$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AM$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AM$100,-'Tax Tables'!AM$168),-'Tax Tables'!AM$168)*IF(AM$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AN$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AN$100,-'Tax Tables'!AN$168),-'Tax Tables'!AN$168)*IF(AN$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AO$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AO$100,-'Tax Tables'!AO$168),-'Tax Tables'!AO$168)*IF(AO$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AP$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AP$100,-'Tax Tables'!AP$168),-'Tax Tables'!AP$168)*IF(AP$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AQ$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AQ$100,-'Tax Tables'!AQ$168),-'Tax Tables'!AQ$168)*IF(AQ$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AR$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AR$100,-'Tax Tables'!AR$168),-'Tax Tables'!AR$168)*IF(AR$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AS$100,-'Tax Tables'!AS$168),-'Tax Tables'!AS$168)*IF(AS$7-$F7<=Total_Years-1,1,0)","v":0},null,{"$f":"+Details!E188","v":0},{"$f":"+E188-AU188","v":0},null,null,{"$f":"+Details!F188-Base!F188","v":0},{"$f":"+Details!G188-Base!G188","v":0},{"$f":"+Details!H188-Base!H188","v":0},{"$f":"+Details!I188-Base!I188","v":0},{"$f":"+Details!J188-Base!J188","v":0},{"$f":"+Details!K188-Base!K188","v":0},{"$f":"+Details!L188-Base!L188","v":0},{"$f":"+Details!M188-Base!M188","v":0},{"$f":"+Details!N188-Base!N188","v":0},{"$f":"+Details!O188-Base!O188","v":0},{"$f":"+Details!P188-Base!P188","v":0},{"$f":"+Details!Q188-Base!Q188","v":0},{"$f":"+Details!R188-Base!R188","v":0},{"$f":"+Details!S188-Base!S188","v":0},{"$f":"+Details!T188-Base!T188","v":0},{"$f":"+Details!U188-Base!U188","v":0},{"$f":"+Details!V188-Base!V188","v":0},{"$f":"+Details!W188-Base!W188","v":0},{"$f":"+Details!X188-Base!X188","v":0},{"$f":"+Details!Y188-Base!Y188","v":0},{"$f":"+Details!Z188-Base!Z188","v":0},{"$f":"+Details!AA188-Base!AA188","v":0},{"$f":"+Details!AB188-Base!AB188","v":0},{"$f":"+Details!AC188-Base!AC188","v":0},{"$f":"+Details!AD188-Base!AD188","v":0},{"$f":"+Details!AE188-Base!AE188","v":0},{"$f":"+Details!AF188-Base!AF188","v":0},{"$f":"+Details!AG188-Base!AG188","v":0},{"$f":"+Details!AH188-Base!AH188","v":0},{"$f":"+Details!AI188-Base!AI188","v":0},{"$f":"+Details!AJ188-Base!AJ188","v":0},{"$f":"+Details!AK188-Base!AK188","v":0},{"$f":"+Details!AL188-Base!AL188","v":0},{"$f":"+Details!AM188-Base!AM188","v":0},{"$f":"+Details!AN188-Base!AN188","v":0},{"$f":"+Details!AO188-Base!AO188","v":0},{"$f":"+Details!AP188-Base!AP188","v":0},{"$f":"+Details!AQ188-Base!AQ188","v":0},{"$f":"+Details!AR188-Base!AR188","v":0},{"$f":"+Details!AS188-Base!AS188","v":0}]
[null,{"$f":"\"Deductions: \" & IF(Itemized>0,\"Itemized from Your Age \"&Your_Age&\"-\"&End_Itemized&IF(End_Itemized<Your_Age_End,\" then Standard\",\"Standard\"),\"Standard\")","v":"Deductions: Itemized from Your Age 62-68 then Standard"},null,null,{"$f":"SUM(F189:AS189)","v":-1114400},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!F$106,-'Tax Tables'!F$173),-'Tax Tables'!F$173)/Round_To,0)*Round_To","v":-25000},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(G$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!G$106,-'Tax Tables'!G$173),-'Tax Tables'!G$173)/Round_To,0)*Round_To","v":-26300},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(H$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!H$106,-'Tax Tables'!H$173),-'Tax Tables'!H$173)/Round_To,0)*Round_To","v":-27600},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(I$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!I$106,-'Tax Tables'!I$173),-'Tax Tables'!I$173)/Round_To,0)*Round_To","v":-29000},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(J$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!J$106,-'Tax Tables'!J$173),-'Tax Tables'!J$173)/Round_To,0)*Round_To","v":-30400},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(K$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!K$106,-'Tax Tables'!K$173),-'Tax Tables'!K$173)*IF(K$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-31900},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(L$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!L$106,-'Tax Tables'!L$173),-'Tax Tables'!L$173)*IF(L$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-33500},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(M$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!M$106,-'Tax Tables'!M$173),-'Tax Tables'!M$173)*IF(M$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-37100},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(N$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!N$106,-'Tax Tables'!N$173),-'Tax Tables'!N$173)*IF(N$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-37800},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(O$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!O$106,-'Tax Tables'!O$173),-'Tax Tables'!O$173)*IF(O$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-38600},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(P$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!P$106,-'Tax Tables'!P$173),-'Tax Tables'!P$173)*IF(P$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-39400},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(Q$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!Q$106,-'Tax Tables'!Q$173),-'Tax Tables'!Q$173)*IF(Q$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-40200},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(R$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!R$106,-'Tax Tables'!R$173),-'Tax Tables'!R$173)*IF(R$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-40900},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(S$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!S$106,-'Tax Tables'!S$173),-'Tax Tables'!S$173)*IF(S$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-41700},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(T$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!T$106,-'Tax Tables'!T$173),-'Tax Tables'!T$173)*IF(T$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-42600},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(U$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!U$106,-'Tax Tables'!U$173),-'Tax Tables'!U$173)*IF(U$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-43500},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(V$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!V$106,-'Tax Tables'!V$173),-'Tax Tables'!V$173)*IF(V$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-44400},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(W$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!W$106,-'Tax Tables'!W$173),-'Tax Tables'!W$173)*IF(W$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-45200},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(X$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!X$106,-'Tax Tables'!X$173),-'Tax Tables'!X$173)*IF(X$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-46100},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(Y$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!Y$106,-'Tax Tables'!Y$173),-'Tax Tables'!Y$173)*IF(Y$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-47000},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(Z$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!Z$106,-'Tax Tables'!Z$173),-'Tax Tables'!Z$173)*IF(Z$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-48000},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AA$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AA$106,-'Tax Tables'!AA$173),-'Tax Tables'!AA$173)*IF(AA$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-49000},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AB$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AB$106,-'Tax Tables'!AB$173),-'Tax Tables'!AB$173)*IF(AB$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-50000},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AC$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AC$106,-'Tax Tables'!AC$173),-'Tax Tables'!AC$173)*IF(AC$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-51000},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AD$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AD$106,-'Tax Tables'!AD$173),-'Tax Tables'!AD$173)*IF(AD$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-26700},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AE$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AE$106,-'Tax Tables'!AE$173),-'Tax Tables'!AE$173)*IF(AE$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-27200},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AF$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AF$106,-'Tax Tables'!AF$173),-'Tax Tables'!AF$173)*IF(AF$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-27700},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AG$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AG$106,-'Tax Tables'!AG$173),-'Tax Tables'!AG$173)*IF(AG$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-28300},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AH$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AH$106,-'Tax Tables'!AH$173),-'Tax Tables'!AH$173)*IF(AH$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-28900},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AI$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AI$106,-'Tax Tables'!AI$173),-'Tax Tables'!AI$173)*IF(AI$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":-29400},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AJ$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AJ$106,-'Tax Tables'!AJ$173),-'Tax Tables'!AJ$173)*IF(AJ$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AK$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AK$106,-'Tax Tables'!AK$173),-'Tax Tables'!AK$173)*IF(AK$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AL$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AL$106,-'Tax Tables'!AL$173),-'Tax Tables'!AL$173)*IF(AL$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AM$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AM$106,-'Tax Tables'!AM$173),-'Tax Tables'!AM$173)*IF(AM$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AN$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AN$106,-'Tax Tables'!AN$173),-'Tax Tables'!AN$173)*IF(AN$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AO$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AO$106,-'Tax Tables'!AO$173),-'Tax Tables'!AO$173)*IF(AO$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AP$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AP$106,-'Tax Tables'!AP$173),-'Tax Tables'!AP$173)*IF(AP$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AQ$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AQ$106,-'Tax Tables'!AQ$173),-'Tax Tables'!AQ$173)*IF(AQ$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AR$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AR$106,-'Tax Tables'!AR$173),-'Tax Tables'!AR$173)*IF(AR$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AS$106,-'Tax Tables'!AS$173),-'Tax Tables'!AS$173)*IF(AS$7-$F7<=Total_Years-1,1,0)/Round_To,0)*Round_To","v":0},null,{"$f":"+Details!E189","v":-1114400},{"$f":"+E189-AU189","v":0},null,null,{"$f":"+Details!F189-Base!F189","v":0},{"$f":"+Details!G189-Base!G189","v":0},{"$f":"+Details!H189-Base!H189","v":0},{"$f":"+Details!I189-Base!I189","v":0},{"$f":"+Details!J189-Base!J189","v":0},{"$f":"+Details!K189-Base!K189","v":0},{"$f":"+Details!L189-Base!L189","v":0},{"$f":"+Details!M189-Base!M189","v":0},{"$f":"+Details!N189-Base!N189","v":0},{"$f":"+Details!O189-Base!O189","v":0},{"$f":"+Details!P189-Base!P189","v":0},{"$f":"+Details!Q189-Base!Q189","v":0},{"$f":"+Details!R189-Base!R189","v":0},{"$f":"+Details!S189-Base!S189","v":0},{"$f":"+Details!T189-Base!T189","v":0},{"$f":"+Details!U189-Base!U189","v":0},{"$f":"+Details!V189-Base!V189","v":0},{"$f":"+Details!W189-Base!W189","v":0},{"$f":"+Details!X189-Base!X189","v":0},{"$f":"+Details!Y189-Base!Y189","v":0},{"$f":"+Details!Z189-Base!Z189","v":0},{"$f":"+Details!AA189-Base!AA189","v":0},{"$f":"+Details!AB189-Base!AB189","v":0},{"$f":"+Details!AC189-Base!AC189","v":0},{"$f":"+Details!AD189-Base!AD189","v":0},{"$f":"+Details!AE189-Base!AE189","v":0},{"$f":"+Details!AF189-Base!AF189","v":0},{"$f":"+Details!AG189-Base!AG189","v":0},{"$f":"+Details!AH189-Base!AH189","v":0},{"$f":"+Details!AI189-Base!AI189","v":0},{"$f":"+Details!AJ189-Base!AJ189","v":0},{"$f":"+Details!AK189-Base!AK189","v":0},{"$f":"+Details!AL189-Base!AL189","v":0},{"$f":"+Details!AM189-Base!AM189","v":0},{"$f":"+Details!AN189-Base!AN189","v":0},{"$f":"+Details!AO189-Base!AO189","v":0},{"$f":"+Details!AP189-Base!AP189","v":0},{"$f":"+Details!AQ189-Base!AQ189","v":0},{"$f":"+Details!AR189-Base!AR189","v":0},{"$f":"+Details!AS189-Base!AS189","v":0}]
[null,"Total Deductions",null,null,{"$f":"SUM(F190:AS190)","v":-1114400},{"$f":"+F188+F189","v":-25000},{"$f":"+G188+G189","v":-26300},{"$f":"+H188+H189","v":-27600},-29000,-30400,-31900,-33500,-37100,-37800,-38600,-39400,-40200,-40900,-41700,-42600,-43500,-44400,-45200,-46100,-47000,-48000,-49000,-50000,-51000,-26700,-27200,-27700,-28300,-28900,-29400,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E190","v":-1114400},{"$f":"+E190-AU190","v":0},null,null,{"$f":"+Details!F190-Base!F190","v":0},{"$f":"+Details!G190-Base!G190","v":0},{"$f":"+Details!H190-Base!H190","v":0},{"$f":"+Details!I190-Base!I190","v":0},{"$f":"+Details!J190-Base!J190","v":0},{"$f":"+Details!K190-Base!K190","v":0},{"$f":"+Details!L190-Base!L190","v":0},{"$f":"+Details!M190-Base!M190","v":0},{"$f":"+Details!N190-Base!N190","v":0},{"$f":"+Details!O190-Base!O190","v":0},{"$f":"+Details!P190-Base!P190","v":0},{"$f":"+Details!Q190-Base!Q190","v":0},{"$f":"+Details!R190-Base!R190","v":0},{"$f":"+Details!S190-Base!S190","v":0},{"$f":"+Details!T190-Base!T190","v":0},{"$f":"+Details!U190-Base!U190","v":0},{"$f":"+Details!V190-Base!V190","v":0},{"$f":"+Details!W190-Base!W190","v":0},{"$f":"+Details!X190-Base!X190","v":0},{"$f":"+Details!Y190-Base!Y190","v":0},{"$f":"+Details!Z190-Base!Z190","v":0},{"$f":"+Details!AA190-Base!AA190","v":0},{"$f":"+Details!AB190-Base!AB190","v":0},{"$f":"+Details!AC190-Base!AC190","v":0},{"$f":"+Details!AD190-Base!AD190","v":0},{"$f":"+Details!AE190-Base!AE190","v":0},{"$f":"+Details!AF190-Base!AF190","v":0},{"$f":"+Details!AG190-Base!AG190","v":0},{"$f":"+Details!AH190-Base!AH190","v":0},{"$f":"+Details!AI190-Base!AI190","v":0},{"$f":"+Details!AJ190-Base!AJ190","v":0},{"$f":"+Details!AK190-Base!AK190","v":0},{"$f":"+Details!AL190-Base!AL190","v":0},{"$f":"+Details!AM190-Base!AM190","v":0},{"$f":"+Details!AN190-Base!AN190","v":0},{"$f":"+Details!AO190-Base!AO190","v":0},{"$f":"+Details!AP190-Base!AP190","v":0},{"$f":"+Details!AQ190-Base!AQ190","v":0},{"$f":"+Details!AR190-Base!AR190","v":0},{"$f":"+Details!AS190-Base!AS190","v":0}]
[]
[null,"Taxable Ordinary Income",{"$f":"IF(Setup!$E$262=\"S\",\"Single\",IF(Setup!$E$263<>\"\",\"Joint then Single in \" & Setup!$E$263,\"Married Filing Jointly\"))","v":"Joint then Single in 2048"},null,{"$f":"SUM(F192:AS192)","v":1990900},{"$f":"IF(F$184+F$190-F$207<0,0,F$184+F$190-F$207)","v":35700},{"$f":"IF(G$184+G$190-G$207<0,0,G$184+G$190-G$207)","v":51200},36600,37200,37700,57200,58100,57200,30600,4400,2700,30900,50200,44800,34100,47000,61800,84300,88100,90100,94200,98200,92800,96900,103200,107100,110700,114600,116500,116800,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E192","v":1990900},{"$f":"+E192-AU192","v":0},null,null,{"$f":"+Details!F192-Base!F192","v":0},{"$f":"+Details!G192-Base!G192","v":0},{"$f":"+Details!H192-Base!H192","v":0},{"$f":"+Details!I192-Base!I192","v":0},{"$f":"+Details!J192-Base!J192","v":0},{"$f":"+Details!K192-Base!K192","v":0},{"$f":"+Details!L192-Base!L192","v":0},{"$f":"+Details!M192-Base!M192","v":0},{"$f":"+Details!N192-Base!N192","v":0},{"$f":"+Details!O192-Base!O192","v":0},{"$f":"+Details!P192-Base!P192","v":0},{"$f":"+Details!Q192-Base!Q192","v":0},{"$f":"+Details!R192-Base!R192","v":0},{"$f":"+Details!S192-Base!S192","v":0},{"$f":"+Details!T192-Base!T192","v":0},{"$f":"+Details!U192-Base!U192","v":0},{"$f":"+Details!V192-Base!V192","v":0},{"$f":"+Details!W192-Base!W192","v":0},{"$f":"+Details!X192-Base!X192","v":0},{"$f":"+Details!Y192-Base!Y192","v":0},{"$f":"+Details!Z192-Base!Z192","v":0},{"$f":"+Details!AA192-Base!AA192","v":0},{"$f":"+Details!AB192-Base!AB192","v":0},{"$f":"+Details!AC192-Base!AC192","v":0},{"$f":"+Details!AD192-Base!AD192","v":0},{"$f":"+Details!AE192-Base!AE192","v":0},{"$f":"+Details!AF192-Base!AF192","v":0},{"$f":"+Details!AG192-Base!AG192","v":0},{"$f":"+Details!AH192-Base!AH192","v":0},{"$f":"+Details!AI192-Base!AI192","v":0},{"$f":"+Details!AJ192-Base!AJ192","v":0},{"$f":"+Details!AK192-Base!AK192","v":0},{"$f":"+Details!AL192-Base!AL192","v":0},{"$f":"+Details!AM192-Base!AM192","v":0},{"$f":"+Details!AN192-Base!AN192","v":0},{"$f":"+Details!AO192-Base!AO192","v":0},{"$f":"+Details!AP192-Base!AP192","v":0},{"$f":"+Details!AQ192-Base!AQ192","v":0},{"$f":"+Details!AR192-Base!AR192","v":0},{"$f":"+Details!AS192-Base!AS192","v":0}]
[null,null,"Excludes LTCG"]
["c","Taxes by Bracket",{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Filing_Status=\"m\",Setup!$E$318,Setup!$H$318),\"\")","v":""},{"$f":"IF(Filing_Status=\"m\",TaxC_M_1R,TaxC_S_1R)","v":0.1},{"$f":"SUM(F194:AS194)","v":77800},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(F7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(F192>'Tax Tables'!F$112,'Tax Tables'!F$112*'Tax Tables'!F$113,F192*'Tax Tables'!F$113),IF(F192>'Tax Tables'!F$178,'Tax Tables'!F$178*'Tax Tables'!F$179,F192*'Tax Tables'!F$179)),IF(F192>'Tax Tables'!F$178,'Tax Tables'!F$178*'Tax Tables'!F$179,F192*'Tax Tables'!F$179)),0)/Round_To,0)*Round_To","v":2300},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(G7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(G192>'Tax Tables'!G$112,'Tax Tables'!G$112*'Tax Tables'!G$113,G192*'Tax Tables'!G$113),IF(G192>'Tax Tables'!G$178,'Tax Tables'!G$178*'Tax Tables'!G$179,G192*'Tax Tables'!G$179)),IF(G192>'Tax Tables'!G$178,'Tax Tables'!G$178*'Tax Tables'!G$179,G192*'Tax Tables'!G$179)),0)/Round_To,0)*Round_To","v":2400},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(H7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(H192>'Tax Tables'!H$112,'Tax Tables'!H$112*'Tax Tables'!H$113,H192*'Tax Tables'!H$113),IF(H192>'Tax Tables'!H$178,'Tax Tables'!H$178*'Tax Tables'!H$179,H192*'Tax Tables'!H$179)),IF(H192>'Tax Tables'!H$178,'Tax Tables'!H$178*'Tax Tables'!H$179,H192*'Tax Tables'!H$179)),0)/Round_To,0)*Round_To","v":2400},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(I7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(I192>'Tax Tables'!I$112,'Tax Tables'!I$112*'Tax Tables'!I$113,I192*'Tax Tables'!I$113),IF(I192>'Tax Tables'!I$178,'Tax Tables'!I$178*'Tax Tables'!I$179,I192*'Tax Tables'!I$179)),IF(I192>'Tax Tables'!I$178,'Tax Tables'!I$178*'Tax Tables'!I$179,I192*'Tax Tables'!I$179)),0)/Round_To,0)*Round_To","v":2500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(J7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(J192>'Tax Tables'!J$112,'Tax Tables'!J$112*'Tax Tables'!J$113,J192*'Tax Tables'!J$113),IF(J192>'Tax Tables'!J$178,'Tax Tables'!J$178*'Tax Tables'!J$179,J192*'Tax Tables'!J$179)),IF(J192>'Tax Tables'!J$178,'Tax Tables'!J$178*'Tax Tables'!J$179,J192*'Tax Tables'!J$179)),0)/Round_To,0)*Round_To","v":2500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(K7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(K192>'Tax Tables'!K$112,'Tax Tables'!K$112*'Tax Tables'!K$113,K192*'Tax Tables'!K$113),IF(K192>'Tax Tables'!K$178,'Tax Tables'!K$178*'Tax Tables'!K$179,K192*'Tax Tables'!K$179)),IF(K192>'Tax Tables'!K$178,'Tax Tables'!K$178*'Tax Tables'!K$179,K192*'Tax Tables'!K$179)),0)/Round_To,0)*Round_To","v":2600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(L7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(L192>'Tax Tables'!L$112,'Tax Tables'!L$112*'Tax Tables'!L$113,L192*'Tax Tables'!L$113),IF(L192>'Tax Tables'!L$178,'Tax Tables'!L$178*'Tax Tables'!L$179,L192*'Tax Tables'!L$179)),IF(L192>'Tax Tables'!L$178,'Tax Tables'!L$178*'Tax Tables'!L$179,L192*'Tax Tables'!L$179)),0)/Round_To,0)*Round_To","v":2600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(M7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(M192>'Tax Tables'!M$112,'Tax Tables'!M$112*'Tax Tables'!M$113,M192*'Tax Tables'!M$113),IF(M192>'Tax Tables'!M$178,'Tax Tables'!M$178*'Tax Tables'!M$179,M192*'Tax Tables'!M$179)),IF(M192>'Tax Tables'!M$178,'Tax Tables'!M$178*'Tax Tables'!M$179,M192*'Tax Tables'!M$179)),0)/Round_To,0)*Round_To","v":2700},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(N7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(N192>'Tax Tables'!N$112,'Tax Tables'!N$112*'Tax Tables'!N$113,N192*'Tax Tables'!N$113),IF(N192>'Tax Tables'!N$178,'Tax Tables'!N$178*'Tax Tables'!N$179,N192*'Tax Tables'!N$179)),IF(N192>'Tax Tables'!N$178,'Tax Tables'!N$178*'Tax Tables'!N$179,N192*'Tax Tables'!N$179)),0)/Round_To,0)*Round_To","v":2700},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(O7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(O192>'Tax Tables'!O$112,'Tax Tables'!O$112*'Tax Tables'!O$113,O192*'Tax Tables'!O$113),IF(O192>'Tax Tables'!O$178,'Tax Tables'!O$178*'Tax Tables'!O$179,O192*'Tax Tables'!O$179)),IF(O192>'Tax Tables'!O$178,'Tax Tables'!O$178*'Tax Tables'!O$179,O192*'Tax Tables'!O$179)),0)/Round_To,0)*Round_To","v":400},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(P7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(P192>'Tax Tables'!P$112,'Tax Tables'!P$112*'Tax Tables'!P$113,P192*'Tax Tables'!P$113),IF(P192>'Tax Tables'!P$178,'Tax Tables'!P$178*'Tax Tables'!P$179,P192*'Tax Tables'!P$179)),IF(P192>'Tax Tables'!P$178,'Tax Tables'!P$178*'Tax Tables'!P$179,P192*'Tax Tables'!P$179)),0)/Round_To,0)*Round_To","v":300},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Q7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(Q192>'Tax Tables'!Q$112,'Tax Tables'!Q$112*'Tax Tables'!Q$113,Q192*'Tax Tables'!Q$113),IF(Q192>'Tax Tables'!Q$178,'Tax Tables'!Q$178*'Tax Tables'!Q$179,Q192*'Tax Tables'!Q$179)),IF(Q192>'Tax Tables'!Q$178,'Tax Tables'!Q$178*'Tax Tables'!Q$179,Q192*'Tax Tables'!Q$179)),0)/Round_To,0)*Round_To","v":2900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(R7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(R192>'Tax Tables'!R$112,'Tax Tables'!R$112*'Tax Tables'!R$113,R192*'Tax Tables'!R$113),IF(R192>'Tax Tables'!R$178,'Tax Tables'!R$178*'Tax Tables'!R$179,R192*'Tax Tables'!R$179)),IF(R192>'Tax Tables'!R$178,'Tax Tables'!R$178*'Tax Tables'!R$179,R192*'Tax Tables'!R$179)),0)/Round_To,0)*Round_To","v":3000},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(S7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(S192>'Tax Tables'!S$112,'Tax Tables'!S$112*'Tax Tables'!S$113,S192*'Tax Tables'!S$113),IF(S192>'Tax Tables'!S$178,'Tax Tables'!S$178*'Tax Tables'!S$179,S192*'Tax Tables'!S$179)),IF(S192>'Tax Tables'!S$178,'Tax Tables'!S$178*'Tax Tables'!S$179,S192*'Tax Tables'!S$179)),0)/Round_To,0)*Round_To","v":3000},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(T7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(T192>'Tax Tables'!T$112,'Tax Tables'!T$112*'Tax Tables'!T$113,T192*'Tax Tables'!T$113),IF(T192>'Tax Tables'!T$178,'Tax Tables'!T$178*'Tax Tables'!T$179,T192*'Tax Tables'!T$179)),IF(T192>'Tax Tables'!T$178,'Tax Tables'!T$178*'Tax Tables'!T$179,T192*'Tax Tables'!T$179)),0)/Round_To,0)*Round_To","v":3100},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(U7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(U192>'Tax Tables'!U$112,'Tax Tables'!U$112*'Tax Tables'!U$113,U192*'Tax Tables'!U$113),IF(U192>'Tax Tables'!U$178,'Tax Tables'!U$178*'Tax Tables'!U$179,U192*'Tax Tables'!U$179)),IF(U192>'Tax Tables'!U$178,'Tax Tables'!U$178*'Tax Tables'!U$179,U192*'Tax Tables'!U$179)),0)/Round_To,0)*Round_To","v":3100},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(V7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(V192>'Tax Tables'!V$112,'Tax Tables'!V$112*'Tax Tables'!V$113,V192*'Tax Tables'!V$113),IF(V192>'Tax Tables'!V$178,'Tax Tables'!V$178*'Tax Tables'!V$179,V192*'Tax Tables'!V$179)),IF(V192>'Tax Tables'!V$178,'Tax Tables'!V$178*'Tax Tables'!V$179,V192*'Tax Tables'!V$179)),0)/Round_To,0)*Round_To","v":3200},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(W7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(W192>'Tax Tables'!W$112,'Tax Tables'!W$112*'Tax Tables'!W$113,W192*'Tax Tables'!W$113),IF(W192>'Tax Tables'!W$178,'Tax Tables'!W$178*'Tax Tables'!W$179,W192*'Tax Tables'!W$179)),IF(W192>'Tax Tables'!W$178,'Tax Tables'!W$178*'Tax Tables'!W$179,W192*'Tax Tables'!W$179)),0)/Round_To,0)*Round_To","v":3300},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(X7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(X192>'Tax Tables'!X$112,'Tax Tables'!X$112*'Tax Tables'!X$113,X192*'Tax Tables'!X$113),IF(X192>'Tax Tables'!X$178,'Tax Tables'!X$178*'Tax Tables'!X$179,X192*'Tax Tables'!X$179)),IF(X192>'Tax Tables'!X$178,'Tax Tables'!X$178*'Tax Tables'!X$179,X192*'Tax Tables'!X$179)),0)/Round_To,0)*Round_To","v":3300},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Y7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(Y192>'Tax Tables'!Y$112,'Tax Tables'!Y$112*'Tax Tables'!Y$113,Y192*'Tax Tables'!Y$113),IF(Y192>'Tax Tables'!Y$178,'Tax Tables'!Y$178*'Tax Tables'!Y$179,Y192*'Tax Tables'!Y$179)),IF(Y192>'Tax Tables'!Y$178,'Tax Tables'!Y$178*'Tax Tables'!Y$179,Y192*'Tax Tables'!Y$179)),0)/Round_To,0)*Round_To","v":3400},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Z7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(Z192>'Tax Tables'!Z$112,'Tax Tables'!Z$112*'Tax Tables'!Z$113,Z192*'Tax Tables'!Z$113),IF(Z192>'Tax Tables'!Z$178,'Tax Tables'!Z$178*'Tax Tables'!Z$179,Z192*'Tax Tables'!Z$179)),IF(Z192>'Tax Tables'!Z$178,'Tax Tables'!Z$178*'Tax Tables'!Z$179,Z192*'Tax Tables'!Z$179)),0)/Round_To,0)*Round_To","v":3500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AA7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AA192>'Tax Tables'!AA$112,'Tax Tables'!AA$112*'Tax Tables'!AA$113,AA192*'Tax Tables'!AA$113),IF(AA192>'Tax Tables'!AA$178,'Tax Tables'!AA$178*'Tax Tables'!AA$179,AA192*'Tax Tables'!AA$179)),IF(AA192>'Tax Tables'!AA$178,'Tax Tables'!AA$178*'Tax Tables'!AA$179,AA192*'Tax Tables'!AA$179)),0)/Round_To,0)*Round_To","v":3500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AB7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AB192>'Tax Tables'!AB$112,'Tax Tables'!AB$112*'Tax Tables'!AB$113,AB192*'Tax Tables'!AB$113),IF(AB192>'Tax Tables'!AB$178,'Tax Tables'!AB$178*'Tax Tables'!AB$179,AB192*'Tax Tables'!AB$179)),IF(AB192>'Tax Tables'!AB$178,'Tax Tables'!AB$178*'Tax Tables'!AB$179,AB192*'Tax Tables'!AB$179)),0)/Round_To,0)*Round_To","v":3600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AC7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AC192>'Tax Tables'!AC$112,'Tax Tables'!AC$112*'Tax Tables'!AC$113,AC192*'Tax Tables'!AC$113),IF(AC192>'Tax Tables'!AC$178,'Tax Tables'!AC$178*'Tax Tables'!AC$179,AC192*'Tax Tables'!AC$179)),IF(AC192>'Tax Tables'!AC$178,'Tax Tables'!AC$178*'Tax Tables'!AC$179,AC192*'Tax Tables'!AC$179)),0)/Round_To,0)*Round_To","v":3700},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AD7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AD192>'Tax Tables'!AD$112,'Tax Tables'!AD$112*'Tax Tables'!AD$113,AD192*'Tax Tables'!AD$113),IF(AD192>'Tax Tables'!AD$178,'Tax Tables'!AD$178*'Tax Tables'!AD$179,AD192*'Tax Tables'!AD$179)),IF(AD192>'Tax Tables'!AD$178,'Tax Tables'!AD$178*'Tax Tables'!AD$179,AD192*'Tax Tables'!AD$179)),0)/Round_To,0)*Round_To","v":1900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AE7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AE192>'Tax Tables'!AE$112,'Tax Tables'!AE$112*'Tax Tables'!AE$113,AE192*'Tax Tables'!AE$113),IF(AE192>'Tax Tables'!AE$178,'Tax Tables'!AE$178*'Tax Tables'!AE$179,AE192*'Tax Tables'!AE$179)),IF(AE192>'Tax Tables'!AE$178,'Tax Tables'!AE$178*'Tax Tables'!AE$179,AE192*'Tax Tables'!AE$179)),0)/Round_To,0)*Round_To","v":1900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AF7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AF192>'Tax Tables'!AF$112,'Tax Tables'!AF$112*'Tax Tables'!AF$113,AF192*'Tax Tables'!AF$113),IF(AF192>'Tax Tables'!AF$178,'Tax Tables'!AF$178*'Tax Tables'!AF$179,AF192*'Tax Tables'!AF$179)),IF(AF192>'Tax Tables'!AF$178,'Tax Tables'!AF$178*'Tax Tables'!AF$179,AF192*'Tax Tables'!AF$179)),0)/Round_To,0)*Round_To","v":1900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AG7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AG192>'Tax Tables'!AG$112,'Tax Tables'!AG$112*'Tax Tables'!AG$113,AG192*'Tax Tables'!AG$113),IF(AG192>'Tax Tables'!AG$178,'Tax Tables'!AG$178*'Tax Tables'!AG$179,AG192*'Tax Tables'!AG$179)),IF(AG192>'Tax Tables'!AG$178,'Tax Tables'!AG$178*'Tax Tables'!AG$179,AG192*'Tax Tables'!AG$179)),0)/Round_To,0)*Round_To","v":2000},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AH7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AH192>'Tax Tables'!AH$112,'Tax Tables'!AH$112*'Tax Tables'!AH$113,AH192*'Tax Tables'!AH$113),IF(AH192>'Tax Tables'!AH$178,'Tax Tables'!AH$178*'Tax Tables'!AH$179,AH192*'Tax Tables'!AH$179)),IF(AH192>'Tax Tables'!AH$178,'Tax Tables'!AH$178*'Tax Tables'!AH$179,AH192*'Tax Tables'!AH$179)),0)/Round_To,0)*Round_To","v":2000},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AI7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AI192>'Tax Tables'!AI$112,'Tax Tables'!AI$112*'Tax Tables'!AI$113,AI192*'Tax Tables'!AI$113),IF(AI192>'Tax Tables'!AI$178,'Tax Tables'!AI$178*'Tax Tables'!AI$179,AI192*'Tax Tables'!AI$179)),IF(AI192>'Tax Tables'!AI$178,'Tax Tables'!AI$178*'Tax Tables'!AI$179,AI192*'Tax Tables'!AI$179)),0)/Round_To,0)*Round_To","v":2100},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AJ7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AJ192>'Tax Tables'!AJ$112,'Tax Tables'!AJ$112*'Tax Tables'!AJ$113,AJ192*'Tax Tables'!AJ$113),IF(AJ192>'Tax Tables'!AJ$178,'Tax Tables'!AJ$178*'Tax Tables'!AJ$179,AJ192*'Tax Tables'!AJ$179)),IF(AJ192>'Tax Tables'!AJ$178,'Tax Tables'!AJ$178*'Tax Tables'!AJ$179,AJ192*'Tax Tables'!AJ$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AK7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AK192>'Tax Tables'!AK$112,'Tax Tables'!AK$112*'Tax Tables'!AK$113,AK192*'Tax Tables'!AK$113),IF(AK192>'Tax Tables'!AK$178,'Tax Tables'!AK$178*'Tax Tables'!AK$179,AK192*'Tax Tables'!AK$179)),IF(AK192>'Tax Tables'!AK$178,'Tax Tables'!AK$178*'Tax Tables'!AK$179,AK192*'Tax Tables'!AK$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AL7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AL192>'Tax Tables'!AL$112,'Tax Tables'!AL$112*'Tax Tables'!AL$113,AL192*'Tax Tables'!AL$113),IF(AL192>'Tax Tables'!AL$178,'Tax Tables'!AL$178*'Tax Tables'!AL$179,AL192*'Tax Tables'!AL$179)),IF(AL192>'Tax Tables'!AL$178,'Tax Tables'!AL$178*'Tax Tables'!AL$179,AL192*'Tax Tables'!AL$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AM7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AM192>'Tax Tables'!AM$112,'Tax Tables'!AM$112*'Tax Tables'!AM$113,AM192*'Tax Tables'!AM$113),IF(AM192>'Tax Tables'!AM$178,'Tax Tables'!AM$178*'Tax Tables'!AM$179,AM192*'Tax Tables'!AM$179)),IF(AM192>'Tax Tables'!AM$178,'Tax Tables'!AM$178*'Tax Tables'!AM$179,AM192*'Tax Tables'!AM$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AN7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AN192>'Tax Tables'!AN$112,'Tax Tables'!AN$112*'Tax Tables'!AN$113,AN192*'Tax Tables'!AN$113),IF(AN192>'Tax Tables'!AN$178,'Tax Tables'!AN$178*'Tax Tables'!AN$179,AN192*'Tax Tables'!AN$179)),IF(AN192>'Tax Tables'!AN$178,'Tax Tables'!AN$178*'Tax Tables'!AN$179,AN192*'Tax Tables'!AN$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AO7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AO192>'Tax Tables'!AO$112,'Tax Tables'!AO$112*'Tax Tables'!AO$113,AO192*'Tax Tables'!AO$113),IF(AO192>'Tax Tables'!AO$178,'Tax Tables'!AO$178*'Tax Tables'!AO$179,AO192*'Tax Tables'!AO$179)),IF(AO192>'Tax Tables'!AO$178,'Tax Tables'!AO$178*'Tax Tables'!AO$179,AO192*'Tax Tables'!AO$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AP7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AP192>'Tax Tables'!AP$112,'Tax Tables'!AP$112*'Tax Tables'!AP$113,AP192*'Tax Tables'!AP$113),IF(AP192>'Tax Tables'!AP$178,'Tax Tables'!AP$178*'Tax Tables'!AP$179,AP192*'Tax Tables'!AP$179)),IF(AP192>'Tax Tables'!AP$178,'Tax Tables'!AP$178*'Tax Tables'!AP$179,AP192*'Tax Tables'!AP$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AQ7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AQ192>'Tax Tables'!AQ$112,'Tax Tables'!AQ$112*'Tax Tables'!AQ$113,AQ192*'Tax Tables'!AQ$113),IF(AQ192>'Tax Tables'!AQ$178,'Tax Tables'!AQ$178*'Tax Tables'!AQ$179,AQ192*'Tax Tables'!AQ$179)),IF(AQ192>'Tax Tables'!AQ$178,'Tax Tables'!AQ$178*'Tax Tables'!AQ$179,AQ192*'Tax Tables'!AQ$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AR7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AR192>'Tax Tables'!AR$112,'Tax Tables'!AR$112*'Tax Tables'!AR$113,AR192*'Tax Tables'!AR$113),IF(AR192>'Tax Tables'!AR$178,'Tax Tables'!AR$178*'Tax Tables'!AR$179,AR192*'Tax Tables'!AR$179)),IF(AR192>'Tax Tables'!AR$178,'Tax Tables'!AR$178*'Tax Tables'!AR$179,AR192*'Tax Tables'!AR$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AS7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AS192>'Tax Tables'!AS$112,'Tax Tables'!AS$112*'Tax Tables'!AS$113,AS192*'Tax Tables'!AS$113),IF(AS192>'Tax Tables'!AS$178,'Tax Tables'!AS$178*'Tax Tables'!AS$179,AS192*'Tax Tables'!AS$179)),IF(AS192>'Tax Tables'!AS$178,'Tax Tables'!AS$178*'Tax Tables'!AS$179,AS192*'Tax Tables'!AS$179)),0)/Round_To,0)*Round_To","v":0},null,{"$f":"+Details!E194","v":77800},{"$f":"+E194-AU194","v":0},null,null,{"$f":"+Details!F194-Base!F194","v":0},{"$f":"+Details!G194-Base!G194","v":0},{"$f":"+Details!H194-Base!H194","v":0},{"$f":"+Details!I194-Base!I194","v":0},{"$f":"+Details!J194-Base!J194","v":0},{"$f":"+Details!K194-Base!K194","v":0},{"$f":"+Details!L194-Base!L194","v":0},{"$f":"+Details!M194-Base!M194","v":0},{"$f":"+Details!N194-Base!N194","v":0},{"$f":"+Details!O194-Base!O194","v":0},{"$f":"+Details!P194-Base!P194","v":0},{"$f":"+Details!Q194-Base!Q194","v":0},{"$f":"+Details!R194-Base!R194","v":0},{"$f":"+Details!S194-Base!S194","v":0},{"$f":"+Details!T194-Base!T194","v":0},{"$f":"+Details!U194-Base!U194","v":0},{"$f":"+Details!V194-Base!V194","v":0},{"$f":"+Details!W194-Base!W194","v":0},{"$f":"+Details!X194-Base!X194","v":0},{"$f":"+Details!Y194-Base!Y194","v":0},{"$f":"+Details!Z194-Base!Z194","v":0},{"$f":"+Details!AA194-Base!AA194","v":0},{"$f":"+Details!AB194-Base!AB194","v":0},{"$f":"+Details!AC194-Base!AC194","v":0},{"$f":"+Details!AD194-Base!AD194","v":0},{"$f":"+Details!AE194-Base!AE194","v":0},{"$f":"+Details!AF194-Base!AF194","v":0},{"$f":"+Details!AG194-Base!AG194","v":0},{"$f":"+Details!AH194-Base!AH194","v":0},{"$f":"+Details!AI194-Base!AI194","v":0},{"$f":"+Details!AJ194-Base!AJ194","v":0},{"$f":"+Details!AK194-Base!AK194","v":0},{"$f":"+Details!AL194-Base!AL194","v":0},{"$f":"+Details!AM194-Base!AM194","v":0},{"$f":"+Details!AN194-Base!AN194","v":0},{"$f":"+Details!AO194-Base!AO194","v":0},{"$f":"+Details!AP194-Base!AP194","v":0},{"$f":"+Details!AQ194-Base!AQ194","v":0},{"$f":"+Details!AR194-Base!AR194","v":0},{"$f":"+Details!AS194-Base!AS194","v":0}]
["c",null,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Filing_Status=\"m\",Setup!$E$319,Setup!$H$319),\"\")","v":""},{"$f":"IF(Filing_Status=\"m\",TaxC_M_2R,TaxC_S_2R)","v":0.12},123000,{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(F7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(F192>='Tax Tables'!F$116,F192<='Tax Tables'!F$117),(F192-'Tax Tables'!F$116)*'Tax Tables'!F$118,IF(F192>='Tax Tables'!F$117,('Tax Tables'!F$117-'Tax Tables'!F$116)*'Tax Tables'!F$118,0)),IF(AND(F192>='Tax Tables'!F$182,F192<='Tax Tables'!F$183),(F192-'Tax Tables'!F$182)*'Tax Tables'!F$184,IF(F192>='Tax Tables'!F$183,('Tax Tables'!F$183-'Tax Tables'!F$182)*'Tax Tables'!F$184,0))),IF(AND(F192>='Tax Tables'!F$182,F192<='Tax Tables'!F$183),(F192-'Tax Tables'!F$182)*'Tax Tables'!F$184,IF(F192>='Tax Tables'!F$183,('Tax Tables'!F$183-'Tax Tables'!F$182)*'Tax Tables'!F$184,0))),0)/Round_To,0)*Round_To","v":1500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(G7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(G192>='Tax Tables'!G$116,G192<='Tax Tables'!G$117),(G192-'Tax Tables'!G$116)*'Tax Tables'!G$118,IF(G192>='Tax Tables'!G$117,('Tax Tables'!G$117-'Tax Tables'!G$116)*'Tax Tables'!G$118,0)),IF(AND(G192>='Tax Tables'!G$182,G192<='Tax Tables'!G$183),(G192-'Tax Tables'!G$182)*'Tax Tables'!G$184,IF(G192>='Tax Tables'!G$183,('Tax Tables'!G$183-'Tax Tables'!G$182)*'Tax Tables'!G$184,0))),IF(AND(G192>='Tax Tables'!G$182,G192<='Tax Tables'!G$183),(G192-'Tax Tables'!G$182)*'Tax Tables'!G$184,IF(G192>='Tax Tables'!G$183,('Tax Tables'!G$183-'Tax Tables'!G$182)*'Tax Tables'!G$184,0))),0)/Round_To,0)*Round_To","v":3300},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(H7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(H192>='Tax Tables'!H$116,H192<='Tax Tables'!H$117),(H192-'Tax Tables'!H$116)*'Tax Tables'!H$118,IF(H192>='Tax Tables'!H$117,('Tax Tables'!H$117-'Tax Tables'!H$116)*'Tax Tables'!H$118,0)),IF(AND(H192>='Tax Tables'!H$182,H192<='Tax Tables'!H$183),(H192-'Tax Tables'!H$182)*'Tax Tables'!H$184,IF(H192>='Tax Tables'!H$183,('Tax Tables'!H$183-'Tax Tables'!H$182)*'Tax Tables'!H$184,0))),IF(AND(H192>='Tax Tables'!H$182,H192<='Tax Tables'!H$183),(H192-'Tax Tables'!H$182)*'Tax Tables'!H$184,IF(H192>='Tax Tables'!H$183,('Tax Tables'!H$183-'Tax Tables'!H$182)*'Tax Tables'!H$184,0))),0)/Round_To,0)*Round_To","v":1500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(I7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(I192>='Tax Tables'!I$116,I192<='Tax Tables'!I$117),(I192-'Tax Tables'!I$116)*'Tax Tables'!I$118,IF(I192>='Tax Tables'!I$117,('Tax Tables'!I$117-'Tax Tables'!I$116)*'Tax Tables'!I$118,0)),IF(AND(I192>='Tax Tables'!I$182,I192<='Tax Tables'!I$183),(I192-'Tax Tables'!I$182)*'Tax Tables'!I$184,IF(I192>='Tax Tables'!I$183,('Tax Tables'!I$183-'Tax Tables'!I$182)*'Tax Tables'!I$184,0))),IF(AND(I192>='Tax Tables'!I$182,I192<='Tax Tables'!I$183),(I192-'Tax Tables'!I$182)*'Tax Tables'!I$184,IF(I192>='Tax Tables'!I$183,('Tax Tables'!I$183-'Tax Tables'!I$182)*'Tax Tables'!I$184,0))),0)/Round_To,0)*Round_To","v":1500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(J7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(J192>='Tax Tables'!J$116,J192<='Tax Tables'!J$117),(J192-'Tax Tables'!J$116)*'Tax Tables'!J$118,IF(J192>='Tax Tables'!J$117,('Tax Tables'!J$117-'Tax Tables'!J$116)*'Tax Tables'!J$118,0)),IF(AND(J192>='Tax Tables'!J$182,J192<='Tax Tables'!J$183),(J192-'Tax Tables'!J$182)*'Tax Tables'!J$184,IF(J192>='Tax Tables'!J$183,('Tax Tables'!J$183-'Tax Tables'!J$182)*'Tax Tables'!J$184,0))),IF(AND(J192>='Tax Tables'!J$182,J192<='Tax Tables'!J$183),(J192-'Tax Tables'!J$182)*'Tax Tables'!J$184,IF(J192>='Tax Tables'!J$183,('Tax Tables'!J$183-'Tax Tables'!J$182)*'Tax Tables'!J$184,0))),0)/Round_To,0)*Round_To","v":1500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(K7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(K192>='Tax Tables'!K$116,K192<='Tax Tables'!K$117),(K192-'Tax Tables'!K$116)*'Tax Tables'!K$118,IF(K192>='Tax Tables'!K$117,('Tax Tables'!K$117-'Tax Tables'!K$116)*'Tax Tables'!K$118,0)),IF(AND(K192>='Tax Tables'!K$182,K192<='Tax Tables'!K$183),(K192-'Tax Tables'!K$182)*'Tax Tables'!K$184,IF(K192>='Tax Tables'!K$183,('Tax Tables'!K$183-'Tax Tables'!K$182)*'Tax Tables'!K$184,0))),IF(AND(K192>='Tax Tables'!K$182,K192<='Tax Tables'!K$183),(K192-'Tax Tables'!K$182)*'Tax Tables'!K$184,IF(K192>='Tax Tables'!K$183,('Tax Tables'!K$183-'Tax Tables'!K$182)*'Tax Tables'!K$184,0))),0)/Round_To,0)*Round_To","v":3800},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(L7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(L192>='Tax Tables'!L$116,L192<='Tax Tables'!L$117),(L192-'Tax Tables'!L$116)*'Tax Tables'!L$118,IF(L192>='Tax Tables'!L$117,('Tax Tables'!L$117-'Tax Tables'!L$116)*'Tax Tables'!L$118,0)),IF(AND(L192>='Tax Tables'!L$182,L192<='Tax Tables'!L$183),(L192-'Tax Tables'!L$182)*'Tax Tables'!L$184,IF(L192>='Tax Tables'!L$183,('Tax Tables'!L$183-'Tax Tables'!L$182)*'Tax Tables'!L$184,0))),IF(AND(L192>='Tax Tables'!L$182,L192<='Tax Tables'!L$183),(L192-'Tax Tables'!L$182)*'Tax Tables'!L$184,IF(L192>='Tax Tables'!L$183,('Tax Tables'!L$183-'Tax Tables'!L$182)*'Tax Tables'!L$184,0))),0)/Round_To,0)*Round_To","v":3800},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(M7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(M192>='Tax Tables'!M$116,M192<='Tax Tables'!M$117),(M192-'Tax Tables'!M$116)*'Tax Tables'!M$118,IF(M192>='Tax Tables'!M$117,('Tax Tables'!M$117-'Tax Tables'!M$116)*'Tax Tables'!M$118,0)),IF(AND(M192>='Tax Tables'!M$182,M192<='Tax Tables'!M$183),(M192-'Tax Tables'!M$182)*'Tax Tables'!M$184,IF(M192>='Tax Tables'!M$183,('Tax Tables'!M$183-'Tax Tables'!M$182)*'Tax Tables'!M$184,0))),IF(AND(M192>='Tax Tables'!M$182,M192<='Tax Tables'!M$183),(M192-'Tax Tables'!M$182)*'Tax Tables'!M$184,IF(M192>='Tax Tables'!M$183,('Tax Tables'!M$183-'Tax Tables'!M$182)*'Tax Tables'!M$184,0))),0)/Round_To,0)*Round_To","v":3700},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(N7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(N192>='Tax Tables'!N$116,N192<='Tax Tables'!N$117),(N192-'Tax Tables'!N$116)*'Tax Tables'!N$118,IF(N192>='Tax Tables'!N$117,('Tax Tables'!N$117-'Tax Tables'!N$116)*'Tax Tables'!N$118,0)),IF(AND(N192>='Tax Tables'!N$182,N192<='Tax Tables'!N$183),(N192-'Tax Tables'!N$182)*'Tax Tables'!N$184,IF(N192>='Tax Tables'!N$183,('Tax Tables'!N$183-'Tax Tables'!N$182)*'Tax Tables'!N$184,0))),IF(AND(N192>='Tax Tables'!N$182,N192<='Tax Tables'!N$183),(N192-'Tax Tables'!N$182)*'Tax Tables'!N$184,IF(N192>='Tax Tables'!N$183,('Tax Tables'!N$183-'Tax Tables'!N$182)*'Tax Tables'!N$184,0))),0)/Round_To,0)*Round_To","v":400},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(O7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(O192>='Tax Tables'!O$116,O192<='Tax Tables'!O$117),(O192-'Tax Tables'!O$116)*'Tax Tables'!O$118,IF(O192>='Tax Tables'!O$117,('Tax Tables'!O$117-'Tax Tables'!O$116)*'Tax Tables'!O$118,0)),IF(AND(O192>='Tax Tables'!O$182,O192<='Tax Tables'!O$183),(O192-'Tax Tables'!O$182)*'Tax Tables'!O$184,IF(O192>='Tax Tables'!O$183,('Tax Tables'!O$183-'Tax Tables'!O$182)*'Tax Tables'!O$184,0))),IF(AND(O192>='Tax Tables'!O$182,O192<='Tax Tables'!O$183),(O192-'Tax Tables'!O$182)*'Tax Tables'!O$184,IF(O192>='Tax Tables'!O$183,('Tax Tables'!O$183-'Tax Tables'!O$182)*'Tax Tables'!O$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(P7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(P192>='Tax Tables'!P$116,P192<='Tax Tables'!P$117),(P192-'Tax Tables'!P$116)*'Tax Tables'!P$118,IF(P192>='Tax Tables'!P$117,('Tax Tables'!P$117-'Tax Tables'!P$116)*'Tax Tables'!P$118,0)),IF(AND(P192>='Tax Tables'!P$182,P192<='Tax Tables'!P$183),(P192-'Tax Tables'!P$182)*'Tax Tables'!P$184,IF(P192>='Tax Tables'!P$183,('Tax Tables'!P$183-'Tax Tables'!P$182)*'Tax Tables'!P$184,0))),IF(AND(P192>='Tax Tables'!P$182,P192<='Tax Tables'!P$183),(P192-'Tax Tables'!P$182)*'Tax Tables'!P$184,IF(P192>='Tax Tables'!P$183,('Tax Tables'!P$183-'Tax Tables'!P$182)*'Tax Tables'!P$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Q7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Q192>='Tax Tables'!Q$116,Q192<='Tax Tables'!Q$117),(Q192-'Tax Tables'!Q$116)*'Tax Tables'!Q$118,IF(Q192>='Tax Tables'!Q$117,('Tax Tables'!Q$117-'Tax Tables'!Q$116)*'Tax Tables'!Q$118,0)),IF(AND(Q192>='Tax Tables'!Q$182,Q192<='Tax Tables'!Q$183),(Q192-'Tax Tables'!Q$182)*'Tax Tables'!Q$184,IF(Q192>='Tax Tables'!Q$183,('Tax Tables'!Q$183-'Tax Tables'!Q$182)*'Tax Tables'!Q$184,0))),IF(AND(Q192>='Tax Tables'!Q$182,Q192<='Tax Tables'!Q$183),(Q192-'Tax Tables'!Q$182)*'Tax Tables'!Q$184,IF(Q192>='Tax Tables'!Q$183,('Tax Tables'!Q$183-'Tax Tables'!Q$182)*'Tax Tables'!Q$184,0))),0)/Round_To,0)*Round_To","v":200},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(R7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(R192>='Tax Tables'!R$116,R192<='Tax Tables'!R$117),(R192-'Tax Tables'!R$116)*'Tax Tables'!R$118,IF(R192>='Tax Tables'!R$117,('Tax Tables'!R$117-'Tax Tables'!R$116)*'Tax Tables'!R$118,0)),IF(AND(R192>='Tax Tables'!R$182,R192<='Tax Tables'!R$183),(R192-'Tax Tables'!R$182)*'Tax Tables'!R$184,IF(R192>='Tax Tables'!R$183,('Tax Tables'!R$183-'Tax Tables'!R$182)*'Tax Tables'!R$184,0))),IF(AND(R192>='Tax Tables'!R$182,R192<='Tax Tables'!R$183),(R192-'Tax Tables'!R$182)*'Tax Tables'!R$184,IF(R192>='Tax Tables'!R$183,('Tax Tables'!R$183-'Tax Tables'!R$182)*'Tax Tables'!R$184,0))),0)/Round_To,0)*Round_To","v":2500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(S7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(S192>='Tax Tables'!S$116,S192<='Tax Tables'!S$117),(S192-'Tax Tables'!S$116)*'Tax Tables'!S$118,IF(S192>='Tax Tables'!S$117,('Tax Tables'!S$117-'Tax Tables'!S$116)*'Tax Tables'!S$118,0)),IF(AND(S192>='Tax Tables'!S$182,S192<='Tax Tables'!S$183),(S192-'Tax Tables'!S$182)*'Tax Tables'!S$184,IF(S192>='Tax Tables'!S$183,('Tax Tables'!S$183-'Tax Tables'!S$182)*'Tax Tables'!S$184,0))),IF(AND(S192>='Tax Tables'!S$182,S192<='Tax Tables'!S$183),(S192-'Tax Tables'!S$182)*'Tax Tables'!S$184,IF(S192>='Tax Tables'!S$183,('Tax Tables'!S$183-'Tax Tables'!S$182)*'Tax Tables'!S$184,0))),0)/Round_To,0)*Round_To","v":1800},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(T7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(T192>='Tax Tables'!T$116,T192<='Tax Tables'!T$117),(T192-'Tax Tables'!T$116)*'Tax Tables'!T$118,IF(T192>='Tax Tables'!T$117,('Tax Tables'!T$117-'Tax Tables'!T$116)*'Tax Tables'!T$118,0)),IF(AND(T192>='Tax Tables'!T$182,T192<='Tax Tables'!T$183),(T192-'Tax Tables'!T$182)*'Tax Tables'!T$184,IF(T192>='Tax Tables'!T$183,('Tax Tables'!T$183-'Tax Tables'!T$182)*'Tax Tables'!T$184,0))),IF(AND(T192>='Tax Tables'!T$182,T192<='Tax Tables'!T$183),(T192-'Tax Tables'!T$182)*'Tax Tables'!T$184,IF(T192>='Tax Tables'!T$183,('Tax Tables'!T$183-'Tax Tables'!T$182)*'Tax Tables'!T$184,0))),0)/Round_To,0)*Round_To","v":400},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(U7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(U192>='Tax Tables'!U$116,U192<='Tax Tables'!U$117),(U192-'Tax Tables'!U$116)*'Tax Tables'!U$118,IF(U192>='Tax Tables'!U$117,('Tax Tables'!U$117-'Tax Tables'!U$116)*'Tax Tables'!U$118,0)),IF(AND(U192>='Tax Tables'!U$182,U192<='Tax Tables'!U$183),(U192-'Tax Tables'!U$182)*'Tax Tables'!U$184,IF(U192>='Tax Tables'!U$183,('Tax Tables'!U$183-'Tax Tables'!U$182)*'Tax Tables'!U$184,0))),IF(AND(U192>='Tax Tables'!U$182,U192<='Tax Tables'!U$183),(U192-'Tax Tables'!U$182)*'Tax Tables'!U$184,IF(U192>='Tax Tables'!U$183,('Tax Tables'!U$183-'Tax Tables'!U$182)*'Tax Tables'!U$184,0))),0)/Round_To,0)*Round_To","v":1900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(V7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(V192>='Tax Tables'!V$116,V192<='Tax Tables'!V$117),(V192-'Tax Tables'!V$116)*'Tax Tables'!V$118,IF(V192>='Tax Tables'!V$117,('Tax Tables'!V$117-'Tax Tables'!V$116)*'Tax Tables'!V$118,0)),IF(AND(V192>='Tax Tables'!V$182,V192<='Tax Tables'!V$183),(V192-'Tax Tables'!V$182)*'Tax Tables'!V$184,IF(V192>='Tax Tables'!V$183,('Tax Tables'!V$183-'Tax Tables'!V$182)*'Tax Tables'!V$184,0))),IF(AND(V192>='Tax Tables'!V$182,V192<='Tax Tables'!V$183),(V192-'Tax Tables'!V$182)*'Tax Tables'!V$184,IF(V192>='Tax Tables'!V$183,('Tax Tables'!V$183-'Tax Tables'!V$182)*'Tax Tables'!V$184,0))),0)/Round_To,0)*Round_To","v":3600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(W7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(W192>='Tax Tables'!W$116,W192<='Tax Tables'!W$117),(W192-'Tax Tables'!W$116)*'Tax Tables'!W$118,IF(W192>='Tax Tables'!W$117,('Tax Tables'!W$117-'Tax Tables'!W$116)*'Tax Tables'!W$118,0)),IF(AND(W192>='Tax Tables'!W$182,W192<='Tax Tables'!W$183),(W192-'Tax Tables'!W$182)*'Tax Tables'!W$184,IF(W192>='Tax Tables'!W$183,('Tax Tables'!W$183-'Tax Tables'!W$182)*'Tax Tables'!W$184,0))),IF(AND(W192>='Tax Tables'!W$182,W192<='Tax Tables'!W$183),(W192-'Tax Tables'!W$182)*'Tax Tables'!W$184,IF(W192>='Tax Tables'!W$183,('Tax Tables'!W$183-'Tax Tables'!W$182)*'Tax Tables'!W$184,0))),0)/Round_To,0)*Round_To","v":6200},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(X7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(X192>='Tax Tables'!X$116,X192<='Tax Tables'!X$117),(X192-'Tax Tables'!X$116)*'Tax Tables'!X$118,IF(X192>='Tax Tables'!X$117,('Tax Tables'!X$117-'Tax Tables'!X$116)*'Tax Tables'!X$118,0)),IF(AND(X192>='Tax Tables'!X$182,X192<='Tax Tables'!X$183),(X192-'Tax Tables'!X$182)*'Tax Tables'!X$184,IF(X192>='Tax Tables'!X$183,('Tax Tables'!X$183-'Tax Tables'!X$182)*'Tax Tables'!X$184,0))),IF(AND(X192>='Tax Tables'!X$182,X192<='Tax Tables'!X$183),(X192-'Tax Tables'!X$182)*'Tax Tables'!X$184,IF(X192>='Tax Tables'!X$183,('Tax Tables'!X$183-'Tax Tables'!X$182)*'Tax Tables'!X$184,0))),0)/Round_To,0)*Round_To","v":6600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Y7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Y192>='Tax Tables'!Y$116,Y192<='Tax Tables'!Y$117),(Y192-'Tax Tables'!Y$116)*'Tax Tables'!Y$118,IF(Y192>='Tax Tables'!Y$117,('Tax Tables'!Y$117-'Tax Tables'!Y$116)*'Tax Tables'!Y$118,0)),IF(AND(Y192>='Tax Tables'!Y$182,Y192<='Tax Tables'!Y$183),(Y192-'Tax Tables'!Y$182)*'Tax Tables'!Y$184,IF(Y192>='Tax Tables'!Y$183,('Tax Tables'!Y$183-'Tax Tables'!Y$182)*'Tax Tables'!Y$184,0))),IF(AND(Y192>='Tax Tables'!Y$182,Y192<='Tax Tables'!Y$183),(Y192-'Tax Tables'!Y$182)*'Tax Tables'!Y$184,IF(Y192>='Tax Tables'!Y$183,('Tax Tables'!Y$183-'Tax Tables'!Y$182)*'Tax Tables'!Y$184,0))),0)/Round_To,0)*Round_To","v":6700},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Z7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Z192>='Tax Tables'!Z$116,Z192<='Tax Tables'!Z$117),(Z192-'Tax Tables'!Z$116)*'Tax Tables'!Z$118,IF(Z192>='Tax Tables'!Z$117,('Tax Tables'!Z$117-'Tax Tables'!Z$116)*'Tax Tables'!Z$118,0)),IF(AND(Z192>='Tax Tables'!Z$182,Z192<='Tax Tables'!Z$183),(Z192-'Tax Tables'!Z$182)*'Tax Tables'!Z$184,IF(Z192>='Tax Tables'!Z$183,('Tax Tables'!Z$183-'Tax Tables'!Z$182)*'Tax Tables'!Z$184,0))),IF(AND(Z192>='Tax Tables'!Z$182,Z192<='Tax Tables'!Z$183),(Z192-'Tax Tables'!Z$182)*'Tax Tables'!Z$184,IF(Z192>='Tax Tables'!Z$183,('Tax Tables'!Z$183-'Tax Tables'!Z$182)*'Tax Tables'!Z$184,0))),0)/Round_To,0)*Round_To","v":7200},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AA7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AA192>='Tax Tables'!AA$116,AA192<='Tax Tables'!AA$117),(AA192-'Tax Tables'!AA$116)*'Tax Tables'!AA$118,IF(AA192>='Tax Tables'!AA$117,('Tax Tables'!AA$117-'Tax Tables'!AA$116)*'Tax Tables'!AA$118,0)),IF(AND(AA192>='Tax Tables'!AA$182,AA192<='Tax Tables'!AA$183),(AA192-'Tax Tables'!AA$182)*'Tax Tables'!AA$184,IF(AA192>='Tax Tables'!AA$183,('Tax Tables'!AA$183-'Tax Tables'!AA$182)*'Tax Tables'!AA$184,0))),IF(AND(AA192>='Tax Tables'!AA$182,AA192<='Tax Tables'!AA$183),(AA192-'Tax Tables'!AA$182)*'Tax Tables'!AA$184,IF(AA192>='Tax Tables'!AA$183,('Tax Tables'!AA$183-'Tax Tables'!AA$182)*'Tax Tables'!AA$184,0))),0)/Round_To,0)*Round_To","v":7500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AB7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AB192>='Tax Tables'!AB$116,AB192<='Tax Tables'!AB$117),(AB192-'Tax Tables'!AB$116)*'Tax Tables'!AB$118,IF(AB192>='Tax Tables'!AB$117,('Tax Tables'!AB$117-'Tax Tables'!AB$116)*'Tax Tables'!AB$118,0)),IF(AND(AB192>='Tax Tables'!AB$182,AB192<='Tax Tables'!AB$183),(AB192-'Tax Tables'!AB$182)*'Tax Tables'!AB$184,IF(AB192>='Tax Tables'!AB$183,('Tax Tables'!AB$183-'Tax Tables'!AB$182)*'Tax Tables'!AB$184,0))),IF(AND(AB192>='Tax Tables'!AB$182,AB192<='Tax Tables'!AB$183),(AB192-'Tax Tables'!AB$182)*'Tax Tables'!AB$184,IF(AB192>='Tax Tables'!AB$183,('Tax Tables'!AB$183-'Tax Tables'!AB$182)*'Tax Tables'!AB$184,0))),0)/Round_To,0)*Round_To","v":6800},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AC7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AC192>='Tax Tables'!AC$116,AC192<='Tax Tables'!AC$117),(AC192-'Tax Tables'!AC$116)*'Tax Tables'!AC$118,IF(AC192>='Tax Tables'!AC$117,('Tax Tables'!AC$117-'Tax Tables'!AC$116)*'Tax Tables'!AC$118,0)),IF(AND(AC192>='Tax Tables'!AC$182,AC192<='Tax Tables'!AC$183),(AC192-'Tax Tables'!AC$182)*'Tax Tables'!AC$184,IF(AC192>='Tax Tables'!AC$183,('Tax Tables'!AC$183-'Tax Tables'!AC$182)*'Tax Tables'!AC$184,0))),IF(AND(AC192>='Tax Tables'!AC$182,AC192<='Tax Tables'!AC$183),(AC192-'Tax Tables'!AC$182)*'Tax Tables'!AC$184,IF(AC192>='Tax Tables'!AC$183,('Tax Tables'!AC$183-'Tax Tables'!AC$182)*'Tax Tables'!AC$184,0))),0)/Round_To,0)*Round_To","v":7200},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AD7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AD192>='Tax Tables'!AD$116,AD192<='Tax Tables'!AD$117),(AD192-'Tax Tables'!AD$116)*'Tax Tables'!AD$118,IF(AD192>='Tax Tables'!AD$117,('Tax Tables'!AD$117-'Tax Tables'!AD$116)*'Tax Tables'!AD$118,0)),IF(AND(AD192>='Tax Tables'!AD$182,AD192<='Tax Tables'!AD$183),(AD192-'Tax Tables'!AD$182)*'Tax Tables'!AD$184,IF(AD192>='Tax Tables'!AD$183,('Tax Tables'!AD$183-'Tax Tables'!AD$182)*'Tax Tables'!AD$184,0))),IF(AND(AD192>='Tax Tables'!AD$182,AD192<='Tax Tables'!AD$183),(AD192-'Tax Tables'!AD$182)*'Tax Tables'!AD$184,IF(AD192>='Tax Tables'!AD$183,('Tax Tables'!AD$183-'Tax Tables'!AD$182)*'Tax Tables'!AD$184,0))),0)/Round_To,0)*Round_To","v":6900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AE7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AE192>='Tax Tables'!AE$116,AE192<='Tax Tables'!AE$117),(AE192-'Tax Tables'!AE$116)*'Tax Tables'!AE$118,IF(AE192>='Tax Tables'!AE$117,('Tax Tables'!AE$117-'Tax Tables'!AE$116)*'Tax Tables'!AE$118,0)),IF(AND(AE192>='Tax Tables'!AE$182,AE192<='Tax Tables'!AE$183),(AE192-'Tax Tables'!AE$182)*'Tax Tables'!AE$184,IF(AE192>='Tax Tables'!AE$183,('Tax Tables'!AE$183-'Tax Tables'!AE$182)*'Tax Tables'!AE$184,0))),IF(AND(AE192>='Tax Tables'!AE$182,AE192<='Tax Tables'!AE$183),(AE192-'Tax Tables'!AE$182)*'Tax Tables'!AE$184,IF(AE192>='Tax Tables'!AE$183,('Tax Tables'!AE$183-'Tax Tables'!AE$182)*'Tax Tables'!AE$184,0))),0)/Round_To,0)*Round_To","v":7000},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AF7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AF192>='Tax Tables'!AF$116,AF192<='Tax Tables'!AF$117),(AF192-'Tax Tables'!AF$116)*'Tax Tables'!AF$118,IF(AF192>='Tax Tables'!AF$117,('Tax Tables'!AF$117-'Tax Tables'!AF$116)*'Tax Tables'!AF$118,0)),IF(AND(AF192>='Tax Tables'!AF$182,AF192<='Tax Tables'!AF$183),(AF192-'Tax Tables'!AF$182)*'Tax Tables'!AF$184,IF(AF192>='Tax Tables'!AF$183,('Tax Tables'!AF$183-'Tax Tables'!AF$182)*'Tax Tables'!AF$184,0))),IF(AND(AF192>='Tax Tables'!AF$182,AF192<='Tax Tables'!AF$183),(AF192-'Tax Tables'!AF$182)*'Tax Tables'!AF$184,IF(AF192>='Tax Tables'!AF$183,('Tax Tables'!AF$183-'Tax Tables'!AF$182)*'Tax Tables'!AF$184,0))),0)/Round_To,0)*Round_To","v":7200},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AG7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AG192>='Tax Tables'!AG$116,AG192<='Tax Tables'!AG$117),(AG192-'Tax Tables'!AG$116)*'Tax Tables'!AG$118,IF(AG192>='Tax Tables'!AG$117,('Tax Tables'!AG$117-'Tax Tables'!AG$116)*'Tax Tables'!AG$118,0)),IF(AND(AG192>='Tax Tables'!AG$182,AG192<='Tax Tables'!AG$183),(AG192-'Tax Tables'!AG$182)*'Tax Tables'!AG$184,IF(AG192>='Tax Tables'!AG$183,('Tax Tables'!AG$183-'Tax Tables'!AG$182)*'Tax Tables'!AG$184,0))),IF(AND(AG192>='Tax Tables'!AG$182,AG192<='Tax Tables'!AG$183),(AG192-'Tax Tables'!AG$182)*'Tax Tables'!AG$184,IF(AG192>='Tax Tables'!AG$183,('Tax Tables'!AG$183-'Tax Tables'!AG$182)*'Tax Tables'!AG$184,0))),0)/Round_To,0)*Round_To","v":7300},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AH7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AH192>='Tax Tables'!AH$116,AH192<='Tax Tables'!AH$117),(AH192-'Tax Tables'!AH$116)*'Tax Tables'!AH$118,IF(AH192>='Tax Tables'!AH$117,('Tax Tables'!AH$117-'Tax Tables'!AH$116)*'Tax Tables'!AH$118,0)),IF(AND(AH192>='Tax Tables'!AH$182,AH192<='Tax Tables'!AH$183),(AH192-'Tax Tables'!AH$182)*'Tax Tables'!AH$184,IF(AH192>='Tax Tables'!AH$183,('Tax Tables'!AH$183-'Tax Tables'!AH$182)*'Tax Tables'!AH$184,0))),IF(AND(AH192>='Tax Tables'!AH$182,AH192<='Tax Tables'!AH$183),(AH192-'Tax Tables'!AH$182)*'Tax Tables'!AH$184,IF(AH192>='Tax Tables'!AH$183,('Tax Tables'!AH$183-'Tax Tables'!AH$182)*'Tax Tables'!AH$184,0))),0)/Round_To,0)*Round_To","v":7400},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AI7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AI192>='Tax Tables'!AI$116,AI192<='Tax Tables'!AI$117),(AI192-'Tax Tables'!AI$116)*'Tax Tables'!AI$118,IF(AI192>='Tax Tables'!AI$117,('Tax Tables'!AI$117-'Tax Tables'!AI$116)*'Tax Tables'!AI$118,0)),IF(AND(AI192>='Tax Tables'!AI$182,AI192<='Tax Tables'!AI$183),(AI192-'Tax Tables'!AI$182)*'Tax Tables'!AI$184,IF(AI192>='Tax Tables'!AI$183,('Tax Tables'!AI$183-'Tax Tables'!AI$182)*'Tax Tables'!AI$184,0))),IF(AND(AI192>='Tax Tables'!AI$182,AI192<='Tax Tables'!AI$183),(AI192-'Tax Tables'!AI$182)*'Tax Tables'!AI$184,IF(AI192>='Tax Tables'!AI$183,('Tax Tables'!AI$183-'Tax Tables'!AI$182)*'Tax Tables'!AI$184,0))),0)/Round_To,0)*Round_To","v":7600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AJ7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AJ192>='Tax Tables'!AJ$116,AJ192<='Tax Tables'!AJ$117),(AJ192-'Tax Tables'!AJ$116)*'Tax Tables'!AJ$118,IF(AJ192>='Tax Tables'!AJ$117,('Tax Tables'!AJ$117-'Tax Tables'!AJ$116)*'Tax Tables'!AJ$118,0)),IF(AND(AJ192>='Tax Tables'!AJ$182,AJ192<='Tax Tables'!AJ$183),(AJ192-'Tax Tables'!AJ$182)*'Tax Tables'!AJ$184,IF(AJ192>='Tax Tables'!AJ$183,('Tax Tables'!AJ$183-'Tax Tables'!AJ$182)*'Tax Tables'!AJ$184,0))),IF(AND(AJ192>='Tax Tables'!AJ$182,AJ192<='Tax Tables'!AJ$183),(AJ192-'Tax Tables'!AJ$182)*'Tax Tables'!AJ$184,IF(AJ192>='Tax Tables'!AJ$183,('Tax Tables'!AJ$183-'Tax Tables'!AJ$182)*'Tax Tables'!AJ$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AK7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AK192>='Tax Tables'!AK$116,AK192<='Tax Tables'!AK$117),(AK192-'Tax Tables'!AK$116)*'Tax Tables'!AK$118,IF(AK192>='Tax Tables'!AK$117,('Tax Tables'!AK$117-'Tax Tables'!AK$116)*'Tax Tables'!AK$118,0)),IF(AND(AK192>='Tax Tables'!AK$182,AK192<='Tax Tables'!AK$183),(AK192-'Tax Tables'!AK$182)*'Tax Tables'!AK$184,IF(AK192>='Tax Tables'!AK$183,('Tax Tables'!AK$183-'Tax Tables'!AK$182)*'Tax Tables'!AK$184,0))),IF(AND(AK192>='Tax Tables'!AK$182,AK192<='Tax Tables'!AK$183),(AK192-'Tax Tables'!AK$182)*'Tax Tables'!AK$184,IF(AK192>='Tax Tables'!AK$183,('Tax Tables'!AK$183-'Tax Tables'!AK$182)*'Tax Tables'!AK$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AL7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AL192>='Tax Tables'!AL$116,AL192<='Tax Tables'!AL$117),(AL192-'Tax Tables'!AL$116)*'Tax Tables'!AL$118,IF(AL192>='Tax Tables'!AL$117,('Tax Tables'!AL$117-'Tax Tables'!AL$116)*'Tax Tables'!AL$118,0)),IF(AND(AL192>='Tax Tables'!AL$182,AL192<='Tax Tables'!AL$183),(AL192-'Tax Tables'!AL$182)*'Tax Tables'!AL$184,IF(AL192>='Tax Tables'!AL$183,('Tax Tables'!AL$183-'Tax Tables'!AL$182)*'Tax Tables'!AL$184,0))),IF(AND(AL192>='Tax Tables'!AL$182,AL192<='Tax Tables'!AL$183),(AL192-'Tax Tables'!AL$182)*'Tax Tables'!AL$184,IF(AL192>='Tax Tables'!AL$183,('Tax Tables'!AL$183-'Tax Tables'!AL$182)*'Tax Tables'!AL$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AM7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AM192>='Tax Tables'!AM$116,AM192<='Tax Tables'!AM$117),(AM192-'Tax Tables'!AM$116)*'Tax Tables'!AM$118,IF(AM192>='Tax Tables'!AM$117,('Tax Tables'!AM$117-'Tax Tables'!AM$116)*'Tax Tables'!AM$118,0)),IF(AND(AM192>='Tax Tables'!AM$182,AM192<='Tax Tables'!AM$183),(AM192-'Tax Tables'!AM$182)*'Tax Tables'!AM$184,IF(AM192>='Tax Tables'!AM$183,('Tax Tables'!AM$183-'Tax Tables'!AM$182)*'Tax Tables'!AM$184,0))),IF(AND(AM192>='Tax Tables'!AM$182,AM192<='Tax Tables'!AM$183),(AM192-'Tax Tables'!AM$182)*'Tax Tables'!AM$184,IF(AM192>='Tax Tables'!AM$183,('Tax Tables'!AM$183-'Tax Tables'!AM$182)*'Tax Tables'!AM$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AN7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AN192>='Tax Tables'!AN$116,AN192<='Tax Tables'!AN$117),(AN192-'Tax Tables'!AN$116)*'Tax Tables'!AN$118,IF(AN192>='Tax Tables'!AN$117,('Tax Tables'!AN$117-'Tax Tables'!AN$116)*'Tax Tables'!AN$118,0)),IF(AND(AN192>='Tax Tables'!AN$182,AN192<='Tax Tables'!AN$183),(AN192-'Tax Tables'!AN$182)*'Tax Tables'!AN$184,IF(AN192>='Tax Tables'!AN$183,('Tax Tables'!AN$183-'Tax Tables'!AN$182)*'Tax Tables'!AN$184,0))),IF(AND(AN192>='Tax Tables'!AN$182,AN192<='Tax Tables'!AN$183),(AN192-'Tax Tables'!AN$182)*'Tax Tables'!AN$184,IF(AN192>='Tax Tables'!AN$183,('Tax Tables'!AN$183-'Tax Tables'!AN$182)*'Tax Tables'!AN$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AO7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AO192>='Tax Tables'!AO$116,AO192<='Tax Tables'!AO$117),(AO192-'Tax Tables'!AO$116)*'Tax Tables'!AO$118,IF(AO192>='Tax Tables'!AO$117,('Tax Tables'!AO$117-'Tax Tables'!AO$116)*'Tax Tables'!AO$118,0)),IF(AND(AO192>='Tax Tables'!AO$182,AO192<='Tax Tables'!AO$183),(AO192-'Tax Tables'!AO$182)*'Tax Tables'!AO$184,IF(AO192>='Tax Tables'!AO$183,('Tax Tables'!AO$183-'Tax Tables'!AO$182)*'Tax Tables'!AO$184,0))),IF(AND(AO192>='Tax Tables'!AO$182,AO192<='Tax Tables'!AO$183),(AO192-'Tax Tables'!AO$182)*'Tax Tables'!AO$184,IF(AO192>='Tax Tables'!AO$183,('Tax Tables'!AO$183-'Tax Tables'!AO$182)*'Tax Tables'!AO$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AP7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AP192>='Tax Tables'!AP$116,AP192<='Tax Tables'!AP$117),(AP192-'Tax Tables'!AP$116)*'Tax Tables'!AP$118,IF(AP192>='Tax Tables'!AP$117,('Tax Tables'!AP$117-'Tax Tables'!AP$116)*'Tax Tables'!AP$118,0)),IF(AND(AP192>='Tax Tables'!AP$182,AP192<='Tax Tables'!AP$183),(AP192-'Tax Tables'!AP$182)*'Tax Tables'!AP$184,IF(AP192>='Tax Tables'!AP$183,('Tax Tables'!AP$183-'Tax Tables'!AP$182)*'Tax Tables'!AP$184,0))),IF(AND(AP192>='Tax Tables'!AP$182,AP192<='Tax Tables'!AP$183),(AP192-'Tax Tables'!AP$182)*'Tax Tables'!AP$184,IF(AP192>='Tax Tables'!AP$183,('Tax Tables'!AP$183-'Tax Tables'!AP$182)*'Tax Tables'!AP$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AQ7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AQ192>='Tax Tables'!AQ$116,AQ192<='Tax Tables'!AQ$117),(AQ192-'Tax Tables'!AQ$116)*'Tax Tables'!AQ$118,IF(AQ192>='Tax Tables'!AQ$117,('Tax Tables'!AQ$117-'Tax Tables'!AQ$116)*'Tax Tables'!AQ$118,0)),IF(AND(AQ192>='Tax Tables'!AQ$182,AQ192<='Tax Tables'!AQ$183),(AQ192-'Tax Tables'!AQ$182)*'Tax Tables'!AQ$184,IF(AQ192>='Tax Tables'!AQ$183,('Tax Tables'!AQ$183-'Tax Tables'!AQ$182)*'Tax Tables'!AQ$184,0))),IF(AND(AQ192>='Tax Tables'!AQ$182,AQ192<='Tax Tables'!AQ$183),(AQ192-'Tax Tables'!AQ$182)*'Tax Tables'!AQ$184,IF(AQ192>='Tax Tables'!AQ$183,('Tax Tables'!AQ$183-'Tax Tables'!AQ$182)*'Tax Tables'!AQ$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AR7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AR192>='Tax Tables'!AR$116,AR192<='Tax Tables'!AR$117),(AR192-'Tax Tables'!AR$116)*'Tax Tables'!AR$118,IF(AR192>='Tax Tables'!AR$117,('Tax Tables'!AR$117-'Tax Tables'!AR$116)*'Tax Tables'!AR$118,0)),IF(AND(AR192>='Tax Tables'!AR$182,AR192<='Tax Tables'!AR$183),(AR192-'Tax Tables'!AR$182)*'Tax Tables'!AR$184,IF(AR192>='Tax Tables'!AR$183,('Tax Tables'!AR$183-'Tax Tables'!AR$182)*'Tax Tables'!AR$184,0))),IF(AND(AR192>='Tax Tables'!AR$182,AR192<='Tax Tables'!AR$183),(AR192-'Tax Tables'!AR$182)*'Tax Tables'!AR$184,IF(AR192>='Tax Tables'!AR$183,('Tax Tables'!AR$183-'Tax Tables'!AR$182)*'Tax Tables'!AR$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AS7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AS192>='Tax Tables'!AS$116,AS192<='Tax Tables'!AS$117),(AS192-'Tax Tables'!AS$116)*'Tax Tables'!AS$118,IF(AS192>='Tax Tables'!AS$117,('Tax Tables'!AS$117-'Tax Tables'!AS$116)*'Tax Tables'!AS$118,0)),IF(AND(AS192>='Tax Tables'!AS$182,AS192<='Tax Tables'!AS$183),(AS192-'Tax Tables'!AS$182)*'Tax Tables'!AS$184,IF(AS192>='Tax Tables'!AS$183,('Tax Tables'!AS$183-'Tax Tables'!AS$182)*'Tax Tables'!AS$184,0))),IF(AND(AS192>='Tax Tables'!AS$182,AS192<='Tax Tables'!AS$183),(AS192-'Tax Tables'!AS$182)*'Tax Tables'!AS$184,IF(AS192>='Tax Tables'!AS$183,('Tax Tables'!AS$183-'Tax Tables'!AS$182)*'Tax Tables'!AS$184,0))),0)/Round_To,0)*Round_To","v":0},null,{"$f":"+Details!E195","v":123000},0,null,null,{"$f":"+Details!F195-Base!F195","v":0},{"$f":"+Details!G195-Base!G195","v":0},{"$f":"+Details!H195-Base!H195","v":0},{"$f":"+Details!I195-Base!I195","v":0},{"$f":"+Details!J195-Base!J195","v":0},{"$f":"+Details!K195-Base!K195","v":0},{"$f":"+Details!L195-Base!L195","v":0},{"$f":"+Details!M195-Base!M195","v":0},{"$f":"+Details!N195-Base!N195","v":0},{"$f":"+Details!O195-Base!O195","v":0},{"$f":"+Details!P195-Base!P195","v":0},{"$f":"+Details!Q195-Base!Q195","v":0},{"$f":"+Details!R195-Base!R195","v":0},{"$f":"+Details!S195-Base!S195","v":0},{"$f":"+Details!T195-Base!T195","v":0},{"$f":"+Details!U195-Base!U195","v":0},{"$f":"+Details!V195-Base!V195","v":0},{"$f":"+Details!W195-Base!W195","v":0},{"$f":"+Details!X195-Base!X195","v":0},{"$f":"+Details!Y195-Base!Y195","v":0},{"$f":"+Details!Z195-Base!Z195","v":0},{"$f":"+Details!AA195-Base!AA195","v":0},{"$f":"+Details!AB195-Base!AB195","v":0},{"$f":"+Details!AC195-Base!AC195","v":0},{"$f":"+Details!AD195-Base!AD195","v":0},{"$f":"+Details!AE195-Base!AE195","v":0},{"$f":"+Details!AF195-Base!AF195","v":0},{"$f":"+Details!AG195-Base!AG195","v":0},{"$f":"+Details!AH195-Base!AH195","v":0},{"$f":"+Details!AI195-Base!AI195","v":0},{"$f":"+Details!AJ195-Base!AJ195","v":0},{"$f":"+Details!AK195-Base!AK195","v":0},{"$f":"+Details!AL195-Base!AL195","v":0},{"$f":"+Details!AM195-Base!AM195","v":0},{"$f":"+Details!AN195-Base!AN195","v":0},{"$f":"+Details!AO195-Base!AO195","v":0},{"$f":"+Details!AP195-Base!AP195","v":0},{"$f":"+Details!AQ195-Base!AQ195","v":0},{"$f":"+Details!AR195-Base!AR195","v":0},{"$f":"+Details!AS195-Base!AS195","v":0}]
["c",null,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Filing_Status=\"m\",Setup!$E$320,Setup!$H$320),\"\")","v":""},{"$f":"IF(Filing_Status=\"m\",TaxC_M_3R,TaxC_S_3R)","v":0.22},41900,{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(F7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(F192>='Tax Tables'!F$121,F192<='Tax Tables'!F$122),(F192-'Tax Tables'!F$121)*'Tax Tables'!F$123,IF(F192>='Tax Tables'!F$122,('Tax Tables'!F$122-'Tax Tables'!F$121)*'Tax Tables'!F$123,0)),IF(AND(F192>='Tax Tables'!F$187,F192<='Tax Tables'!F$188),(F192-'Tax Tables'!F$187)*'Tax Tables'!F$189,IF(F192>='Tax Tables'!F$188,('Tax Tables'!F$188-'Tax Tables'!F$187)*'Tax Tables'!F$189,0))),IF(AND(F192>='Tax Tables'!F$187,F192<='Tax Tables'!F$188),(F192-'Tax Tables'!F$187)*'Tax Tables'!F$189,IF(F192>='Tax Tables'!F$188,('Tax Tables'!F$188-'Tax Tables'!F$187)*'Tax Tables'!F$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(G7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(G192>='Tax Tables'!G$121,G192<='Tax Tables'!G$122),(G192-'Tax Tables'!G$121)*'Tax Tables'!G$123,IF(G192>='Tax Tables'!G$122,('Tax Tables'!G$122-'Tax Tables'!G$121)*'Tax Tables'!G$123,0)),IF(AND(G192>='Tax Tables'!G$187,G192<='Tax Tables'!G$188),(G192-'Tax Tables'!G$187)*'Tax Tables'!G$189,IF(G192>='Tax Tables'!G$188,('Tax Tables'!G$188-'Tax Tables'!G$187)*'Tax Tables'!G$189,0))),IF(AND(G192>='Tax Tables'!G$187,G192<='Tax Tables'!G$188),(G192-'Tax Tables'!G$187)*'Tax Tables'!G$189,IF(G192>='Tax Tables'!G$188,('Tax Tables'!G$188-'Tax Tables'!G$187)*'Tax Tables'!G$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(H7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(H192>='Tax Tables'!H$121,H192<='Tax Tables'!H$122),(H192-'Tax Tables'!H$121)*'Tax Tables'!H$123,IF(H192>='Tax Tables'!H$122,('Tax Tables'!H$122-'Tax Tables'!H$121)*'Tax Tables'!H$123,0)),IF(AND(H192>='Tax Tables'!H$187,H192<='Tax Tables'!H$188),(H192-'Tax Tables'!H$187)*'Tax Tables'!H$189,IF(H192>='Tax Tables'!H$188,('Tax Tables'!H$188-'Tax Tables'!H$187)*'Tax Tables'!H$189,0))),IF(AND(H192>='Tax Tables'!H$187,H192<='Tax Tables'!H$188),(H192-'Tax Tables'!H$187)*'Tax Tables'!H$189,IF(H192>='Tax Tables'!H$188,('Tax Tables'!H$188-'Tax Tables'!H$187)*'Tax Tables'!H$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(I7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(I192>='Tax Tables'!I$121,I192<='Tax Tables'!I$122),(I192-'Tax Tables'!I$121)*'Tax Tables'!I$123,IF(I192>='Tax Tables'!I$122,('Tax Tables'!I$122-'Tax Tables'!I$121)*'Tax Tables'!I$123,0)),IF(AND(I192>='Tax Tables'!I$187,I192<='Tax Tables'!I$188),(I192-'Tax Tables'!I$187)*'Tax Tables'!I$189,IF(I192>='Tax Tables'!I$188,('Tax Tables'!I$188-'Tax Tables'!I$187)*'Tax Tables'!I$189,0))),IF(AND(I192>='Tax Tables'!I$187,I192<='Tax Tables'!I$188),(I192-'Tax Tables'!I$187)*'Tax Tables'!I$189,IF(I192>='Tax Tables'!I$188,('Tax Tables'!I$188-'Tax Tables'!I$187)*'Tax Tables'!I$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(J7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(J192>='Tax Tables'!J$121,J192<='Tax Tables'!J$122),(J192-'Tax Tables'!J$121)*'Tax Tables'!J$123,IF(J192>='Tax Tables'!J$122,('Tax Tables'!J$122-'Tax Tables'!J$121)*'Tax Tables'!J$123,0)),IF(AND(J192>='Tax Tables'!J$187,J192<='Tax Tables'!J$188),(J192-'Tax Tables'!J$187)*'Tax Tables'!J$189,IF(J192>='Tax Tables'!J$188,('Tax Tables'!J$188-'Tax Tables'!J$187)*'Tax Tables'!J$189,0))),IF(AND(J192>='Tax Tables'!J$187,J192<='Tax Tables'!J$188),(J192-'Tax Tables'!J$187)*'Tax Tables'!J$189,IF(J192>='Tax Tables'!J$188,('Tax Tables'!J$188-'Tax Tables'!J$187)*'Tax Tables'!J$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(K7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(K192>='Tax Tables'!K$121,K192<='Tax Tables'!K$122),(K192-'Tax Tables'!K$121)*'Tax Tables'!K$123,IF(K192>='Tax Tables'!K$122,('Tax Tables'!K$122-'Tax Tables'!K$121)*'Tax Tables'!K$123,0)),IF(AND(K192>='Tax Tables'!K$187,K192<='Tax Tables'!K$188),(K192-'Tax Tables'!K$187)*'Tax Tables'!K$189,IF(K192>='Tax Tables'!K$188,('Tax Tables'!K$188-'Tax Tables'!K$187)*'Tax Tables'!K$189,0))),IF(AND(K192>='Tax Tables'!K$187,K192<='Tax Tables'!K$188),(K192-'Tax Tables'!K$187)*'Tax Tables'!K$189,IF(K192>='Tax Tables'!K$188,('Tax Tables'!K$188-'Tax Tables'!K$187)*'Tax Tables'!K$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(L7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(L192>='Tax Tables'!L$121,L192<='Tax Tables'!L$122),(L192-'Tax Tables'!L$121)*'Tax Tables'!L$123,IF(L192>='Tax Tables'!L$122,('Tax Tables'!L$122-'Tax Tables'!L$121)*'Tax Tables'!L$123,0)),IF(AND(L192>='Tax Tables'!L$187,L192<='Tax Tables'!L$188),(L192-'Tax Tables'!L$187)*'Tax Tables'!L$189,IF(L192>='Tax Tables'!L$188,('Tax Tables'!L$188-'Tax Tables'!L$187)*'Tax Tables'!L$189,0))),IF(AND(L192>='Tax Tables'!L$187,L192<='Tax Tables'!L$188),(L192-'Tax Tables'!L$187)*'Tax Tables'!L$189,IF(L192>='Tax Tables'!L$188,('Tax Tables'!L$188-'Tax Tables'!L$187)*'Tax Tables'!L$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(M7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(M192>='Tax Tables'!M$121,M192<='Tax Tables'!M$122),(M192-'Tax Tables'!M$121)*'Tax Tables'!M$123,IF(M192>='Tax Tables'!M$122,('Tax Tables'!M$122-'Tax Tables'!M$121)*'Tax Tables'!M$123,0)),IF(AND(M192>='Tax Tables'!M$187,M192<='Tax Tables'!M$188),(M192-'Tax Tables'!M$187)*'Tax Tables'!M$189,IF(M192>='Tax Tables'!M$188,('Tax Tables'!M$188-'Tax Tables'!M$187)*'Tax Tables'!M$189,0))),IF(AND(M192>='Tax Tables'!M$187,M192<='Tax Tables'!M$188),(M192-'Tax Tables'!M$187)*'Tax Tables'!M$189,IF(M192>='Tax Tables'!M$188,('Tax Tables'!M$188-'Tax Tables'!M$187)*'Tax Tables'!M$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(N7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(N192>='Tax Tables'!N$121,N192<='Tax Tables'!N$122),(N192-'Tax Tables'!N$121)*'Tax Tables'!N$123,IF(N192>='Tax Tables'!N$122,('Tax Tables'!N$122-'Tax Tables'!N$121)*'Tax Tables'!N$123,0)),IF(AND(N192>='Tax Tables'!N$187,N192<='Tax Tables'!N$188),(N192-'Tax Tables'!N$187)*'Tax Tables'!N$189,IF(N192>='Tax Tables'!N$188,('Tax Tables'!N$188-'Tax Tables'!N$187)*'Tax Tables'!N$189,0))),IF(AND(N192>='Tax Tables'!N$187,N192<='Tax Tables'!N$188),(N192-'Tax Tables'!N$187)*'Tax Tables'!N$189,IF(N192>='Tax Tables'!N$188,('Tax Tables'!N$188-'Tax Tables'!N$187)*'Tax Tables'!N$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(O7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(O192>='Tax Tables'!O$121,O192<='Tax Tables'!O$122),(O192-'Tax Tables'!O$121)*'Tax Tables'!O$123,IF(O192>='Tax Tables'!O$122,('Tax Tables'!O$122-'Tax Tables'!O$121)*'Tax Tables'!O$123,0)),IF(AND(O192>='Tax Tables'!O$187,O192<='Tax Tables'!O$188),(O192-'Tax Tables'!O$187)*'Tax Tables'!O$189,IF(O192>='Tax Tables'!O$188,('Tax Tables'!O$188-'Tax Tables'!O$187)*'Tax Tables'!O$189,0))),IF(AND(O192>='Tax Tables'!O$187,O192<='Tax Tables'!O$188),(O192-'Tax Tables'!O$187)*'Tax Tables'!O$189,IF(O192>='Tax Tables'!O$188,('Tax Tables'!O$188-'Tax Tables'!O$187)*'Tax Tables'!O$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(P7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(P192>='Tax Tables'!P$121,P192<='Tax Tables'!P$122),(P192-'Tax Tables'!P$121)*'Tax Tables'!P$123,IF(P192>='Tax Tables'!P$122,('Tax Tables'!P$122-'Tax Tables'!P$121)*'Tax Tables'!P$123,0)),IF(AND(P192>='Tax Tables'!P$187,P192<='Tax Tables'!P$188),(P192-'Tax Tables'!P$187)*'Tax Tables'!P$189,IF(P192>='Tax Tables'!P$188,('Tax Tables'!P$188-'Tax Tables'!P$187)*'Tax Tables'!P$189,0))),IF(AND(P192>='Tax Tables'!P$187,P192<='Tax Tables'!P$188),(P192-'Tax Tables'!P$187)*'Tax Tables'!P$189,IF(P192>='Tax Tables'!P$188,('Tax Tables'!P$188-'Tax Tables'!P$187)*'Tax Tables'!P$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Q7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Q192>='Tax Tables'!Q$121,Q192<='Tax Tables'!Q$122),(Q192-'Tax Tables'!Q$121)*'Tax Tables'!Q$123,IF(Q192>='Tax Tables'!Q$122,('Tax Tables'!Q$122-'Tax Tables'!Q$121)*'Tax Tables'!Q$123,0)),IF(AND(Q192>='Tax Tables'!Q$187,Q192<='Tax Tables'!Q$188),(Q192-'Tax Tables'!Q$187)*'Tax Tables'!Q$189,IF(Q192>='Tax Tables'!Q$188,('Tax Tables'!Q$188-'Tax Tables'!Q$187)*'Tax Tables'!Q$189,0))),IF(AND(Q192>='Tax Tables'!Q$187,Q192<='Tax Tables'!Q$188),(Q192-'Tax Tables'!Q$187)*'Tax Tables'!Q$189,IF(Q192>='Tax Tables'!Q$188,('Tax Tables'!Q$188-'Tax Tables'!Q$187)*'Tax Tables'!Q$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(R7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(R192>='Tax Tables'!R$121,R192<='Tax Tables'!R$122),(R192-'Tax Tables'!R$121)*'Tax Tables'!R$123,IF(R192>='Tax Tables'!R$122,('Tax Tables'!R$122-'Tax Tables'!R$121)*'Tax Tables'!R$123,0)),IF(AND(R192>='Tax Tables'!R$187,R192<='Tax Tables'!R$188),(R192-'Tax Tables'!R$187)*'Tax Tables'!R$189,IF(R192>='Tax Tables'!R$188,('Tax Tables'!R$188-'Tax Tables'!R$187)*'Tax Tables'!R$189,0))),IF(AND(R192>='Tax Tables'!R$187,R192<='Tax Tables'!R$188),(R192-'Tax Tables'!R$187)*'Tax Tables'!R$189,IF(R192>='Tax Tables'!R$188,('Tax Tables'!R$188-'Tax Tables'!R$187)*'Tax Tables'!R$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(S7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(S192>='Tax Tables'!S$121,S192<='Tax Tables'!S$122),(S192-'Tax Tables'!S$121)*'Tax Tables'!S$123,IF(S192>='Tax Tables'!S$122,('Tax Tables'!S$122-'Tax Tables'!S$121)*'Tax Tables'!S$123,0)),IF(AND(S192>='Tax Tables'!S$187,S192<='Tax Tables'!S$188),(S192-'Tax Tables'!S$187)*'Tax Tables'!S$189,IF(S192>='Tax Tables'!S$188,('Tax Tables'!S$188-'Tax Tables'!S$187)*'Tax Tables'!S$189,0))),IF(AND(S192>='Tax Tables'!S$187,S192<='Tax Tables'!S$188),(S192-'Tax Tables'!S$187)*'Tax Tables'!S$189,IF(S192>='Tax Tables'!S$188,('Tax Tables'!S$188-'Tax Tables'!S$187)*'Tax Tables'!S$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(T7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(T192>='Tax Tables'!T$121,T192<='Tax Tables'!T$122),(T192-'Tax Tables'!T$121)*'Tax Tables'!T$123,IF(T192>='Tax Tables'!T$122,('Tax Tables'!T$122-'Tax Tables'!T$121)*'Tax Tables'!T$123,0)),IF(AND(T192>='Tax Tables'!T$187,T192<='Tax Tables'!T$188),(T192-'Tax Tables'!T$187)*'Tax Tables'!T$189,IF(T192>='Tax Tables'!T$188,('Tax Tables'!T$188-'Tax Tables'!T$187)*'Tax Tables'!T$189,0))),IF(AND(T192>='Tax Tables'!T$187,T192<='Tax Tables'!T$188),(T192-'Tax Tables'!T$187)*'Tax Tables'!T$189,IF(T192>='Tax Tables'!T$188,('Tax Tables'!T$188-'Tax Tables'!T$187)*'Tax Tables'!T$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(U7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(U192>='Tax Tables'!U$121,U192<='Tax Tables'!U$122),(U192-'Tax Tables'!U$121)*'Tax Tables'!U$123,IF(U192>='Tax Tables'!U$122,('Tax Tables'!U$122-'Tax Tables'!U$121)*'Tax Tables'!U$123,0)),IF(AND(U192>='Tax Tables'!U$187,U192<='Tax Tables'!U$188),(U192-'Tax Tables'!U$187)*'Tax Tables'!U$189,IF(U192>='Tax Tables'!U$188,('Tax Tables'!U$188-'Tax Tables'!U$187)*'Tax Tables'!U$189,0))),IF(AND(U192>='Tax Tables'!U$187,U192<='Tax Tables'!U$188),(U192-'Tax Tables'!U$187)*'Tax Tables'!U$189,IF(U192>='Tax Tables'!U$188,('Tax Tables'!U$188-'Tax Tables'!U$187)*'Tax Tables'!U$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(V7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(V192>='Tax Tables'!V$121,V192<='Tax Tables'!V$122),(V192-'Tax Tables'!V$121)*'Tax Tables'!V$123,IF(V192>='Tax Tables'!V$122,('Tax Tables'!V$122-'Tax Tables'!V$121)*'Tax Tables'!V$123,0)),IF(AND(V192>='Tax Tables'!V$187,V192<='Tax Tables'!V$188),(V192-'Tax Tables'!V$187)*'Tax Tables'!V$189,IF(V192>='Tax Tables'!V$188,('Tax Tables'!V$188-'Tax Tables'!V$187)*'Tax Tables'!V$189,0))),IF(AND(V192>='Tax Tables'!V$187,V192<='Tax Tables'!V$188),(V192-'Tax Tables'!V$187)*'Tax Tables'!V$189,IF(V192>='Tax Tables'!V$188,('Tax Tables'!V$188-'Tax Tables'!V$187)*'Tax Tables'!V$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(W7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(W192>='Tax Tables'!W$121,W192<='Tax Tables'!W$122),(W192-'Tax Tables'!W$121)*'Tax Tables'!W$123,IF(W192>='Tax Tables'!W$122,('Tax Tables'!W$122-'Tax Tables'!W$121)*'Tax Tables'!W$123,0)),IF(AND(W192>='Tax Tables'!W$187,W192<='Tax Tables'!W$188),(W192-'Tax Tables'!W$187)*'Tax Tables'!W$189,IF(W192>='Tax Tables'!W$188,('Tax Tables'!W$188-'Tax Tables'!W$187)*'Tax Tables'!W$189,0))),IF(AND(W192>='Tax Tables'!W$187,W192<='Tax Tables'!W$188),(W192-'Tax Tables'!W$187)*'Tax Tables'!W$189,IF(W192>='Tax Tables'!W$188,('Tax Tables'!W$188-'Tax Tables'!W$187)*'Tax Tables'!W$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(X7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(X192>='Tax Tables'!X$121,X192<='Tax Tables'!X$122),(X192-'Tax Tables'!X$121)*'Tax Tables'!X$123,IF(X192>='Tax Tables'!X$122,('Tax Tables'!X$122-'Tax Tables'!X$121)*'Tax Tables'!X$123,0)),IF(AND(X192>='Tax Tables'!X$187,X192<='Tax Tables'!X$188),(X192-'Tax Tables'!X$187)*'Tax Tables'!X$189,IF(X192>='Tax Tables'!X$188,('Tax Tables'!X$188-'Tax Tables'!X$187)*'Tax Tables'!X$189,0))),IF(AND(X192>='Tax Tables'!X$187,X192<='Tax Tables'!X$188),(X192-'Tax Tables'!X$187)*'Tax Tables'!X$189,IF(X192>='Tax Tables'!X$188,('Tax Tables'!X$188-'Tax Tables'!X$187)*'Tax Tables'!X$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Y7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Y192>='Tax Tables'!Y$121,Y192<='Tax Tables'!Y$122),(Y192-'Tax Tables'!Y$121)*'Tax Tables'!Y$123,IF(Y192>='Tax Tables'!Y$122,('Tax Tables'!Y$122-'Tax Tables'!Y$121)*'Tax Tables'!Y$123,0)),IF(AND(Y192>='Tax Tables'!Y$187,Y192<='Tax Tables'!Y$188),(Y192-'Tax Tables'!Y$187)*'Tax Tables'!Y$189,IF(Y192>='Tax Tables'!Y$188,('Tax Tables'!Y$188-'Tax Tables'!Y$187)*'Tax Tables'!Y$189,0))),IF(AND(Y192>='Tax Tables'!Y$187,Y192<='Tax Tables'!Y$188),(Y192-'Tax Tables'!Y$187)*'Tax Tables'!Y$189,IF(Y192>='Tax Tables'!Y$188,('Tax Tables'!Y$188-'Tax Tables'!Y$187)*'Tax Tables'!Y$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Z7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Z192>='Tax Tables'!Z$121,Z192<='Tax Tables'!Z$122),(Z192-'Tax Tables'!Z$121)*'Tax Tables'!Z$123,IF(Z192>='Tax Tables'!Z$122,('Tax Tables'!Z$122-'Tax Tables'!Z$121)*'Tax Tables'!Z$123,0)),IF(AND(Z192>='Tax Tables'!Z$187,Z192<='Tax Tables'!Z$188),(Z192-'Tax Tables'!Z$187)*'Tax Tables'!Z$189,IF(Z192>='Tax Tables'!Z$188,('Tax Tables'!Z$188-'Tax Tables'!Z$187)*'Tax Tables'!Z$189,0))),IF(AND(Z192>='Tax Tables'!Z$187,Z192<='Tax Tables'!Z$188),(Z192-'Tax Tables'!Z$187)*'Tax Tables'!Z$189,IF(Z192>='Tax Tables'!Z$188,('Tax Tables'!Z$188-'Tax Tables'!Z$187)*'Tax Tables'!Z$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AA7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AA192>='Tax Tables'!AA$121,AA192<='Tax Tables'!AA$122),(AA192-'Tax Tables'!AA$121)*'Tax Tables'!AA$123,IF(AA192>='Tax Tables'!AA$122,('Tax Tables'!AA$122-'Tax Tables'!AA$121)*'Tax Tables'!AA$123,0)),IF(AND(AA192>='Tax Tables'!AA$187,AA192<='Tax Tables'!AA$188),(AA192-'Tax Tables'!AA$187)*'Tax Tables'!AA$189,IF(AA192>='Tax Tables'!AA$188,('Tax Tables'!AA$188-'Tax Tables'!AA$187)*'Tax Tables'!AA$189,0))),IF(AND(AA192>='Tax Tables'!AA$187,AA192<='Tax Tables'!AA$188),(AA192-'Tax Tables'!AA$187)*'Tax Tables'!AA$189,IF(AA192>='Tax Tables'!AA$188,('Tax Tables'!AA$188-'Tax Tables'!AA$187)*'Tax Tables'!AA$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AB7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AB192>='Tax Tables'!AB$121,AB192<='Tax Tables'!AB$122),(AB192-'Tax Tables'!AB$121)*'Tax Tables'!AB$123,IF(AB192>='Tax Tables'!AB$122,('Tax Tables'!AB$122-'Tax Tables'!AB$121)*'Tax Tables'!AB$123,0)),IF(AND(AB192>='Tax Tables'!AB$187,AB192<='Tax Tables'!AB$188),(AB192-'Tax Tables'!AB$187)*'Tax Tables'!AB$189,IF(AB192>='Tax Tables'!AB$188,('Tax Tables'!AB$188-'Tax Tables'!AB$187)*'Tax Tables'!AB$189,0))),IF(AND(AB192>='Tax Tables'!AB$187,AB192<='Tax Tables'!AB$188),(AB192-'Tax Tables'!AB$187)*'Tax Tables'!AB$189,IF(AB192>='Tax Tables'!AB$188,('Tax Tables'!AB$188-'Tax Tables'!AB$187)*'Tax Tables'!AB$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AC7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AC192>='Tax Tables'!AC$121,AC192<='Tax Tables'!AC$122),(AC192-'Tax Tables'!AC$121)*'Tax Tables'!AC$123,IF(AC192>='Tax Tables'!AC$122,('Tax Tables'!AC$122-'Tax Tables'!AC$121)*'Tax Tables'!AC$123,0)),IF(AND(AC192>='Tax Tables'!AC$187,AC192<='Tax Tables'!AC$188),(AC192-'Tax Tables'!AC$187)*'Tax Tables'!AC$189,IF(AC192>='Tax Tables'!AC$188,('Tax Tables'!AC$188-'Tax Tables'!AC$187)*'Tax Tables'!AC$189,0))),IF(AND(AC192>='Tax Tables'!AC$187,AC192<='Tax Tables'!AC$188),(AC192-'Tax Tables'!AC$187)*'Tax Tables'!AC$189,IF(AC192>='Tax Tables'!AC$188,('Tax Tables'!AC$188-'Tax Tables'!AC$187)*'Tax Tables'!AC$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AD7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AD192>='Tax Tables'!AD$121,AD192<='Tax Tables'!AD$122),(AD192-'Tax Tables'!AD$121)*'Tax Tables'!AD$123,IF(AD192>='Tax Tables'!AD$122,('Tax Tables'!AD$122-'Tax Tables'!AD$121)*'Tax Tables'!AD$123,0)),IF(AND(AD192>='Tax Tables'!AD$187,AD192<='Tax Tables'!AD$188),(AD192-'Tax Tables'!AD$187)*'Tax Tables'!AD$189,IF(AD192>='Tax Tables'!AD$188,('Tax Tables'!AD$188-'Tax Tables'!AD$187)*'Tax Tables'!AD$189,0))),IF(AND(AD192>='Tax Tables'!AD$187,AD192<='Tax Tables'!AD$188),(AD192-'Tax Tables'!AD$187)*'Tax Tables'!AD$189,IF(AD192>='Tax Tables'!AD$188,('Tax Tables'!AD$188-'Tax Tables'!AD$187)*'Tax Tables'!AD$189,0))),0)/Round_To,0)*Round_To","v":6000},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AE7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AE192>='Tax Tables'!AE$121,AE192<='Tax Tables'!AE$122),(AE192-'Tax Tables'!AE$121)*'Tax Tables'!AE$123,IF(AE192>='Tax Tables'!AE$122,('Tax Tables'!AE$122-'Tax Tables'!AE$121)*'Tax Tables'!AE$123,0)),IF(AND(AE192>='Tax Tables'!AE$187,AE192<='Tax Tables'!AE$188),(AE192-'Tax Tables'!AE$187)*'Tax Tables'!AE$189,IF(AE192>='Tax Tables'!AE$188,('Tax Tables'!AE$188-'Tax Tables'!AE$187)*'Tax Tables'!AE$189,0))),IF(AND(AE192>='Tax Tables'!AE$187,AE192<='Tax Tables'!AE$188),(AE192-'Tax Tables'!AE$187)*'Tax Tables'!AE$189,IF(AE192>='Tax Tables'!AE$188,('Tax Tables'!AE$188-'Tax Tables'!AE$187)*'Tax Tables'!AE$189,0))),0)/Round_To,0)*Round_To","v":6500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AF7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AF192>='Tax Tables'!AF$121,AF192<='Tax Tables'!AF$122),(AF192-'Tax Tables'!AF$121)*'Tax Tables'!AF$123,IF(AF192>='Tax Tables'!AF$122,('Tax Tables'!AF$122-'Tax Tables'!AF$121)*'Tax Tables'!AF$123,0)),IF(AND(AF192>='Tax Tables'!AF$187,AF192<='Tax Tables'!AF$188),(AF192-'Tax Tables'!AF$187)*'Tax Tables'!AF$189,IF(AF192>='Tax Tables'!AF$188,('Tax Tables'!AF$188-'Tax Tables'!AF$187)*'Tax Tables'!AF$189,0))),IF(AND(AF192>='Tax Tables'!AF$187,AF192<='Tax Tables'!AF$188),(AF192-'Tax Tables'!AF$187)*'Tax Tables'!AF$189,IF(AF192>='Tax Tables'!AF$188,('Tax Tables'!AF$188-'Tax Tables'!AF$187)*'Tax Tables'!AF$189,0))),0)/Round_To,0)*Round_To","v":7000},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AG7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AG192>='Tax Tables'!AG$121,AG192<='Tax Tables'!AG$122),(AG192-'Tax Tables'!AG$121)*'Tax Tables'!AG$123,IF(AG192>='Tax Tables'!AG$122,('Tax Tables'!AG$122-'Tax Tables'!AG$121)*'Tax Tables'!AG$123,0)),IF(AND(AG192>='Tax Tables'!AG$187,AG192<='Tax Tables'!AG$188),(AG192-'Tax Tables'!AG$187)*'Tax Tables'!AG$189,IF(AG192>='Tax Tables'!AG$188,('Tax Tables'!AG$188-'Tax Tables'!AG$187)*'Tax Tables'!AG$189,0))),IF(AND(AG192>='Tax Tables'!AG$187,AG192<='Tax Tables'!AG$188),(AG192-'Tax Tables'!AG$187)*'Tax Tables'!AG$189,IF(AG192>='Tax Tables'!AG$188,('Tax Tables'!AG$188-'Tax Tables'!AG$187)*'Tax Tables'!AG$189,0))),0)/Round_To,0)*Round_To","v":7500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AH7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AH192>='Tax Tables'!AH$121,AH192<='Tax Tables'!AH$122),(AH192-'Tax Tables'!AH$121)*'Tax Tables'!AH$123,IF(AH192>='Tax Tables'!AH$122,('Tax Tables'!AH$122-'Tax Tables'!AH$121)*'Tax Tables'!AH$123,0)),IF(AND(AH192>='Tax Tables'!AH$187,AH192<='Tax Tables'!AH$188),(AH192-'Tax Tables'!AH$187)*'Tax Tables'!AH$189,IF(AH192>='Tax Tables'!AH$188,('Tax Tables'!AH$188-'Tax Tables'!AH$187)*'Tax Tables'!AH$189,0))),IF(AND(AH192>='Tax Tables'!AH$187,AH192<='Tax Tables'!AH$188),(AH192-'Tax Tables'!AH$187)*'Tax Tables'!AH$189,IF(AH192>='Tax Tables'!AH$188,('Tax Tables'!AH$188-'Tax Tables'!AH$187)*'Tax Tables'!AH$189,0))),0)/Round_To,0)*Round_To","v":7600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AI7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AI192>='Tax Tables'!AI$121,AI192<='Tax Tables'!AI$122),(AI192-'Tax Tables'!AI$121)*'Tax Tables'!AI$123,IF(AI192>='Tax Tables'!AI$122,('Tax Tables'!AI$122-'Tax Tables'!AI$121)*'Tax Tables'!AI$123,0)),IF(AND(AI192>='Tax Tables'!AI$187,AI192<='Tax Tables'!AI$188),(AI192-'Tax Tables'!AI$187)*'Tax Tables'!AI$189,IF(AI192>='Tax Tables'!AI$188,('Tax Tables'!AI$188-'Tax Tables'!AI$187)*'Tax Tables'!AI$189,0))),IF(AND(AI192>='Tax Tables'!AI$187,AI192<='Tax Tables'!AI$188),(AI192-'Tax Tables'!AI$187)*'Tax Tables'!AI$189,IF(AI192>='Tax Tables'!AI$188,('Tax Tables'!AI$188-'Tax Tables'!AI$187)*'Tax Tables'!AI$189,0))),0)/Round_To,0)*Round_To","v":7300},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AJ7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AJ192>='Tax Tables'!AJ$121,AJ192<='Tax Tables'!AJ$122),(AJ192-'Tax Tables'!AJ$121)*'Tax Tables'!AJ$123,IF(AJ192>='Tax Tables'!AJ$122,('Tax Tables'!AJ$122-'Tax Tables'!AJ$121)*'Tax Tables'!AJ$123,0)),IF(AND(AJ192>='Tax Tables'!AJ$187,AJ192<='Tax Tables'!AJ$188),(AJ192-'Tax Tables'!AJ$187)*'Tax Tables'!AJ$189,IF(AJ192>='Tax Tables'!AJ$188,('Tax Tables'!AJ$188-'Tax Tables'!AJ$187)*'Tax Tables'!AJ$189,0))),IF(AND(AJ192>='Tax Tables'!AJ$187,AJ192<='Tax Tables'!AJ$188),(AJ192-'Tax Tables'!AJ$187)*'Tax Tables'!AJ$189,IF(AJ192>='Tax Tables'!AJ$188,('Tax Tables'!AJ$188-'Tax Tables'!AJ$187)*'Tax Tables'!AJ$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AK7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AK192>='Tax Tables'!AK$121,AK192<='Tax Tables'!AK$122),(AK192-'Tax Tables'!AK$121)*'Tax Tables'!AK$123,IF(AK192>='Tax Tables'!AK$122,('Tax Tables'!AK$122-'Tax Tables'!AK$121)*'Tax Tables'!AK$123,0)),IF(AND(AK192>='Tax Tables'!AK$187,AK192<='Tax Tables'!AK$188),(AK192-'Tax Tables'!AK$187)*'Tax Tables'!AK$189,IF(AK192>='Tax Tables'!AK$188,('Tax Tables'!AK$188-'Tax Tables'!AK$187)*'Tax Tables'!AK$189,0))),IF(AND(AK192>='Tax Tables'!AK$187,AK192<='Tax Tables'!AK$188),(AK192-'Tax Tables'!AK$187)*'Tax Tables'!AK$189,IF(AK192>='Tax Tables'!AK$188,('Tax Tables'!AK$188-'Tax Tables'!AK$187)*'Tax Tables'!AK$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AL7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AL192>='Tax Tables'!AL$121,AL192<='Tax Tables'!AL$122),(AL192-'Tax Tables'!AL$121)*'Tax Tables'!AL$123,IF(AL192>='Tax Tables'!AL$122,('Tax Tables'!AL$122-'Tax Tables'!AL$121)*'Tax Tables'!AL$123,0)),IF(AND(AL192>='Tax Tables'!AL$187,AL192<='Tax Tables'!AL$188),(AL192-'Tax Tables'!AL$187)*'Tax Tables'!AL$189,IF(AL192>='Tax Tables'!AL$188,('Tax Tables'!AL$188-'Tax Tables'!AL$187)*'Tax Tables'!AL$189,0))),IF(AND(AL192>='Tax Tables'!AL$187,AL192<='Tax Tables'!AL$188),(AL192-'Tax Tables'!AL$187)*'Tax Tables'!AL$189,IF(AL192>='Tax Tables'!AL$188,('Tax Tables'!AL$188-'Tax Tables'!AL$187)*'Tax Tables'!AL$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AM7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AM192>='Tax Tables'!AM$121,AM192<='Tax Tables'!AM$122),(AM192-'Tax Tables'!AM$121)*'Tax Tables'!AM$123,IF(AM192>='Tax Tables'!AM$122,('Tax Tables'!AM$122-'Tax Tables'!AM$121)*'Tax Tables'!AM$123,0)),IF(AND(AM192>='Tax Tables'!AM$187,AM192<='Tax Tables'!AM$188),(AM192-'Tax Tables'!AM$187)*'Tax Tables'!AM$189,IF(AM192>='Tax Tables'!AM$188,('Tax Tables'!AM$188-'Tax Tables'!AM$187)*'Tax Tables'!AM$189,0))),IF(AND(AM192>='Tax Tables'!AM$187,AM192<='Tax Tables'!AM$188),(AM192-'Tax Tables'!AM$187)*'Tax Tables'!AM$189,IF(AM192>='Tax Tables'!AM$188,('Tax Tables'!AM$188-'Tax Tables'!AM$187)*'Tax Tables'!AM$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AN7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AN192>='Tax Tables'!AN$121,AN192<='Tax Tables'!AN$122),(AN192-'Tax Tables'!AN$121)*'Tax Tables'!AN$123,IF(AN192>='Tax Tables'!AN$122,('Tax Tables'!AN$122-'Tax Tables'!AN$121)*'Tax Tables'!AN$123,0)),IF(AND(AN192>='Tax Tables'!AN$187,AN192<='Tax Tables'!AN$188),(AN192-'Tax Tables'!AN$187)*'Tax Tables'!AN$189,IF(AN192>='Tax Tables'!AN$188,('Tax Tables'!AN$188-'Tax Tables'!AN$187)*'Tax Tables'!AN$189,0))),IF(AND(AN192>='Tax Tables'!AN$187,AN192<='Tax Tables'!AN$188),(AN192-'Tax Tables'!AN$187)*'Tax Tables'!AN$189,IF(AN192>='Tax Tables'!AN$188,('Tax Tables'!AN$188-'Tax Tables'!AN$187)*'Tax Tables'!AN$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AO7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AO192>='Tax Tables'!AO$121,AO192<='Tax Tables'!AO$122),(AO192-'Tax Tables'!AO$121)*'Tax Tables'!AO$123,IF(AO192>='Tax Tables'!AO$122,('Tax Tables'!AO$122-'Tax Tables'!AO$121)*'Tax Tables'!AO$123,0)),IF(AND(AO192>='Tax Tables'!AO$187,AO192<='Tax Tables'!AO$188),(AO192-'Tax Tables'!AO$187)*'Tax Tables'!AO$189,IF(AO192>='Tax Tables'!AO$188,('Tax Tables'!AO$188-'Tax Tables'!AO$187)*'Tax Tables'!AO$189,0))),IF(AND(AO192>='Tax Tables'!AO$187,AO192<='Tax Tables'!AO$188),(AO192-'Tax Tables'!AO$187)*'Tax Tables'!AO$189,IF(AO192>='Tax Tables'!AO$188,('Tax Tables'!AO$188-'Tax Tables'!AO$187)*'Tax Tables'!AO$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AP7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AP192>='Tax Tables'!AP$121,AP192<='Tax Tables'!AP$122),(AP192-'Tax Tables'!AP$121)*'Tax Tables'!AP$123,IF(AP192>='Tax Tables'!AP$122,('Tax Tables'!AP$122-'Tax Tables'!AP$121)*'Tax Tables'!AP$123,0)),IF(AND(AP192>='Tax Tables'!AP$187,AP192<='Tax Tables'!AP$188),(AP192-'Tax Tables'!AP$187)*'Tax Tables'!AP$189,IF(AP192>='Tax Tables'!AP$188,('Tax Tables'!AP$188-'Tax Tables'!AP$187)*'Tax Tables'!AP$189,0))),IF(AND(AP192>='Tax Tables'!AP$187,AP192<='Tax Tables'!AP$188),(AP192-'Tax Tables'!AP$187)*'Tax Tables'!AP$189,IF(AP192>='Tax Tables'!AP$188,('Tax Tables'!AP$188-'Tax Tables'!AP$187)*'Tax Tables'!AP$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AQ7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AQ192>='Tax Tables'!AQ$121,AQ192<='Tax Tables'!AQ$122),(AQ192-'Tax Tables'!AQ$121)*'Tax Tables'!AQ$123,IF(AQ192>='Tax Tables'!AQ$122,('Tax Tables'!AQ$122-'Tax Tables'!AQ$121)*'Tax Tables'!AQ$123,0)),IF(AND(AQ192>='Tax Tables'!AQ$187,AQ192<='Tax Tables'!AQ$188),(AQ192-'Tax Tables'!AQ$187)*'Tax Tables'!AQ$189,IF(AQ192>='Tax Tables'!AQ$188,('Tax Tables'!AQ$188-'Tax Tables'!AQ$187)*'Tax Tables'!AQ$189,0))),IF(AND(AQ192>='Tax Tables'!AQ$187,AQ192<='Tax Tables'!AQ$188),(AQ192-'Tax Tables'!AQ$187)*'Tax Tables'!AQ$189,IF(AQ192>='Tax Tables'!AQ$188,('Tax Tables'!AQ$188-'Tax Tables'!AQ$187)*'Tax Tables'!AQ$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AR7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AR192>='Tax Tables'!AR$121,AR192<='Tax Tables'!AR$122),(AR192-'Tax Tables'!AR$121)*'Tax Tables'!AR$123,IF(AR192>='Tax Tables'!AR$122,('Tax Tables'!AR$122-'Tax Tables'!AR$121)*'Tax Tables'!AR$123,0)),IF(AND(AR192>='Tax Tables'!AR$187,AR192<='Tax Tables'!AR$188),(AR192-'Tax Tables'!AR$187)*'Tax Tables'!AR$189,IF(AR192>='Tax Tables'!AR$188,('Tax Tables'!AR$188-'Tax Tables'!AR$187)*'Tax Tables'!AR$189,0))),IF(AND(AR192>='Tax Tables'!AR$187,AR192<='Tax Tables'!AR$188),(AR192-'Tax Tables'!AR$187)*'Tax Tables'!AR$189,IF(AR192>='Tax Tables'!AR$188,('Tax Tables'!AR$188-'Tax Tables'!AR$187)*'Tax Tables'!AR$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AS7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AS192>='Tax Tables'!AS$121,AS192<='Tax Tables'!AS$122),(AS192-'Tax Tables'!AS$121)*'Tax Tables'!AS$123,IF(AS192>='Tax Tables'!AS$122,('Tax Tables'!AS$122-'Tax Tables'!AS$121)*'Tax Tables'!AS$123,0)),IF(AND(AS192>='Tax Tables'!AS$187,AS192<='Tax Tables'!AS$188),(AS192-'Tax Tables'!AS$187)*'Tax Tables'!AS$189,IF(AS192>='Tax Tables'!AS$188,('Tax Tables'!AS$188-'Tax Tables'!AS$187)*'Tax Tables'!AS$189,0))),IF(AND(AS192>='Tax Tables'!AS$187,AS192<='Tax Tables'!AS$188),(AS192-'Tax Tables'!AS$187)*'Tax Tables'!AS$189,IF(AS192>='Tax Tables'!AS$188,('Tax Tables'!AS$188-'Tax Tables'!AS$187)*'Tax Tables'!AS$189,0))),0)/Round_To,0)*Round_To","v":0},null,{"$f":"+Details!E196","v":41900},0,null,null,{"$f":"+Details!F196-Base!F196","v":0},{"$f":"+Details!G196-Base!G196","v":0},{"$f":"+Details!H196-Base!H196","v":0},{"$f":"+Details!I196-Base!I196","v":0},{"$f":"+Details!J196-Base!J196","v":0},{"$f":"+Details!K196-Base!K196","v":0},{"$f":"+Details!L196-Base!L196","v":0},{"$f":"+Details!M196-Base!M196","v":0},{"$f":"+Details!N196-Base!N196","v":0},{"$f":"+Details!O196-Base!O196","v":0},{"$f":"+Details!P196-Base!P196","v":0},{"$f":"+Details!Q196-Base!Q196","v":0},{"$f":"+Details!R196-Base!R196","v":0},{"$f":"+Details!S196-Base!S196","v":0},{"$f":"+Details!T196-Base!T196","v":0},{"$f":"+Details!U196-Base!U196","v":0},{"$f":"+Details!V196-Base!V196","v":0},{"$f":"+Details!W196-Base!W196","v":0},{"$f":"+Details!X196-Base!X196","v":0},{"$f":"+Details!Y196-Base!Y196","v":0},{"$f":"+Details!Z196-Base!Z196","v":0},{"$f":"+Details!AA196-Base!AA196","v":0},{"$f":"+Details!AB196-Base!AB196","v":0},{"$f":"+Details!AC196-Base!AC196","v":0},{"$f":"+Details!AD196-Base!AD196","v":0},{"$f":"+Details!AE196-Base!AE196","v":0},{"$f":"+Details!AF196-Base!AF196","v":0},{"$f":"+Details!AG196-Base!AG196","v":0},{"$f":"+Details!AH196-Base!AH196","v":0},{"$f":"+Details!AI196-Base!AI196","v":0},{"$f":"+Details!AJ196-Base!AJ196","v":0},{"$f":"+Details!AK196-Base!AK196","v":0},{"$f":"+Details!AL196-Base!AL196","v":0},{"$f":"+Details!AM196-Base!AM196","v":0},{"$f":"+Details!AN196-Base!AN196","v":0},{"$f":"+Details!AO196-Base!AO196","v":0},{"$f":"+Details!AP196-Base!AP196","v":0},{"$f":"+Details!AQ196-Base!AQ196","v":0},{"$f":"+Details!AR196-Base!AR196","v":0},{"$f":"+Details!AS196-Base!AS196","v":0}]
["c",null,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Filing_Status=\"m\",Setup!$E$321,Setup!$H$321),\"\")","v":""},{"$f":"IF(Filing_Status=\"m\",TaxC_M_4R,TaxC_S_4R)","v":0.24},0,{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(F7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(F192>='Tax Tables'!F$126,F192<='Tax Tables'!F$127),(F192-'Tax Tables'!F$126)*'Tax Tables'!F$128,IF(F192>='Tax Tables'!F$127,('Tax Tables'!F$127-'Tax Tables'!F$126)*'Tax Tables'!F$128,0)),IF(AND(F192>='Tax Tables'!F$192,F192<='Tax Tables'!F$193),(F192-'Tax Tables'!F$192)*'Tax Tables'!F$194,IF(F192>='Tax Tables'!F$193,('Tax Tables'!F$193-'Tax Tables'!F$192)*'Tax Tables'!F$194,0))),IF(AND(F192>='Tax Tables'!F$192,F192<='Tax Tables'!F$193),(F192-'Tax Tables'!F$192)*'Tax Tables'!F$194,IF(F192>='Tax Tables'!F$193,('Tax Tables'!F$193-'Tax Tables'!F$192)*'Tax Tables'!F$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(G7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(G192>='Tax Tables'!G$126,G192<='Tax Tables'!G$127),(G192-'Tax Tables'!G$126)*'Tax Tables'!G$128,IF(G192>='Tax Tables'!G$127,('Tax Tables'!G$127-'Tax Tables'!G$126)*'Tax Tables'!G$128,0)),IF(AND(G192>='Tax Tables'!G$192,G192<='Tax Tables'!G$193),(G192-'Tax Tables'!G$192)*'Tax Tables'!G$194,IF(G192>='Tax Tables'!G$193,('Tax Tables'!G$193-'Tax Tables'!G$192)*'Tax Tables'!G$194,0))),IF(AND(G192>='Tax Tables'!G$192,G192<='Tax Tables'!G$193),(G192-'Tax Tables'!G$192)*'Tax Tables'!G$194,IF(G192>='Tax Tables'!G$193,('Tax Tables'!G$193-'Tax Tables'!G$192)*'Tax Tables'!G$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(H7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(H192>='Tax Tables'!H$126,H192<='Tax Tables'!H$127),(H192-'Tax Tables'!H$126)*'Tax Tables'!H$128,IF(H192>='Tax Tables'!H$127,('Tax Tables'!H$127-'Tax Tables'!H$126)*'Tax Tables'!H$128,0)),IF(AND(H192>='Tax Tables'!H$192,H192<='Tax Tables'!H$193),(H192-'Tax Tables'!H$192)*'Tax Tables'!H$194,IF(H192>='Tax Tables'!H$193,('Tax Tables'!H$193-'Tax Tables'!H$192)*'Tax Tables'!H$194,0))),IF(AND(H192>='Tax Tables'!H$192,H192<='Tax Tables'!H$193),(H192-'Tax Tables'!H$192)*'Tax Tables'!H$194,IF(H192>='Tax Tables'!H$193,('Tax Tables'!H$193-'Tax Tables'!H$192)*'Tax Tables'!H$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(I7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(I192>='Tax Tables'!I$126,I192<='Tax Tables'!I$127),(I192-'Tax Tables'!I$126)*'Tax Tables'!I$128,IF(I192>='Tax Tables'!I$127,('Tax Tables'!I$127-'Tax Tables'!I$126)*'Tax Tables'!I$128,0)),IF(AND(I192>='Tax Tables'!I$192,I192<='Tax Tables'!I$193),(I192-'Tax Tables'!I$192)*'Tax Tables'!I$194,IF(I192>='Tax Tables'!I$193,('Tax Tables'!I$193-'Tax Tables'!I$192)*'Tax Tables'!I$194,0))),IF(AND(I192>='Tax Tables'!I$192,I192<='Tax Tables'!I$193),(I192-'Tax Tables'!I$192)*'Tax Tables'!I$194,IF(I192>='Tax Tables'!I$193,('Tax Tables'!I$193-'Tax Tables'!I$192)*'Tax Tables'!I$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(J7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(J192>='Tax Tables'!J$126,J192<='Tax Tables'!J$127),(J192-'Tax Tables'!J$126)*'Tax Tables'!J$128,IF(J192>='Tax Tables'!J$127,('Tax Tables'!J$127-'Tax Tables'!J$126)*'Tax Tables'!J$128,0)),IF(AND(J192>='Tax Tables'!J$192,J192<='Tax Tables'!J$193),(J192-'Tax Tables'!J$192)*'Tax Tables'!J$194,IF(J192>='Tax Tables'!J$193,('Tax Tables'!J$193-'Tax Tables'!J$192)*'Tax Tables'!J$194,0))),IF(AND(J192>='Tax Tables'!J$192,J192<='Tax Tables'!J$193),(J192-'Tax Tables'!J$192)*'Tax Tables'!J$194,IF(J192>='Tax Tables'!J$193,('Tax Tables'!J$193-'Tax Tables'!J$192)*'Tax Tables'!J$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(K7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(K192>='Tax Tables'!K$126,K192<='Tax Tables'!K$127),(K192-'Tax Tables'!K$126)*'Tax Tables'!K$128,IF(K192>='Tax Tables'!K$127,('Tax Tables'!K$127-'Tax Tables'!K$126)*'Tax Tables'!K$128,0)),IF(AND(K192>='Tax Tables'!K$192,K192<='Tax Tables'!K$193),(K192-'Tax Tables'!K$192)*'Tax Tables'!K$194,IF(K192>='Tax Tables'!K$193,('Tax Tables'!K$193-'Tax Tables'!K$192)*'Tax Tables'!K$194,0))),IF(AND(K192>='Tax Tables'!K$192,K192<='Tax Tables'!K$193),(K192-'Tax Tables'!K$192)*'Tax Tables'!K$194,IF(K192>='Tax Tables'!K$193,('Tax Tables'!K$193-'Tax Tables'!K$192)*'Tax Tables'!K$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(L7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(L192>='Tax Tables'!L$126,L192<='Tax Tables'!L$127),(L192-'Tax Tables'!L$126)*'Tax Tables'!L$128,IF(L192>='Tax Tables'!L$127,('Tax Tables'!L$127-'Tax Tables'!L$126)*'Tax Tables'!L$128,0)),IF(AND(L192>='Tax Tables'!L$192,L192<='Tax Tables'!L$193),(L192-'Tax Tables'!L$192)*'Tax Tables'!L$194,IF(L192>='Tax Tables'!L$193,('Tax Tables'!L$193-'Tax Tables'!L$192)*'Tax Tables'!L$194,0))),IF(AND(L192>='Tax Tables'!L$192,L192<='Tax Tables'!L$193),(L192-'Tax Tables'!L$192)*'Tax Tables'!L$194,IF(L192>='Tax Tables'!L$193,('Tax Tables'!L$193-'Tax Tables'!L$192)*'Tax Tables'!L$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(M7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(M192>='Tax Tables'!M$126,M192<='Tax Tables'!M$127),(M192-'Tax Tables'!M$126)*'Tax Tables'!M$128,IF(M192>='Tax Tables'!M$127,('Tax Tables'!M$127-'Tax Tables'!M$126)*'Tax Tables'!M$128,0)),IF(AND(M192>='Tax Tables'!M$192,M192<='Tax Tables'!M$193),(M192-'Tax Tables'!M$192)*'Tax Tables'!M$194,IF(M192>='Tax Tables'!M$193,('Tax Tables'!M$193-'Tax Tables'!M$192)*'Tax Tables'!M$194,0))),IF(AND(M192>='Tax Tables'!M$192,M192<='Tax Tables'!M$193),(M192-'Tax Tables'!M$192)*'Tax Tables'!M$194,IF(M192>='Tax Tables'!M$193,('Tax Tables'!M$193-'Tax Tables'!M$192)*'Tax Tables'!M$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(N7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(N192>='Tax Tables'!N$126,N192<='Tax Tables'!N$127),(N192-'Tax Tables'!N$126)*'Tax Tables'!N$128,IF(N192>='Tax Tables'!N$127,('Tax Tables'!N$127-'Tax Tables'!N$126)*'Tax Tables'!N$128,0)),IF(AND(N192>='Tax Tables'!N$192,N192<='Tax Tables'!N$193),(N192-'Tax Tables'!N$192)*'Tax Tables'!N$194,IF(N192>='Tax Tables'!N$193,('Tax Tables'!N$193-'Tax Tables'!N$192)*'Tax Tables'!N$194,0))),IF(AND(N192>='Tax Tables'!N$192,N192<='Tax Tables'!N$193),(N192-'Tax Tables'!N$192)*'Tax Tables'!N$194,IF(N192>='Tax Tables'!N$193,('Tax Tables'!N$193-'Tax Tables'!N$192)*'Tax Tables'!N$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(O7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(O192>='Tax Tables'!O$126,O192<='Tax Tables'!O$127),(O192-'Tax Tables'!O$126)*'Tax Tables'!O$128,IF(O192>='Tax Tables'!O$127,('Tax Tables'!O$127-'Tax Tables'!O$126)*'Tax Tables'!O$128,0)),IF(AND(O192>='Tax Tables'!O$192,O192<='Tax Tables'!O$193),(O192-'Tax Tables'!O$192)*'Tax Tables'!O$194,IF(O192>='Tax Tables'!O$193,('Tax Tables'!O$193-'Tax Tables'!O$192)*'Tax Tables'!O$194,0))),IF(AND(O192>='Tax Tables'!O$192,O192<='Tax Tables'!O$193),(O192-'Tax Tables'!O$192)*'Tax Tables'!O$194,IF(O192>='Tax Tables'!O$193,('Tax Tables'!O$193-'Tax Tables'!O$192)*'Tax Tables'!O$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(P7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(P192>='Tax Tables'!P$126,P192<='Tax Tables'!P$127),(P192-'Tax Tables'!P$126)*'Tax Tables'!P$128,IF(P192>='Tax Tables'!P$127,('Tax Tables'!P$127-'Tax Tables'!P$126)*'Tax Tables'!P$128,0)),IF(AND(P192>='Tax Tables'!P$192,P192<='Tax Tables'!P$193),(P192-'Tax Tables'!P$192)*'Tax Tables'!P$194,IF(P192>='Tax Tables'!P$193,('Tax Tables'!P$193-'Tax Tables'!P$192)*'Tax Tables'!P$194,0))),IF(AND(P192>='Tax Tables'!P$192,P192<='Tax Tables'!P$193),(P192-'Tax Tables'!P$192)*'Tax Tables'!P$194,IF(P192>='Tax Tables'!P$193,('Tax Tables'!P$193-'Tax Tables'!P$192)*'Tax Tables'!P$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Q7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Q192>='Tax Tables'!Q$126,Q192<='Tax Tables'!Q$127),(Q192-'Tax Tables'!Q$126)*'Tax Tables'!Q$128,IF(Q192>='Tax Tables'!Q$127,('Tax Tables'!Q$127-'Tax Tables'!Q$126)*'Tax Tables'!Q$128,0)),IF(AND(Q192>='Tax Tables'!Q$192,Q192<='Tax Tables'!Q$193),(Q192-'Tax Tables'!Q$192)*'Tax Tables'!Q$194,IF(Q192>='Tax Tables'!Q$193,('Tax Tables'!Q$193-'Tax Tables'!Q$192)*'Tax Tables'!Q$194,0))),IF(AND(Q192>='Tax Tables'!Q$192,Q192<='Tax Tables'!Q$193),(Q192-'Tax Tables'!Q$192)*'Tax Tables'!Q$194,IF(Q192>='Tax Tables'!Q$193,('Tax Tables'!Q$193-'Tax Tables'!Q$192)*'Tax Tables'!Q$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(R7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(R192>='Tax Tables'!R$126,R192<='Tax Tables'!R$127),(R192-'Tax Tables'!R$126)*'Tax Tables'!R$128,IF(R192>='Tax Tables'!R$127,('Tax Tables'!R$127-'Tax Tables'!R$126)*'Tax Tables'!R$128,0)),IF(AND(R192>='Tax Tables'!R$192,R192<='Tax Tables'!R$193),(R192-'Tax Tables'!R$192)*'Tax Tables'!R$194,IF(R192>='Tax Tables'!R$193,('Tax Tables'!R$193-'Tax Tables'!R$192)*'Tax Tables'!R$194,0))),IF(AND(R192>='Tax Tables'!R$192,R192<='Tax Tables'!R$193),(R192-'Tax Tables'!R$192)*'Tax Tables'!R$194,IF(R192>='Tax Tables'!R$193,('Tax Tables'!R$193-'Tax Tables'!R$192)*'Tax Tables'!R$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(S7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(S192>='Tax Tables'!S$126,S192<='Tax Tables'!S$127),(S192-'Tax Tables'!S$126)*'Tax Tables'!S$128,IF(S192>='Tax Tables'!S$127,('Tax Tables'!S$127-'Tax Tables'!S$126)*'Tax Tables'!S$128,0)),IF(AND(S192>='Tax Tables'!S$192,S192<='Tax Tables'!S$193),(S192-'Tax Tables'!S$192)*'Tax Tables'!S$194,IF(S192>='Tax Tables'!S$193,('Tax Tables'!S$193-'Tax Tables'!S$192)*'Tax Tables'!S$194,0))),IF(AND(S192>='Tax Tables'!S$192,S192<='Tax Tables'!S$193),(S192-'Tax Tables'!S$192)*'Tax Tables'!S$194,IF(S192>='Tax Tables'!S$193,('Tax Tables'!S$193-'Tax Tables'!S$192)*'Tax Tables'!S$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(T7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(T192>='Tax Tables'!T$126,T192<='Tax Tables'!T$127),(T192-'Tax Tables'!T$126)*'Tax Tables'!T$128,IF(T192>='Tax Tables'!T$127,('Tax Tables'!T$127-'Tax Tables'!T$126)*'Tax Tables'!T$128,0)),IF(AND(T192>='Tax Tables'!T$192,T192<='Tax Tables'!T$193),(T192-'Tax Tables'!T$192)*'Tax Tables'!T$194,IF(T192>='Tax Tables'!T$193,('Tax Tables'!T$193-'Tax Tables'!T$192)*'Tax Tables'!T$194,0))),IF(AND(T192>='Tax Tables'!T$192,T192<='Tax Tables'!T$193),(T192-'Tax Tables'!T$192)*'Tax Tables'!T$194,IF(T192>='Tax Tables'!T$193,('Tax Tables'!T$193-'Tax Tables'!T$192)*'Tax Tables'!T$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(U7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(U192>='Tax Tables'!U$126,U192<='Tax Tables'!U$127),(U192-'Tax Tables'!U$126)*'Tax Tables'!U$128,IF(U192>='Tax Tables'!U$127,('Tax Tables'!U$127-'Tax Tables'!U$126)*'Tax Tables'!U$128,0)),IF(AND(U192>='Tax Tables'!U$192,U192<='Tax Tables'!U$193),(U192-'Tax Tables'!U$192)*'Tax Tables'!U$194,IF(U192>='Tax Tables'!U$193,('Tax Tables'!U$193-'Tax Tables'!U$192)*'Tax Tables'!U$194,0))),IF(AND(U192>='Tax Tables'!U$192,U192<='Tax Tables'!U$193),(U192-'Tax Tables'!U$192)*'Tax Tables'!U$194,IF(U192>='Tax Tables'!U$193,('Tax Tables'!U$193-'Tax Tables'!U$192)*'Tax Tables'!U$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(V7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(V192>='Tax Tables'!V$126,V192<='Tax Tables'!V$127),(V192-'Tax Tables'!V$126)*'Tax Tables'!V$128,IF(V192>='Tax Tables'!V$127,('Tax Tables'!V$127-'Tax Tables'!V$126)*'Tax Tables'!V$128,0)),IF(AND(V192>='Tax Tables'!V$192,V192<='Tax Tables'!V$193),(V192-'Tax Tables'!V$192)*'Tax Tables'!V$194,IF(V192>='Tax Tables'!V$193,('Tax Tables'!V$193-'Tax Tables'!V$192)*'Tax Tables'!V$194,0))),IF(AND(V192>='Tax Tables'!V$192,V192<='Tax Tables'!V$193),(V192-'Tax Tables'!V$192)*'Tax Tables'!V$194,IF(V192>='Tax Tables'!V$193,('Tax Tables'!V$193-'Tax Tables'!V$192)*'Tax Tables'!V$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(W7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(W192>='Tax Tables'!W$126,W192<='Tax Tables'!W$127),(W192-'Tax Tables'!W$126)*'Tax Tables'!W$128,IF(W192>='Tax Tables'!W$127,('Tax Tables'!W$127-'Tax Tables'!W$126)*'Tax Tables'!W$128,0)),IF(AND(W192>='Tax Tables'!W$192,W192<='Tax Tables'!W$193),(W192-'Tax Tables'!W$192)*'Tax Tables'!W$194,IF(W192>='Tax Tables'!W$193,('Tax Tables'!W$193-'Tax Tables'!W$192)*'Tax Tables'!W$194,0))),IF(AND(W192>='Tax Tables'!W$192,W192<='Tax Tables'!W$193),(W192-'Tax Tables'!W$192)*'Tax Tables'!W$194,IF(W192>='Tax Tables'!W$193,('Tax Tables'!W$193-'Tax Tables'!W$192)*'Tax Tables'!W$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(X7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(X192>='Tax Tables'!X$126,X192<='Tax Tables'!X$127),(X192-'Tax Tables'!X$126)*'Tax Tables'!X$128,IF(X192>='Tax Tables'!X$127,('Tax Tables'!X$127-'Tax Tables'!X$126)*'Tax Tables'!X$128,0)),IF(AND(X192>='Tax Tables'!X$192,X192<='Tax Tables'!X$193),(X192-'Tax Tables'!X$192)*'Tax Tables'!X$194,IF(X192>='Tax Tables'!X$193,('Tax Tables'!X$193-'Tax Tables'!X$192)*'Tax Tables'!X$194,0))),IF(AND(X192>='Tax Tables'!X$192,X192<='Tax Tables'!X$193),(X192-'Tax Tables'!X$192)*'Tax Tables'!X$194,IF(X192>='Tax Tables'!X$193,('Tax Tables'!X$193-'Tax Tables'!X$192)*'Tax Tables'!X$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Y7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Y192>='Tax Tables'!Y$126,Y192<='Tax Tables'!Y$127),(Y192-'Tax Tables'!Y$126)*'Tax Tables'!Y$128,IF(Y192>='Tax Tables'!Y$127,('Tax Tables'!Y$127-'Tax Tables'!Y$126)*'Tax Tables'!Y$128,0)),IF(AND(Y192>='Tax Tables'!Y$192,Y192<='Tax Tables'!Y$193),(Y192-'Tax Tables'!Y$192)*'Tax Tables'!Y$194,IF(Y192>='Tax Tables'!Y$193,('Tax Tables'!Y$193-'Tax Tables'!Y$192)*'Tax Tables'!Y$194,0))),IF(AND(Y192>='Tax Tables'!Y$192,Y192<='Tax Tables'!Y$193),(Y192-'Tax Tables'!Y$192)*'Tax Tables'!Y$194,IF(Y192>='Tax Tables'!Y$193,('Tax Tables'!Y$193-'Tax Tables'!Y$192)*'Tax Tables'!Y$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Z7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Z192>='Tax Tables'!Z$126,Z192<='Tax Tables'!Z$127),(Z192-'Tax Tables'!Z$126)*'Tax Tables'!Z$128,IF(Z192>='Tax Tables'!Z$127,('Tax Tables'!Z$127-'Tax Tables'!Z$126)*'Tax Tables'!Z$128,0)),IF(AND(Z192>='Tax Tables'!Z$192,Z192<='Tax Tables'!Z$193),(Z192-'Tax Tables'!Z$192)*'Tax Tables'!Z$194,IF(Z192>='Tax Tables'!Z$193,('Tax Tables'!Z$193-'Tax Tables'!Z$192)*'Tax Tables'!Z$194,0))),IF(AND(Z192>='Tax Tables'!Z$192,Z192<='Tax Tables'!Z$193),(Z192-'Tax Tables'!Z$192)*'Tax Tables'!Z$194,IF(Z192>='Tax Tables'!Z$193,('Tax Tables'!Z$193-'Tax Tables'!Z$192)*'Tax Tables'!Z$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AA7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AA192>='Tax Tables'!AA$126,AA192<='Tax Tables'!AA$127),(AA192-'Tax Tables'!AA$126)*'Tax Tables'!AA$128,IF(AA192>='Tax Tables'!AA$127,('Tax Tables'!AA$127-'Tax Tables'!AA$126)*'Tax Tables'!AA$128,0)),IF(AND(AA192>='Tax Tables'!AA$192,AA192<='Tax Tables'!AA$193),(AA192-'Tax Tables'!AA$192)*'Tax Tables'!AA$194,IF(AA192>='Tax Tables'!AA$193,('Tax Tables'!AA$193-'Tax Tables'!AA$192)*'Tax Tables'!AA$194,0))),IF(AND(AA192>='Tax Tables'!AA$192,AA192<='Tax Tables'!AA$193),(AA192-'Tax Tables'!AA$192)*'Tax Tables'!AA$194,IF(AA192>='Tax Tables'!AA$193,('Tax Tables'!AA$193-'Tax Tables'!AA$192)*'Tax Tables'!AA$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AB7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AB192>='Tax Tables'!AB$126,AB192<='Tax Tables'!AB$127),(AB192-'Tax Tables'!AB$126)*'Tax Tables'!AB$128,IF(AB192>='Tax Tables'!AB$127,('Tax Tables'!AB$127-'Tax Tables'!AB$126)*'Tax Tables'!AB$128,0)),IF(AND(AB192>='Tax Tables'!AB$192,AB192<='Tax Tables'!AB$193),(AB192-'Tax Tables'!AB$192)*'Tax Tables'!AB$194,IF(AB192>='Tax Tables'!AB$193,('Tax Tables'!AB$193-'Tax Tables'!AB$192)*'Tax Tables'!AB$194,0))),IF(AND(AB192>='Tax Tables'!AB$192,AB192<='Tax Tables'!AB$193),(AB192-'Tax Tables'!AB$192)*'Tax Tables'!AB$194,IF(AB192>='Tax Tables'!AB$193,('Tax Tables'!AB$193-'Tax Tables'!AB$192)*'Tax Tables'!AB$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AC7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AC192>='Tax Tables'!AC$126,AC192<='Tax Tables'!AC$127),(AC192-'Tax Tables'!AC$126)*'Tax Tables'!AC$128,IF(AC192>='Tax Tables'!AC$127,('Tax Tables'!AC$127-'Tax Tables'!AC$126)*'Tax Tables'!AC$128,0)),IF(AND(AC192>='Tax Tables'!AC$192,AC192<='Tax Tables'!AC$193),(AC192-'Tax Tables'!AC$192)*'Tax Tables'!AC$194,IF(AC192>='Tax Tables'!AC$193,('Tax Tables'!AC$193-'Tax Tables'!AC$192)*'Tax Tables'!AC$194,0))),IF(AND(AC192>='Tax Tables'!AC$192,AC192<='Tax Tables'!AC$193),(AC192-'Tax Tables'!AC$192)*'Tax Tables'!AC$194,IF(AC192>='Tax Tables'!AC$193,('Tax Tables'!AC$193-'Tax Tables'!AC$192)*'Tax Tables'!AC$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AD7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AD192>='Tax Tables'!AD$126,AD192<='Tax Tables'!AD$127),(AD192-'Tax Tables'!AD$126)*'Tax Tables'!AD$128,IF(AD192>='Tax Tables'!AD$127,('Tax Tables'!AD$127-'Tax Tables'!AD$126)*'Tax Tables'!AD$128,0)),IF(AND(AD192>='Tax Tables'!AD$192,AD192<='Tax Tables'!AD$193),(AD192-'Tax Tables'!AD$192)*'Tax Tables'!AD$194,IF(AD192>='Tax Tables'!AD$193,('Tax Tables'!AD$193-'Tax Tables'!AD$192)*'Tax Tables'!AD$194,0))),IF(AND(AD192>='Tax Tables'!AD$192,AD192<='Tax Tables'!AD$193),(AD192-'Tax Tables'!AD$192)*'Tax Tables'!AD$194,IF(AD192>='Tax Tables'!AD$193,('Tax Tables'!AD$193-'Tax Tables'!AD$192)*'Tax Tables'!AD$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AE7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AE192>='Tax Tables'!AE$126,AE192<='Tax Tables'!AE$127),(AE192-'Tax Tables'!AE$126)*'Tax Tables'!AE$128,IF(AE192>='Tax Tables'!AE$127,('Tax Tables'!AE$127-'Tax Tables'!AE$126)*'Tax Tables'!AE$128,0)),IF(AND(AE192>='Tax Tables'!AE$192,AE192<='Tax Tables'!AE$193),(AE192-'Tax Tables'!AE$192)*'Tax Tables'!AE$194,IF(AE192>='Tax Tables'!AE$193,('Tax Tables'!AE$193-'Tax Tables'!AE$192)*'Tax Tables'!AE$194,0))),IF(AND(AE192>='Tax Tables'!AE$192,AE192<='Tax Tables'!AE$193),(AE192-'Tax Tables'!AE$192)*'Tax Tables'!AE$194,IF(AE192>='Tax Tables'!AE$193,('Tax Tables'!AE$193-'Tax Tables'!AE$192)*'Tax Tables'!AE$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AF7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AF192>='Tax Tables'!AF$126,AF192<='Tax Tables'!AF$127),(AF192-'Tax Tables'!AF$126)*'Tax Tables'!AF$128,IF(AF192>='Tax Tables'!AF$127,('Tax Tables'!AF$127-'Tax Tables'!AF$126)*'Tax Tables'!AF$128,0)),IF(AND(AF192>='Tax Tables'!AF$192,AF192<='Tax Tables'!AF$193),(AF192-'Tax Tables'!AF$192)*'Tax Tables'!AF$194,IF(AF192>='Tax Tables'!AF$193,('Tax Tables'!AF$193-'Tax Tables'!AF$192)*'Tax Tables'!AF$194,0))),IF(AND(AF192>='Tax Tables'!AF$192,AF192<='Tax Tables'!AF$193),(AF192-'Tax Tables'!AF$192)*'Tax Tables'!AF$194,IF(AF192>='Tax Tables'!AF$193,('Tax Tables'!AF$193-'Tax Tables'!AF$192)*'Tax Tables'!AF$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AG7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AG192>='Tax Tables'!AG$126,AG192<='Tax Tables'!AG$127),(AG192-'Tax Tables'!AG$126)*'Tax Tables'!AG$128,IF(AG192>='Tax Tables'!AG$127,('Tax Tables'!AG$127-'Tax Tables'!AG$126)*'Tax Tables'!AG$128,0)),IF(AND(AG192>='Tax Tables'!AG$192,AG192<='Tax Tables'!AG$193),(AG192-'Tax Tables'!AG$192)*'Tax Tables'!AG$194,IF(AG192>='Tax Tables'!AG$193,('Tax Tables'!AG$193-'Tax Tables'!AG$192)*'Tax Tables'!AG$194,0))),IF(AND(AG192>='Tax Tables'!AG$192,AG192<='Tax Tables'!AG$193),(AG192-'Tax Tables'!AG$192)*'Tax Tables'!AG$194,IF(AG192>='Tax Tables'!AG$193,('Tax Tables'!AG$193-'Tax Tables'!AG$192)*'Tax Tables'!AG$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AH7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AH192>='Tax Tables'!AH$126,AH192<='Tax Tables'!AH$127),(AH192-'Tax Tables'!AH$126)*'Tax Tables'!AH$128,IF(AH192>='Tax Tables'!AH$127,('Tax Tables'!AH$127-'Tax Tables'!AH$126)*'Tax Tables'!AH$128,0)),IF(AND(AH192>='Tax Tables'!AH$192,AH192<='Tax Tables'!AH$193),(AH192-'Tax Tables'!AH$192)*'Tax Tables'!AH$194,IF(AH192>='Tax Tables'!AH$193,('Tax Tables'!AH$193-'Tax Tables'!AH$192)*'Tax Tables'!AH$194,0))),IF(AND(AH192>='Tax Tables'!AH$192,AH192<='Tax Tables'!AH$193),(AH192-'Tax Tables'!AH$192)*'Tax Tables'!AH$194,IF(AH192>='Tax Tables'!AH$193,('Tax Tables'!AH$193-'Tax Tables'!AH$192)*'Tax Tables'!AH$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AI7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AI192>='Tax Tables'!AI$126,AI192<='Tax Tables'!AI$127),(AI192-'Tax Tables'!AI$126)*'Tax Tables'!AI$128,IF(AI192>='Tax Tables'!AI$127,('Tax Tables'!AI$127-'Tax Tables'!AI$126)*'Tax Tables'!AI$128,0)),IF(AND(AI192>='Tax Tables'!AI$192,AI192<='Tax Tables'!AI$193),(AI192-'Tax Tables'!AI$192)*'Tax Tables'!AI$194,IF(AI192>='Tax Tables'!AI$193,('Tax Tables'!AI$193-'Tax Tables'!AI$192)*'Tax Tables'!AI$194,0))),IF(AND(AI192>='Tax Tables'!AI$192,AI192<='Tax Tables'!AI$193),(AI192-'Tax Tables'!AI$192)*'Tax Tables'!AI$194,IF(AI192>='Tax Tables'!AI$193,('Tax Tables'!AI$193-'Tax Tables'!AI$192)*'Tax Tables'!AI$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AJ7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AJ192>='Tax Tables'!AJ$126,AJ192<='Tax Tables'!AJ$127),(AJ192-'Tax Tables'!AJ$126)*'Tax Tables'!AJ$128,IF(AJ192>='Tax Tables'!AJ$127,('Tax Tables'!AJ$127-'Tax Tables'!AJ$126)*'Tax Tables'!AJ$128,0)),IF(AND(AJ192>='Tax Tables'!AJ$192,AJ192<='Tax Tables'!AJ$193),(AJ192-'Tax Tables'!AJ$192)*'Tax Tables'!AJ$194,IF(AJ192>='Tax Tables'!AJ$193,('Tax Tables'!AJ$193-'Tax Tables'!AJ$192)*'Tax Tables'!AJ$194,0))),IF(AND(AJ192>='Tax Tables'!AJ$192,AJ192<='Tax Tables'!AJ$193),(AJ192-'Tax Tables'!AJ$192)*'Tax Tables'!AJ$194,IF(AJ192>='Tax Tables'!AJ$193,('Tax Tables'!AJ$193-'Tax Tables'!AJ$192)*'Tax Tables'!AJ$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AK7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AK192>='Tax Tables'!AK$126,AK192<='Tax Tables'!AK$127),(AK192-'Tax Tables'!AK$126)*'Tax Tables'!AK$128,IF(AK192>='Tax Tables'!AK$127,('Tax Tables'!AK$127-'Tax Tables'!AK$126)*'Tax Tables'!AK$128,0)),IF(AND(AK192>='Tax Tables'!AK$192,AK192<='Tax Tables'!AK$193),(AK192-'Tax Tables'!AK$192)*'Tax Tables'!AK$194,IF(AK192>='Tax Tables'!AK$193,('Tax Tables'!AK$193-'Tax Tables'!AK$192)*'Tax Tables'!AK$194,0))),IF(AND(AK192>='Tax Tables'!AK$192,AK192<='Tax Tables'!AK$193),(AK192-'Tax Tables'!AK$192)*'Tax Tables'!AK$194,IF(AK192>='Tax Tables'!AK$193,('Tax Tables'!AK$193-'Tax Tables'!AK$192)*'Tax Tables'!AK$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AL7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AL192>='Tax Tables'!AL$126,AL192<='Tax Tables'!AL$127),(AL192-'Tax Tables'!AL$126)*'Tax Tables'!AL$128,IF(AL192>='Tax Tables'!AL$127,('Tax Tables'!AL$127-'Tax Tables'!AL$126)*'Tax Tables'!AL$128,0)),IF(AND(AL192>='Tax Tables'!AL$192,AL192<='Tax Tables'!AL$193),(AL192-'Tax Tables'!AL$192)*'Tax Tables'!AL$194,IF(AL192>='Tax Tables'!AL$193,('Tax Tables'!AL$193-'Tax Tables'!AL$192)*'Tax Tables'!AL$194,0))),IF(AND(AL192>='Tax Tables'!AL$192,AL192<='Tax Tables'!AL$193),(AL192-'Tax Tables'!AL$192)*'Tax Tables'!AL$194,IF(AL192>='Tax Tables'!AL$193,('Tax Tables'!AL$193-'Tax Tables'!AL$192)*'Tax Tables'!AL$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AM7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AM192>='Tax Tables'!AM$126,AM192<='Tax Tables'!AM$127),(AM192-'Tax Tables'!AM$126)*'Tax Tables'!AM$128,IF(AM192>='Tax Tables'!AM$127,('Tax Tables'!AM$127-'Tax Tables'!AM$126)*'Tax Tables'!AM$128,0)),IF(AND(AM192>='Tax Tables'!AM$192,AM192<='Tax Tables'!AM$193),(AM192-'Tax Tables'!AM$192)*'Tax Tables'!AM$194,IF(AM192>='Tax Tables'!AM$193,('Tax Tables'!AM$193-'Tax Tables'!AM$192)*'Tax Tables'!AM$194,0))),IF(AND(AM192>='Tax Tables'!AM$192,AM192<='Tax Tables'!AM$193),(AM192-'Tax Tables'!AM$192)*'Tax Tables'!AM$194,IF(AM192>='Tax Tables'!AM$193,('Tax Tables'!AM$193-'Tax Tables'!AM$192)*'Tax Tables'!AM$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AN7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AN192>='Tax Tables'!AN$126,AN192<='Tax Tables'!AN$127),(AN192-'Tax Tables'!AN$126)*'Tax Tables'!AN$128,IF(AN192>='Tax Tables'!AN$127,('Tax Tables'!AN$127-'Tax Tables'!AN$126)*'Tax Tables'!AN$128,0)),IF(AND(AN192>='Tax Tables'!AN$192,AN192<='Tax Tables'!AN$193),(AN192-'Tax Tables'!AN$192)*'Tax Tables'!AN$194,IF(AN192>='Tax Tables'!AN$193,('Tax Tables'!AN$193-'Tax Tables'!AN$192)*'Tax Tables'!AN$194,0))),IF(AND(AN192>='Tax Tables'!AN$192,AN192<='Tax Tables'!AN$193),(AN192-'Tax Tables'!AN$192)*'Tax Tables'!AN$194,IF(AN192>='Tax Tables'!AN$193,('Tax Tables'!AN$193-'Tax Tables'!AN$192)*'Tax Tables'!AN$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AO7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AO192>='Tax Tables'!AO$126,AO192<='Tax Tables'!AO$127),(AO192-'Tax Tables'!AO$126)*'Tax Tables'!AO$128,IF(AO192>='Tax Tables'!AO$127,('Tax Tables'!AO$127-'Tax Tables'!AO$126)*'Tax Tables'!AO$128,0)),IF(AND(AO192>='Tax Tables'!AO$192,AO192<='Tax Tables'!AO$193),(AO192-'Tax Tables'!AO$192)*'Tax Tables'!AO$194,IF(AO192>='Tax Tables'!AO$193,('Tax Tables'!AO$193-'Tax Tables'!AO$192)*'Tax Tables'!AO$194,0))),IF(AND(AO192>='Tax Tables'!AO$192,AO192<='Tax Tables'!AO$193),(AO192-'Tax Tables'!AO$192)*'Tax Tables'!AO$194,IF(AO192>='Tax Tables'!AO$193,('Tax Tables'!AO$193-'Tax Tables'!AO$192)*'Tax Tables'!AO$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AP7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AP192>='Tax Tables'!AP$126,AP192<='Tax Tables'!AP$127),(AP192-'Tax Tables'!AP$126)*'Tax Tables'!AP$128,IF(AP192>='Tax Tables'!AP$127,('Tax Tables'!AP$127-'Tax Tables'!AP$126)*'Tax Tables'!AP$128,0)),IF(AND(AP192>='Tax Tables'!AP$192,AP192<='Tax Tables'!AP$193),(AP192-'Tax Tables'!AP$192)*'Tax Tables'!AP$194,IF(AP192>='Tax Tables'!AP$193,('Tax Tables'!AP$193-'Tax Tables'!AP$192)*'Tax Tables'!AP$194,0))),IF(AND(AP192>='Tax Tables'!AP$192,AP192<='Tax Tables'!AP$193),(AP192-'Tax Tables'!AP$192)*'Tax Tables'!AP$194,IF(AP192>='Tax Tables'!AP$193,('Tax Tables'!AP$193-'Tax Tables'!AP$192)*'Tax Tables'!AP$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AQ7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AQ192>='Tax Tables'!AQ$126,AQ192<='Tax Tables'!AQ$127),(AQ192-'Tax Tables'!AQ$126)*'Tax Tables'!AQ$128,IF(AQ192>='Tax Tables'!AQ$127,('Tax Tables'!AQ$127-'Tax Tables'!AQ$126)*'Tax Tables'!AQ$128,0)),IF(AND(AQ192>='Tax Tables'!AQ$192,AQ192<='Tax Tables'!AQ$193),(AQ192-'Tax Tables'!AQ$192)*'Tax Tables'!AQ$194,IF(AQ192>='Tax Tables'!AQ$193,('Tax Tables'!AQ$193-'Tax Tables'!AQ$192)*'Tax Tables'!AQ$194,0))),IF(AND(AQ192>='Tax Tables'!AQ$192,AQ192<='Tax Tables'!AQ$193),(AQ192-'Tax Tables'!AQ$192)*'Tax Tables'!AQ$194,IF(AQ192>='Tax Tables'!AQ$193,('Tax Tables'!AQ$193-'Tax Tables'!AQ$192)*'Tax Tables'!AQ$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AR7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AR192>='Tax Tables'!AR$126,AR192<='Tax Tables'!AR$127),(AR192-'Tax Tables'!AR$126)*'Tax Tables'!AR$128,IF(AR192>='Tax Tables'!AR$127,('Tax Tables'!AR$127-'Tax Tables'!AR$126)*'Tax Tables'!AR$128,0)),IF(AND(AR192>='Tax Tables'!AR$192,AR192<='Tax Tables'!AR$193),(AR192-'Tax Tables'!AR$192)*'Tax Tables'!AR$194,IF(AR192>='Tax Tables'!AR$193,('Tax Tables'!AR$193-'Tax Tables'!AR$192)*'Tax Tables'!AR$194,0))),IF(AND(AR192>='Tax Tables'!AR$192,AR192<='Tax Tables'!AR$193),(AR192-'Tax Tables'!AR$192)*'Tax Tables'!AR$194,IF(AR192>='Tax Tables'!AR$193,('Tax Tables'!AR$193-'Tax Tables'!AR$192)*'Tax Tables'!AR$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AS7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AS192>='Tax Tables'!AS$126,AS192<='Tax Tables'!AS$127),(AS192-'Tax Tables'!AS$126)*'Tax Tables'!AS$128,IF(AS192>='Tax Tables'!AS$127,('Tax Tables'!AS$127-'Tax Tables'!AS$126)*'Tax Tables'!AS$128,0)),IF(AND(AS192>='Tax Tables'!AS$192,AS192<='Tax Tables'!AS$193),(AS192-'Tax Tables'!AS$192)*'Tax Tables'!AS$194,IF(AS192>='Tax Tables'!AS$193,('Tax Tables'!AS$193-'Tax Tables'!AS$192)*'Tax Tables'!AS$194,0))),IF(AND(AS192>='Tax Tables'!AS$192,AS192<='Tax Tables'!AS$193),(AS192-'Tax Tables'!AS$192)*'Tax Tables'!AS$194,IF(AS192>='Tax Tables'!AS$193,('Tax Tables'!AS$193-'Tax Tables'!AS$192)*'Tax Tables'!AS$194,0))),0)/Round_To,0)*Round_To","v":0},null,{"$f":"+Details!E197","v":0},0,null,null,{"$f":"+Details!F197-Base!F197","v":0},{"$f":"+Details!G197-Base!G197","v":0},{"$f":"+Details!H197-Base!H197","v":0},{"$f":"+Details!I197-Base!I197","v":0},{"$f":"+Details!J197-Base!J197","v":0},{"$f":"+Details!K197-Base!K197","v":0},{"$f":"+Details!L197-Base!L197","v":0},{"$f":"+Details!M197-Base!M197","v":0},{"$f":"+Details!N197-Base!N197","v":0},{"$f":"+Details!O197-Base!O197","v":0},{"$f":"+Details!P197-Base!P197","v":0},{"$f":"+Details!Q197-Base!Q197","v":0},{"$f":"+Details!R197-Base!R197","v":0},{"$f":"+Details!S197-Base!S197","v":0},{"$f":"+Details!T197-Base!T197","v":0},{"$f":"+Details!U197-Base!U197","v":0},{"$f":"+Details!V197-Base!V197","v":0},{"$f":"+Details!W197-Base!W197","v":0},{"$f":"+Details!X197-Base!X197","v":0},{"$f":"+Details!Y197-Base!Y197","v":0},{"$f":"+Details!Z197-Base!Z197","v":0},{"$f":"+Details!AA197-Base!AA197","v":0},{"$f":"+Details!AB197-Base!AB197","v":0},{"$f":"+Details!AC197-Base!AC197","v":0},{"$f":"+Details!AD197-Base!AD197","v":0},{"$f":"+Details!AE197-Base!AE197","v":0},{"$f":"+Details!AF197-Base!AF197","v":0},{"$f":"+Details!AG197-Base!AG197","v":0},{"$f":"+Details!AH197-Base!AH197","v":0},{"$f":"+Details!AI197-Base!AI197","v":0},{"$f":"+Details!AJ197-Base!AJ197","v":0},{"$f":"+Details!AK197-Base!AK197","v":0},{"$f":"+Details!AL197-Base!AL197","v":0},{"$f":"+Details!AM197-Base!AM197","v":0},{"$f":"+Details!AN197-Base!AN197","v":0},{"$f":"+Details!AO197-Base!AO197","v":0},{"$f":"+Details!AP197-Base!AP197","v":0},{"$f":"+Details!AQ197-Base!AQ197","v":0},{"$f":"+Details!AR197-Base!AR197","v":0},{"$f":"+Details!AS197-Base!AS197","v":0}]
["c",null,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Filing_Status=\"m\",Setup!$E$322,Setup!$H$322),\"\")","v":""},{"$f":"IF(Filing_Status=\"m\",TaxC_M_5R,TaxC_S_5R)","v":0.32},0,{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(F192>='Tax Tables'!F$131,F192<='Tax Tables'!F$132),(F192-'Tax Tables'!F$131)*'Tax Tables'!F$133,IF(F192>='Tax Tables'!F$132,('Tax Tables'!F$132-'Tax Tables'!F$131)*'Tax Tables'!F$133,0)),IF(AND(F192>='Tax Tables'!F$197,F192<='Tax Tables'!F$198),(F192-'Tax Tables'!F$197)*'Tax Tables'!F$199,IF(F192>='Tax Tables'!F$198,('Tax Tables'!F$198-'Tax Tables'!F$197)*'Tax Tables'!F$199,0))),IF(AND(F192>='Tax Tables'!F$197,F192<='Tax Tables'!F$198),(F192-'Tax Tables'!F$197)*'Tax Tables'!F$199,IF(F192>='Tax Tables'!F$198,('Tax Tables'!F$198-'Tax Tables'!F$197)*'Tax Tables'!F$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(G$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(G192>='Tax Tables'!G$131,G192<='Tax Tables'!G$132),(G192-'Tax Tables'!G$131)*'Tax Tables'!G$133,IF(G192>='Tax Tables'!G$132,('Tax Tables'!G$132-'Tax Tables'!G$131)*'Tax Tables'!G$133,0)),IF(AND(G192>='Tax Tables'!G$197,G192<='Tax Tables'!G$198),(G192-'Tax Tables'!G$197)*'Tax Tables'!G$199,IF(G192>='Tax Tables'!G$198,('Tax Tables'!G$198-'Tax Tables'!G$197)*'Tax Tables'!G$199,0))),IF(AND(G192>='Tax Tables'!G$197,G192<='Tax Tables'!G$198),(G192-'Tax Tables'!G$197)*'Tax Tables'!G$199,IF(G192>='Tax Tables'!G$198,('Tax Tables'!G$198-'Tax Tables'!G$197)*'Tax Tables'!G$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(H$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(H192>='Tax Tables'!H$131,H192<='Tax Tables'!H$132),(H192-'Tax Tables'!H$131)*'Tax Tables'!H$133,IF(H192>='Tax Tables'!H$132,('Tax Tables'!H$132-'Tax Tables'!H$131)*'Tax Tables'!H$133,0)),IF(AND(H192>='Tax Tables'!H$197,H192<='Tax Tables'!H$198),(H192-'Tax Tables'!H$197)*'Tax Tables'!H$199,IF(H192>='Tax Tables'!H$198,('Tax Tables'!H$198-'Tax Tables'!H$197)*'Tax Tables'!H$199,0))),IF(AND(H192>='Tax Tables'!H$197,H192<='Tax Tables'!H$198),(H192-'Tax Tables'!H$197)*'Tax Tables'!H$199,IF(H192>='Tax Tables'!H$198,('Tax Tables'!H$198-'Tax Tables'!H$197)*'Tax Tables'!H$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(I$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(I192>='Tax Tables'!I$131,I192<='Tax Tables'!I$132),(I192-'Tax Tables'!I$131)*'Tax Tables'!I$133,IF(I192>='Tax Tables'!I$132,('Tax Tables'!I$132-'Tax Tables'!I$131)*'Tax Tables'!I$133,0)),IF(AND(I192>='Tax Tables'!I$197,I192<='Tax Tables'!I$198),(I192-'Tax Tables'!I$197)*'Tax Tables'!I$199,IF(I192>='Tax Tables'!I$198,('Tax Tables'!I$198-'Tax Tables'!I$197)*'Tax Tables'!I$199,0))),IF(AND(I192>='Tax Tables'!I$197,I192<='Tax Tables'!I$198),(I192-'Tax Tables'!I$197)*'Tax Tables'!I$199,IF(I192>='Tax Tables'!I$198,('Tax Tables'!I$198-'Tax Tables'!I$197)*'Tax Tables'!I$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(J$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(J192>='Tax Tables'!J$131,J192<='Tax Tables'!J$132),(J192-'Tax Tables'!J$131)*'Tax Tables'!J$133,IF(J192>='Tax Tables'!J$132,('Tax Tables'!J$132-'Tax Tables'!J$131)*'Tax Tables'!J$133,0)),IF(AND(J192>='Tax Tables'!J$197,J192<='Tax Tables'!J$198),(J192-'Tax Tables'!J$197)*'Tax Tables'!J$199,IF(J192>='Tax Tables'!J$198,('Tax Tables'!J$198-'Tax Tables'!J$197)*'Tax Tables'!J$199,0))),IF(AND(J192>='Tax Tables'!J$197,J192<='Tax Tables'!J$198),(J192-'Tax Tables'!J$197)*'Tax Tables'!J$199,IF(J192>='Tax Tables'!J$198,('Tax Tables'!J$198-'Tax Tables'!J$197)*'Tax Tables'!J$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(K$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(K192>='Tax Tables'!K$131,K192<='Tax Tables'!K$132),(K192-'Tax Tables'!K$131)*'Tax Tables'!K$133,IF(K192>='Tax Tables'!K$132,('Tax Tables'!K$132-'Tax Tables'!K$131)*'Tax Tables'!K$133,0)),IF(AND(K192>='Tax Tables'!K$197,K192<='Tax Tables'!K$198),(K192-'Tax Tables'!K$197)*'Tax Tables'!K$199,IF(K192>='Tax Tables'!K$198,('Tax Tables'!K$198-'Tax Tables'!K$197)*'Tax Tables'!K$199,0))),IF(AND(K192>='Tax Tables'!K$197,K192<='Tax Tables'!K$198),(K192-'Tax Tables'!K$197)*'Tax Tables'!K$199,IF(K192>='Tax Tables'!K$198,('Tax Tables'!K$198-'Tax Tables'!K$197)*'Tax Tables'!K$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(L$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(L192>='Tax Tables'!L$131,L192<='Tax Tables'!L$132),(L192-'Tax Tables'!L$131)*'Tax Tables'!L$133,IF(L192>='Tax Tables'!L$132,('Tax Tables'!L$132-'Tax Tables'!L$131)*'Tax Tables'!L$133,0)),IF(AND(L192>='Tax Tables'!L$197,L192<='Tax Tables'!L$198),(L192-'Tax Tables'!L$197)*'Tax Tables'!L$199,IF(L192>='Tax Tables'!L$198,('Tax Tables'!L$198-'Tax Tables'!L$197)*'Tax Tables'!L$199,0))),IF(AND(L192>='Tax Tables'!L$197,L192<='Tax Tables'!L$198),(L192-'Tax Tables'!L$197)*'Tax Tables'!L$199,IF(L192>='Tax Tables'!L$198,('Tax Tables'!L$198-'Tax Tables'!L$197)*'Tax Tables'!L$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(M$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(M192>='Tax Tables'!M$131,M192<='Tax Tables'!M$132),(M192-'Tax Tables'!M$131)*'Tax Tables'!M$133,IF(M192>='Tax Tables'!M$132,('Tax Tables'!M$132-'Tax Tables'!M$131)*'Tax Tables'!M$133,0)),IF(AND(M192>='Tax Tables'!M$197,M192<='Tax Tables'!M$198),(M192-'Tax Tables'!M$197)*'Tax Tables'!M$199,IF(M192>='Tax Tables'!M$198,('Tax Tables'!M$198-'Tax Tables'!M$197)*'Tax Tables'!M$199,0))),IF(AND(M192>='Tax Tables'!M$197,M192<='Tax Tables'!M$198),(M192-'Tax Tables'!M$197)*'Tax Tables'!M$199,IF(M192>='Tax Tables'!M$198,('Tax Tables'!M$198-'Tax Tables'!M$197)*'Tax Tables'!M$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(N$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(N192>='Tax Tables'!N$131,N192<='Tax Tables'!N$132),(N192-'Tax Tables'!N$131)*'Tax Tables'!N$133,IF(N192>='Tax Tables'!N$132,('Tax Tables'!N$132-'Tax Tables'!N$131)*'Tax Tables'!N$133,0)),IF(AND(N192>='Tax Tables'!N$197,N192<='Tax Tables'!N$198),(N192-'Tax Tables'!N$197)*'Tax Tables'!N$199,IF(N192>='Tax Tables'!N$198,('Tax Tables'!N$198-'Tax Tables'!N$197)*'Tax Tables'!N$199,0))),IF(AND(N192>='Tax Tables'!N$197,N192<='Tax Tables'!N$198),(N192-'Tax Tables'!N$197)*'Tax Tables'!N$199,IF(N192>='Tax Tables'!N$198,('Tax Tables'!N$198-'Tax Tables'!N$197)*'Tax Tables'!N$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(O$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(O192>='Tax Tables'!O$131,O192<='Tax Tables'!O$132),(O192-'Tax Tables'!O$131)*'Tax Tables'!O$133,IF(O192>='Tax Tables'!O$132,('Tax Tables'!O$132-'Tax Tables'!O$131)*'Tax Tables'!O$133,0)),IF(AND(O192>='Tax Tables'!O$197,O192<='Tax Tables'!O$198),(O192-'Tax Tables'!O$197)*'Tax Tables'!O$199,IF(O192>='Tax Tables'!O$198,('Tax Tables'!O$198-'Tax Tables'!O$197)*'Tax Tables'!O$199,0))),IF(AND(O192>='Tax Tables'!O$197,O192<='Tax Tables'!O$198),(O192-'Tax Tables'!O$197)*'Tax Tables'!O$199,IF(O192>='Tax Tables'!O$198,('Tax Tables'!O$198-'Tax Tables'!O$197)*'Tax Tables'!O$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(P$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(P192>='Tax Tables'!P$131,P192<='Tax Tables'!P$132),(P192-'Tax Tables'!P$131)*'Tax Tables'!P$133,IF(P192>='Tax Tables'!P$132,('Tax Tables'!P$132-'Tax Tables'!P$131)*'Tax Tables'!P$133,0)),IF(AND(P192>='Tax Tables'!P$197,P192<='Tax Tables'!P$198),(P192-'Tax Tables'!P$197)*'Tax Tables'!P$199,IF(P192>='Tax Tables'!P$198,('Tax Tables'!P$198-'Tax Tables'!P$197)*'Tax Tables'!P$199,0))),IF(AND(P192>='Tax Tables'!P$197,P192<='Tax Tables'!P$198),(P192-'Tax Tables'!P$197)*'Tax Tables'!P$199,IF(P192>='Tax Tables'!P$198,('Tax Tables'!P$198-'Tax Tables'!P$197)*'Tax Tables'!P$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Q$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Q192>='Tax Tables'!Q$131,Q192<='Tax Tables'!Q$132),(Q192-'Tax Tables'!Q$131)*'Tax Tables'!Q$133,IF(Q192>='Tax Tables'!Q$132,('Tax Tables'!Q$132-'Tax Tables'!Q$131)*'Tax Tables'!Q$133,0)),IF(AND(Q192>='Tax Tables'!Q$197,Q192<='Tax Tables'!Q$198),(Q192-'Tax Tables'!Q$197)*'Tax Tables'!Q$199,IF(Q192>='Tax Tables'!Q$198,('Tax Tables'!Q$198-'Tax Tables'!Q$197)*'Tax Tables'!Q$199,0))),IF(AND(Q192>='Tax Tables'!Q$197,Q192<='Tax Tables'!Q$198),(Q192-'Tax Tables'!Q$197)*'Tax Tables'!Q$199,IF(Q192>='Tax Tables'!Q$198,('Tax Tables'!Q$198-'Tax Tables'!Q$197)*'Tax Tables'!Q$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(R$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(R192>='Tax Tables'!R$131,R192<='Tax Tables'!R$132),(R192-'Tax Tables'!R$131)*'Tax Tables'!R$133,IF(R192>='Tax Tables'!R$132,('Tax Tables'!R$132-'Tax Tables'!R$131)*'Tax Tables'!R$133,0)),IF(AND(R192>='Tax Tables'!R$197,R192<='Tax Tables'!R$198),(R192-'Tax Tables'!R$197)*'Tax Tables'!R$199,IF(R192>='Tax Tables'!R$198,('Tax Tables'!R$198-'Tax Tables'!R$197)*'Tax Tables'!R$199,0))),IF(AND(R192>='Tax Tables'!R$197,R192<='Tax Tables'!R$198),(R192-'Tax Tables'!R$197)*'Tax Tables'!R$199,IF(R192>='Tax Tables'!R$198,('Tax Tables'!R$198-'Tax Tables'!R$197)*'Tax Tables'!R$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(S$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(S192>='Tax Tables'!S$131,S192<='Tax Tables'!S$132),(S192-'Tax Tables'!S$131)*'Tax Tables'!S$133,IF(S192>='Tax Tables'!S$132,('Tax Tables'!S$132-'Tax Tables'!S$131)*'Tax Tables'!S$133,0)),IF(AND(S192>='Tax Tables'!S$197,S192<='Tax Tables'!S$198),(S192-'Tax Tables'!S$197)*'Tax Tables'!S$199,IF(S192>='Tax Tables'!S$198,('Tax Tables'!S$198-'Tax Tables'!S$197)*'Tax Tables'!S$199,0))),IF(AND(S192>='Tax Tables'!S$197,S192<='Tax Tables'!S$198),(S192-'Tax Tables'!S$197)*'Tax Tables'!S$199,IF(S192>='Tax Tables'!S$198,('Tax Tables'!S$198-'Tax Tables'!S$197)*'Tax Tables'!S$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(T$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(T192>='Tax Tables'!T$131,T192<='Tax Tables'!T$132),(T192-'Tax Tables'!T$131)*'Tax Tables'!T$133,IF(T192>='Tax Tables'!T$132,('Tax Tables'!T$132-'Tax Tables'!T$131)*'Tax Tables'!T$133,0)),IF(AND(T192>='Tax Tables'!T$197,T192<='Tax Tables'!T$198),(T192-'Tax Tables'!T$197)*'Tax Tables'!T$199,IF(T192>='Tax Tables'!T$198,('Tax Tables'!T$198-'Tax Tables'!T$197)*'Tax Tables'!T$199,0))),IF(AND(T192>='Tax Tables'!T$197,T192<='Tax Tables'!T$198),(T192-'Tax Tables'!T$197)*'Tax Tables'!T$199,IF(T192>='Tax Tables'!T$198,('Tax Tables'!T$198-'Tax Tables'!T$197)*'Tax Tables'!T$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(U$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(U192>='Tax Tables'!U$131,U192<='Tax Tables'!U$132),(U192-'Tax Tables'!U$131)*'Tax Tables'!U$133,IF(U192>='Tax Tables'!U$132,('Tax Tables'!U$132-'Tax Tables'!U$131)*'Tax Tables'!U$133,0)),IF(AND(U192>='Tax Tables'!U$197,U192<='Tax Tables'!U$198),(U192-'Tax Tables'!U$197)*'Tax Tables'!U$199,IF(U192>='Tax Tables'!U$198,('Tax Tables'!U$198-'Tax Tables'!U$197)*'Tax Tables'!U$199,0))),IF(AND(U192>='Tax Tables'!U$197,U192<='Tax Tables'!U$198),(U192-'Tax Tables'!U$197)*'Tax Tables'!U$199,IF(U192>='Tax Tables'!U$198,('Tax Tables'!U$198-'Tax Tables'!U$197)*'Tax Tables'!U$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(V$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(V192>='Tax Tables'!V$131,V192<='Tax Tables'!V$132),(V192-'Tax Tables'!V$131)*'Tax Tables'!V$133,IF(V192>='Tax Tables'!V$132,('Tax Tables'!V$132-'Tax Tables'!V$131)*'Tax Tables'!V$133,0)),IF(AND(V192>='Tax Tables'!V$197,V192<='Tax Tables'!V$198),(V192-'Tax Tables'!V$197)*'Tax Tables'!V$199,IF(V192>='Tax Tables'!V$198,('Tax Tables'!V$198-'Tax Tables'!V$197)*'Tax Tables'!V$199,0))),IF(AND(V192>='Tax Tables'!V$197,V192<='Tax Tables'!V$198),(V192-'Tax Tables'!V$197)*'Tax Tables'!V$199,IF(V192>='Tax Tables'!V$198,('Tax Tables'!V$198-'Tax Tables'!V$197)*'Tax Tables'!V$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(W$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(W192>='Tax Tables'!W$131,W192<='Tax Tables'!W$132),(W192-'Tax Tables'!W$131)*'Tax Tables'!W$133,IF(W192>='Tax Tables'!W$132,('Tax Tables'!W$132-'Tax Tables'!W$131)*'Tax Tables'!W$133,0)),IF(AND(W192>='Tax Tables'!W$197,W192<='Tax Tables'!W$198),(W192-'Tax Tables'!W$197)*'Tax Tables'!W$199,IF(W192>='Tax Tables'!W$198,('Tax Tables'!W$198-'Tax Tables'!W$197)*'Tax Tables'!W$199,0))),IF(AND(W192>='Tax Tables'!W$197,W192<='Tax Tables'!W$198),(W192-'Tax Tables'!W$197)*'Tax Tables'!W$199,IF(W192>='Tax Tables'!W$198,('Tax Tables'!W$198-'Tax Tables'!W$197)*'Tax Tables'!W$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(X$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(X192>='Tax Tables'!X$131,X192<='Tax Tables'!X$132),(X192-'Tax Tables'!X$131)*'Tax Tables'!X$133,IF(X192>='Tax Tables'!X$132,('Tax Tables'!X$132-'Tax Tables'!X$131)*'Tax Tables'!X$133,0)),IF(AND(X192>='Tax Tables'!X$197,X192<='Tax Tables'!X$198),(X192-'Tax Tables'!X$197)*'Tax Tables'!X$199,IF(X192>='Tax Tables'!X$198,('Tax Tables'!X$198-'Tax Tables'!X$197)*'Tax Tables'!X$199,0))),IF(AND(X192>='Tax Tables'!X$197,X192<='Tax Tables'!X$198),(X192-'Tax Tables'!X$197)*'Tax Tables'!X$199,IF(X192>='Tax Tables'!X$198,('Tax Tables'!X$198-'Tax Tables'!X$197)*'Tax Tables'!X$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Y$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Y192>='Tax Tables'!Y$131,Y192<='Tax Tables'!Y$132),(Y192-'Tax Tables'!Y$131)*'Tax Tables'!Y$133,IF(Y192>='Tax Tables'!Y$132,('Tax Tables'!Y$132-'Tax Tables'!Y$131)*'Tax Tables'!Y$133,0)),IF(AND(Y192>='Tax Tables'!Y$197,Y192<='Tax Tables'!Y$198),(Y192-'Tax Tables'!Y$197)*'Tax Tables'!Y$199,IF(Y192>='Tax Tables'!Y$198,('Tax Tables'!Y$198-'Tax Tables'!Y$197)*'Tax Tables'!Y$199,0))),IF(AND(Y192>='Tax Tables'!Y$197,Y192<='Tax Tables'!Y$198),(Y192-'Tax Tables'!Y$197)*'Tax Tables'!Y$199,IF(Y192>='Tax Tables'!Y$198,('Tax Tables'!Y$198-'Tax Tables'!Y$197)*'Tax Tables'!Y$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Z$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Z192>='Tax Tables'!Z$131,Z192<='Tax Tables'!Z$132),(Z192-'Tax Tables'!Z$131)*'Tax Tables'!Z$133,IF(Z192>='Tax Tables'!Z$132,('Tax Tables'!Z$132-'Tax Tables'!Z$131)*'Tax Tables'!Z$133,0)),IF(AND(Z192>='Tax Tables'!Z$197,Z192<='Tax Tables'!Z$198),(Z192-'Tax Tables'!Z$197)*'Tax Tables'!Z$199,IF(Z192>='Tax Tables'!Z$198,('Tax Tables'!Z$198-'Tax Tables'!Z$197)*'Tax Tables'!Z$199,0))),IF(AND(Z192>='Tax Tables'!Z$197,Z192<='Tax Tables'!Z$198),(Z192-'Tax Tables'!Z$197)*'Tax Tables'!Z$199,IF(Z192>='Tax Tables'!Z$198,('Tax Tables'!Z$198-'Tax Tables'!Z$197)*'Tax Tables'!Z$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AA$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AA192>='Tax Tables'!AA$131,AA192<='Tax Tables'!AA$132),(AA192-'Tax Tables'!AA$131)*'Tax Tables'!AA$133,IF(AA192>='Tax Tables'!AA$132,('Tax Tables'!AA$132-'Tax Tables'!AA$131)*'Tax Tables'!AA$133,0)),IF(AND(AA192>='Tax Tables'!AA$197,AA192<='Tax Tables'!AA$198),(AA192-'Tax Tables'!AA$197)*'Tax Tables'!AA$199,IF(AA192>='Tax Tables'!AA$198,('Tax Tables'!AA$198-'Tax Tables'!AA$197)*'Tax Tables'!AA$199,0))),IF(AND(AA192>='Tax Tables'!AA$197,AA192<='Tax Tables'!AA$198),(AA192-'Tax Tables'!AA$197)*'Tax Tables'!AA$199,IF(AA192>='Tax Tables'!AA$198,('Tax Tables'!AA$198-'Tax Tables'!AA$197)*'Tax Tables'!AA$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AB$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AB192>='Tax Tables'!AB$131,AB192<='Tax Tables'!AB$132),(AB192-'Tax Tables'!AB$131)*'Tax Tables'!AB$133,IF(AB192>='Tax Tables'!AB$132,('Tax Tables'!AB$132-'Tax Tables'!AB$131)*'Tax Tables'!AB$133,0)),IF(AND(AB192>='Tax Tables'!AB$197,AB192<='Tax Tables'!AB$198),(AB192-'Tax Tables'!AB$197)*'Tax Tables'!AB$199,IF(AB192>='Tax Tables'!AB$198,('Tax Tables'!AB$198-'Tax Tables'!AB$197)*'Tax Tables'!AB$199,0))),IF(AND(AB192>='Tax Tables'!AB$197,AB192<='Tax Tables'!AB$198),(AB192-'Tax Tables'!AB$197)*'Tax Tables'!AB$199,IF(AB192>='Tax Tables'!AB$198,('Tax Tables'!AB$198-'Tax Tables'!AB$197)*'Tax Tables'!AB$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AC$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AC192>='Tax Tables'!AC$131,AC192<='Tax Tables'!AC$132),(AC192-'Tax Tables'!AC$131)*'Tax Tables'!AC$133,IF(AC192>='Tax Tables'!AC$132,('Tax Tables'!AC$132-'Tax Tables'!AC$131)*'Tax Tables'!AC$133,0)),IF(AND(AC192>='Tax Tables'!AC$197,AC192<='Tax Tables'!AC$198),(AC192-'Tax Tables'!AC$197)*'Tax Tables'!AC$199,IF(AC192>='Tax Tables'!AC$198,('Tax Tables'!AC$198-'Tax Tables'!AC$197)*'Tax Tables'!AC$199,0))),IF(AND(AC192>='Tax Tables'!AC$197,AC192<='Tax Tables'!AC$198),(AC192-'Tax Tables'!AC$197)*'Tax Tables'!AC$199,IF(AC192>='Tax Tables'!AC$198,('Tax Tables'!AC$198-'Tax Tables'!AC$197)*'Tax Tables'!AC$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AD$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AD192>='Tax Tables'!AD$131,AD192<='Tax Tables'!AD$132),(AD192-'Tax Tables'!AD$131)*'Tax Tables'!AD$133,IF(AD192>='Tax Tables'!AD$132,('Tax Tables'!AD$132-'Tax Tables'!AD$131)*'Tax Tables'!AD$133,0)),IF(AND(AD192>='Tax Tables'!AD$197,AD192<='Tax Tables'!AD$198),(AD192-'Tax Tables'!AD$197)*'Tax Tables'!AD$199,IF(AD192>='Tax Tables'!AD$198,('Tax Tables'!AD$198-'Tax Tables'!AD$197)*'Tax Tables'!AD$199,0))),IF(AND(AD192>='Tax Tables'!AD$197,AD192<='Tax Tables'!AD$198),(AD192-'Tax Tables'!AD$197)*'Tax Tables'!AD$199,IF(AD192>='Tax Tables'!AD$198,('Tax Tables'!AD$198-'Tax Tables'!AD$197)*'Tax Tables'!AD$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AE$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AE192>='Tax Tables'!AE$131,AE192<='Tax Tables'!AE$132),(AE192-'Tax Tables'!AE$131)*'Tax Tables'!AE$133,IF(AE192>='Tax Tables'!AE$132,('Tax Tables'!AE$132-'Tax Tables'!AE$131)*'Tax Tables'!AE$133,0)),IF(AND(AE192>='Tax Tables'!AE$197,AE192<='Tax Tables'!AE$198),(AE192-'Tax Tables'!AE$197)*'Tax Tables'!AE$199,IF(AE192>='Tax Tables'!AE$198,('Tax Tables'!AE$198-'Tax Tables'!AE$197)*'Tax Tables'!AE$199,0))),IF(AND(AE192>='Tax Tables'!AE$197,AE192<='Tax Tables'!AE$198),(AE192-'Tax Tables'!AE$197)*'Tax Tables'!AE$199,IF(AE192>='Tax Tables'!AE$198,('Tax Tables'!AE$198-'Tax Tables'!AE$197)*'Tax Tables'!AE$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AF$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AF192>='Tax Tables'!AF$131,AF192<='Tax Tables'!AF$132),(AF192-'Tax Tables'!AF$131)*'Tax Tables'!AF$133,IF(AF192>='Tax Tables'!AF$132,('Tax Tables'!AF$132-'Tax Tables'!AF$131)*'Tax Tables'!AF$133,0)),IF(AND(AF192>='Tax Tables'!AF$197,AF192<='Tax Tables'!AF$198),(AF192-'Tax Tables'!AF$197)*'Tax Tables'!AF$199,IF(AF192>='Tax Tables'!AF$198,('Tax Tables'!AF$198-'Tax Tables'!AF$197)*'Tax Tables'!AF$199,0))),IF(AND(AF192>='Tax Tables'!AF$197,AF192<='Tax Tables'!AF$198),(AF192-'Tax Tables'!AF$197)*'Tax Tables'!AF$199,IF(AF192>='Tax Tables'!AF$198,('Tax Tables'!AF$198-'Tax Tables'!AF$197)*'Tax Tables'!AF$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AG$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AG192>='Tax Tables'!AG$131,AG192<='Tax Tables'!AG$132),(AG192-'Tax Tables'!AG$131)*'Tax Tables'!AG$133,IF(AG192>='Tax Tables'!AG$132,('Tax Tables'!AG$132-'Tax Tables'!AG$131)*'Tax Tables'!AG$133,0)),IF(AND(AG192>='Tax Tables'!AG$197,AG192<='Tax Tables'!AG$198),(AG192-'Tax Tables'!AG$197)*'Tax Tables'!AG$199,IF(AG192>='Tax Tables'!AG$198,('Tax Tables'!AG$198-'Tax Tables'!AG$197)*'Tax Tables'!AG$199,0))),IF(AND(AG192>='Tax Tables'!AG$197,AG192<='Tax Tables'!AG$198),(AG192-'Tax Tables'!AG$197)*'Tax Tables'!AG$199,IF(AG192>='Tax Tables'!AG$198,('Tax Tables'!AG$198-'Tax Tables'!AG$197)*'Tax Tables'!AG$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AH$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AH192>='Tax Tables'!AH$131,AH192<='Tax Tables'!AH$132),(AH192-'Tax Tables'!AH$131)*'Tax Tables'!AH$133,IF(AH192>='Tax Tables'!AH$132,('Tax Tables'!AH$132-'Tax Tables'!AH$131)*'Tax Tables'!AH$133,0)),IF(AND(AH192>='Tax Tables'!AH$197,AH192<='Tax Tables'!AH$198),(AH192-'Tax Tables'!AH$197)*'Tax Tables'!AH$199,IF(AH192>='Tax Tables'!AH$198,('Tax Tables'!AH$198-'Tax Tables'!AH$197)*'Tax Tables'!AH$199,0))),IF(AND(AH192>='Tax Tables'!AH$197,AH192<='Tax Tables'!AH$198),(AH192-'Tax Tables'!AH$197)*'Tax Tables'!AH$199,IF(AH192>='Tax Tables'!AH$198,('Tax Tables'!AH$198-'Tax Tables'!AH$197)*'Tax Tables'!AH$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AI$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AI192>='Tax Tables'!AI$131,AI192<='Tax Tables'!AI$132),(AI192-'Tax Tables'!AI$131)*'Tax Tables'!AI$133,IF(AI192>='Tax Tables'!AI$132,('Tax Tables'!AI$132-'Tax Tables'!AI$131)*'Tax Tables'!AI$133,0)),IF(AND(AI192>='Tax Tables'!AI$197,AI192<='Tax Tables'!AI$198),(AI192-'Tax Tables'!AI$197)*'Tax Tables'!AI$199,IF(AI192>='Tax Tables'!AI$198,('Tax Tables'!AI$198-'Tax Tables'!AI$197)*'Tax Tables'!AI$199,0))),IF(AND(AI192>='Tax Tables'!AI$197,AI192<='Tax Tables'!AI$198),(AI192-'Tax Tables'!AI$197)*'Tax Tables'!AI$199,IF(AI192>='Tax Tables'!AI$198,('Tax Tables'!AI$198-'Tax Tables'!AI$197)*'Tax Tables'!AI$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AJ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AJ192>='Tax Tables'!AJ$131,AJ192<='Tax Tables'!AJ$132),(AJ192-'Tax Tables'!AJ$131)*'Tax Tables'!AJ$133,IF(AJ192>='Tax Tables'!AJ$132,('Tax Tables'!AJ$132-'Tax Tables'!AJ$131)*'Tax Tables'!AJ$133,0)),IF(AND(AJ192>='Tax Tables'!AJ$197,AJ192<='Tax Tables'!AJ$198),(AJ192-'Tax Tables'!AJ$197)*'Tax Tables'!AJ$199,IF(AJ192>='Tax Tables'!AJ$198,('Tax Tables'!AJ$198-'Tax Tables'!AJ$197)*'Tax Tables'!AJ$199,0))),IF(AND(AJ192>='Tax Tables'!AJ$197,AJ192<='Tax Tables'!AJ$198),(AJ192-'Tax Tables'!AJ$197)*'Tax Tables'!AJ$199,IF(AJ192>='Tax Tables'!AJ$198,('Tax Tables'!AJ$198-'Tax Tables'!AJ$197)*'Tax Tables'!AJ$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AK$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AK192>='Tax Tables'!AK$131,AK192<='Tax Tables'!AK$132),(AK192-'Tax Tables'!AK$131)*'Tax Tables'!AK$133,IF(AK192>='Tax Tables'!AK$132,('Tax Tables'!AK$132-'Tax Tables'!AK$131)*'Tax Tables'!AK$133,0)),IF(AND(AK192>='Tax Tables'!AK$197,AK192<='Tax Tables'!AK$198),(AK192-'Tax Tables'!AK$197)*'Tax Tables'!AK$199,IF(AK192>='Tax Tables'!AK$198,('Tax Tables'!AK$198-'Tax Tables'!AK$197)*'Tax Tables'!AK$199,0))),IF(AND(AK192>='Tax Tables'!AK$197,AK192<='Tax Tables'!AK$198),(AK192-'Tax Tables'!AK$197)*'Tax Tables'!AK$199,IF(AK192>='Tax Tables'!AK$198,('Tax Tables'!AK$198-'Tax Tables'!AK$197)*'Tax Tables'!AK$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AL$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AL192>='Tax Tables'!AL$131,AL192<='Tax Tables'!AL$132),(AL192-'Tax Tables'!AL$131)*'Tax Tables'!AL$133,IF(AL192>='Tax Tables'!AL$132,('Tax Tables'!AL$132-'Tax Tables'!AL$131)*'Tax Tables'!AL$133,0)),IF(AND(AL192>='Tax Tables'!AL$197,AL192<='Tax Tables'!AL$198),(AL192-'Tax Tables'!AL$197)*'Tax Tables'!AL$199,IF(AL192>='Tax Tables'!AL$198,('Tax Tables'!AL$198-'Tax Tables'!AL$197)*'Tax Tables'!AL$199,0))),IF(AND(AL192>='Tax Tables'!AL$197,AL192<='Tax Tables'!AL$198),(AL192-'Tax Tables'!AL$197)*'Tax Tables'!AL$199,IF(AL192>='Tax Tables'!AL$198,('Tax Tables'!AL$198-'Tax Tables'!AL$197)*'Tax Tables'!AL$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AM$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AM192>='Tax Tables'!AM$131,AM192<='Tax Tables'!AM$132),(AM192-'Tax Tables'!AM$131)*'Tax Tables'!AM$133,IF(AM192>='Tax Tables'!AM$132,('Tax Tables'!AM$132-'Tax Tables'!AM$131)*'Tax Tables'!AM$133,0)),IF(AND(AM192>='Tax Tables'!AM$197,AM192<='Tax Tables'!AM$198),(AM192-'Tax Tables'!AM$197)*'Tax Tables'!AM$199,IF(AM192>='Tax Tables'!AM$198,('Tax Tables'!AM$198-'Tax Tables'!AM$197)*'Tax Tables'!AM$199,0))),IF(AND(AM192>='Tax Tables'!AM$197,AM192<='Tax Tables'!AM$198),(AM192-'Tax Tables'!AM$197)*'Tax Tables'!AM$199,IF(AM192>='Tax Tables'!AM$198,('Tax Tables'!AM$198-'Tax Tables'!AM$197)*'Tax Tables'!AM$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AN$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AN192>='Tax Tables'!AN$131,AN192<='Tax Tables'!AN$132),(AN192-'Tax Tables'!AN$131)*'Tax Tables'!AN$133,IF(AN192>='Tax Tables'!AN$132,('Tax Tables'!AN$132-'Tax Tables'!AN$131)*'Tax Tables'!AN$133,0)),IF(AND(AN192>='Tax Tables'!AN$197,AN192<='Tax Tables'!AN$198),(AN192-'Tax Tables'!AN$197)*'Tax Tables'!AN$199,IF(AN192>='Tax Tables'!AN$198,('Tax Tables'!AN$198-'Tax Tables'!AN$197)*'Tax Tables'!AN$199,0))),IF(AND(AN192>='Tax Tables'!AN$197,AN192<='Tax Tables'!AN$198),(AN192-'Tax Tables'!AN$197)*'Tax Tables'!AN$199,IF(AN192>='Tax Tables'!AN$198,('Tax Tables'!AN$198-'Tax Tables'!AN$197)*'Tax Tables'!AN$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AO$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AO192>='Tax Tables'!AO$131,AO192<='Tax Tables'!AO$132),(AO192-'Tax Tables'!AO$131)*'Tax Tables'!AO$133,IF(AO192>='Tax Tables'!AO$132,('Tax Tables'!AO$132-'Tax Tables'!AO$131)*'Tax Tables'!AO$133,0)),IF(AND(AO192>='Tax Tables'!AO$197,AO192<='Tax Tables'!AO$198),(AO192-'Tax Tables'!AO$197)*'Tax Tables'!AO$199,IF(AO192>='Tax Tables'!AO$198,('Tax Tables'!AO$198-'Tax Tables'!AO$197)*'Tax Tables'!AO$199,0))),IF(AND(AO192>='Tax Tables'!AO$197,AO192<='Tax Tables'!AO$198),(AO192-'Tax Tables'!AO$197)*'Tax Tables'!AO$199,IF(AO192>='Tax Tables'!AO$198,('Tax Tables'!AO$198-'Tax Tables'!AO$197)*'Tax Tables'!AO$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AP$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AP192>='Tax Tables'!AP$131,AP192<='Tax Tables'!AP$132),(AP192-'Tax Tables'!AP$131)*'Tax Tables'!AP$133,IF(AP192>='Tax Tables'!AP$132,('Tax Tables'!AP$132-'Tax Tables'!AP$131)*'Tax Tables'!AP$133,0)),IF(AND(AP192>='Tax Tables'!AP$197,AP192<='Tax Tables'!AP$198),(AP192-'Tax Tables'!AP$197)*'Tax Tables'!AP$199,IF(AP192>='Tax Tables'!AP$198,('Tax Tables'!AP$198-'Tax Tables'!AP$197)*'Tax Tables'!AP$199,0))),IF(AND(AP192>='Tax Tables'!AP$197,AP192<='Tax Tables'!AP$198),(AP192-'Tax Tables'!AP$197)*'Tax Tables'!AP$199,IF(AP192>='Tax Tables'!AP$198,('Tax Tables'!AP$198-'Tax Tables'!AP$197)*'Tax Tables'!AP$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AQ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AQ192>='Tax Tables'!AQ$131,AQ192<='Tax Tables'!AQ$132),(AQ192-'Tax Tables'!AQ$131)*'Tax Tables'!AQ$133,IF(AQ192>='Tax Tables'!AQ$132,('Tax Tables'!AQ$132-'Tax Tables'!AQ$131)*'Tax Tables'!AQ$133,0)),IF(AND(AQ192>='Tax Tables'!AQ$197,AQ192<='Tax Tables'!AQ$198),(AQ192-'Tax Tables'!AQ$197)*'Tax Tables'!AQ$199,IF(AQ192>='Tax Tables'!AQ$198,('Tax Tables'!AQ$198-'Tax Tables'!AQ$197)*'Tax Tables'!AQ$199,0))),IF(AND(AQ192>='Tax Tables'!AQ$197,AQ192<='Tax Tables'!AQ$198),(AQ192-'Tax Tables'!AQ$197)*'Tax Tables'!AQ$199,IF(AQ192>='Tax Tables'!AQ$198,('Tax Tables'!AQ$198-'Tax Tables'!AQ$197)*'Tax Tables'!AQ$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AR$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AR192>='Tax Tables'!AR$131,AR192<='Tax Tables'!AR$132),(AR192-'Tax Tables'!AR$131)*'Tax Tables'!AR$133,IF(AR192>='Tax Tables'!AR$132,('Tax Tables'!AR$132-'Tax Tables'!AR$131)*'Tax Tables'!AR$133,0)),IF(AND(AR192>='Tax Tables'!AR$197,AR192<='Tax Tables'!AR$198),(AR192-'Tax Tables'!AR$197)*'Tax Tables'!AR$199,IF(AR192>='Tax Tables'!AR$198,('Tax Tables'!AR$198-'Tax Tables'!AR$197)*'Tax Tables'!AR$199,0))),IF(AND(AR192>='Tax Tables'!AR$197,AR192<='Tax Tables'!AR$198),(AR192-'Tax Tables'!AR$197)*'Tax Tables'!AR$199,IF(AR192>='Tax Tables'!AR$198,('Tax Tables'!AR$198-'Tax Tables'!AR$197)*'Tax Tables'!AR$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AS192>='Tax Tables'!AS$131,AS192<='Tax Tables'!AS$132),(AS192-'Tax Tables'!AS$131)*'Tax Tables'!AS$133,IF(AS192>='Tax Tables'!AS$132,('Tax Tables'!AS$132-'Tax Tables'!AS$131)*'Tax Tables'!AS$133,0)),IF(AND(AS192>='Tax Tables'!AS$197,AS192<='Tax Tables'!AS$198),(AS192-'Tax Tables'!AS$197)*'Tax Tables'!AS$199,IF(AS192>='Tax Tables'!AS$198,('Tax Tables'!AS$198-'Tax Tables'!AS$197)*'Tax Tables'!AS$199,0))),IF(AND(AS192>='Tax Tables'!AS$197,AS192<='Tax Tables'!AS$198),(AS192-'Tax Tables'!AS$197)*'Tax Tables'!AS$199,IF(AS192>='Tax Tables'!AS$198,('Tax Tables'!AS$198-'Tax Tables'!AS$197)*'Tax Tables'!AS$199,0))),0)/Round_To,0)*Round_To","v":0},null,{"$f":"+Details!E198","v":0},0,null,null,{"$f":"+Details!F198-Base!F198","v":0},{"$f":"+Details!G198-Base!G198","v":0},{"$f":"+Details!H198-Base!H198","v":0},{"$f":"+Details!I198-Base!I198","v":0},{"$f":"+Details!J198-Base!J198","v":0},{"$f":"+Details!K198-Base!K198","v":0},{"$f":"+Details!L198-Base!L198","v":0},{"$f":"+Details!M198-Base!M198","v":0},{"$f":"+Details!N198-Base!N198","v":0},{"$f":"+Details!O198-Base!O198","v":0},{"$f":"+Details!P198-Base!P198","v":0},{"$f":"+Details!Q198-Base!Q198","v":0},{"$f":"+Details!R198-Base!R198","v":0},{"$f":"+Details!S198-Base!S198","v":0},{"$f":"+Details!T198-Base!T198","v":0},{"$f":"+Details!U198-Base!U198","v":0},{"$f":"+Details!V198-Base!V198","v":0},{"$f":"+Details!W198-Base!W198","v":0},{"$f":"+Details!X198-Base!X198","v":0},{"$f":"+Details!Y198-Base!Y198","v":0},{"$f":"+Details!Z198-Base!Z198","v":0},{"$f":"+Details!AA198-Base!AA198","v":0},{"$f":"+Details!AB198-Base!AB198","v":0},{"$f":"+Details!AC198-Base!AC198","v":0},{"$f":"+Details!AD198-Base!AD198","v":0},{"$f":"+Details!AE198-Base!AE198","v":0},{"$f":"+Details!AF198-Base!AF198","v":0},{"$f":"+Details!AG198-Base!AG198","v":0},{"$f":"+Details!AH198-Base!AH198","v":0},{"$f":"+Details!AI198-Base!AI198","v":0},{"$f":"+Details!AJ198-Base!AJ198","v":0},{"$f":"+Details!AK198-Base!AK198","v":0},{"$f":"+Details!AL198-Base!AL198","v":0},{"$f":"+Details!AM198-Base!AM198","v":0},{"$f":"+Details!AN198-Base!AN198","v":0},{"$f":"+Details!AO198-Base!AO198","v":0},{"$f":"+Details!AP198-Base!AP198","v":0},{"$f":"+Details!AQ198-Base!AQ198","v":0},{"$f":"+Details!AR198-Base!AR198","v":0},{"$f":"+Details!AS198-Base!AS198","v":0}]
["c",null,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Filing_Status=\"m\",Setup!$E$323,Setup!$H$323),\"\")","v":""},{"$f":"IF(Filing_Status=\"m\",TaxC_M_6R,TaxC_S_6R)","v":0.35},0,{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(F192>='Tax Tables'!F$136,F192<='Tax Tables'!F$137),(F192-'Tax Tables'!F$136)*'Tax Tables'!F$138,IF(F192>='Tax Tables'!F$137,('Tax Tables'!F$137-'Tax Tables'!F$136)*'Tax Tables'!F$138,0)),IF(AND(F192>='Tax Tables'!F$202,F192<='Tax Tables'!F$203),(F192-'Tax Tables'!F$202)*'Tax Tables'!F$204,IF(F192>='Tax Tables'!F$203,('Tax Tables'!F$203-'Tax Tables'!F$202)*'Tax Tables'!F$204,0))),IF(AND(F192>='Tax Tables'!F$202,F192<='Tax Tables'!F$203),(F192-'Tax Tables'!F$202)*'Tax Tables'!F$204,IF(F192>='Tax Tables'!F$203,('Tax Tables'!F$203-'Tax Tables'!F$202)*'Tax Tables'!F$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(G$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(G192>='Tax Tables'!G$136,G192<='Tax Tables'!G$137),(G192-'Tax Tables'!G$136)*'Tax Tables'!G$138,IF(G192>='Tax Tables'!G$137,('Tax Tables'!G$137-'Tax Tables'!G$136)*'Tax Tables'!G$138,0)),IF(AND(G192>='Tax Tables'!G$202,G192<='Tax Tables'!G$203),(G192-'Tax Tables'!G$202)*'Tax Tables'!G$204,IF(G192>='Tax Tables'!G$203,('Tax Tables'!G$203-'Tax Tables'!G$202)*'Tax Tables'!G$204,0))),IF(AND(G192>='Tax Tables'!G$202,G192<='Tax Tables'!G$203),(G192-'Tax Tables'!G$202)*'Tax Tables'!G$204,IF(G192>='Tax Tables'!G$203,('Tax Tables'!G$203-'Tax Tables'!G$202)*'Tax Tables'!G$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(H$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(H192>='Tax Tables'!H$136,H192<='Tax Tables'!H$137),(H192-'Tax Tables'!H$136)*'Tax Tables'!H$138,IF(H192>='Tax Tables'!H$137,('Tax Tables'!H$137-'Tax Tables'!H$136)*'Tax Tables'!H$138,0)),IF(AND(H192>='Tax Tables'!H$202,H192<='Tax Tables'!H$203),(H192-'Tax Tables'!H$202)*'Tax Tables'!H$204,IF(H192>='Tax Tables'!H$203,('Tax Tables'!H$203-'Tax Tables'!H$202)*'Tax Tables'!H$204,0))),IF(AND(H192>='Tax Tables'!H$202,H192<='Tax Tables'!H$203),(H192-'Tax Tables'!H$202)*'Tax Tables'!H$204,IF(H192>='Tax Tables'!H$203,('Tax Tables'!H$203-'Tax Tables'!H$202)*'Tax Tables'!H$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(I$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(I192>='Tax Tables'!I$136,I192<='Tax Tables'!I$137),(I192-'Tax Tables'!I$136)*'Tax Tables'!I$138,IF(I192>='Tax Tables'!I$137,('Tax Tables'!I$137-'Tax Tables'!I$136)*'Tax Tables'!I$138,0)),IF(AND(I192>='Tax Tables'!I$202,I192<='Tax Tables'!I$203),(I192-'Tax Tables'!I$202)*'Tax Tables'!I$204,IF(I192>='Tax Tables'!I$203,('Tax Tables'!I$203-'Tax Tables'!I$202)*'Tax Tables'!I$204,0))),IF(AND(I192>='Tax Tables'!I$202,I192<='Tax Tables'!I$203),(I192-'Tax Tables'!I$202)*'Tax Tables'!I$204,IF(I192>='Tax Tables'!I$203,('Tax Tables'!I$203-'Tax Tables'!I$202)*'Tax Tables'!I$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(J$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(J192>='Tax Tables'!J$136,J192<='Tax Tables'!J$137),(J192-'Tax Tables'!J$136)*'Tax Tables'!J$138,IF(J192>='Tax Tables'!J$137,('Tax Tables'!J$137-'Tax Tables'!J$136)*'Tax Tables'!J$138,0)),IF(AND(J192>='Tax Tables'!J$202,J192<='Tax Tables'!J$203),(J192-'Tax Tables'!J$202)*'Tax Tables'!J$204,IF(J192>='Tax Tables'!J$203,('Tax Tables'!J$203-'Tax Tables'!J$202)*'Tax Tables'!J$204,0))),IF(AND(J192>='Tax Tables'!J$202,J192<='Tax Tables'!J$203),(J192-'Tax Tables'!J$202)*'Tax Tables'!J$204,IF(J192>='Tax Tables'!J$203,('Tax Tables'!J$203-'Tax Tables'!J$202)*'Tax Tables'!J$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(K$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(K192>='Tax Tables'!K$136,K192<='Tax Tables'!K$137),(K192-'Tax Tables'!K$136)*'Tax Tables'!K$138,IF(K192>='Tax Tables'!K$137,('Tax Tables'!K$137-'Tax Tables'!K$136)*'Tax Tables'!K$138,0)),IF(AND(K192>='Tax Tables'!K$202,K192<='Tax Tables'!K$203),(K192-'Tax Tables'!K$202)*'Tax Tables'!K$204,IF(K192>='Tax Tables'!K$203,('Tax Tables'!K$203-'Tax Tables'!K$202)*'Tax Tables'!K$204,0))),IF(AND(K192>='Tax Tables'!K$202,K192<='Tax Tables'!K$203),(K192-'Tax Tables'!K$202)*'Tax Tables'!K$204,IF(K192>='Tax Tables'!K$203,('Tax Tables'!K$203-'Tax Tables'!K$202)*'Tax Tables'!K$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(L$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(L192>='Tax Tables'!L$136,L192<='Tax Tables'!L$137),(L192-'Tax Tables'!L$136)*'Tax Tables'!L$138,IF(L192>='Tax Tables'!L$137,('Tax Tables'!L$137-'Tax Tables'!L$136)*'Tax Tables'!L$138,0)),IF(AND(L192>='Tax Tables'!L$202,L192<='Tax Tables'!L$203),(L192-'Tax Tables'!L$202)*'Tax Tables'!L$204,IF(L192>='Tax Tables'!L$203,('Tax Tables'!L$203-'Tax Tables'!L$202)*'Tax Tables'!L$204,0))),IF(AND(L192>='Tax Tables'!L$202,L192<='Tax Tables'!L$203),(L192-'Tax Tables'!L$202)*'Tax Tables'!L$204,IF(L192>='Tax Tables'!L$203,('Tax Tables'!L$203-'Tax Tables'!L$202)*'Tax Tables'!L$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(M$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(M192>='Tax Tables'!M$136,M192<='Tax Tables'!M$137),(M192-'Tax Tables'!M$136)*'Tax Tables'!M$138,IF(M192>='Tax Tables'!M$137,('Tax Tables'!M$137-'Tax Tables'!M$136)*'Tax Tables'!M$138,0)),IF(AND(M192>='Tax Tables'!M$202,M192<='Tax Tables'!M$203),(M192-'Tax Tables'!M$202)*'Tax Tables'!M$204,IF(M192>='Tax Tables'!M$203,('Tax Tables'!M$203-'Tax Tables'!M$202)*'Tax Tables'!M$204,0))),IF(AND(M192>='Tax Tables'!M$202,M192<='Tax Tables'!M$203),(M192-'Tax Tables'!M$202)*'Tax Tables'!M$204,IF(M192>='Tax Tables'!M$203,('Tax Tables'!M$203-'Tax Tables'!M$202)*'Tax Tables'!M$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(N$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(N192>='Tax Tables'!N$136,N192<='Tax Tables'!N$137),(N192-'Tax Tables'!N$136)*'Tax Tables'!N$138,IF(N192>='Tax Tables'!N$137,('Tax Tables'!N$137-'Tax Tables'!N$136)*'Tax Tables'!N$138,0)),IF(AND(N192>='Tax Tables'!N$202,N192<='Tax Tables'!N$203),(N192-'Tax Tables'!N$202)*'Tax Tables'!N$204,IF(N192>='Tax Tables'!N$203,('Tax Tables'!N$203-'Tax Tables'!N$202)*'Tax Tables'!N$204,0))),IF(AND(N192>='Tax Tables'!N$202,N192<='Tax Tables'!N$203),(N192-'Tax Tables'!N$202)*'Tax Tables'!N$204,IF(N192>='Tax Tables'!N$203,('Tax Tables'!N$203-'Tax Tables'!N$202)*'Tax Tables'!N$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(O$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(O192>='Tax Tables'!O$136,O192<='Tax Tables'!O$137),(O192-'Tax Tables'!O$136)*'Tax Tables'!O$138,IF(O192>='Tax Tables'!O$137,('Tax Tables'!O$137-'Tax Tables'!O$136)*'Tax Tables'!O$138,0)),IF(AND(O192>='Tax Tables'!O$202,O192<='Tax Tables'!O$203),(O192-'Tax Tables'!O$202)*'Tax Tables'!O$204,IF(O192>='Tax Tables'!O$203,('Tax Tables'!O$203-'Tax Tables'!O$202)*'Tax Tables'!O$204,0))),IF(AND(O192>='Tax Tables'!O$202,O192<='Tax Tables'!O$203),(O192-'Tax Tables'!O$202)*'Tax Tables'!O$204,IF(O192>='Tax Tables'!O$203,('Tax Tables'!O$203-'Tax Tables'!O$202)*'Tax Tables'!O$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(P$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(P192>='Tax Tables'!P$136,P192<='Tax Tables'!P$137),(P192-'Tax Tables'!P$136)*'Tax Tables'!P$138,IF(P192>='Tax Tables'!P$137,('Tax Tables'!P$137-'Tax Tables'!P$136)*'Tax Tables'!P$138,0)),IF(AND(P192>='Tax Tables'!P$202,P192<='Tax Tables'!P$203),(P192-'Tax Tables'!P$202)*'Tax Tables'!P$204,IF(P192>='Tax Tables'!P$203,('Tax Tables'!P$203-'Tax Tables'!P$202)*'Tax Tables'!P$204,0))),IF(AND(P192>='Tax Tables'!P$202,P192<='Tax Tables'!P$203),(P192-'Tax Tables'!P$202)*'Tax Tables'!P$204,IF(P192>='Tax Tables'!P$203,('Tax Tables'!P$203-'Tax Tables'!P$202)*'Tax Tables'!P$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Q$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Q192>='Tax Tables'!Q$136,Q192<='Tax Tables'!Q$137),(Q192-'Tax Tables'!Q$136)*'Tax Tables'!Q$138,IF(Q192>='Tax Tables'!Q$137,('Tax Tables'!Q$137-'Tax Tables'!Q$136)*'Tax Tables'!Q$138,0)),IF(AND(Q192>='Tax Tables'!Q$202,Q192<='Tax Tables'!Q$203),(Q192-'Tax Tables'!Q$202)*'Tax Tables'!Q$204,IF(Q192>='Tax Tables'!Q$203,('Tax Tables'!Q$203-'Tax Tables'!Q$202)*'Tax Tables'!Q$204,0))),IF(AND(Q192>='Tax Tables'!Q$202,Q192<='Tax Tables'!Q$203),(Q192-'Tax Tables'!Q$202)*'Tax Tables'!Q$204,IF(Q192>='Tax Tables'!Q$203,('Tax Tables'!Q$203-'Tax Tables'!Q$202)*'Tax Tables'!Q$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(R$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(R192>='Tax Tables'!R$136,R192<='Tax Tables'!R$137),(R192-'Tax Tables'!R$136)*'Tax Tables'!R$138,IF(R192>='Tax Tables'!R$137,('Tax Tables'!R$137-'Tax Tables'!R$136)*'Tax Tables'!R$138,0)),IF(AND(R192>='Tax Tables'!R$202,R192<='Tax Tables'!R$203),(R192-'Tax Tables'!R$202)*'Tax Tables'!R$204,IF(R192>='Tax Tables'!R$203,('Tax Tables'!R$203-'Tax Tables'!R$202)*'Tax Tables'!R$204,0))),IF(AND(R192>='Tax Tables'!R$202,R192<='Tax Tables'!R$203),(R192-'Tax Tables'!R$202)*'Tax Tables'!R$204,IF(R192>='Tax Tables'!R$203,('Tax Tables'!R$203-'Tax Tables'!R$202)*'Tax Tables'!R$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(S$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(S192>='Tax Tables'!S$136,S192<='Tax Tables'!S$137),(S192-'Tax Tables'!S$136)*'Tax Tables'!S$138,IF(S192>='Tax Tables'!S$137,('Tax Tables'!S$137-'Tax Tables'!S$136)*'Tax Tables'!S$138,0)),IF(AND(S192>='Tax Tables'!S$202,S192<='Tax Tables'!S$203),(S192-'Tax Tables'!S$202)*'Tax Tables'!S$204,IF(S192>='Tax Tables'!S$203,('Tax Tables'!S$203-'Tax Tables'!S$202)*'Tax Tables'!S$204,0))),IF(AND(S192>='Tax Tables'!S$202,S192<='Tax Tables'!S$203),(S192-'Tax Tables'!S$202)*'Tax Tables'!S$204,IF(S192>='Tax Tables'!S$203,('Tax Tables'!S$203-'Tax Tables'!S$202)*'Tax Tables'!S$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(T$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(T192>='Tax Tables'!T$136,T192<='Tax Tables'!T$137),(T192-'Tax Tables'!T$136)*'Tax Tables'!T$138,IF(T192>='Tax Tables'!T$137,('Tax Tables'!T$137-'Tax Tables'!T$136)*'Tax Tables'!T$138,0)),IF(AND(T192>='Tax Tables'!T$202,T192<='Tax Tables'!T$203),(T192-'Tax Tables'!T$202)*'Tax Tables'!T$204,IF(T192>='Tax Tables'!T$203,('Tax Tables'!T$203-'Tax Tables'!T$202)*'Tax Tables'!T$204,0))),IF(AND(T192>='Tax Tables'!T$202,T192<='Tax Tables'!T$203),(T192-'Tax Tables'!T$202)*'Tax Tables'!T$204,IF(T192>='Tax Tables'!T$203,('Tax Tables'!T$203-'Tax Tables'!T$202)*'Tax Tables'!T$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(U$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(U192>='Tax Tables'!U$136,U192<='Tax Tables'!U$137),(U192-'Tax Tables'!U$136)*'Tax Tables'!U$138,IF(U192>='Tax Tables'!U$137,('Tax Tables'!U$137-'Tax Tables'!U$136)*'Tax Tables'!U$138,0)),IF(AND(U192>='Tax Tables'!U$202,U192<='Tax Tables'!U$203),(U192-'Tax Tables'!U$202)*'Tax Tables'!U$204,IF(U192>='Tax Tables'!U$203,('Tax Tables'!U$203-'Tax Tables'!U$202)*'Tax Tables'!U$204,0))),IF(AND(U192>='Tax Tables'!U$202,U192<='Tax Tables'!U$203),(U192-'Tax Tables'!U$202)*'Tax Tables'!U$204,IF(U192>='Tax Tables'!U$203,('Tax Tables'!U$203-'Tax Tables'!U$202)*'Tax Tables'!U$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(V$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(V192>='Tax Tables'!V$136,V192<='Tax Tables'!V$137),(V192-'Tax Tables'!V$136)*'Tax Tables'!V$138,IF(V192>='Tax Tables'!V$137,('Tax Tables'!V$137-'Tax Tables'!V$136)*'Tax Tables'!V$138,0)),IF(AND(V192>='Tax Tables'!V$202,V192<='Tax Tables'!V$203),(V192-'Tax Tables'!V$202)*'Tax Tables'!V$204,IF(V192>='Tax Tables'!V$203,('Tax Tables'!V$203-'Tax Tables'!V$202)*'Tax Tables'!V$204,0))),IF(AND(V192>='Tax Tables'!V$202,V192<='Tax Tables'!V$203),(V192-'Tax Tables'!V$202)*'Tax Tables'!V$204,IF(V192>='Tax Tables'!V$203,('Tax Tables'!V$203-'Tax Tables'!V$202)*'Tax Tables'!V$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(W$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(W192>='Tax Tables'!W$136,W192<='Tax Tables'!W$137),(W192-'Tax Tables'!W$136)*'Tax Tables'!W$138,IF(W192>='Tax Tables'!W$137,('Tax Tables'!W$137-'Tax Tables'!W$136)*'Tax Tables'!W$138,0)),IF(AND(W192>='Tax Tables'!W$202,W192<='Tax Tables'!W$203),(W192-'Tax Tables'!W$202)*'Tax Tables'!W$204,IF(W192>='Tax Tables'!W$203,('Tax Tables'!W$203-'Tax Tables'!W$202)*'Tax Tables'!W$204,0))),IF(AND(W192>='Tax Tables'!W$202,W192<='Tax Tables'!W$203),(W192-'Tax Tables'!W$202)*'Tax Tables'!W$204,IF(W192>='Tax Tables'!W$203,('Tax Tables'!W$203-'Tax Tables'!W$202)*'Tax Tables'!W$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(X$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(X192>='Tax Tables'!X$136,X192<='Tax Tables'!X$137),(X192-'Tax Tables'!X$136)*'Tax Tables'!X$138,IF(X192>='Tax Tables'!X$137,('Tax Tables'!X$137-'Tax Tables'!X$136)*'Tax Tables'!X$138,0)),IF(AND(X192>='Tax Tables'!X$202,X192<='Tax Tables'!X$203),(X192-'Tax Tables'!X$202)*'Tax Tables'!X$204,IF(X192>='Tax Tables'!X$203,('Tax Tables'!X$203-'Tax Tables'!X$202)*'Tax Tables'!X$204,0))),IF(AND(X192>='Tax Tables'!X$202,X192<='Tax Tables'!X$203),(X192-'Tax Tables'!X$202)*'Tax Tables'!X$204,IF(X192>='Tax Tables'!X$203,('Tax Tables'!X$203-'Tax Tables'!X$202)*'Tax Tables'!X$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Y$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Y192>='Tax Tables'!Y$136,Y192<='Tax Tables'!Y$137),(Y192-'Tax Tables'!Y$136)*'Tax Tables'!Y$138,IF(Y192>='Tax Tables'!Y$137,('Tax Tables'!Y$137-'Tax Tables'!Y$136)*'Tax Tables'!Y$138,0)),IF(AND(Y192>='Tax Tables'!Y$202,Y192<='Tax Tables'!Y$203),(Y192-'Tax Tables'!Y$202)*'Tax Tables'!Y$204,IF(Y192>='Tax Tables'!Y$203,('Tax Tables'!Y$203-'Tax Tables'!Y$202)*'Tax Tables'!Y$204,0))),IF(AND(Y192>='Tax Tables'!Y$202,Y192<='Tax Tables'!Y$203),(Y192-'Tax Tables'!Y$202)*'Tax Tables'!Y$204,IF(Y192>='Tax Tables'!Y$203,('Tax Tables'!Y$203-'Tax Tables'!Y$202)*'Tax Tables'!Y$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Z$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Z192>='Tax Tables'!Z$136,Z192<='Tax Tables'!Z$137),(Z192-'Tax Tables'!Z$136)*'Tax Tables'!Z$138,IF(Z192>='Tax Tables'!Z$137,('Tax Tables'!Z$137-'Tax Tables'!Z$136)*'Tax Tables'!Z$138,0)),IF(AND(Z192>='Tax Tables'!Z$202,Z192<='Tax Tables'!Z$203),(Z192-'Tax Tables'!Z$202)*'Tax Tables'!Z$204,IF(Z192>='Tax Tables'!Z$203,('Tax Tables'!Z$203-'Tax Tables'!Z$202)*'Tax Tables'!Z$204,0))),IF(AND(Z192>='Tax Tables'!Z$202,Z192<='Tax Tables'!Z$203),(Z192-'Tax Tables'!Z$202)*'Tax Tables'!Z$204,IF(Z192>='Tax Tables'!Z$203,('Tax Tables'!Z$203-'Tax Tables'!Z$202)*'Tax Tables'!Z$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AA$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AA192>='Tax Tables'!AA$136,AA192<='Tax Tables'!AA$137),(AA192-'Tax Tables'!AA$136)*'Tax Tables'!AA$138,IF(AA192>='Tax Tables'!AA$137,('Tax Tables'!AA$137-'Tax Tables'!AA$136)*'Tax Tables'!AA$138,0)),IF(AND(AA192>='Tax Tables'!AA$202,AA192<='Tax Tables'!AA$203),(AA192-'Tax Tables'!AA$202)*'Tax Tables'!AA$204,IF(AA192>='Tax Tables'!AA$203,('Tax Tables'!AA$203-'Tax Tables'!AA$202)*'Tax Tables'!AA$204,0))),IF(AND(AA192>='Tax Tables'!AA$202,AA192<='Tax Tables'!AA$203),(AA192-'Tax Tables'!AA$202)*'Tax Tables'!AA$204,IF(AA192>='Tax Tables'!AA$203,('Tax Tables'!AA$203-'Tax Tables'!AA$202)*'Tax Tables'!AA$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AB$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AB192>='Tax Tables'!AB$136,AB192<='Tax Tables'!AB$137),(AB192-'Tax Tables'!AB$136)*'Tax Tables'!AB$138,IF(AB192>='Tax Tables'!AB$137,('Tax Tables'!AB$137-'Tax Tables'!AB$136)*'Tax Tables'!AB$138,0)),IF(AND(AB192>='Tax Tables'!AB$202,AB192<='Tax Tables'!AB$203),(AB192-'Tax Tables'!AB$202)*'Tax Tables'!AB$204,IF(AB192>='Tax Tables'!AB$203,('Tax Tables'!AB$203-'Tax Tables'!AB$202)*'Tax Tables'!AB$204,0))),IF(AND(AB192>='Tax Tables'!AB$202,AB192<='Tax Tables'!AB$203),(AB192-'Tax Tables'!AB$202)*'Tax Tables'!AB$204,IF(AB192>='Tax Tables'!AB$203,('Tax Tables'!AB$203-'Tax Tables'!AB$202)*'Tax Tables'!AB$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AC$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AC192>='Tax Tables'!AC$136,AC192<='Tax Tables'!AC$137),(AC192-'Tax Tables'!AC$136)*'Tax Tables'!AC$138,IF(AC192>='Tax Tables'!AC$137,('Tax Tables'!AC$137-'Tax Tables'!AC$136)*'Tax Tables'!AC$138,0)),IF(AND(AC192>='Tax Tables'!AC$202,AC192<='Tax Tables'!AC$203),(AC192-'Tax Tables'!AC$202)*'Tax Tables'!AC$204,IF(AC192>='Tax Tables'!AC$203,('Tax Tables'!AC$203-'Tax Tables'!AC$202)*'Tax Tables'!AC$204,0))),IF(AND(AC192>='Tax Tables'!AC$202,AC192<='Tax Tables'!AC$203),(AC192-'Tax Tables'!AC$202)*'Tax Tables'!AC$204,IF(AC192>='Tax Tables'!AC$203,('Tax Tables'!AC$203-'Tax Tables'!AC$202)*'Tax Tables'!AC$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AD$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AD192>='Tax Tables'!AD$136,AD192<='Tax Tables'!AD$137),(AD192-'Tax Tables'!AD$136)*'Tax Tables'!AD$138,IF(AD192>='Tax Tables'!AD$137,('Tax Tables'!AD$137-'Tax Tables'!AD$136)*'Tax Tables'!AD$138,0)),IF(AND(AD192>='Tax Tables'!AD$202,AD192<='Tax Tables'!AD$203),(AD192-'Tax Tables'!AD$202)*'Tax Tables'!AD$204,IF(AD192>='Tax Tables'!AD$203,('Tax Tables'!AD$203-'Tax Tables'!AD$202)*'Tax Tables'!AD$204,0))),IF(AND(AD192>='Tax Tables'!AD$202,AD192<='Tax Tables'!AD$203),(AD192-'Tax Tables'!AD$202)*'Tax Tables'!AD$204,IF(AD192>='Tax Tables'!AD$203,('Tax Tables'!AD$203-'Tax Tables'!AD$202)*'Tax Tables'!AD$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AE$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AE192>='Tax Tables'!AE$136,AE192<='Tax Tables'!AE$137),(AE192-'Tax Tables'!AE$136)*'Tax Tables'!AE$138,IF(AE192>='Tax Tables'!AE$137,('Tax Tables'!AE$137-'Tax Tables'!AE$136)*'Tax Tables'!AE$138,0)),IF(AND(AE192>='Tax Tables'!AE$202,AE192<='Tax Tables'!AE$203),(AE192-'Tax Tables'!AE$202)*'Tax Tables'!AE$204,IF(AE192>='Tax Tables'!AE$203,('Tax Tables'!AE$203-'Tax Tables'!AE$202)*'Tax Tables'!AE$204,0))),IF(AND(AE192>='Tax Tables'!AE$202,AE192<='Tax Tables'!AE$203),(AE192-'Tax Tables'!AE$202)*'Tax Tables'!AE$204,IF(AE192>='Tax Tables'!AE$203,('Tax Tables'!AE$203-'Tax Tables'!AE$202)*'Tax Tables'!AE$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AF$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AF192>='Tax Tables'!AF$136,AF192<='Tax Tables'!AF$137),(AF192-'Tax Tables'!AF$136)*'Tax Tables'!AF$138,IF(AF192>='Tax Tables'!AF$137,('Tax Tables'!AF$137-'Tax Tables'!AF$136)*'Tax Tables'!AF$138,0)),IF(AND(AF192>='Tax Tables'!AF$202,AF192<='Tax Tables'!AF$203),(AF192-'Tax Tables'!AF$202)*'Tax Tables'!AF$204,IF(AF192>='Tax Tables'!AF$203,('Tax Tables'!AF$203-'Tax Tables'!AF$202)*'Tax Tables'!AF$204,0))),IF(AND(AF192>='Tax Tables'!AF$202,AF192<='Tax Tables'!AF$203),(AF192-'Tax Tables'!AF$202)*'Tax Tables'!AF$204,IF(AF192>='Tax Tables'!AF$203,('Tax Tables'!AF$203-'Tax Tables'!AF$202)*'Tax Tables'!AF$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AG$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AG192>='Tax Tables'!AG$136,AG192<='Tax Tables'!AG$137),(AG192-'Tax Tables'!AG$136)*'Tax Tables'!AG$138,IF(AG192>='Tax Tables'!AG$137,('Tax Tables'!AG$137-'Tax Tables'!AG$136)*'Tax Tables'!AG$138,0)),IF(AND(AG192>='Tax Tables'!AG$202,AG192<='Tax Tables'!AG$203),(AG192-'Tax Tables'!AG$202)*'Tax Tables'!AG$204,IF(AG192>='Tax Tables'!AG$203,('Tax Tables'!AG$203-'Tax Tables'!AG$202)*'Tax Tables'!AG$204,0))),IF(AND(AG192>='Tax Tables'!AG$202,AG192<='Tax Tables'!AG$203),(AG192-'Tax Tables'!AG$202)*'Tax Tables'!AG$204,IF(AG192>='Tax Tables'!AG$203,('Tax Tables'!AG$203-'Tax Tables'!AG$202)*'Tax Tables'!AG$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AH$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AH192>='Tax Tables'!AH$136,AH192<='Tax Tables'!AH$137),(AH192-'Tax Tables'!AH$136)*'Tax Tables'!AH$138,IF(AH192>='Tax Tables'!AH$137,('Tax Tables'!AH$137-'Tax Tables'!AH$136)*'Tax Tables'!AH$138,0)),IF(AND(AH192>='Tax Tables'!AH$202,AH192<='Tax Tables'!AH$203),(AH192-'Tax Tables'!AH$202)*'Tax Tables'!AH$204,IF(AH192>='Tax Tables'!AH$203,('Tax Tables'!AH$203-'Tax Tables'!AH$202)*'Tax Tables'!AH$204,0))),IF(AND(AH192>='Tax Tables'!AH$202,AH192<='Tax Tables'!AH$203),(AH192-'Tax Tables'!AH$202)*'Tax Tables'!AH$204,IF(AH192>='Tax Tables'!AH$203,('Tax Tables'!AH$203-'Tax Tables'!AH$202)*'Tax Tables'!AH$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AI$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AI192>='Tax Tables'!AI$136,AI192<='Tax Tables'!AI$137),(AI192-'Tax Tables'!AI$136)*'Tax Tables'!AI$138,IF(AI192>='Tax Tables'!AI$137,('Tax Tables'!AI$137-'Tax Tables'!AI$136)*'Tax Tables'!AI$138,0)),IF(AND(AI192>='Tax Tables'!AI$202,AI192<='Tax Tables'!AI$203),(AI192-'Tax Tables'!AI$202)*'Tax Tables'!AI$204,IF(AI192>='Tax Tables'!AI$203,('Tax Tables'!AI$203-'Tax Tables'!AI$202)*'Tax Tables'!AI$204,0))),IF(AND(AI192>='Tax Tables'!AI$202,AI192<='Tax Tables'!AI$203),(AI192-'Tax Tables'!AI$202)*'Tax Tables'!AI$204,IF(AI192>='Tax Tables'!AI$203,('Tax Tables'!AI$203-'Tax Tables'!AI$202)*'Tax Tables'!AI$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AJ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AJ192>='Tax Tables'!AJ$136,AJ192<='Tax Tables'!AJ$137),(AJ192-'Tax Tables'!AJ$136)*'Tax Tables'!AJ$138,IF(AJ192>='Tax Tables'!AJ$137,('Tax Tables'!AJ$137-'Tax Tables'!AJ$136)*'Tax Tables'!AJ$138,0)),IF(AND(AJ192>='Tax Tables'!AJ$202,AJ192<='Tax Tables'!AJ$203),(AJ192-'Tax Tables'!AJ$202)*'Tax Tables'!AJ$204,IF(AJ192>='Tax Tables'!AJ$203,('Tax Tables'!AJ$203-'Tax Tables'!AJ$202)*'Tax Tables'!AJ$204,0))),IF(AND(AJ192>='Tax Tables'!AJ$202,AJ192<='Tax Tables'!AJ$203),(AJ192-'Tax Tables'!AJ$202)*'Tax Tables'!AJ$204,IF(AJ192>='Tax Tables'!AJ$203,('Tax Tables'!AJ$203-'Tax Tables'!AJ$202)*'Tax Tables'!AJ$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AK$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AK192>='Tax Tables'!AK$136,AK192<='Tax Tables'!AK$137),(AK192-'Tax Tables'!AK$136)*'Tax Tables'!AK$138,IF(AK192>='Tax Tables'!AK$137,('Tax Tables'!AK$137-'Tax Tables'!AK$136)*'Tax Tables'!AK$138,0)),IF(AND(AK192>='Tax Tables'!AK$202,AK192<='Tax Tables'!AK$203),(AK192-'Tax Tables'!AK$202)*'Tax Tables'!AK$204,IF(AK192>='Tax Tables'!AK$203,('Tax Tables'!AK$203-'Tax Tables'!AK$202)*'Tax Tables'!AK$204,0))),IF(AND(AK192>='Tax Tables'!AK$202,AK192<='Tax Tables'!AK$203),(AK192-'Tax Tables'!AK$202)*'Tax Tables'!AK$204,IF(AK192>='Tax Tables'!AK$203,('Tax Tables'!AK$203-'Tax Tables'!AK$202)*'Tax Tables'!AK$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AL$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AL192>='Tax Tables'!AL$136,AL192<='Tax Tables'!AL$137),(AL192-'Tax Tables'!AL$136)*'Tax Tables'!AL$138,IF(AL192>='Tax Tables'!AL$137,('Tax Tables'!AL$137-'Tax Tables'!AL$136)*'Tax Tables'!AL$138,0)),IF(AND(AL192>='Tax Tables'!AL$202,AL192<='Tax Tables'!AL$203),(AL192-'Tax Tables'!AL$202)*'Tax Tables'!AL$204,IF(AL192>='Tax Tables'!AL$203,('Tax Tables'!AL$203-'Tax Tables'!AL$202)*'Tax Tables'!AL$204,0))),IF(AND(AL192>='Tax Tables'!AL$202,AL192<='Tax Tables'!AL$203),(AL192-'Tax Tables'!AL$202)*'Tax Tables'!AL$204,IF(AL192>='Tax Tables'!AL$203,('Tax Tables'!AL$203-'Tax Tables'!AL$202)*'Tax Tables'!AL$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AM$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AM192>='Tax Tables'!AM$136,AM192<='Tax Tables'!AM$137),(AM192-'Tax Tables'!AM$136)*'Tax Tables'!AM$138,IF(AM192>='Tax Tables'!AM$137,('Tax Tables'!AM$137-'Tax Tables'!AM$136)*'Tax Tables'!AM$138,0)),IF(AND(AM192>='Tax Tables'!AM$202,AM192<='Tax Tables'!AM$203),(AM192-'Tax Tables'!AM$202)*'Tax Tables'!AM$204,IF(AM192>='Tax Tables'!AM$203,('Tax Tables'!AM$203-'Tax Tables'!AM$202)*'Tax Tables'!AM$204,0))),IF(AND(AM192>='Tax Tables'!AM$202,AM192<='Tax Tables'!AM$203),(AM192-'Tax Tables'!AM$202)*'Tax Tables'!AM$204,IF(AM192>='Tax Tables'!AM$203,('Tax Tables'!AM$203-'Tax Tables'!AM$202)*'Tax Tables'!AM$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AN$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AN192>='Tax Tables'!AN$136,AN192<='Tax Tables'!AN$137),(AN192-'Tax Tables'!AN$136)*'Tax Tables'!AN$138,IF(AN192>='Tax Tables'!AN$137,('Tax Tables'!AN$137-'Tax Tables'!AN$136)*'Tax Tables'!AN$138,0)),IF(AND(AN192>='Tax Tables'!AN$202,AN192<='Tax Tables'!AN$203),(AN192-'Tax Tables'!AN$202)*'Tax Tables'!AN$204,IF(AN192>='Tax Tables'!AN$203,('Tax Tables'!AN$203-'Tax Tables'!AN$202)*'Tax Tables'!AN$204,0))),IF(AND(AN192>='Tax Tables'!AN$202,AN192<='Tax Tables'!AN$203),(AN192-'Tax Tables'!AN$202)*'Tax Tables'!AN$204,IF(AN192>='Tax Tables'!AN$203,('Tax Tables'!AN$203-'Tax Tables'!AN$202)*'Tax Tables'!AN$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AO$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AO192>='Tax Tables'!AO$136,AO192<='Tax Tables'!AO$137),(AO192-'Tax Tables'!AO$136)*'Tax Tables'!AO$138,IF(AO192>='Tax Tables'!AO$137,('Tax Tables'!AO$137-'Tax Tables'!AO$136)*'Tax Tables'!AO$138,0)),IF(AND(AO192>='Tax Tables'!AO$202,AO192<='Tax Tables'!AO$203),(AO192-'Tax Tables'!AO$202)*'Tax Tables'!AO$204,IF(AO192>='Tax Tables'!AO$203,('Tax Tables'!AO$203-'Tax Tables'!AO$202)*'Tax Tables'!AO$204,0))),IF(AND(AO192>='Tax Tables'!AO$202,AO192<='Tax Tables'!AO$203),(AO192-'Tax Tables'!AO$202)*'Tax Tables'!AO$204,IF(AO192>='Tax Tables'!AO$203,('Tax Tables'!AO$203-'Tax Tables'!AO$202)*'Tax Tables'!AO$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AP$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AP192>='Tax Tables'!AP$136,AP192<='Tax Tables'!AP$137),(AP192-'Tax Tables'!AP$136)*'Tax Tables'!AP$138,IF(AP192>='Tax Tables'!AP$137,('Tax Tables'!AP$137-'Tax Tables'!AP$136)*'Tax Tables'!AP$138,0)),IF(AND(AP192>='Tax Tables'!AP$202,AP192<='Tax Tables'!AP$203),(AP192-'Tax Tables'!AP$202)*'Tax Tables'!AP$204,IF(AP192>='Tax Tables'!AP$203,('Tax Tables'!AP$203-'Tax Tables'!AP$202)*'Tax Tables'!AP$204,0))),IF(AND(AP192>='Tax Tables'!AP$202,AP192<='Tax Tables'!AP$203),(AP192-'Tax Tables'!AP$202)*'Tax Tables'!AP$204,IF(AP192>='Tax Tables'!AP$203,('Tax Tables'!AP$203-'Tax Tables'!AP$202)*'Tax Tables'!AP$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AQ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AQ192>='Tax Tables'!AQ$136,AQ192<='Tax Tables'!AQ$137),(AQ192-'Tax Tables'!AQ$136)*'Tax Tables'!AQ$138,IF(AQ192>='Tax Tables'!AQ$137,('Tax Tables'!AQ$137-'Tax Tables'!AQ$136)*'Tax Tables'!AQ$138,0)),IF(AND(AQ192>='Tax Tables'!AQ$202,AQ192<='Tax Tables'!AQ$203),(AQ192-'Tax Tables'!AQ$202)*'Tax Tables'!AQ$204,IF(AQ192>='Tax Tables'!AQ$203,('Tax Tables'!AQ$203-'Tax Tables'!AQ$202)*'Tax Tables'!AQ$204,0))),IF(AND(AQ192>='Tax Tables'!AQ$202,AQ192<='Tax Tables'!AQ$203),(AQ192-'Tax Tables'!AQ$202)*'Tax Tables'!AQ$204,IF(AQ192>='Tax Tables'!AQ$203,('Tax Tables'!AQ$203-'Tax Tables'!AQ$202)*'Tax Tables'!AQ$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AR$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AR192>='Tax Tables'!AR$136,AR192<='Tax Tables'!AR$137),(AR192-'Tax Tables'!AR$136)*'Tax Tables'!AR$138,IF(AR192>='Tax Tables'!AR$137,('Tax Tables'!AR$137-'Tax Tables'!AR$136)*'Tax Tables'!AR$138,0)),IF(AND(AR192>='Tax Tables'!AR$202,AR192<='Tax Tables'!AR$203),(AR192-'Tax Tables'!AR$202)*'Tax Tables'!AR$204,IF(AR192>='Tax Tables'!AR$203,('Tax Tables'!AR$203-'Tax Tables'!AR$202)*'Tax Tables'!AR$204,0))),IF(AND(AR192>='Tax Tables'!AR$202,AR192<='Tax Tables'!AR$203),(AR192-'Tax Tables'!AR$202)*'Tax Tables'!AR$204,IF(AR192>='Tax Tables'!AR$203,('Tax Tables'!AR$203-'Tax Tables'!AR$202)*'Tax Tables'!AR$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AS192>='Tax Tables'!AS$136,AS192<='Tax Tables'!AS$137),(AS192-'Tax Tables'!AS$136)*'Tax Tables'!AS$138,IF(AS192>='Tax Tables'!AS$137,('Tax Tables'!AS$137-'Tax Tables'!AS$136)*'Tax Tables'!AS$138,0)),IF(AND(AS192>='Tax Tables'!AS$202,AS192<='Tax Tables'!AS$203),(AS192-'Tax Tables'!AS$202)*'Tax Tables'!AS$204,IF(AS192>='Tax Tables'!AS$203,('Tax Tables'!AS$203-'Tax Tables'!AS$202)*'Tax Tables'!AS$204,0))),IF(AND(AS192>='Tax Tables'!AS$202,AS192<='Tax Tables'!AS$203),(AS192-'Tax Tables'!AS$202)*'Tax Tables'!AS$204,IF(AS192>='Tax Tables'!AS$203,('Tax Tables'!AS$203-'Tax Tables'!AS$202)*'Tax Tables'!AS$204,0))),0)/Round_To,0)*Round_To","v":0},null,{"$f":"+Details!E199","v":0},0,null,null,{"$f":"+Details!F199-Base!F199","v":0},{"$f":"+Details!G199-Base!G199","v":0},{"$f":"+Details!H199-Base!H199","v":0},{"$f":"+Details!I199-Base!I199","v":0},{"$f":"+Details!J199-Base!J199","v":0},{"$f":"+Details!K199-Base!K199","v":0},{"$f":"+Details!L199-Base!L199","v":0},{"$f":"+Details!M199-Base!M199","v":0},{"$f":"+Details!N199-Base!N199","v":0},{"$f":"+Details!O199-Base!O199","v":0},{"$f":"+Details!P199-Base!P199","v":0},{"$f":"+Details!Q199-Base!Q199","v":0},{"$f":"+Details!R199-Base!R199","v":0},{"$f":"+Details!S199-Base!S199","v":0},{"$f":"+Details!T199-Base!T199","v":0},{"$f":"+Details!U199-Base!U199","v":0},{"$f":"+Details!V199-Base!V199","v":0},{"$f":"+Details!W199-Base!W199","v":0},{"$f":"+Details!X199-Base!X199","v":0},{"$f":"+Details!Y199-Base!Y199","v":0},{"$f":"+Details!Z199-Base!Z199","v":0},{"$f":"+Details!AA199-Base!AA199","v":0},{"$f":"+Details!AB199-Base!AB199","v":0},{"$f":"+Details!AC199-Base!AC199","v":0},{"$f":"+Details!AD199-Base!AD199","v":0},{"$f":"+Details!AE199-Base!AE199","v":0},{"$f":"+Details!AF199-Base!AF199","v":0},{"$f":"+Details!AG199-Base!AG199","v":0},{"$f":"+Details!AH199-Base!AH199","v":0},{"$f":"+Details!AI199-Base!AI199","v":0},{"$f":"+Details!AJ199-Base!AJ199","v":0},{"$f":"+Details!AK199-Base!AK199","v":0},{"$f":"+Details!AL199-Base!AL199","v":0},{"$f":"+Details!AM199-Base!AM199","v":0},{"$f":"+Details!AN199-Base!AN199","v":0},{"$f":"+Details!AO199-Base!AO199","v":0},{"$f":"+Details!AP199-Base!AP199","v":0},{"$f":"+Details!AQ199-Base!AQ199","v":0},{"$f":"+Details!AR199-Base!AR199","v":0},{"$f":"+Details!AS199-Base!AS199","v":0}]
["c",null,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Filing_Status=\"m\",Setup!$E$324,Setup!$H$324),\"\")","v":""},{"$f":"IF(Filing_Status=\"m\",TaxC_M_7R,TaxC_S_7R)","v":0.37},0,{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(F192>='Tax Tables'!F$141,(F192-'Tax Tables'!F$141)*'Tax Tables'!F$142,0),IF(F192>='Tax Tables'!F$207,(F192-'Tax Tables'!F$207)*'Tax Tables'!F$208,0)),IF(F192>='Tax Tables'!F$207,(F192-'Tax Tables'!F$207)*'Tax Tables'!F$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(G$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(G192>='Tax Tables'!G$141,(G192-'Tax Tables'!G$141)*'Tax Tables'!G$142,0),IF(G192>='Tax Tables'!G$207,(G192-'Tax Tables'!G$207)*'Tax Tables'!G$208,0)),IF(G192>='Tax Tables'!G$207,(G192-'Tax Tables'!G$207)*'Tax Tables'!G$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(H$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(H192>='Tax Tables'!H$141,(H192-'Tax Tables'!H$141)*'Tax Tables'!H$142,0),IF(H192>='Tax Tables'!H$207,(H192-'Tax Tables'!H$207)*'Tax Tables'!H$208,0)),IF(H192>='Tax Tables'!H$207,(H192-'Tax Tables'!H$207)*'Tax Tables'!H$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(I$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(I192>='Tax Tables'!I$141,(I192-'Tax Tables'!I$141)*'Tax Tables'!I$142,0),IF(I192>='Tax Tables'!I$207,(I192-'Tax Tables'!I$207)*'Tax Tables'!I$208,0)),IF(I192>='Tax Tables'!I$207,(I192-'Tax Tables'!I$207)*'Tax Tables'!I$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(J$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(J192>='Tax Tables'!J$141,(J192-'Tax Tables'!J$141)*'Tax Tables'!J$142,0),IF(J192>='Tax Tables'!J$207,(J192-'Tax Tables'!J$207)*'Tax Tables'!J$208,0)),IF(J192>='Tax Tables'!J$207,(J192-'Tax Tables'!J$207)*'Tax Tables'!J$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(K$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(K192>='Tax Tables'!K$141,(K192-'Tax Tables'!K$141)*'Tax Tables'!K$142,0),IF(K192>='Tax Tables'!K$207,(K192-'Tax Tables'!K$207)*'Tax Tables'!K$208,0)),IF(K192>='Tax Tables'!K$207,(K192-'Tax Tables'!K$207)*'Tax Tables'!K$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(L$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(L192>='Tax Tables'!L$141,(L192-'Tax Tables'!L$141)*'Tax Tables'!L$142,0),IF(L192>='Tax Tables'!L$207,(L192-'Tax Tables'!L$207)*'Tax Tables'!L$208,0)),IF(L192>='Tax Tables'!L$207,(L192-'Tax Tables'!L$207)*'Tax Tables'!L$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(M$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(M192>='Tax Tables'!M$141,(M192-'Tax Tables'!M$141)*'Tax Tables'!M$142,0),IF(M192>='Tax Tables'!M$207,(M192-'Tax Tables'!M$207)*'Tax Tables'!M$208,0)),IF(M192>='Tax Tables'!M$207,(M192-'Tax Tables'!M$207)*'Tax Tables'!M$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(N$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(N192>='Tax Tables'!N$141,(N192-'Tax Tables'!N$141)*'Tax Tables'!N$142,0),IF(N192>='Tax Tables'!N$207,(N192-'Tax Tables'!N$207)*'Tax Tables'!N$208,0)),IF(N192>='Tax Tables'!N$207,(N192-'Tax Tables'!N$207)*'Tax Tables'!N$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(O$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(O192>='Tax Tables'!O$141,(O192-'Tax Tables'!O$141)*'Tax Tables'!O$142,0),IF(O192>='Tax Tables'!O$207,(O192-'Tax Tables'!O$207)*'Tax Tables'!O$208,0)),IF(O192>='Tax Tables'!O$207,(O192-'Tax Tables'!O$207)*'Tax Tables'!O$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(P$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(P192>='Tax Tables'!P$141,(P192-'Tax Tables'!P$141)*'Tax Tables'!P$142,0),IF(P192>='Tax Tables'!P$207,(P192-'Tax Tables'!P$207)*'Tax Tables'!P$208,0)),IF(P192>='Tax Tables'!P$207,(P192-'Tax Tables'!P$207)*'Tax Tables'!P$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Q$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(Q192>='Tax Tables'!Q$141,(Q192-'Tax Tables'!Q$141)*'Tax Tables'!Q$142,0),IF(Q192>='Tax Tables'!Q$207,(Q192-'Tax Tables'!Q$207)*'Tax Tables'!Q$208,0)),IF(Q192>='Tax Tables'!Q$207,(Q192-'Tax Tables'!Q$207)*'Tax Tables'!Q$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(R$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(R192>='Tax Tables'!R$141,(R192-'Tax Tables'!R$141)*'Tax Tables'!R$142,0),IF(R192>='Tax Tables'!R$207,(R192-'Tax Tables'!R$207)*'Tax Tables'!R$208,0)),IF(R192>='Tax Tables'!R$207,(R192-'Tax Tables'!R$207)*'Tax Tables'!R$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(S$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(S192>='Tax Tables'!S$141,(S192-'Tax Tables'!S$141)*'Tax Tables'!S$142,0),IF(S192>='Tax Tables'!S$207,(S192-'Tax Tables'!S$207)*'Tax Tables'!S$208,0)),IF(S192>='Tax Tables'!S$207,(S192-'Tax Tables'!S$207)*'Tax Tables'!S$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(T$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(T192>='Tax Tables'!T$141,(T192-'Tax Tables'!T$141)*'Tax Tables'!T$142,0),IF(T192>='Tax Tables'!T$207,(T192-'Tax Tables'!T$207)*'Tax Tables'!T$208,0)),IF(T192>='Tax Tables'!T$207,(T192-'Tax Tables'!T$207)*'Tax Tables'!T$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(U$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(U192>='Tax Tables'!U$141,(U192-'Tax Tables'!U$141)*'Tax Tables'!U$142,0),IF(U192>='Tax Tables'!U$207,(U192-'Tax Tables'!U$207)*'Tax Tables'!U$208,0)),IF(U192>='Tax Tables'!U$207,(U192-'Tax Tables'!U$207)*'Tax Tables'!U$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(V$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(V192>='Tax Tables'!V$141,(V192-'Tax Tables'!V$141)*'Tax Tables'!V$142,0),IF(V192>='Tax Tables'!V$207,(V192-'Tax Tables'!V$207)*'Tax Tables'!V$208,0)),IF(V192>='Tax Tables'!V$207,(V192-'Tax Tables'!V$207)*'Tax Tables'!V$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(W$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(W192>='Tax Tables'!W$141,(W192-'Tax Tables'!W$141)*'Tax Tables'!W$142,0),IF(W192>='Tax Tables'!W$207,(W192-'Tax Tables'!W$207)*'Tax Tables'!W$208,0)),IF(W192>='Tax Tables'!W$207,(W192-'Tax Tables'!W$207)*'Tax Tables'!W$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(X$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(X192>='Tax Tables'!X$141,(X192-'Tax Tables'!X$141)*'Tax Tables'!X$142,0),IF(X192>='Tax Tables'!X$207,(X192-'Tax Tables'!X$207)*'Tax Tables'!X$208,0)),IF(X192>='Tax Tables'!X$207,(X192-'Tax Tables'!X$207)*'Tax Tables'!X$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Y$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(Y192>='Tax Tables'!Y$141,(Y192-'Tax Tables'!Y$141)*'Tax Tables'!Y$142,0),IF(Y192>='Tax Tables'!Y$207,(Y192-'Tax Tables'!Y$207)*'Tax Tables'!Y$208,0)),IF(Y192>='Tax Tables'!Y$207,(Y192-'Tax Tables'!Y$207)*'Tax Tables'!Y$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Z$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(Z192>='Tax Tables'!Z$141,(Z192-'Tax Tables'!Z$141)*'Tax Tables'!Z$142,0),IF(Z192>='Tax Tables'!Z$207,(Z192-'Tax Tables'!Z$207)*'Tax Tables'!Z$208,0)),IF(Z192>='Tax Tables'!Z$207,(Z192-'Tax Tables'!Z$207)*'Tax Tables'!Z$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AA$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AA192>='Tax Tables'!AA$141,(AA192-'Tax Tables'!AA$141)*'Tax Tables'!AA$142,0),IF(AA192>='Tax Tables'!AA$207,(AA192-'Tax Tables'!AA$207)*'Tax Tables'!AA$208,0)),IF(AA192>='Tax Tables'!AA$207,(AA192-'Tax Tables'!AA$207)*'Tax Tables'!AA$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AB$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AB192>='Tax Tables'!AB$141,(AB192-'Tax Tables'!AB$141)*'Tax Tables'!AB$142,0),IF(AB192>='Tax Tables'!AB$207,(AB192-'Tax Tables'!AB$207)*'Tax Tables'!AB$208,0)),IF(AB192>='Tax Tables'!AB$207,(AB192-'Tax Tables'!AB$207)*'Tax Tables'!AB$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AC$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AC192>='Tax Tables'!AC$141,(AC192-'Tax Tables'!AC$141)*'Tax Tables'!AC$142,0),IF(AC192>='Tax Tables'!AC$207,(AC192-'Tax Tables'!AC$207)*'Tax Tables'!AC$208,0)),IF(AC192>='Tax Tables'!AC$207,(AC192-'Tax Tables'!AC$207)*'Tax Tables'!AC$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AD$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AD192>='Tax Tables'!AD$141,(AD192-'Tax Tables'!AD$141)*'Tax Tables'!AD$142,0),IF(AD192>='Tax Tables'!AD$207,(AD192-'Tax Tables'!AD$207)*'Tax Tables'!AD$208,0)),IF(AD192>='Tax Tables'!AD$207,(AD192-'Tax Tables'!AD$207)*'Tax Tables'!AD$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AE$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AE192>='Tax Tables'!AE$141,(AE192-'Tax Tables'!AE$141)*'Tax Tables'!AE$142,0),IF(AE192>='Tax Tables'!AE$207,(AE192-'Tax Tables'!AE$207)*'Tax Tables'!AE$208,0)),IF(AE192>='Tax Tables'!AE$207,(AE192-'Tax Tables'!AE$207)*'Tax Tables'!AE$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AF$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AF192>='Tax Tables'!AF$141,(AF192-'Tax Tables'!AF$141)*'Tax Tables'!AF$142,0),IF(AF192>='Tax Tables'!AF$207,(AF192-'Tax Tables'!AF$207)*'Tax Tables'!AF$208,0)),IF(AF192>='Tax Tables'!AF$207,(AF192-'Tax Tables'!AF$207)*'Tax Tables'!AF$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AG$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AG192>='Tax Tables'!AG$141,(AG192-'Tax Tables'!AG$141)*'Tax Tables'!AG$142,0),IF(AG192>='Tax Tables'!AG$207,(AG192-'Tax Tables'!AG$207)*'Tax Tables'!AG$208,0)),IF(AG192>='Tax Tables'!AG$207,(AG192-'Tax Tables'!AG$207)*'Tax Tables'!AG$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AH$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AH192>='Tax Tables'!AH$141,(AH192-'Tax Tables'!AH$141)*'Tax Tables'!AH$142,0),IF(AH192>='Tax Tables'!AH$207,(AH192-'Tax Tables'!AH$207)*'Tax Tables'!AH$208,0)),IF(AH192>='Tax Tables'!AH$207,(AH192-'Tax Tables'!AH$207)*'Tax Tables'!AH$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AI$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AI192>='Tax Tables'!AI$141,(AI192-'Tax Tables'!AI$141)*'Tax Tables'!AI$142,0),IF(AI192>='Tax Tables'!AI$207,(AI192-'Tax Tables'!AI$207)*'Tax Tables'!AI$208,0)),IF(AI192>='Tax Tables'!AI$207,(AI192-'Tax Tables'!AI$207)*'Tax Tables'!AI$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AJ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AJ192>='Tax Tables'!AJ$141,(AJ192-'Tax Tables'!AJ$141)*'Tax Tables'!AJ$142,0),IF(AJ192>='Tax Tables'!AJ$207,(AJ192-'Tax Tables'!AJ$207)*'Tax Tables'!AJ$208,0)),IF(AJ192>='Tax Tables'!AJ$207,(AJ192-'Tax Tables'!AJ$207)*'Tax Tables'!AJ$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AK$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AK192>='Tax Tables'!AK$141,(AK192-'Tax Tables'!AK$141)*'Tax Tables'!AK$142,0),IF(AK192>='Tax Tables'!AK$207,(AK192-'Tax Tables'!AK$207)*'Tax Tables'!AK$208,0)),IF(AK192>='Tax Tables'!AK$207,(AK192-'Tax Tables'!AK$207)*'Tax Tables'!AK$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AL$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AL192>='Tax Tables'!AL$141,(AL192-'Tax Tables'!AL$141)*'Tax Tables'!AL$142,0),IF(AL192>='Tax Tables'!AL$207,(AL192-'Tax Tables'!AL$207)*'Tax Tables'!AL$208,0)),IF(AL192>='Tax Tables'!AL$207,(AL192-'Tax Tables'!AL$207)*'Tax Tables'!AL$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AM$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AM192>='Tax Tables'!AM$141,(AM192-'Tax Tables'!AM$141)*'Tax Tables'!AM$142,0),IF(AM192>='Tax Tables'!AM$207,(AM192-'Tax Tables'!AM$207)*'Tax Tables'!AM$208,0)),IF(AM192>='Tax Tables'!AM$207,(AM192-'Tax Tables'!AM$207)*'Tax Tables'!AM$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AN$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AN192>='Tax Tables'!AN$141,(AN192-'Tax Tables'!AN$141)*'Tax Tables'!AN$142,0),IF(AN192>='Tax Tables'!AN$207,(AN192-'Tax Tables'!AN$207)*'Tax Tables'!AN$208,0)),IF(AN192>='Tax Tables'!AN$207,(AN192-'Tax Tables'!AN$207)*'Tax Tables'!AN$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AO$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AO192>='Tax Tables'!AO$141,(AO192-'Tax Tables'!AO$141)*'Tax Tables'!AO$142,0),IF(AO192>='Tax Tables'!AO$207,(AO192-'Tax Tables'!AO$207)*'Tax Tables'!AO$208,0)),IF(AO192>='Tax Tables'!AO$207,(AO192-'Tax Tables'!AO$207)*'Tax Tables'!AO$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AP$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AP192>='Tax Tables'!AP$141,(AP192-'Tax Tables'!AP$141)*'Tax Tables'!AP$142,0),IF(AP192>='Tax Tables'!AP$207,(AP192-'Tax Tables'!AP$207)*'Tax Tables'!AP$208,0)),IF(AP192>='Tax Tables'!AP$207,(AP192-'Tax Tables'!AP$207)*'Tax Tables'!AP$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AQ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AQ192>='Tax Tables'!AQ$141,(AQ192-'Tax Tables'!AQ$141)*'Tax Tables'!AQ$142,0),IF(AQ192>='Tax Tables'!AQ$207,(AQ192-'Tax Tables'!AQ$207)*'Tax Tables'!AQ$208,0)),IF(AQ192>='Tax Tables'!AQ$207,(AQ192-'Tax Tables'!AQ$207)*'Tax Tables'!AQ$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AR$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AR192>='Tax Tables'!AR$141,(AR192-'Tax Tables'!AR$141)*'Tax Tables'!AR$142,0),IF(AR192>='Tax Tables'!AR$207,(AR192-'Tax Tables'!AR$207)*'Tax Tables'!AR$208,0)),IF(AR192>='Tax Tables'!AR$207,(AR192-'Tax Tables'!AR$207)*'Tax Tables'!AR$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AS192>='Tax Tables'!AS$141,(AS192-'Tax Tables'!AS$141)*'Tax Tables'!AS$142,0),IF(AS192>='Tax Tables'!AS$207,(AS192-'Tax Tables'!AS$207)*'Tax Tables'!AS$208,0)),IF(AS192>='Tax Tables'!AS$207,(AS192-'Tax Tables'!AS$207)*'Tax Tables'!AS$208,0)),0)/Round_To,0)*Round_To","v":0},null,{"$f":"+Details!E200","v":0},0,null,null,{"$f":"+Details!F200-Base!F200","v":0},{"$f":"+Details!G200-Base!G200","v":0},{"$f":"+Details!H200-Base!H200","v":0},{"$f":"+Details!I200-Base!I200","v":0},{"$f":"+Details!J200-Base!J200","v":0},{"$f":"+Details!K200-Base!K200","v":0},{"$f":"+Details!L200-Base!L200","v":0},{"$f":"+Details!M200-Base!M200","v":0},{"$f":"+Details!N200-Base!N200","v":0},{"$f":"+Details!O200-Base!O200","v":0},{"$f":"+Details!P200-Base!P200","v":0},{"$f":"+Details!Q200-Base!Q200","v":0},{"$f":"+Details!R200-Base!R200","v":0},{"$f":"+Details!S200-Base!S200","v":0},{"$f":"+Details!T200-Base!T200","v":0},{"$f":"+Details!U200-Base!U200","v":0},{"$f":"+Details!V200-Base!V200","v":0},{"$f":"+Details!W200-Base!W200","v":0},{"$f":"+Details!X200-Base!X200","v":0},{"$f":"+Details!Y200-Base!Y200","v":0},{"$f":"+Details!Z200-Base!Z200","v":0},{"$f":"+Details!AA200-Base!AA200","v":0},{"$f":"+Details!AB200-Base!AB200","v":0},{"$f":"+Details!AC200-Base!AC200","v":0},{"$f":"+Details!AD200-Base!AD200","v":0},{"$f":"+Details!AE200-Base!AE200","v":0},{"$f":"+Details!AF200-Base!AF200","v":0},{"$f":"+Details!AG200-Base!AG200","v":0},{"$f":"+Details!AH200-Base!AH200","v":0},{"$f":"+Details!AI200-Base!AI200","v":0},{"$f":"+Details!AJ200-Base!AJ200","v":0},{"$f":"+Details!AK200-Base!AK200","v":0},{"$f":"+Details!AL200-Base!AL200","v":0},{"$f":"+Details!AM200-Base!AM200","v":0},{"$f":"+Details!AN200-Base!AN200","v":0},{"$f":"+Details!AO200-Base!AO200","v":0},{"$f":"+Details!AP200-Base!AP200","v":0},{"$f":"+Details!AQ200-Base!AQ200","v":0},{"$f":"+Details!AR200-Base!AR200","v":0},{"$f":"+Details!AS200-Base!AS200","v":0}]
[null,"Total Ordinary Income Taxes",null,null,242700,{"$f":"SUM(F194:F200)","v":3800},5700,3900,4000,4000,6400,6400,6400,3100,400,300,3100,5500,4800,3500,5000,6800,9500,9900,10100,10700,11000,10400,10900,14800,15400,16100,16800,17000,17000,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E201","v":242700},0,195,null,{"$f":"+Details!F201-Base!F201","v":0},{"$f":"+Details!G201-Base!G201","v":0},{"$f":"+Details!H201-Base!H201","v":0},{"$f":"+Details!I201-Base!I201","v":0},{"$f":"+Details!J201-Base!J201","v":0},{"$f":"+Details!K201-Base!K201","v":0},{"$f":"+Details!L201-Base!L201","v":0},{"$f":"+Details!M201-Base!M201","v":0},{"$f":"+Details!N201-Base!N201","v":0},{"$f":"+Details!O201-Base!O201","v":0},{"$f":"+Details!P201-Base!P201","v":0},{"$f":"+Details!Q201-Base!Q201","v":0},{"$f":"+Details!R201-Base!R201","v":0},{"$f":"+Details!S201-Base!S201","v":0},{"$f":"+Details!T201-Base!T201","v":0},{"$f":"+Details!U201-Base!U201","v":0},{"$f":"+Details!V201-Base!V201","v":0},{"$f":"+Details!W201-Base!W201","v":0},{"$f":"+Details!X201-Base!X201","v":0},{"$f":"+Details!Y201-Base!Y201","v":0},{"$f":"+Details!Z201-Base!Z201","v":0},{"$f":"+Details!AA201-Base!AA201","v":0},{"$f":"+Details!AB201-Base!AB201","v":0},{"$f":"+Details!AC201-Base!AC201","v":0},{"$f":"+Details!AD201-Base!AD201","v":0},{"$f":"+Details!AE201-Base!AE201","v":0},{"$f":"+Details!AF201-Base!AF201","v":0},{"$f":"+Details!AG201-Base!AG201","v":0},{"$f":"+Details!AH201-Base!AH201","v":0},{"$f":"+Details!AI201-Base!AI201","v":0},{"$f":"+Details!AJ201-Base!AJ201","v":0},{"$f":"+Details!AK201-Base!AK201","v":0},{"$f":"+Details!AL201-Base!AL201","v":0},{"$f":"+Details!AM201-Base!AM201","v":0},{"$f":"+Details!AN201-Base!AN201","v":0},{"$f":"+Details!AO201-Base!AO201","v":0},{"$f":"+Details!AP201-Base!AP201","v":0},{"$f":"+Details!AQ201-Base!AQ201","v":0},{"$f":"+Details!AR201-Base!AR201","v":0},{"$f":"+Details!AS201-Base!AS201","v":0}]
[]
[null,"Long Term Capital Gains","new in 2022"]
[]
[null,"Calculated LTCG included in Taxable distributions",null,{"$f":"Taxable_LTCG_Adj","v":0.13},{"$f":"SUM(F205:AS205)","v":51600},{"$f":"ROUND(Taxable_LTCG_Adj*(F169+F170)/Round_To,0)*Round_To","v":900},800,800,700,600,600,600,700,700,800,700,800,1000,1200,1100,1100,1400,1600,1100,1300,1500,1700,2600,3200,3600,3800,4000,4100,4200,4400,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E205","v":51600},{"$f":"+E205-AU205","v":0},null,null,{"$f":"+Details!F205-Base!F205","v":0},{"$f":"+Details!G205-Base!G205","v":0},{"$f":"+Details!H205-Base!H205","v":0},{"$f":"+Details!I205-Base!I205","v":0},{"$f":"+Details!J205-Base!J205","v":0},{"$f":"+Details!K205-Base!K205","v":0},{"$f":"+Details!L205-Base!L205","v":0},{"$f":"+Details!M205-Base!M205","v":0},{"$f":"+Details!N205-Base!N205","v":0},{"$f":"+Details!O205-Base!O205","v":0},{"$f":"+Details!P205-Base!P205","v":0},{"$f":"+Details!Q205-Base!Q205","v":0},{"$f":"+Details!R205-Base!R205","v":0},{"$f":"+Details!S205-Base!S205","v":0},{"$f":"+Details!T205-Base!T205","v":0},{"$f":"+Details!U205-Base!U205","v":0},{"$f":"+Details!V205-Base!V205","v":0},{"$f":"+Details!W205-Base!W205","v":0},{"$f":"+Details!X205-Base!X205","v":0},{"$f":"+Details!Y205-Base!Y205","v":0},{"$f":"+Details!Z205-Base!Z205","v":0},{"$f":"+Details!AA205-Base!AA205","v":0},{"$f":"+Details!AB205-Base!AB205","v":0},{"$f":"+Details!AC205-Base!AC205","v":0},{"$f":"+Details!AD205-Base!AD205","v":0},{"$f":"+Details!AE205-Base!AE205","v":0},{"$f":"+Details!AF205-Base!AF205","v":0},{"$f":"+Details!AG205-Base!AG205","v":0},{"$f":"+Details!AH205-Base!AH205","v":0},{"$f":"+Details!AI205-Base!AI205","v":0},{"$f":"+Details!AJ205-Base!AJ205","v":0},{"$f":"+Details!AK205-Base!AK205","v":0},{"$f":"+Details!AL205-Base!AL205","v":0},{"$f":"+Details!AM205-Base!AM205","v":0},{"$f":"+Details!AN205-Base!AN205","v":0},{"$f":"+Details!AO205-Base!AO205","v":0},{"$f":"+Details!AP205-Base!AP205","v":0},{"$f":"+Details!AQ205-Base!AQ205","v":0},{"$f":"+Details!AR205-Base!AR205","v":0},{"$f":"+Details!AS205-Base!AS205","v":0}]
[null,"User input LTCG",null,null,0,{"$f":"+Details!F206","v":0},{"$f":"+Details!G206","v":0},{"$f":"+Details!H206","v":0},{"$f":"+Details!I206","v":0},{"$f":"+Details!J206","v":0},{"$f":"+Details!K206","v":0},{"$f":"+Details!L206","v":0},{"$f":"+Details!M206","v":0},{"$f":"+Details!N206","v":0},{"$f":"+Details!O206","v":0},{"$f":"+Details!P206","v":0},{"$f":"+Details!Q206","v":0},{"$f":"+Details!R206","v":0},{"$f":"+Details!S206","v":0},{"$f":"+Details!T206","v":0},{"$f":"+Details!U206","v":0},{"$f":"+Details!V206","v":0},{"$f":"+Details!W206","v":0},{"$f":"+Details!X206","v":0},{"$f":"+Details!Y206","v":0},{"$f":"+Details!Z206","v":0},{"$f":"+Details!AA206","v":0},{"$f":"+Details!AB206","v":0},{"$f":"+Details!AC206","v":0},{"$f":"+Details!AD206","v":0},{"$f":"+Details!AE206","v":0},{"$f":"+Details!AF206","v":0},{"$f":"+Details!AG206","v":0},{"$f":"+Details!AH206","v":0},{"$f":"+Details!AI206","v":0},{"$f":"+Details!AJ206","v":0},{"$f":"+Details!AK206","v":0},{"$f":"+Details!AL206","v":0},{"$f":"+Details!AM206","v":0},{"$f":"+Details!AN206","v":0},{"$f":"+Details!AO206","v":0},{"$f":"+Details!AP206","v":0},{"$f":"+Details!AQ206","v":0},{"$f":"+Details!AR206","v":0},{"$f":"+Details!AS206","v":0},null,{"$f":"+Details!E206","v":0},{"$f":"+E206-AU206","v":0},null,null,{"$f":"+Details!F206-Base!F206","v":0},{"$f":"+Details!G206-Base!G206","v":0},{"$f":"+Details!H206-Base!H206","v":0},{"$f":"+Details!I206-Base!I206","v":0},{"$f":"+Details!J206-Base!J206","v":0},{"$f":"+Details!K206-Base!K206","v":0},{"$f":"+Details!L206-Base!L206","v":0},{"$f":"+Details!M206-Base!M206","v":0},{"$f":"+Details!N206-Base!N206","v":0},{"$f":"+Details!O206-Base!O206","v":0},{"$f":"+Details!P206-Base!P206","v":0},{"$f":"+Details!Q206-Base!Q206","v":0},{"$f":"+Details!R206-Base!R206","v":0},{"$f":"+Details!S206-Base!S206","v":0},{"$f":"+Details!T206-Base!T206","v":0},{"$f":"+Details!U206-Base!U206","v":0},{"$f":"+Details!V206-Base!V206","v":0},{"$f":"+Details!W206-Base!W206","v":0},{"$f":"+Details!X206-Base!X206","v":0},{"$f":"+Details!Y206-Base!Y206","v":0},{"$f":"+Details!Z206-Base!Z206","v":0},{"$f":"+Details!AA206-Base!AA206","v":0},{"$f":"+Details!AB206-Base!AB206","v":0},{"$f":"+Details!AC206-Base!AC206","v":0},{"$f":"+Details!AD206-Base!AD206","v":0},{"$f":"+Details!AE206-Base!AE206","v":0},{"$f":"+Details!AF206-Base!AF206","v":0},{"$f":"+Details!AG206-Base!AG206","v":0},{"$f":"+Details!AH206-Base!AH206","v":0},{"$f":"+Details!AI206-Base!AI206","v":0},{"$f":"+Details!AJ206-Base!AJ206","v":0},{"$f":"+Details!AK206-Base!AK206","v":0},{"$f":"+Details!AL206-Base!AL206","v":0},{"$f":"+Details!AM206-Base!AM206","v":0},{"$f":"+Details!AN206-Base!AN206","v":0},{"$f":"+Details!AO206-Base!AO206","v":0},{"$f":"+Details!AP206-Base!AP206","v":0},{"$f":"+Details!AQ206-Base!AQ206","v":0},{"$f":"+Details!AR206-Base!AR206","v":0},{"$f":"+Details!AS206-Base!AS206","v":0}]
[null,"Total Long-Term Capital Gains",{"$f":"+F7 & \" brackets\"","v":"2024 brackets"},null,51600,{"$f":"+F205+F206","v":900},800,800,700,600,600,600,700,700,800,700,800,1000,1200,1100,1100,1400,1600,1100,1300,1500,1700,2600,3200,3600,3800,4000,4100,4200,4400,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E207","v":51600},0,null,null,{"$f":"+Details!F207-Base!F207","v":0},{"$f":"+Details!G207-Base!G207","v":0},{"$f":"+Details!H207-Base!H207","v":0},{"$f":"+Details!I207-Base!I207","v":0},{"$f":"+Details!J207-Base!J207","v":0},{"$f":"+Details!K207-Base!K207","v":0},{"$f":"+Details!L207-Base!L207","v":0},{"$f":"+Details!M207-Base!M207","v":0},{"$f":"+Details!N207-Base!N207","v":0},{"$f":"+Details!O207-Base!O207","v":0},{"$f":"+Details!P207-Base!P207","v":0},{"$f":"+Details!Q207-Base!Q207","v":0},{"$f":"+Details!R207-Base!R207","v":0},{"$f":"+Details!S207-Base!S207","v":0},{"$f":"+Details!T207-Base!T207","v":0},{"$f":"+Details!U207-Base!U207","v":0},{"$f":"+Details!V207-Base!V207","v":0},{"$f":"+Details!W207-Base!W207","v":0},{"$f":"+Details!X207-Base!X207","v":0},{"$f":"+Details!Y207-Base!Y207","v":0},{"$f":"+Details!Z207-Base!Z207","v":0},{"$f":"+Details!AA207-Base!AA207","v":0},{"$f":"+Details!AB207-Base!AB207","v":0},{"$f":"+Details!AC207-Base!AC207","v":0},{"$f":"+Details!AD207-Base!AD207","v":0},{"$f":"+Details!AE207-Base!AE207","v":0},{"$f":"+Details!AF207-Base!AF207","v":0},{"$f":"+Details!AG207-Base!AG207","v":0},{"$f":"+Details!AH207-Base!AH207","v":0},{"$f":"+Details!AI207-Base!AI207","v":0},{"$f":"+Details!AJ207-Base!AJ207","v":0},{"$f":"+Details!AK207-Base!AK207","v":0},{"$f":"+Details!AL207-Base!AL207","v":0},{"$f":"+Details!AM207-Base!AM207","v":0},{"$f":"+Details!AN207-Base!AN207","v":0},{"$f":"+Details!AO207-Base!AO207","v":0},{"$f":"+Details!AP207-Base!AP207","v":0},{"$f":"+Details!AQ207-Base!AQ207","v":0},{"$f":"+Details!AR207-Base!AR207","v":0},{"$f":"+Details!AS207-Base!AS207","v":0}]
[null,"Bracket 2",{"$f":"IF(Filing_Status=\"m\",MCapGain_B1,SCapGain_B1)","v":94050},{"$f":"IF(Filing_Status=\"m\",MCapGain_R2,SCapGain_R2)","v":0.15},3600,{"$f":"F600","v":0},{"$f":"G600","v":0},{"$f":"H600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,500,600,600,600,600,700,0,0,0,0,0,0,0,0,0,0,null,null,null,202]
[null,"Bracket 3",{"$f":"IF(Filing_Status=\"m\",MCapGain_B2,SCapGain_B2)","v":583750},{"$f":"IF(Filing_Status=\"m\",MCapGain_R3,SCapGain_R3)","v":0.2},0,{"$f":"F603","v":0},{"$f":"G603","v":0},{"$f":"H603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E209","v":0},{"$f":"+E209-AU209","v":0},203,null,{"$f":"+Details!F209-Base!F209","v":0},{"$f":"+Details!G209-Base!G209","v":0},{"$f":"+Details!H209-Base!H209","v":0},{"$f":"+Details!I209-Base!I209","v":0},{"$f":"+Details!J209-Base!J209","v":0},{"$f":"+Details!K209-Base!K209","v":0},{"$f":"+Details!L209-Base!L209","v":0},{"$f":"+Details!M209-Base!M209","v":0},{"$f":"+Details!N209-Base!N209","v":0},{"$f":"+Details!O209-Base!O209","v":0},{"$f":"+Details!P209-Base!P209","v":0},{"$f":"+Details!Q209-Base!Q209","v":0},{"$f":"+Details!R209-Base!R209","v":0},{"$f":"+Details!S209-Base!S209","v":0},{"$f":"+Details!T209-Base!T209","v":0},{"$f":"+Details!U209-Base!U209","v":0},{"$f":"+Details!V209-Base!V209","v":0},{"$f":"+Details!W209-Base!W209","v":0},{"$f":"+Details!X209-Base!X209","v":0},{"$f":"+Details!Y209-Base!Y209","v":0},{"$f":"+Details!Z209-Base!Z209","v":0},{"$f":"+Details!AA209-Base!AA209","v":0},{"$f":"+Details!AB209-Base!AB209","v":0},{"$f":"+Details!AC209-Base!AC209","v":0},{"$f":"+Details!AD209-Base!AD209","v":0},{"$f":"+Details!AE209-Base!AE209","v":0},{"$f":"+Details!AF209-Base!AF209","v":0},{"$f":"+Details!AG209-Base!AG209","v":0},{"$f":"+Details!AH209-Base!AH209","v":0},{"$f":"+Details!AI209-Base!AI209","v":0},{"$f":"+Details!AJ209-Base!AJ209","v":0},{"$f":"+Details!AK209-Base!AK209","v":0},{"$f":"+Details!AL209-Base!AL209","v":0},{"$f":"+Details!AM209-Base!AM209","v":0},{"$f":"+Details!AN209-Base!AN209","v":0},{"$f":"+Details!AO209-Base!AO209","v":0},{"$f":"+Details!AP209-Base!AP209","v":0},{"$f":"+Details!AQ209-Base!AQ209","v":0},{"$f":"+Details!AR209-Base!AR209","v":0},{"$f":"+Details!AS209-Base!AS209","v":0}]
[null,"LTCG Taxes",null,null,3600,{"$f":"+F208+F209","v":0},{"$f":"+G208+G209","v":0},{"$f":"+H208+H209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,500,600,600,600,600,700,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"+Details!F210-Base!F210","v":0},{"$f":"+Details!G210-Base!G210","v":0},{"$f":"+Details!H210-Base!H210","v":0},{"$f":"+Details!I210-Base!I210","v":0},{"$f":"+Details!J210-Base!J210","v":0},{"$f":"+Details!K210-Base!K210","v":0},{"$f":"+Details!L210-Base!L210","v":0},{"$f":"+Details!M210-Base!M210","v":0},{"$f":"+Details!N210-Base!N210","v":0},{"$f":"+Details!O210-Base!O210","v":0},{"$f":"+Details!P210-Base!P210","v":0},{"$f":"+Details!Q210-Base!Q210","v":0},{"$f":"+Details!R210-Base!R210","v":0},{"$f":"+Details!S210-Base!S210","v":0},{"$f":"+Details!T210-Base!T210","v":0},{"$f":"+Details!U210-Base!U210","v":0},{"$f":"+Details!V210-Base!V210","v":0},{"$f":"+Details!W210-Base!W210","v":0},{"$f":"+Details!X210-Base!X210","v":0},{"$f":"+Details!Y210-Base!Y210","v":0},{"$f":"+Details!Z210-Base!Z210","v":0},{"$f":"+Details!AA210-Base!AA210","v":0},{"$f":"+Details!AB210-Base!AB210","v":0},{"$f":"+Details!AC210-Base!AC210","v":0},{"$f":"+Details!AD210-Base!AD210","v":0},{"$f":"+Details!AE210-Base!AE210","v":0},{"$f":"+Details!AF210-Base!AF210","v":0},{"$f":"+Details!AG210-Base!AG210","v":0},{"$f":"+Details!AH210-Base!AH210","v":0},{"$f":"+Details!AI210-Base!AI210","v":0},{"$f":"+Details!AJ210-Base!AJ210","v":0},{"$f":"+Details!AK210-Base!AK210","v":0},{"$f":"+Details!AL210-Base!AL210","v":0},{"$f":"+Details!AM210-Base!AM210","v":0},{"$f":"+Details!AN210-Base!AN210","v":0},{"$f":"+Details!AO210-Base!AO210","v":0},{"$f":"+Details!AP210-Base!AP210","v":0},{"$f":"+Details!AQ210-Base!AQ210","v":0},{"$f":"+Details!AR210-Base!AR210","v":0},{"$f":"+Details!AS210-Base!AS210","v":0}]
[]
[null,"Net Investment Inc Tax",{"$f":"IF(Filing_Status=\"m\", 'Tax Tables'!F159, 'Tax Tables'!F225)","v":250000},{"$f":"IF(Filing_Status=\"m\", MNIIT_R, SNIIT_R)","v":3.7999999999999999E-2},{"$f":"SUM(F212:AS212)","v":0},{"$f":"F303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E212","v":0},{"$f":"+E212-AU212","v":0},206,null,{"$f":"+Details!F212-Base!F212","v":0},{"$f":"+Details!G212-Base!G212","v":0},{"$f":"+Details!H212-Base!H212","v":0},{"$f":"+Details!I212-Base!I212","v":0},{"$f":"+Details!J212-Base!J212","v":0},{"$f":"+Details!K212-Base!K212","v":0},{"$f":"+Details!L212-Base!L212","v":0},{"$f":"+Details!M212-Base!M212","v":0},{"$f":"+Details!N212-Base!N212","v":0},{"$f":"+Details!O212-Base!O212","v":0},{"$f":"+Details!P212-Base!P212","v":0},{"$f":"+Details!Q212-Base!Q212","v":0},{"$f":"+Details!R212-Base!R212","v":0},{"$f":"+Details!S212-Base!S212","v":0},{"$f":"+Details!T212-Base!T212","v":0},{"$f":"+Details!U212-Base!U212","v":0},{"$f":"+Details!V212-Base!V212","v":0},{"$f":"+Details!W212-Base!W212","v":0},{"$f":"+Details!X212-Base!X212","v":0},{"$f":"+Details!Y212-Base!Y212","v":0},{"$f":"+Details!Z212-Base!Z212","v":0},{"$f":"+Details!AA212-Base!AA212","v":0},{"$f":"+Details!AB212-Base!AB212","v":0},{"$f":"+Details!AC212-Base!AC212","v":0},{"$f":"+Details!AD212-Base!AD212","v":0},{"$f":"+Details!AE212-Base!AE212","v":0},{"$f":"+Details!AF212-Base!AF212","v":0},{"$f":"+Details!AG212-Base!AG212","v":0},{"$f":"+Details!AH212-Base!AH212","v":0},{"$f":"+Details!AI212-Base!AI212","v":0},{"$f":"+Details!AJ212-Base!AJ212","v":0},{"$f":"+Details!AK212-Base!AK212","v":0},{"$f":"+Details!AL212-Base!AL212","v":0},{"$f":"+Details!AM212-Base!AM212","v":0},{"$f":"+Details!AN212-Base!AN212","v":0},{"$f":"+Details!AO212-Base!AO212","v":0},{"$f":"+Details!AP212-Base!AP212","v":0},{"$f":"+Details!AQ212-Base!AQ212","v":0},{"$f":"+Details!AR212-Base!AR212","v":0},{"$f":"+Details!AS212-Base!AS212","v":0}]
[null,null,null,null,null,{"$f":"IF(End_Itemized+1=F$4,\"std ded\",\"\") & IF(Single_Rate_Start=F$7,\"single rate\",\".\") & IF(State_Move_Age=F$4,\"new state\",\"\")","v":"."},".",".",".",".",".",".","std ded.",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".new state",".","single rate",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
[null,"Federal income tax ^",null,null,{"$f":"SUM(F214:AS214)","v":246300},{"$f":"+F201+F210+F212","v":3800},{"$f":"+G201+G210+G212","v":5700},{"$f":"+H201+H210+H212","v":3900},4000,4000,6400,6400,6400,3100,400,300,3100,5500,4800,3500,5000,6800,9500,9900,10100,10700,11000,10400,10900,15300,16000,16700,17400,17600,17700,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E214","v":246300},{"$f":"+E214-AU214","v":0}]
[null,"Average rate",{"$f":"IF(Tax_Rates_Alt=\"y\",\"Using alternative tax rates\",\"\")","v":""},null,{"$f":"IF(E192=0,0,E214/(E184+E190))","v":0.1205875152998776},{"$f":"IF(F192=0,0,F214/(F184+F190))","v":0.10382513661202186},{"$f":"IF(G192=0,0,G214/(G184+G190))","v":0.10961538461538461},0.10427807486631016,0.10554089709762533,0.10443864229765012,0.11072664359861592,0.10902896081771721,0.11053540587219343,9.9041533546325874E-2,7.6923076923076927E-2,8.8235294117647065E-2,9.7791798107255523E-2,0.107421875,0.10434782608695652,9.9431818181818177E-2,0.10395010395010396,0.10759493670886076,0.11059371362048893,0.11098654708520179,0.11050328227571116,0.11180773249738767,0.11011011011011011,0.1090146750524109,0.1088911088911089,0.14325842696629212,0.14427412082957619,0.14559721011333915,0.14658803706823925,0.14581607290803644,0.14603960396039603,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E215","v":0.1205875152998776},0,null,null,{"$f":"+Details!F215-Base!F215","v":0},{"$f":"+Details!G215-Base!G215","v":0},{"$f":"+Details!H215-Base!H215","v":0},{"$f":"+Details!I215-Base!I215","v":0},{"$f":"+Details!J215-Base!J215","v":0},{"$f":"+Details!K215-Base!K215","v":0},{"$f":"+Details!L215-Base!L215","v":0},{"$f":"+Details!M215-Base!M215","v":0},{"$f":"+Details!N215-Base!N215","v":0},{"$f":"+Details!O215-Base!O215","v":0},{"$f":"+Details!P215-Base!P215","v":0},{"$f":"+Details!Q215-Base!Q215","v":0},{"$f":"+Details!R215-Base!R215","v":0},{"$f":"+Details!S215-Base!S215","v":0},{"$f":"+Details!T215-Base!T215","v":0},{"$f":"+Details!U215-Base!U215","v":0},{"$f":"+Details!V215-Base!V215","v":0},{"$f":"+Details!W215-Base!W215","v":0},{"$f":"+Details!X215-Base!X215","v":0},{"$f":"+Details!Y215-Base!Y215","v":0},{"$f":"+Details!Z215-Base!Z215","v":0},{"$f":"+Details!AA215-Base!AA215","v":0},{"$f":"+Details!AB215-Base!AB215","v":0},{"$f":"+Details!AC215-Base!AC215","v":0},{"$f":"+Details!AD215-Base!AD215","v":0},{"$f":"+Details!AE215-Base!AE215","v":0},{"$f":"+Details!AF215-Base!AF215","v":0},{"$f":"+Details!AG215-Base!AG215","v":0},{"$f":"+Details!AH215-Base!AH215","v":0},{"$f":"+Details!AI215-Base!AI215","v":0},{"$f":"+Details!AJ215-Base!AJ215","v":0},{"$f":"+Details!AK215-Base!AK215","v":0},{"$f":"+Details!AL215-Base!AL215","v":0},{"$f":"+Details!AM215-Base!AM215","v":0},{"$f":"+Details!AN215-Base!AN215","v":0},{"$f":"+Details!AO215-Base!AO215","v":0},{"$f":"+Details!AP215-Base!AP215","v":0},{"$f":"+Details!AQ215-Base!AQ215","v":0},{"$f":"+Details!AR215-Base!AR215","v":0},{"$f":"+Details!AS215-Base!AS215","v":0}]
[null,"Marginal rate",null,null,null,{"$f":"IF(F200>0,'Tax Tables'!F290,IF(F199>0,'Tax Tables'!F289,IF(F198>0,'Tax Tables'!F288,IF(F197>0,'Tax Tables'!F287,IF(F196>0,'Tax Tables'!F286,IF(F195>0,'Tax Tables'!F285,IF(F194>0,'Tax Tables'!F284,0)))))))","v":0.12},{"$f":"IF(G200>0,'Tax Tables'!G290,IF(G199>0,'Tax Tables'!G289,IF(G198>0,'Tax Tables'!G288,IF(G197>0,'Tax Tables'!G287,IF(G196>0,'Tax Tables'!G286,IF(G195>0,'Tax Tables'!G285,IF(G194>0,'Tax Tables'!G284,0)))))))","v":0.12},{"$f":"IF(H200>0,'Tax Tables'!H290,IF(H199>0,'Tax Tables'!H289,IF(H198>0,'Tax Tables'!H288,IF(H197>0,'Tax Tables'!H287,IF(H196>0,'Tax Tables'!H286,IF(H195>0,'Tax Tables'!H285,IF(H194>0,'Tax Tables'!H284,0)))))))","v":0.12},{"$f":"IF(I200>0,'Tax Tables'!I290,IF(I199>0,'Tax Tables'!I289,IF(I198>0,'Tax Tables'!I288,IF(I197>0,'Tax Tables'!I287,IF(I196>0,'Tax Tables'!I286,IF(I195>0,'Tax Tables'!I285,IF(I194>0,'Tax Tables'!I284,0)))))))","v":0.12},{"$f":"IF(J200>0,'Tax Tables'!J290,IF(J199>0,'Tax Tables'!J289,IF(J198>0,'Tax Tables'!J288,IF(J197>0,'Tax Tables'!J287,IF(J196>0,'Tax Tables'!J286,IF(J195>0,'Tax Tables'!J285,IF(J194>0,'Tax Tables'!J284,0)))))))","v":0.12},{"$f":"IF(K200>0,'Tax Tables'!K290,IF(K199>0,'Tax Tables'!K289,IF(K198>0,'Tax Tables'!K288,IF(K197>0,'Tax Tables'!K287,IF(K196>0,'Tax Tables'!K286,IF(K195>0,'Tax Tables'!K285,IF(K194>0,'Tax Tables'!K284,0)))))))","v":0.12},{"$f":"IF(L200>0,'Tax Tables'!L290,IF(L199>0,'Tax Tables'!L289,IF(L198>0,'Tax Tables'!L288,IF(L197>0,'Tax Tables'!L287,IF(L196>0,'Tax Tables'!L286,IF(L195>0,'Tax Tables'!L285,IF(L194>0,'Tax Tables'!L284,0)))))))","v":0.12},{"$f":"IF(M200>0,'Tax Tables'!M290,IF(M199>0,'Tax Tables'!M289,IF(M198>0,'Tax Tables'!M288,IF(M197>0,'Tax Tables'!M287,IF(M196>0,'Tax Tables'!M286,IF(M195>0,'Tax Tables'!M285,IF(M194>0,'Tax Tables'!M284,0)))))))","v":0.12},{"$f":"IF(N200>0,'Tax Tables'!N290,IF(N199>0,'Tax Tables'!N289,IF(N198>0,'Tax Tables'!N288,IF(N197>0,'Tax Tables'!N287,IF(N196>0,'Tax Tables'!N286,IF(N195>0,'Tax Tables'!N285,IF(N194>0,'Tax Tables'!N284,0)))))))","v":0.12},{"$f":"IF(O200>0,'Tax Tables'!O290,IF(O199>0,'Tax Tables'!O289,IF(O198>0,'Tax Tables'!O288,IF(O197>0,'Tax Tables'!O287,IF(O196>0,'Tax Tables'!O286,IF(O195>0,'Tax Tables'!O285,IF(O194>0,'Tax Tables'!O284,0)))))))","v":0.1},{"$f":"IF(P200>0,'Tax Tables'!P290,IF(P199>0,'Tax Tables'!P289,IF(P198>0,'Tax Tables'!P288,IF(P197>0,'Tax Tables'!P287,IF(P196>0,'Tax Tables'!P286,IF(P195>0,'Tax Tables'!P285,IF(P194>0,'Tax Tables'!P284,0)))))))","v":0.1},{"$f":"IF(Q200>0,'Tax Tables'!Q290,IF(Q199>0,'Tax Tables'!Q289,IF(Q198>0,'Tax Tables'!Q288,IF(Q197>0,'Tax Tables'!Q287,IF(Q196>0,'Tax Tables'!Q286,IF(Q195>0,'Tax Tables'!Q285,IF(Q194>0,'Tax Tables'!Q284,0)))))))","v":0.12},{"$f":"IF(R200>0,'Tax Tables'!R290,IF(R199>0,'Tax Tables'!R289,IF(R198>0,'Tax Tables'!R288,IF(R197>0,'Tax Tables'!R287,IF(R196>0,'Tax Tables'!R286,IF(R195>0,'Tax Tables'!R285,IF(R194>0,'Tax Tables'!R284,0)))))))","v":0.12},{"$f":"IF(S200>0,'Tax Tables'!S290,IF(S199>0,'Tax Tables'!S289,IF(S198>0,'Tax Tables'!S288,IF(S197>0,'Tax Tables'!S287,IF(S196>0,'Tax Tables'!S286,IF(S195>0,'Tax Tables'!S285,IF(S194>0,'Tax Tables'!S284,0)))))))","v":0.12},{"$f":"IF(T200>0,'Tax Tables'!T290,IF(T199>0,'Tax Tables'!T289,IF(T198>0,'Tax Tables'!T288,IF(T197>0,'Tax Tables'!T287,IF(T196>0,'Tax Tables'!T286,IF(T195>0,'Tax Tables'!T285,IF(T194>0,'Tax Tables'!T284,0)))))))","v":0.12},{"$f":"IF(U200>0,'Tax Tables'!U290,IF(U199>0,'Tax Tables'!U289,IF(U198>0,'Tax Tables'!U288,IF(U197>0,'Tax Tables'!U287,IF(U196>0,'Tax Tables'!U286,IF(U195>0,'Tax Tables'!U285,IF(U194>0,'Tax Tables'!U284,0)))))))","v":0.12},{"$f":"IF(V200>0,'Tax Tables'!V290,IF(V199>0,'Tax Tables'!V289,IF(V198>0,'Tax Tables'!V288,IF(V197>0,'Tax Tables'!V287,IF(V196>0,'Tax Tables'!V286,IF(V195>0,'Tax Tables'!V285,IF(V194>0,'Tax Tables'!V284,0)))))))","v":0.12},{"$f":"IF(W200>0,'Tax Tables'!W290,IF(W199>0,'Tax Tables'!W289,IF(W198>0,'Tax Tables'!W288,IF(W197>0,'Tax Tables'!W287,IF(W196>0,'Tax Tables'!W286,IF(W195>0,'Tax Tables'!W285,IF(W194>0,'Tax Tables'!W284,0)))))))","v":0.12},{"$f":"IF(X200>0,'Tax Tables'!X290,IF(X199>0,'Tax Tables'!X289,IF(X198>0,'Tax Tables'!X288,IF(X197>0,'Tax Tables'!X287,IF(X196>0,'Tax Tables'!X286,IF(X195>0,'Tax Tables'!X285,IF(X194>0,'Tax Tables'!X284,0)))))))","v":0.12},{"$f":"IF(Y200>0,'Tax Tables'!Y290,IF(Y199>0,'Tax Tables'!Y289,IF(Y198>0,'Tax Tables'!Y288,IF(Y197>0,'Tax Tables'!Y287,IF(Y196>0,'Tax Tables'!Y286,IF(Y195>0,'Tax Tables'!Y285,IF(Y194>0,'Tax Tables'!Y284,0)))))))","v":0.12},{"$f":"IF(Z200>0,'Tax Tables'!Z290,IF(Z199>0,'Tax Tables'!Z289,IF(Z198>0,'Tax Tables'!Z288,IF(Z197>0,'Tax Tables'!Z287,IF(Z196>0,'Tax Tables'!Z286,IF(Z195>0,'Tax Tables'!Z285,IF(Z194>0,'Tax Tables'!Z284,0)))))))","v":0.12},{"$f":"IF(AA200>0,'Tax Tables'!AA290,IF(AA199>0,'Tax Tables'!AA289,IF(AA198>0,'Tax Tables'!AA288,IF(AA197>0,'Tax Tables'!AA287,IF(AA196>0,'Tax Tables'!AA286,IF(AA195>0,'Tax Tables'!AA285,IF(AA194>0,'Tax Tables'!AA284,0)))))))","v":0.12},{"$f":"IF(AB200>0,'Tax Tables'!AB290,IF(AB199>0,'Tax Tables'!AB289,IF(AB198>0,'Tax Tables'!AB288,IF(AB197>0,'Tax Tables'!AB287,IF(AB196>0,'Tax Tables'!AB286,IF(AB195>0,'Tax Tables'!AB285,IF(AB194>0,'Tax Tables'!AB284,0)))))))","v":0.12},{"$f":"IF(AC200>0,'Tax Tables'!AC290,IF(AC199>0,'Tax Tables'!AC289,IF(AC198>0,'Tax Tables'!AC288,IF(AC197>0,'Tax Tables'!AC287,IF(AC196>0,'Tax Tables'!AC286,IF(AC195>0,'Tax Tables'!AC285,IF(AC194>0,'Tax Tables'!AC284,0)))))))","v":0.12},{"$f":"IF(AD200>0,'Tax Tables'!AD290,IF(AD199>0,'Tax Tables'!AD289,IF(AD198>0,'Tax Tables'!AD288,IF(AD197>0,'Tax Tables'!AD287,IF(AD196>0,'Tax Tables'!AD286,IF(AD195>0,'Tax Tables'!AD285,IF(AD194>0,'Tax Tables'!AD284,0)))))))","v":0.22},{"$f":"IF(AE200>0,'Tax Tables'!AE290,IF(AE199>0,'Tax Tables'!AE289,IF(AE198>0,'Tax Tables'!AE288,IF(AE197>0,'Tax Tables'!AE287,IF(AE196>0,'Tax Tables'!AE286,IF(AE195>0,'Tax Tables'!AE285,IF(AE194>0,'Tax Tables'!AE284,0)))))))","v":0.22},{"$f":"IF(AF200>0,'Tax Tables'!AF290,IF(AF199>0,'Tax Tables'!AF289,IF(AF198>0,'Tax Tables'!AF288,IF(AF197>0,'Tax Tables'!AF287,IF(AF196>0,'Tax Tables'!AF286,IF(AF195>0,'Tax Tables'!AF285,IF(AF194>0,'Tax Tables'!AF284,0)))))))","v":0.22},{"$f":"IF(AG200>0,'Tax Tables'!AG290,IF(AG199>0,'Tax Tables'!AG289,IF(AG198>0,'Tax Tables'!AG288,IF(AG197>0,'Tax Tables'!AG287,IF(AG196>0,'Tax Tables'!AG286,IF(AG195>0,'Tax Tables'!AG285,IF(AG194>0,'Tax Tables'!AG284,0)))))))","v":0.22},{"$f":"IF(AH200>0,'Tax Tables'!AH290,IF(AH199>0,'Tax Tables'!AH289,IF(AH198>0,'Tax Tables'!AH288,IF(AH197>0,'Tax Tables'!AH287,IF(AH196>0,'Tax Tables'!AH286,IF(AH195>0,'Tax Tables'!AH285,IF(AH194>0,'Tax Tables'!AH284,0)))))))","v":0.22},{"$f":"IF(AI200>0,'Tax Tables'!AI290,IF(AI199>0,'Tax Tables'!AI289,IF(AI198>0,'Tax Tables'!AI288,IF(AI197>0,'Tax Tables'!AI287,IF(AI196>0,'Tax Tables'!AI286,IF(AI195>0,'Tax Tables'!AI285,IF(AI194>0,'Tax Tables'!AI284,0)))))))","v":0.22},{"$f":"IF(AJ200>0,'Tax Tables'!AJ290,IF(AJ199>0,'Tax Tables'!AJ289,IF(AJ198>0,'Tax Tables'!AJ288,IF(AJ197>0,'Tax Tables'!AJ287,IF(AJ196>0,'Tax Tables'!AJ286,IF(AJ195>0,'Tax Tables'!AJ285,IF(AJ194>0,'Tax Tables'!AJ284,0)))))))","v":0},{"$f":"IF(AK200>0,'Tax Tables'!AK290,IF(AK199>0,'Tax Tables'!AK289,IF(AK198>0,'Tax Tables'!AK288,IF(AK197>0,'Tax Tables'!AK287,IF(AK196>0,'Tax Tables'!AK286,IF(AK195>0,'Tax Tables'!AK285,IF(AK194>0,'Tax Tables'!AK284,0)))))))","v":0},{"$f":"IF(AL200>0,'Tax Tables'!AL290,IF(AL199>0,'Tax Tables'!AL289,IF(AL198>0,'Tax Tables'!AL288,IF(AL197>0,'Tax Tables'!AL287,IF(AL196>0,'Tax Tables'!AL286,IF(AL195>0,'Tax Tables'!AL285,IF(AL194>0,'Tax Tables'!AL284,0)))))))","v":0},{"$f":"IF(AM200>0,'Tax Tables'!AM290,IF(AM199>0,'Tax Tables'!AM289,IF(AM198>0,'Tax Tables'!AM288,IF(AM197>0,'Tax Tables'!AM287,IF(AM196>0,'Tax Tables'!AM286,IF(AM195>0,'Tax Tables'!AM285,IF(AM194>0,'Tax Tables'!AM284,0)))))))","v":0},{"$f":"IF(AN200>0,'Tax Tables'!AN290,IF(AN199>0,'Tax Tables'!AN289,IF(AN198>0,'Tax Tables'!AN288,IF(AN197>0,'Tax Tables'!AN287,IF(AN196>0,'Tax Tables'!AN286,IF(AN195>0,'Tax Tables'!AN285,IF(AN194>0,'Tax Tables'!AN284,0)))))))","v":0},{"$f":"IF(AO200>0,'Tax Tables'!AO290,IF(AO199>0,'Tax Tables'!AO289,IF(AO198>0,'Tax Tables'!AO288,IF(AO197>0,'Tax Tables'!AO287,IF(AO196>0,'Tax Tables'!AO286,IF(AO195>0,'Tax Tables'!AO285,IF(AO194>0,'Tax Tables'!AO284,0)))))))","v":0},{"$f":"IF(AP200>0,'Tax Tables'!AP290,IF(AP199>0,'Tax Tables'!AP289,IF(AP198>0,'Tax Tables'!AP288,IF(AP197>0,'Tax Tables'!AP287,IF(AP196>0,'Tax Tables'!AP286,IF(AP195>0,'Tax Tables'!AP285,IF(AP194>0,'Tax Tables'!AP284,0)))))))","v":0},{"$f":"IF(AQ200>0,'Tax Tables'!AQ290,IF(AQ199>0,'Tax Tables'!AQ289,IF(AQ198>0,'Tax Tables'!AQ288,IF(AQ197>0,'Tax Tables'!AQ287,IF(AQ196>0,'Tax Tables'!AQ286,IF(AQ195>0,'Tax Tables'!AQ285,IF(AQ194>0,'Tax Tables'!AQ284,0)))))))","v":0},{"$f":"IF(AR200>0,'Tax Tables'!AR290,IF(AR199>0,'Tax Tables'!AR289,IF(AR198>0,'Tax Tables'!AR288,IF(AR197>0,'Tax Tables'!AR287,IF(AR196>0,'Tax Tables'!AR286,IF(AR195>0,'Tax Tables'!AR285,IF(AR194>0,'Tax Tables'!AR284,0)))))))","v":0},{"$f":"IF(AS200>0,'Tax Tables'!AS290,IF(AS199>0,'Tax Tables'!AS289,IF(AS198>0,'Tax Tables'!AS288,IF(AS197>0,'Tax Tables'!AS287,IF(AS196>0,'Tax Tables'!AS286,IF(AS195>0,'Tax Tables'!AS285,IF(AS194>0,'Tax Tables'!AS284,0)))))))","v":0},null,{"$f":"+Details!E216","v":0},0,null,null,{"$f":"+Details!F216-Base!F216","v":0},{"$f":"+Details!G216-Base!G216","v":0},{"$f":"+Details!H216-Base!H216","v":0},{"$f":"+Details!I216-Base!I216","v":0},{"$f":"+Details!J216-Base!J216","v":0},{"$f":"+Details!K216-Base!K216","v":0},{"$f":"+Details!L216-Base!L216","v":0},{"$f":"+Details!M216-Base!M216","v":0},{"$f":"+Details!N216-Base!N216","v":0},{"$f":"+Details!O216-Base!O216","v":0},{"$f":"+Details!P216-Base!P216","v":0},{"$f":"+Details!Q216-Base!Q216","v":0},{"$f":"+Details!R216-Base!R216","v":0},{"$f":"+Details!S216-Base!S216","v":0},{"$f":"+Details!T216-Base!T216","v":0},{"$f":"+Details!U216-Base!U216","v":0},{"$f":"+Details!V216-Base!V216","v":0},{"$f":"+Details!W216-Base!W216","v":0},{"$f":"+Details!X216-Base!X216","v":0},{"$f":"+Details!Y216-Base!Y216","v":0},{"$f":"+Details!Z216-Base!Z216","v":0},{"$f":"+Details!AA216-Base!AA216","v":0},{"$f":"+Details!AB216-Base!AB216","v":0},{"$f":"+Details!AC216-Base!AC216","v":0},{"$f":"+Details!AD216-Base!AD216","v":0},{"$f":"+Details!AE216-Base!AE216","v":0},{"$f":"+Details!AF216-Base!AF216","v":0},{"$f":"+Details!AG216-Base!AG216","v":0},{"$f":"+Details!AH216-Base!AH216","v":0},{"$f":"+Details!AI216-Base!AI216","v":0},{"$f":"+Details!AJ216-Base!AJ216","v":0},{"$f":"+Details!AK216-Base!AK216","v":0},{"$f":"+Details!AL216-Base!AL216","v":0},{"$f":"+Details!AM216-Base!AM216","v":0},{"$f":"+Details!AN216-Base!AN216","v":0},{"$f":"+Details!AO216-Base!AO216","v":0},{"$f":"+Details!AP216-Base!AP216","v":0},{"$f":"+Details!AQ216-Base!AQ216","v":0},{"$f":"+Details!AR216-Base!AR216","v":0},{"$f":"+Details!AS216-Base!AS216","v":0}]
[]
[null,"State Income Tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(End_Itemized+1=Base!AY$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!AY$7,\"single rate\",\".\") & IF(State_Move_Age=Base!AY$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!AZ$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!AZ$7,\"single rate\",\".\") & IF(State_Move_Age=Base!AZ$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!BA$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!BA$7,\"single rate\",\".\") & IF(State_Move_Age=Base!BA$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!BB$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!BB$7,\"single rate\",\".\") & IF(State_Move_Age=Base!BB$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!BC$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!BC$7,\"single rate\",\".\") & IF(State_Move_Age=Base!BC$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!BD$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!BD$7,\"single rate\",\".\") & IF(State_Move_Age=Base!BD$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!BE$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!BE$7,\"single rate\",\".\") & IF(State_Move_Age=Base!BE$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!BF$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!BF$7,\"single rate\",\".\") & IF(State_Move_Age=Base!BF$4,\"new state\",\"\")","v":"std ded."},{"$f":"IF(End_Itemized+1=Base!BG$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!BG$7,\"single rate\",\".\") & IF(State_Move_Age=Base!BG$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!BH$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!BH$7,\"single rate\",\".\") & IF(State_Move_Age=Base!BH$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!BI$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!BI$7,\"single rate\",\".\") & IF(State_Move_Age=Base!BI$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!BJ$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!BJ$7,\"single rate\",\".\") & IF(State_Move_Age=Base!BJ$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!BK$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!BK$7,\"single rate\",\".\") & IF(State_Move_Age=Base!BK$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!BL$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!BL$7,\"single rate\",\".\") & IF(State_Move_Age=Base!BL$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!BM$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!BM$7,\"single rate\",\".\") & IF(State_Move_Age=Base!BM$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!BN$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!BN$7,\"single rate\",\".\") & IF(State_Move_Age=Base!BN$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!BO$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!BO$7,\"single rate\",\".\") & IF(State_Move_Age=Base!BO$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!BP$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!BP$7,\"single rate\",\".\") & IF(State_Move_Age=Base!BP$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!BQ$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!BQ$7,\"single rate\",\".\") & IF(State_Move_Age=Base!BQ$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!BR$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!BR$7,\"single rate\",\".\") & IF(State_Move_Age=Base!BR$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!BS$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!BS$7,\"single rate\",\".\") & IF(State_Move_Age=Base!BS$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!BT$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!BT$7,\"single rate\",\".\") & IF(State_Move_Age=Base!BT$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!BU$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!BU$7,\"single rate\",\".\") & IF(State_Move_Age=Base!BU$4,\"new state\",\"\")","v":".new state"},{"$f":"IF(End_Itemized+1=Base!BV$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!BV$7,\"single rate\",\".\") & IF(State_Move_Age=Base!BV$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!BW$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!BW$7,\"single rate\",\".\") & IF(State_Move_Age=Base!BW$4,\"new state\",\"\")","v":"single rate"},{"$f":"IF(End_Itemized+1=Base!BX$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!BX$7,\"single rate\",\".\") & IF(State_Move_Age=Base!BX$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!BY$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!BY$7,\"single rate\",\".\") & IF(State_Move_Age=Base!BY$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!BZ$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!BZ$7,\"single rate\",\".\") & IF(State_Move_Age=Base!BZ$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!CA$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!CA$7,\"single rate\",\".\") & IF(State_Move_Age=Base!CA$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!CB$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!CB$7,\"single rate\",\".\") & IF(State_Move_Age=Base!CB$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!CC$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!CC$7,\"single rate\",\".\") & IF(State_Move_Age=Base!CC$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!CD$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!CD$7,\"single rate\",\".\") & IF(State_Move_Age=Base!CD$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!CE$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!CE$7,\"single rate\",\".\") & IF(State_Move_Age=Base!CE$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!CF$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!CF$7,\"single rate\",\".\") & IF(State_Move_Age=Base!CF$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!CG$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!CG$7,\"single rate\",\".\") & IF(State_Move_Age=Base!CG$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!CH$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!CH$7,\"single rate\",\".\") & IF(State_Move_Age=Base!CH$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!CI$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!CI$7,\"single rate\",\".\") & IF(State_Move_Age=Base!CI$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!CJ$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!CJ$7,\"single rate\",\".\") & IF(State_Move_Age=Base!CJ$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!CK$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!CK$7,\"single rate\",\".\") & IF(State_Move_Age=Base!CK$4,\"new state\",\"\")","v":"."},{"$f":"IF(End_Itemized+1=Base!CL$4,\"std ded\",\"\") & IF(Single_Rate_Start=Base!CL$7,\"single rate\",\".\") & IF(State_Move_Age=Base!CL$4,\"new state\",\"\")","v":"."}]
[null,"Fed AGI excluding taxable SS benefits, pension 1 & IRA withdrawals",null,null,{"$f":"SUM(F219:AS219)","v":302100},{"$f":"+F182-F66-SUM(F175:F180)","v":13600},{"$f":"+G182-G66-SUM(G175:G180)","v":28900},{"$f":"+H182-H66-SUM(H175:H180)","v":14200},14500,14700,15200,15700,16300,17000,3500,3400,3500,3900,4200,6300,6300,6900,7300,6300,6700,7100,7500,9200,10400,9100,9600,9800,10100,10300,10600,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E219","v":302100},{"$f":"+E219-AU219","v":0},null,null,{"$f":"+Details!F219-Base!F219","v":0},{"$f":"+Details!G219-Base!G219","v":0},{"$f":"+Details!H219-Base!H219","v":0},{"$f":"+Details!I219-Base!I219","v":0},{"$f":"+Details!J219-Base!J219","v":0},{"$f":"+Details!K219-Base!K219","v":0},{"$f":"+Details!L219-Base!L219","v":0},{"$f":"+Details!M219-Base!M219","v":0},{"$f":"+Details!N219-Base!N219","v":0},{"$f":"+Details!O219-Base!O219","v":0},{"$f":"+Details!P219-Base!P219","v":0},{"$f":"+Details!Q219-Base!Q219","v":0},{"$f":"+Details!R219-Base!R219","v":0},{"$f":"+Details!S219-Base!S219","v":0},{"$f":"+Details!T219-Base!T219","v":0},{"$f":"+Details!U219-Base!U219","v":0},{"$f":"+Details!V219-Base!V219","v":0},{"$f":"+Details!W219-Base!W219","v":0},{"$f":"+Details!X219-Base!X219","v":0},{"$f":"+Details!Y219-Base!Y219","v":0},{"$f":"+Details!Z219-Base!Z219","v":0},{"$f":"+Details!AA219-Base!AA219","v":0},{"$f":"+Details!AB219-Base!AB219","v":0},{"$f":"+Details!AC219-Base!AC219","v":0},{"$f":"+Details!AD219-Base!AD219","v":0},{"$f":"+Details!AE219-Base!AE219","v":0},{"$f":"+Details!AF219-Base!AF219","v":0},{"$f":"+Details!AG219-Base!AG219","v":0},{"$f":"+Details!AH219-Base!AH219","v":0},{"$f":"+Details!AI219-Base!AI219","v":0},{"$f":"+Details!AJ219-Base!AJ219","v":0},{"$f":"+Details!AK219-Base!AK219","v":0},{"$f":"+Details!AL219-Base!AL219","v":0},{"$f":"+Details!AM219-Base!AM219","v":0},{"$f":"+Details!AN219-Base!AN219","v":0},{"$f":"+Details!AO219-Base!AO219","v":0},{"$f":"+Details!AP219-Base!AP219","v":0},{"$f":"+Details!AQ219-Base!AQ219","v":0},{"$f":"+Details!AR219-Base!AR219","v":0},{"$f":"+Details!AS219-Base!AS219","v":0}]
[null,"Fed taxable SS income",null,{"$f":"\"state1: \" & SS_Tax_State & \", state2: \" & SS_Tax_State2","v":"state1: n, state2: y"},379600,{"$f":"ROUND(IF(AND(State_Move_Age<=F$4,State_Move_Age<>0),IF(SS_Tax_State2=\"y\",+F$183,0),IF(SS_Tax_State=\"y\",F$183,0))/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,59600,60800,41100,41900,42800,43600,44500,45300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E220","v":379600},0,null,null,{"$f":"+Details!F220-Base!F220","v":0},{"$f":"+Details!G220-Base!G220","v":0},{"$f":"+Details!H220-Base!H220","v":0},{"$f":"+Details!I220-Base!I220","v":0},{"$f":"+Details!J220-Base!J220","v":0},{"$f":"+Details!K220-Base!K220","v":0},{"$f":"+Details!L220-Base!L220","v":0},{"$f":"+Details!M220-Base!M220","v":0},{"$f":"+Details!N220-Base!N220","v":0},{"$f":"+Details!O220-Base!O220","v":0},{"$f":"+Details!P220-Base!P220","v":0},{"$f":"+Details!Q220-Base!Q220","v":0},{"$f":"+Details!R220-Base!R220","v":0},{"$f":"+Details!S220-Base!S220","v":0},{"$f":"+Details!T220-Base!T220","v":0},{"$f":"+Details!U220-Base!U220","v":0},{"$f":"+Details!V220-Base!V220","v":0},{"$f":"+Details!W220-Base!W220","v":0},{"$f":"+Details!X220-Base!X220","v":0},{"$f":"+Details!Y220-Base!Y220","v":0},{"$f":"+Details!Z220-Base!Z220","v":0},{"$f":"+Details!AA220-Base!AA220","v":0},{"$f":"+Details!AB220-Base!AB220","v":0},{"$f":"+Details!AC220-Base!AC220","v":0},{"$f":"+Details!AD220-Base!AD220","v":0},{"$f":"+Details!AE220-Base!AE220","v":0},{"$f":"+Details!AF220-Base!AF220","v":0},{"$f":"+Details!AG220-Base!AG220","v":0},{"$f":"+Details!AH220-Base!AH220","v":0},{"$f":"+Details!AI220-Base!AI220","v":0},{"$f":"+Details!AJ220-Base!AJ220","v":0},{"$f":"+Details!AK220-Base!AK220","v":0},{"$f":"+Details!AL220-Base!AL220","v":0},{"$f":"+Details!AM220-Base!AM220","v":0},{"$f":"+Details!AN220-Base!AN220","v":0},{"$f":"+Details!AO220-Base!AO220","v":0},{"$f":"+Details!AP220-Base!AP220","v":0},{"$f":"+Details!AQ220-Base!AQ220","v":0},{"$f":"+Details!AR220-Base!AR220","v":0},{"$f":"+Details!AS220-Base!AS220","v":0}]
[null,"Pension 1 income",null,{"$f":"\"state1: \" & Pen_Tax_State*100 & \"%, state2: \" & Pen_Tax_State2*100 & \"%\"","v":"state1: 100%, state2: 50%"},313200,{"$f":"ROUND(IF(OR(F$4<State_Move_Age,State_Move_Age=0),Pen_Tax_State*F$66,Pen_Tax_State2*F$66)/Round_To,0)*Round_To","v":8000},8200,8400,8700,9000,9300,9600,9900,10200,10500,10800,11100,11400,11700,12100,12500,12900,13300,13700,14100,14500,14900,7700,7900,8200,8400,8700,8900,9200,9400,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E221","v":313200},0,null,null,{"$f":"+Details!F221-Base!F221","v":0},{"$f":"+Details!G221-Base!G221","v":0},{"$f":"+Details!H221-Base!H221","v":0},{"$f":"+Details!I221-Base!I221","v":0},{"$f":"+Details!J221-Base!J221","v":0},{"$f":"+Details!K221-Base!K221","v":0},{"$f":"+Details!L221-Base!L221","v":0},{"$f":"+Details!M221-Base!M221","v":0},{"$f":"+Details!N221-Base!N221","v":0},{"$f":"+Details!O221-Base!O221","v":0},{"$f":"+Details!P221-Base!P221","v":0},{"$f":"+Details!Q221-Base!Q221","v":0},{"$f":"+Details!R221-Base!R221","v":0},{"$f":"+Details!S221-Base!S221","v":0},{"$f":"+Details!T221-Base!T221","v":0},{"$f":"+Details!U221-Base!U221","v":0},{"$f":"+Details!V221-Base!V221","v":0},{"$f":"+Details!W221-Base!W221","v":0},{"$f":"+Details!X221-Base!X221","v":0},{"$f":"+Details!Y221-Base!Y221","v":0},{"$f":"+Details!Z221-Base!Z221","v":0},{"$f":"+Details!AA221-Base!AA221","v":0},{"$f":"+Details!AB221-Base!AB221","v":0},{"$f":"+Details!AC221-Base!AC221","v":0},{"$f":"+Details!AD221-Base!AD221","v":0},{"$f":"+Details!AE221-Base!AE221","v":0},{"$f":"+Details!AF221-Base!AF221","v":0},{"$f":"+Details!AG221-Base!AG221","v":0},{"$f":"+Details!AH221-Base!AH221","v":0},{"$f":"+Details!AI221-Base!AI221","v":0},{"$f":"+Details!AJ221-Base!AJ221","v":0},{"$f":"+Details!AK221-Base!AK221","v":0},{"$f":"+Details!AL221-Base!AL221","v":0},{"$f":"+Details!AM221-Base!AM221","v":0},{"$f":"+Details!AN221-Base!AN221","v":0},{"$f":"+Details!AO221-Base!AO221","v":0},{"$f":"+Details!AP221-Base!AP221","v":0},{"$f":"+Details!AQ221-Base!AQ221","v":0},{"$f":"+Details!AR221-Base!AR221","v":0},{"$f":"+Details!AS221-Base!AS221","v":0}]
["23.3 new","LT Capital Gains",null,{"$f":"\"state1: \" & CapGain_State*100 & \"%, state2: \" & CapGain_State2*100 & \"%\"","v":"state1: 0%, state2: 0%"},{"$f":"SUM(F222:AS222)","v":0},{"$f":"ROUND(IF(OR(F$4<State_Move_Age,State_Move_Age=0),CapGain_State*F$207,CapGain_State2*F$207)/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IRA withdrawals and net QCD",null,{"$f":"\"S1:\" & IRA_State*100 & \"%, S2:\" & IRA_State2*100 & \"%\"","v":"S1:100%, S2:100%"},1437200,{"$f":"ROUND(IF(AND(State_Move_Age<=F$4,State_Move_Age<>0),IRA_State2*SUM(F175:F179),IRA_State*SUM(F175:F179))/Round_To,0)*Round_To","v":40000},41200,42400,43700,45000,46400,47800,49200,10000,9000,8100,23000,32500,29000,25200,31900,38900,56500,60300,61500,64900,68100,61300,64100,67000,69800,72500,75500,76500,75900,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E223","v":1437200},0,null,null,{"$f":"+Details!F223-Base!F223","v":0},{"$f":"+Details!G223-Base!G223","v":0},{"$f":"+Details!H223-Base!H223","v":0},{"$f":"+Details!I223-Base!I223","v":0},{"$f":"+Details!J223-Base!J223","v":0},{"$f":"+Details!K223-Base!K223","v":0},{"$f":"+Details!L223-Base!L223","v":0},{"$f":"+Details!M223-Base!M223","v":0},{"$f":"+Details!N223-Base!N223","v":0},{"$f":"+Details!O223-Base!O223","v":0},{"$f":"+Details!P223-Base!P223","v":0},{"$f":"+Details!Q223-Base!Q223","v":0},{"$f":"+Details!R223-Base!R223","v":0},{"$f":"+Details!S223-Base!S223","v":0},{"$f":"+Details!T223-Base!T223","v":0},{"$f":"+Details!U223-Base!U223","v":0},{"$f":"+Details!V223-Base!V223","v":0},{"$f":"+Details!W223-Base!W223","v":0},{"$f":"+Details!X223-Base!X223","v":0},{"$f":"+Details!Y223-Base!Y223","v":0},{"$f":"+Details!Z223-Base!Z223","v":0},{"$f":"+Details!AA223-Base!AA223","v":0},{"$f":"+Details!AB223-Base!AB223","v":0},{"$f":"+Details!AC223-Base!AC223","v":0},{"$f":"+Details!AD223-Base!AD223","v":0},{"$f":"+Details!AE223-Base!AE223","v":0},{"$f":"+Details!AF223-Base!AF223","v":0},{"$f":"+Details!AG223-Base!AG223","v":0},{"$f":"+Details!AH223-Base!AH223","v":0},{"$f":"+Details!AI223-Base!AI223","v":0},{"$f":"+Details!AJ223-Base!AJ223","v":0},{"$f":"+Details!AK223-Base!AK223","v":0},{"$f":"+Details!AL223-Base!AL223","v":0},{"$f":"+Details!AM223-Base!AM223","v":0},{"$f":"+Details!AN223-Base!AN223","v":0},{"$f":"+Details!AO223-Base!AO223","v":0},{"$f":"+Details!AP223-Base!AP223","v":0},{"$f":"+Details!AQ223-Base!AQ223","v":0},{"$f":"+Details!AR223-Base!AR223","v":0},{"$f":"+Details!AS223-Base!AS223","v":0}]
[null,"Fed tax exempt income",null,null,96500,{"$f":"ROUND(IF(AND(State_Move_Age<=F$4,State_Move_Age<>0),TaxEx_State2*-F$170,TaxEx_State*-F$170)/Round_To,0)*Round_To","v":2800},2700,2500,2200,1900,1900,2000,2100,2300,2700,2400,2600,3300,3800,3600,3700,4600,5300,8600,10100,11800,13600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E224","v":96500},0,null,null,{"$f":"+Details!F224-Base!F224","v":0},{"$f":"+Details!G224-Base!G224","v":0},{"$f":"+Details!H224-Base!H224","v":0},{"$f":"+Details!I224-Base!I224","v":0},{"$f":"+Details!J224-Base!J224","v":0},{"$f":"+Details!K224-Base!K224","v":0},{"$f":"+Details!L224-Base!L224","v":0},{"$f":"+Details!M224-Base!M224","v":0},{"$f":"+Details!N224-Base!N224","v":0},{"$f":"+Details!O224-Base!O224","v":0},{"$f":"+Details!P224-Base!P224","v":0},{"$f":"+Details!Q224-Base!Q224","v":0},{"$f":"+Details!R224-Base!R224","v":0},{"$f":"+Details!S224-Base!S224","v":0},{"$f":"+Details!T224-Base!T224","v":0},{"$f":"+Details!U224-Base!U224","v":0},{"$f":"+Details!V224-Base!V224","v":0},{"$f":"+Details!W224-Base!W224","v":0},{"$f":"+Details!X224-Base!X224","v":0},{"$f":"+Details!Y224-Base!Y224","v":0},{"$f":"+Details!Z224-Base!Z224","v":0},{"$f":"+Details!AA224-Base!AA224","v":0},{"$f":"+Details!AB224-Base!AB224","v":0},{"$f":"+Details!AC224-Base!AC224","v":0},{"$f":"+Details!AD224-Base!AD224","v":0},{"$f":"+Details!AE224-Base!AE224","v":0},{"$f":"+Details!AF224-Base!AF224","v":0},{"$f":"+Details!AG224-Base!AG224","v":0},{"$f":"+Details!AH224-Base!AH224","v":0},{"$f":"+Details!AI224-Base!AI224","v":0},{"$f":"+Details!AJ224-Base!AJ224","v":0},{"$f":"+Details!AK224-Base!AK224","v":0},{"$f":"+Details!AL224-Base!AL224","v":0},{"$f":"+Details!AM224-Base!AM224","v":0},{"$f":"+Details!AN224-Base!AN224","v":0},{"$f":"+Details!AO224-Base!AO224","v":0},{"$f":"+Details!AP224-Base!AP224","v":0},{"$f":"+Details!AQ224-Base!AQ224","v":0},{"$f":"+Details!AR224-Base!AR224","v":0},{"$f":"+Details!AS224-Base!AS224","v":0}]
[null,"User input income, credit and adjustments",null,null,0,{"$f":"+Details!F225","v":0},{"$f":"+Details!G225","v":0},{"$f":"+Details!H225","v":0},{"$f":"+Details!I225","v":0},{"$f":"+Details!J225","v":0},{"$f":"+Details!K225","v":0},{"$f":"+Details!L225","v":0},{"$f":"+Details!M225","v":0},{"$f":"+Details!N225","v":0},{"$f":"+Details!O225","v":0},{"$f":"+Details!P225","v":0},{"$f":"+Details!Q225","v":0},{"$f":"+Details!R225","v":0},{"$f":"+Details!S225","v":0},{"$f":"+Details!T225","v":0},{"$f":"+Details!U225","v":0},{"$f":"+Details!V225","v":0},{"$f":"+Details!W225","v":0},{"$f":"+Details!X225","v":0},{"$f":"+Details!Y225","v":0},{"$f":"+Details!Z225","v":0},{"$f":"+Details!AA225","v":0},{"$f":"+Details!AB225","v":0},{"$f":"+Details!AC225","v":0},{"$f":"+Details!AD225","v":0},{"$f":"+Details!AE225","v":0},{"$f":"+Details!AF225","v":0},{"$f":"+Details!AG225","v":0},{"$f":"+Details!AH225","v":0},{"$f":"+Details!AI225","v":0},{"$f":"+Details!AJ225","v":0},{"$f":"+Details!AK225","v":0},{"$f":"+Details!AL225","v":0},{"$f":"+Details!AM225","v":0},{"$f":"+Details!AN225","v":0},{"$f":"+Details!AO225","v":0},{"$f":"+Details!AP225","v":0},{"$f":"+Details!AQ225","v":0},{"$f":"+Details!AR225","v":0},{"$f":"+Details!AS225","v":0},null,{"$f":"+Details!E225","v":0},0,null,null,{"$f":"+Details!F225-Base!F225","v":0},{"$f":"+Details!G225-Base!G225","v":0},{"$f":"+Details!H225-Base!H225","v":0},{"$f":"+Details!I225-Base!I225","v":0},{"$f":"+Details!J225-Base!J225","v":0},{"$f":"+Details!K225-Base!K225","v":0},{"$f":"+Details!L225-Base!L225","v":0},{"$f":"+Details!M225-Base!M225","v":0},{"$f":"+Details!N225-Base!N225","v":0},{"$f":"+Details!O225-Base!O225","v":0},{"$f":"+Details!P225-Base!P225","v":0},{"$f":"+Details!Q225-Base!Q225","v":0},{"$f":"+Details!R225-Base!R225","v":0},{"$f":"+Details!S225-Base!S225","v":0},{"$f":"+Details!T225-Base!T225","v":0},{"$f":"+Details!U225-Base!U225","v":0},{"$f":"+Details!V225-Base!V225","v":0},{"$f":"+Details!W225-Base!W225","v":0},{"$f":"+Details!X225-Base!X225","v":0},{"$f":"+Details!Y225-Base!Y225","v":0},{"$f":"+Details!Z225-Base!Z225","v":0},{"$f":"+Details!AA225-Base!AA225","v":0},{"$f":"+Details!AB225-Base!AB225","v":0},{"$f":"+Details!AC225-Base!AC225","v":0},{"$f":"+Details!AD225-Base!AD225","v":0},{"$f":"+Details!AE225-Base!AE225","v":0},{"$f":"+Details!AF225-Base!AF225","v":0},{"$f":"+Details!AG225-Base!AG225","v":0},{"$f":"+Details!AH225-Base!AH225","v":0},{"$f":"+Details!AI225-Base!AI225","v":0},{"$f":"+Details!AJ225-Base!AJ225","v":0},{"$f":"+Details!AK225-Base!AK225","v":0},{"$f":"+Details!AL225-Base!AL225","v":0},{"$f":"+Details!AM225-Base!AM225","v":0},{"$f":"+Details!AN225-Base!AN225","v":0},{"$f":"+Details!AO225-Base!AO225","v":0},{"$f":"+Details!AP225-Base!AP225","v":0},{"$f":"+Details!AQ225-Base!AQ225","v":0},{"$f":"+Details!AR225-Base!AR225","v":0},{"$f":"+Details!AS225-Base!AS225","v":0}]
[null,"State AGI",null,null,{"$f":"SUM(F226:AS226)","v":2528600},{"$f":"F219+F220+F221+F222+F223+F224+ROUND(F225/Round_To,0)*Round_To","v":64400},{"$f":"G219+G220+G221+G223+G224+ROUND(G225/Round_To,0)*Round_To","v":81000},67500,69100,70600,72800,75100,77500,39500,25700,24700,40200,51100,48700,47200,54400,63300,82400,88900,92400,98300,104100,137800,143200,125400,129700,133800,138100,140500,141200,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E226","v":2528600},0,null,null,{"$f":"+Details!F226-Base!F226","v":0},{"$f":"+Details!G226-Base!G226","v":0},{"$f":"+Details!H226-Base!H226","v":0},{"$f":"+Details!I226-Base!I226","v":0},{"$f":"+Details!J226-Base!J226","v":0},{"$f":"+Details!K226-Base!K226","v":0},{"$f":"+Details!L226-Base!L226","v":0},{"$f":"+Details!M226-Base!M226","v":0},{"$f":"+Details!N226-Base!N226","v":0},{"$f":"+Details!O226-Base!O226","v":0},{"$f":"+Details!P226-Base!P226","v":0},{"$f":"+Details!Q226-Base!Q226","v":0},{"$f":"+Details!R226-Base!R226","v":0},{"$f":"+Details!S226-Base!S226","v":0},{"$f":"+Details!T226-Base!T226","v":0},{"$f":"+Details!U226-Base!U226","v":0},{"$f":"+Details!V226-Base!V226","v":0},{"$f":"+Details!W226-Base!W226","v":0},{"$f":"+Details!X226-Base!X226","v":0},{"$f":"+Details!Y226-Base!Y226","v":0},{"$f":"+Details!Z226-Base!Z226","v":0},{"$f":"+Details!AA226-Base!AA226","v":0},{"$f":"+Details!AB226-Base!AB226","v":0},{"$f":"+Details!AC226-Base!AC226","v":0},{"$f":"+Details!AD226-Base!AD226","v":0},{"$f":"+Details!AE226-Base!AE226","v":0},{"$f":"+Details!AF226-Base!AF226","v":0},{"$f":"+Details!AG226-Base!AG226","v":0},{"$f":"+Details!AH226-Base!AH226","v":0},{"$f":"+Details!AI226-Base!AI226","v":0},{"$f":"+Details!AJ226-Base!AJ226","v":0},{"$f":"+Details!AK226-Base!AK226","v":0},{"$f":"+Details!AL226-Base!AL226","v":0},{"$f":"+Details!AM226-Base!AM226","v":0},{"$f":"+Details!AN226-Base!AN226","v":0},{"$f":"+Details!AO226-Base!AO226","v":0},{"$f":"+Details!AP226-Base!AP226","v":0},{"$f":"+Details!AQ226-Base!AQ226","v":0},{"$f":"+Details!AR226-Base!AR226","v":0},{"$f":"+Details!AS226-Base!AS226","v":0}]
[]
["c","Itemized deductions - Federal",null,{"$f":"IF(Itemized>0,\"Itemized \"&Your_Age&\"-\"&End_Itemized&IF(End_Itemized<Your_Age_End,\" \",\" \"),\" \")","v":"Itemized 62-68 "},{"$f":"SUM(F228:AS228)","v":-203550},{"$f":"IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!F$105,-'Tax Tables'!F$172),-'Tax Tables'!F$172)*IF(F$7-$F7<=Total_Years-1,1,0)","v":-25000},{"$f":"IF(Filing_Status=\"m\",IF(OR(G$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!G$105,-'Tax Tables'!G$172),-'Tax Tables'!G$172)*IF(G$7-$F7<=Total_Years-1,1,0)","v":-26250},{"$f":"IF(Filing_Status=\"m\",IF(OR(H$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!H$105,-'Tax Tables'!H$172),-'Tax Tables'!H$172)*IF(H$7-$F7<=Total_Years-1,1,0)","v":-27550},{"$f":"IF(Filing_Status=\"m\",IF(OR(I$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!I$105,-'Tax Tables'!I$172),-'Tax Tables'!I$172)*IF(I$7-$F7<=Total_Years-1,1,0)","v":-28950},{"$f":"IF(Filing_Status=\"m\",IF(OR(J$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!J$105,-'Tax Tables'!J$172),-'Tax Tables'!J$172)*IF(J$7-$F7<=Total_Years-1,1,0)","v":-30400},{"$f":"IF(Filing_Status=\"m\",IF(OR(K$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!K$105,-'Tax Tables'!K$172),-'Tax Tables'!K$172)*IF(K$7-$F7<=Total_Years-1,1,0)","v":-31900},{"$f":"IF(Filing_Status=\"m\",IF(OR(L$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!L$105,-'Tax Tables'!L$172),-'Tax Tables'!L$172)*IF(L$7-$F7<=Total_Years-1,1,0)","v":-33500},{"$f":"IF(Filing_Status=\"m\",IF(OR(M$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!M$105,-'Tax Tables'!M$172),-'Tax Tables'!M$172)*IF(M$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(N$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!N$105,-'Tax Tables'!N$172),-'Tax Tables'!N$172)*IF(N$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(O$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!O$105,-'Tax Tables'!O$172),-'Tax Tables'!O$172)*IF(O$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(P$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!P$105,-'Tax Tables'!P$172),-'Tax Tables'!P$172)*IF(P$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Q$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!Q$105,-'Tax Tables'!Q$172),-'Tax Tables'!Q$172)*IF(Q$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(R$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!R$105,-'Tax Tables'!R$172),-'Tax Tables'!R$172)*IF(R$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(S$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!S$105,-'Tax Tables'!S$172),-'Tax Tables'!S$172)*IF(S$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(T$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!T$105,-'Tax Tables'!T$172),-'Tax Tables'!T$172)*IF(T$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(U$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!U$105,-'Tax Tables'!U$172),-'Tax Tables'!U$172)*IF(U$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(V$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!V$105,-'Tax Tables'!V$172),-'Tax Tables'!V$172)*IF(V$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(W$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!W$105,-'Tax Tables'!W$172),-'Tax Tables'!W$172)*IF(W$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(X$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!X$105,-'Tax Tables'!X$172),-'Tax Tables'!X$172)*IF(X$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Y$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!Y$105,-'Tax Tables'!Y$172),-'Tax Tables'!Y$172)*IF(Y$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Z$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!Z$105,-'Tax Tables'!Z$172),-'Tax Tables'!Z$172)*IF(Z$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AA$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AA$105,-'Tax Tables'!AA$172),-'Tax Tables'!AA$172)*IF(AA$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AB$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AB$105,-'Tax Tables'!AB$172),-'Tax Tables'!AB$172)*IF(AB$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AC$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AC$105,-'Tax Tables'!AC$172),-'Tax Tables'!AC$172)*IF(AC$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AD$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AD$105,-'Tax Tables'!AD$172),-'Tax Tables'!AD$172)*IF(AD$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AE$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AE$105,-'Tax Tables'!AE$172),-'Tax Tables'!AE$172)*IF(AE$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AF$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AF$105,-'Tax Tables'!AF$172),-'Tax Tables'!AF$172)*IF(AF$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AG$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AG$105,-'Tax Tables'!AG$172),-'Tax Tables'!AG$172)*IF(AG$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AH$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AH$105,-'Tax Tables'!AH$172),-'Tax Tables'!AH$172)*IF(AH$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AI$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AI$105,-'Tax Tables'!AI$172),-'Tax Tables'!AI$172)*IF(AI$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AJ$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AJ$105,-'Tax Tables'!AJ$172),-'Tax Tables'!AJ$172)*IF(AJ$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AK$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AK$105,-'Tax Tables'!AK$172),-'Tax Tables'!AK$172)*IF(AK$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AL$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AL$105,-'Tax Tables'!AL$172),-'Tax Tables'!AL$172)*IF(AL$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AM$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AM$105,-'Tax Tables'!AM$172),-'Tax Tables'!AM$172)*IF(AM$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AN$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AN$105,-'Tax Tables'!AN$172),-'Tax Tables'!AN$172)*IF(AN$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AO$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AO$105,-'Tax Tables'!AO$172),-'Tax Tables'!AO$172)*IF(AO$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AP$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AP$105,-'Tax Tables'!AP$172),-'Tax Tables'!AP$172)*IF(AP$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AQ$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AQ$105,-'Tax Tables'!AQ$172),-'Tax Tables'!AQ$172)*IF(AQ$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AR$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AR$105,-'Tax Tables'!AR$172),-'Tax Tables'!AR$172)*IF(AR$7-$F7<=Total_Years-1,1,0)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"),-'Tax Tables'!AS$105,-'Tax Tables'!AS$172),-'Tax Tables'!AS$172)*IF(AS$7-$F7<=Total_Years-1,1,0)","v":0},null,{"$f":"+Details!E228","v":-203550},{"$f":"+E228-AU228","v":0},null,null,{"$f":"+Details!F228-Base!F228","v":0},{"$f":"+Details!G228-Base!G228","v":0},{"$f":"+Details!H228-Base!H228","v":0},{"$f":"+Details!I228-Base!I228","v":0},{"$f":"+Details!J228-Base!J228","v":0},{"$f":"+Details!K228-Base!K228","v":0},{"$f":"+Details!L228-Base!L228","v":0},{"$f":"+Details!M228-Base!M228","v":0},{"$f":"+Details!N228-Base!N228","v":0},{"$f":"+Details!O228-Base!O228","v":0},{"$f":"+Details!P228-Base!P228","v":0},{"$f":"+Details!Q228-Base!Q228","v":0},{"$f":"+Details!R228-Base!R228","v":0},{"$f":"+Details!S228-Base!S228","v":0},{"$f":"+Details!T228-Base!T228","v":0},{"$f":"+Details!U228-Base!U228","v":0},{"$f":"+Details!V228-Base!V228","v":0},{"$f":"+Details!W228-Base!W228","v":0},{"$f":"+Details!X228-Base!X228","v":0},{"$f":"+Details!Y228-Base!Y228","v":0},{"$f":"+Details!Z228-Base!Z228","v":0},{"$f":"+Details!AA228-Base!AA228","v":0},{"$f":"+Details!AB228-Base!AB228","v":0},{"$f":"+Details!AC228-Base!AC228","v":0},{"$f":"+Details!AD228-Base!AD228","v":0},{"$f":"+Details!AE228-Base!AE228","v":0},{"$f":"+Details!AF228-Base!AF228","v":0},{"$f":"+Details!AG228-Base!AG228","v":0},{"$f":"+Details!AH228-Base!AH228","v":0},{"$f":"+Details!AI228-Base!AI228","v":0},{"$f":"+Details!AJ228-Base!AJ228","v":0},{"$f":"+Details!AK228-Base!AK228","v":0},{"$f":"+Details!AL228-Base!AL228","v":0},{"$f":"+Details!AM228-Base!AM228","v":0},{"$f":"+Details!AN228-Base!AN228","v":0},{"$f":"+Details!AO228-Base!AO228","v":0},{"$f":"+Details!AP228-Base!AP228","v":0},{"$f":"+Details!AQ228-Base!AQ228","v":0},{"$f":"+Details!AR228-Base!AR228","v":0},{"$f":"+Details!AS228-Base!AS228","v":0}]
["c","Standard deduction - state",null,null,{"$f":"SUM(F229:AS229)","v":-370300},{"$f":"IF(OR(State_Move_Age>F$4,State_Move_Age=0),-'Tax Tables'!F$234,-'Tax Tables'!F$241)","v":-10000},{"$f":"IF(OR(State_Move_Age>G$4,State_Move_Age=0),-'Tax Tables'!G$234,-'Tax Tables'!G$241)","v":-10200},{"$f":"IF(OR(State_Move_Age>H$4,State_Move_Age=0),-'Tax Tables'!H$234,-'Tax Tables'!H$241)","v":-10400},{"$f":"IF(OR(State_Move_Age>I$4,State_Move_Age=0),-'Tax Tables'!I$234,-'Tax Tables'!I$241)","v":-10600},{"$f":"IF(OR(State_Move_Age>J$4,State_Move_Age=0),-'Tax Tables'!J$234,-'Tax Tables'!J$241)","v":-10800},{"$f":"IF(OR(State_Move_Age>K$4,State_Move_Age=0),-'Tax Tables'!K$234,-'Tax Tables'!K$241)","v":-11000},{"$f":"IF(OR(State_Move_Age>L$4,State_Move_Age=0),-'Tax Tables'!L$234,-'Tax Tables'!L$241)","v":-11200},{"$f":"IF(OR(State_Move_Age>M$4,State_Move_Age=0),-'Tax Tables'!M$234,-'Tax Tables'!M$241)","v":-11400},{"$f":"IF(OR(State_Move_Age>N$4,State_Move_Age=0),-'Tax Tables'!N$234,-'Tax Tables'!N$241)","v":-11650},{"$f":"IF(OR(State_Move_Age>O$4,State_Move_Age=0),-'Tax Tables'!O$234,-'Tax Tables'!O$241)","v":-11900},{"$f":"IF(OR(State_Move_Age>P$4,State_Move_Age=0),-'Tax Tables'!P$234,-'Tax Tables'!P$241)","v":-12150},{"$f":"IF(OR(State_Move_Age>Q$4,State_Move_Age=0),-'Tax Tables'!Q$234,-'Tax Tables'!Q$241)","v":-12400},{"$f":"IF(OR(State_Move_Age>R$4,State_Move_Age=0),-'Tax Tables'!R$234,-'Tax Tables'!R$241)","v":-12650},{"$f":"IF(OR(State_Move_Age>S$4,State_Move_Age=0),-'Tax Tables'!S$234,-'Tax Tables'!S$241)","v":-12900},{"$f":"IF(OR(State_Move_Age>T$4,State_Move_Age=0),-'Tax Tables'!T$234,-'Tax Tables'!T$241)","v":-13150},{"$f":"IF(OR(State_Move_Age>U$4,State_Move_Age=0),-'Tax Tables'!U$234,-'Tax Tables'!U$241)","v":-13400},{"$f":"IF(OR(State_Move_Age>V$4,State_Move_Age=0),-'Tax Tables'!V$234,-'Tax Tables'!V$241)","v":-13650},{"$f":"IF(OR(State_Move_Age>W$4,State_Move_Age=0),-'Tax Tables'!W$234,-'Tax Tables'!W$241)","v":-13900},{"$f":"IF(OR(State_Move_Age>X$4,State_Move_Age=0),-'Tax Tables'!X$234,-'Tax Tables'!X$241)","v":-14200},{"$f":"IF(OR(State_Move_Age>Y$4,State_Move_Age=0),-'Tax Tables'!Y$234,-'Tax Tables'!Y$241)","v":-14500},{"$f":"IF(OR(State_Move_Age>Z$4,State_Move_Age=0),-'Tax Tables'!Z$234,-'Tax Tables'!Z$241)","v":-14800},{"$f":"IF(OR(State_Move_Age>AA$4,State_Move_Age=0),-'Tax Tables'!AA$234,-'Tax Tables'!AA$241)","v":-15100},{"$f":"IF(OR(State_Move_Age>AB$4,State_Move_Age=0),-'Tax Tables'!AB$234,-'Tax Tables'!AB$241)","v":-18550},{"$f":"IF(OR(State_Move_Age>AC$4,State_Move_Age=0),-'Tax Tables'!AC$234,-'Tax Tables'!AC$241)","v":-18900},{"$f":"IF(OR(State_Move_Age>AD$4,State_Move_Age=0),-'Tax Tables'!AD$234,-'Tax Tables'!AD$241)","v":-9650},{"$f":"IF(OR(State_Move_Age>AE$4,State_Move_Age=0),-'Tax Tables'!AE$234,-'Tax Tables'!AE$241)","v":-9850},{"$f":"IF(OR(State_Move_Age>AF$4,State_Move_Age=0),-'Tax Tables'!AF$234,-'Tax Tables'!AF$241)","v":-10050},{"$f":"IF(OR(State_Move_Age>AG$4,State_Move_Age=0),-'Tax Tables'!AG$234,-'Tax Tables'!AG$241)","v":-10250},{"$f":"IF(OR(State_Move_Age>AH$4,State_Move_Age=0),-'Tax Tables'!AH$234,-'Tax Tables'!AH$241)","v":-10450},{"$f":"IF(OR(State_Move_Age>AI$4,State_Move_Age=0),-'Tax Tables'!AI$234,-'Tax Tables'!AI$241)","v":-10650},{"$f":"IF(OR(State_Move_Age>AJ$4,State_Move_Age=0),-'Tax Tables'!AJ$234,-'Tax Tables'!AJ$241)","v":0},{"$f":"IF(OR(State_Move_Age>AK$4,State_Move_Age=0),-'Tax Tables'!AK$234,-'Tax Tables'!AK$241)","v":0},{"$f":"IF(OR(State_Move_Age>AL$4,State_Move_Age=0),-'Tax Tables'!AL$234,-'Tax Tables'!AL$241)","v":0},{"$f":"IF(OR(State_Move_Age>AM$4,State_Move_Age=0),-'Tax Tables'!AM$234,-'Tax Tables'!AM$241)","v":0},{"$f":"IF(OR(State_Move_Age>AN$4,State_Move_Age=0),-'Tax Tables'!AN$234,-'Tax Tables'!AN$241)","v":0},{"$f":"IF(OR(State_Move_Age>AO$4,State_Move_Age=0),-'Tax Tables'!AO$234,-'Tax Tables'!AO$241)","v":0},{"$f":"IF(OR(State_Move_Age>AP$4,State_Move_Age=0),-'Tax Tables'!AP$234,-'Tax Tables'!AP$241)","v":0},{"$f":"IF(OR(State_Move_Age>AQ$4,State_Move_Age=0),-'Tax Tables'!AQ$234,-'Tax Tables'!AQ$241)","v":0},{"$f":"IF(OR(State_Move_Age>AR$4,State_Move_Age=0),-'Tax Tables'!AR$234,-'Tax Tables'!AR$241)","v":0},{"$f":"IF(OR(State_Move_Age>AS$4,State_Move_Age=0),-'Tax Tables'!AS$234,-'Tax Tables'!AS$241)","v":0},null,{"$f":"+Details!E229","v":-370300},{"$f":"+E229-AU229","v":0},null,null,{"$f":"+Details!F229-Base!F229","v":0},{"$f":"+Details!G229-Base!G229","v":0},{"$f":"+Details!H229-Base!H229","v":0},{"$f":"+Details!I229-Base!I229","v":0},{"$f":"+Details!J229-Base!J229","v":0},{"$f":"+Details!K229-Base!K229","v":0},{"$f":"+Details!L229-Base!L229","v":0},{"$f":"+Details!M229-Base!M229","v":0},{"$f":"+Details!N229-Base!N229","v":0},{"$f":"+Details!O229-Base!O229","v":0},{"$f":"+Details!P229-Base!P229","v":0},{"$f":"+Details!Q229-Base!Q229","v":0},{"$f":"+Details!R229-Base!R229","v":0},{"$f":"+Details!S229-Base!S229","v":0},{"$f":"+Details!T229-Base!T229","v":0},{"$f":"+Details!U229-Base!U229","v":0},{"$f":"+Details!V229-Base!V229","v":0},{"$f":"+Details!W229-Base!W229","v":0},{"$f":"+Details!X229-Base!X229","v":0},{"$f":"+Details!Y229-Base!Y229","v":0},{"$f":"+Details!Z229-Base!Z229","v":0},{"$f":"+Details!AA229-Base!AA229","v":0},{"$f":"+Details!AB229-Base!AB229","v":0},{"$f":"+Details!AC229-Base!AC229","v":0},{"$f":"+Details!AD229-Base!AD229","v":0},{"$f":"+Details!AE229-Base!AE229","v":0},{"$f":"+Details!AF229-Base!AF229","v":0},{"$f":"+Details!AG229-Base!AG229","v":0},{"$f":"+Details!AH229-Base!AH229","v":0},{"$f":"+Details!AI229-Base!AI229","v":0},{"$f":"+Details!AJ229-Base!AJ229","v":0},{"$f":"+Details!AK229-Base!AK229","v":0},{"$f":"+Details!AL229-Base!AL229","v":0},{"$f":"+Details!AM229-Base!AM229","v":0},{"$f":"+Details!AN229-Base!AN229","v":0},{"$f":"+Details!AO229-Base!AO229","v":0},{"$f":"+Details!AP229-Base!AP229","v":0},{"$f":"+Details!AQ229-Base!AQ229","v":0},{"$f":"+Details!AR229-Base!AR229","v":0},{"$f":"+Details!AS229-Base!AS229","v":0}]
[null,"Itemized or standard deduction ^",null,{"$f":"IF(State_Deduct=\"i\",\"State1: Fed\",\"State1 std ded\") & IF(State2_Deduct=\"i\",\"-State2 Fed\",\"-State2: std ded\")","v":"State1: Fed-State2: std ded"},{"$f":"SUM(F230:AS230)","v":-499650},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!F237,IF(AND(State_Move_Age>F$4,State_Move_Age<>0),-'Tax Tables'!F237,-'Tax Tables'!F244))","v":-25000},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!G237,IF(AND(State_Move_Age>G$4,State_Move_Age<>0),-'Tax Tables'!G237,-'Tax Tables'!G244))","v":-26250},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!H237,IF(AND(State_Move_Age>H$4,State_Move_Age<>0),-'Tax Tables'!H237,-'Tax Tables'!H244))","v":-27550},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!I237,IF(AND(State_Move_Age>I$4,State_Move_Age<>0),-'Tax Tables'!I237,-'Tax Tables'!I244))","v":-28950},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!J237,IF(AND(State_Move_Age>J$4,State_Move_Age<>0),-'Tax Tables'!J237,-'Tax Tables'!J244))","v":-30400},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!K237,IF(AND(State_Move_Age>K$4,State_Move_Age<>0),-'Tax Tables'!K237,-'Tax Tables'!K244))","v":-31900},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!L237,IF(AND(State_Move_Age>L$4,State_Move_Age<>0),-'Tax Tables'!L237,-'Tax Tables'!L244))","v":-33500},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!M237,IF(AND(State_Move_Age>M$4,State_Move_Age<>0),-'Tax Tables'!M237,-'Tax Tables'!M244))","v":-11400},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!N237,IF(AND(State_Move_Age>N$4,State_Move_Age<>0),-'Tax Tables'!N237,-'Tax Tables'!N244))","v":-11650},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!O237,IF(AND(State_Move_Age>O$4,State_Move_Age<>0),-'Tax Tables'!O237,-'Tax Tables'!O244))","v":-11900},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!P237,IF(AND(State_Move_Age>P$4,State_Move_Age<>0),-'Tax Tables'!P237,-'Tax Tables'!P244))","v":-12150},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!Q237,IF(AND(State_Move_Age>Q$4,State_Move_Age<>0),-'Tax Tables'!Q237,-'Tax Tables'!Q244))","v":-12400},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!R237,IF(AND(State_Move_Age>R$4,State_Move_Age<>0),-'Tax Tables'!R237,-'Tax Tables'!R244))","v":-12650},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!S237,IF(AND(State_Move_Age>S$4,State_Move_Age<>0),-'Tax Tables'!S237,-'Tax Tables'!S244))","v":-12900},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!T237,IF(AND(State_Move_Age>T$4,State_Move_Age<>0),-'Tax Tables'!T237,-'Tax Tables'!T244))","v":-13150},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!U237,IF(AND(State_Move_Age>U$4,State_Move_Age<>0),-'Tax Tables'!U237,-'Tax Tables'!U244))","v":-13400},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!V237,IF(AND(State_Move_Age>V$4,State_Move_Age<>0),-'Tax Tables'!V237,-'Tax Tables'!V244))","v":-13650},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!W237,IF(AND(State_Move_Age>W$4,State_Move_Age<>0),-'Tax Tables'!W237,-'Tax Tables'!W244))","v":-13900},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!X237,IF(AND(State_Move_Age>X$4,State_Move_Age<>0),-'Tax Tables'!X237,-'Tax Tables'!X244))","v":-14200},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!Y237,IF(AND(State_Move_Age>Y$4,State_Move_Age<>0),-'Tax Tables'!Y237,-'Tax Tables'!Y244))","v":-14500},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!Z237,IF(AND(State_Move_Age>Z$4,State_Move_Age<>0),-'Tax Tables'!Z237,-'Tax Tables'!Z244))","v":-14800},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AA237,IF(AND(State_Move_Age>AA$4,State_Move_Age<>0),-'Tax Tables'!AA237,-'Tax Tables'!AA244))","v":-15100},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AB237,IF(AND(State_Move_Age>AB$4,State_Move_Age<>0),-'Tax Tables'!AB237,-'Tax Tables'!AB244))","v":-18550},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AC237,IF(AND(State_Move_Age>AC$4,State_Move_Age<>0),-'Tax Tables'!AC237,-'Tax Tables'!AC244))","v":-18900},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AD237,IF(AND(State_Move_Age>AD$4,State_Move_Age<>0),-'Tax Tables'!AD237,-'Tax Tables'!AD244))","v":-9650},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AE237,IF(AND(State_Move_Age>AE$4,State_Move_Age<>0),-'Tax Tables'!AE237,-'Tax Tables'!AE244))","v":-9850},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AF237,IF(AND(State_Move_Age>AF$4,State_Move_Age<>0),-'Tax Tables'!AF237,-'Tax Tables'!AF244))","v":-10050},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AG237,IF(AND(State_Move_Age>AG$4,State_Move_Age<>0),-'Tax Tables'!AG237,-'Tax Tables'!AG244))","v":-10250},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AH237,IF(AND(State_Move_Age>AH$4,State_Move_Age<>0),-'Tax Tables'!AH237,-'Tax Tables'!AH244))","v":-10450},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AI237,IF(AND(State_Move_Age>AI$4,State_Move_Age<>0),-'Tax Tables'!AI237,-'Tax Tables'!AI244))","v":-10650},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AJ237,IF(AND(State_Move_Age>AJ$4,State_Move_Age<>0),-'Tax Tables'!AJ237,-'Tax Tables'!AJ244))","v":0},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AK237,IF(AND(State_Move_Age>AK$4,State_Move_Age<>0),-'Tax Tables'!AK237,-'Tax Tables'!AK244))","v":0},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AL237,IF(AND(State_Move_Age>AL$4,State_Move_Age<>0),-'Tax Tables'!AL237,-'Tax Tables'!AL244))","v":0},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AM237,IF(AND(State_Move_Age>AM$4,State_Move_Age<>0),-'Tax Tables'!AM237,-'Tax Tables'!AM244))","v":0},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AN237,IF(AND(State_Move_Age>AN$4,State_Move_Age<>0),-'Tax Tables'!AN237,-'Tax Tables'!AN244))","v":0},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AO237,IF(AND(State_Move_Age>AO$4,State_Move_Age<>0),-'Tax Tables'!AO237,-'Tax Tables'!AO244))","v":0},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AP237,IF(AND(State_Move_Age>AP$4,State_Move_Age<>0),-'Tax Tables'!AP237,-'Tax Tables'!AP244))","v":0},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AQ237,IF(AND(State_Move_Age>AQ$4,State_Move_Age<>0),-'Tax Tables'!AQ237,-'Tax Tables'!AQ244))","v":0},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AR237,IF(AND(State_Move_Age>AR$4,State_Move_Age<>0),-'Tax Tables'!AR237,-'Tax Tables'!AR244))","v":0},{"$f":"IF(State_Move_Age=0,-'Tax Tables'!AS237,IF(AND(State_Move_Age>AS$4,State_Move_Age<>0),-'Tax Tables'!AS237,-'Tax Tables'!AS244))","v":0},null,{"$f":"+Details!E230","v":-499650},{"$f":"+E230-AU230","v":0},null,null,{"$f":"+Details!F230-Base!F230","v":0},{"$f":"+Details!G230-Base!G230","v":0},{"$f":"+Details!H230-Base!H230","v":0},{"$f":"+Details!I230-Base!I230","v":0},{"$f":"+Details!J230-Base!J230","v":0},{"$f":"+Details!K230-Base!K230","v":0},{"$f":"+Details!L230-Base!L230","v":0},{"$f":"+Details!M230-Base!M230","v":0},{"$f":"+Details!N230-Base!N230","v":0},{"$f":"+Details!O230-Base!O230","v":0},{"$f":"+Details!P230-Base!P230","v":0},{"$f":"+Details!Q230-Base!Q230","v":0},{"$f":"+Details!R230-Base!R230","v":0},{"$f":"+Details!S230-Base!S230","v":0},{"$f":"+Details!T230-Base!T230","v":0},{"$f":"+Details!U230-Base!U230","v":0},{"$f":"+Details!V230-Base!V230","v":0},{"$f":"+Details!W230-Base!W230","v":0},{"$f":"+Details!X230-Base!X230","v":0},{"$f":"+Details!Y230-Base!Y230","v":0},{"$f":"+Details!Z230-Base!Z230","v":0},{"$f":"+Details!AA230-Base!AA230","v":0},{"$f":"+Details!AB230-Base!AB230","v":0},{"$f":"+Details!AC230-Base!AC230","v":0},{"$f":"+Details!AD230-Base!AD230","v":0},{"$f":"+Details!AE230-Base!AE230","v":0},{"$f":"+Details!AF230-Base!AF230","v":0},{"$f":"+Details!AG230-Base!AG230","v":0},{"$f":"+Details!AH230-Base!AH230","v":0},{"$f":"+Details!AI230-Base!AI230","v":0},{"$f":"+Details!AJ230-Base!AJ230","v":0},{"$f":"+Details!AK230-Base!AK230","v":0},{"$f":"+Details!AL230-Base!AL230","v":0},{"$f":"+Details!AM230-Base!AM230","v":0},{"$f":"+Details!AN230-Base!AN230","v":0},{"$f":"+Details!AO230-Base!AO230","v":0},{"$f":"+Details!AP230-Base!AP230","v":0},{"$f":"+Details!AQ230-Base!AQ230","v":0},{"$f":"+Details!AR230-Base!AR230","v":0},{"$f":"+Details!AS230-Base!AS230","v":0}]
[null,"Personal exemptions",null,{"$f":"IF(Esc_Fed_Ded=\"n\",\"Escalation turned off\",\".\")","v":"."},{"$f":"SUM(F231:AS231)","v":-177000},{"$f":"IF(OR(State_Move_Age>F$4,State_Move_Age=0),-'Tax Tables'!F233,-'Tax Tables'!F240)","v":-4000},{"$f":"IF(OR(State_Move_Age>G$4,State_Move_Age=0),-'Tax Tables'!G233,-'Tax Tables'!G240)","v":-4100},{"$f":"IF(OR(State_Move_Age>H$4,State_Move_Age=0),-'Tax Tables'!H233,-'Tax Tables'!H240)","v":-4200},{"$f":"IF(OR(State_Move_Age>I$4,State_Move_Age=0),-'Tax Tables'!I233,-'Tax Tables'!I240)","v":-4300},{"$f":"IF(OR(State_Move_Age>J$4,State_Move_Age=0),-'Tax Tables'!J233,-'Tax Tables'!J240)","v":-4400},{"$f":"IF(OR(State_Move_Age>K$4,State_Move_Age=0),-'Tax Tables'!K233,-'Tax Tables'!K240)","v":-4500},{"$f":"IF(OR(State_Move_Age>L$4,State_Move_Age=0),-'Tax Tables'!L233,-'Tax Tables'!L240)","v":-4600},{"$f":"IF(OR(State_Move_Age>M$4,State_Move_Age=0),-'Tax Tables'!M233,-'Tax Tables'!M240)","v":-4700},{"$f":"IF(OR(State_Move_Age>N$4,State_Move_Age=0),-'Tax Tables'!N233,-'Tax Tables'!N240)","v":-4800},{"$f":"IF(OR(State_Move_Age>O$4,State_Move_Age=0),-'Tax Tables'!O233,-'Tax Tables'!O240)","v":-4900},{"$f":"IF(OR(State_Move_Age>P$4,State_Move_Age=0),-'Tax Tables'!P233,-'Tax Tables'!P240)","v":-5000},{"$f":"IF(OR(State_Move_Age>Q$4,State_Move_Age=0),-'Tax Tables'!Q233,-'Tax Tables'!Q240)","v":-5100},{"$f":"IF(OR(State_Move_Age>R$4,State_Move_Age=0),-'Tax Tables'!R233,-'Tax Tables'!R240)","v":-5200},{"$f":"IF(OR(State_Move_Age>S$4,State_Move_Age=0),-'Tax Tables'!S233,-'Tax Tables'!S240)","v":-5300},{"$f":"IF(OR(State_Move_Age>T$4,State_Move_Age=0),-'Tax Tables'!T233,-'Tax Tables'!T240)","v":-5400},{"$f":"IF(OR(State_Move_Age>U$4,State_Move_Age=0),-'Tax Tables'!U233,-'Tax Tables'!U240)","v":-5500},{"$f":"IF(OR(State_Move_Age>V$4,State_Move_Age=0),-'Tax Tables'!V233,-'Tax Tables'!V240)","v":-5600},{"$f":"IF(OR(State_Move_Age>W$4,State_Move_Age=0),-'Tax Tables'!W233,-'Tax Tables'!W240)","v":-5700},{"$f":"IF(OR(State_Move_Age>X$4,State_Move_Age=0),-'Tax Tables'!X233,-'Tax Tables'!X240)","v":-5800},{"$f":"IF(OR(State_Move_Age>Y$4,State_Move_Age=0),-'Tax Tables'!Y233,-'Tax Tables'!Y240)","v":-5900},{"$f":"IF(OR(State_Move_Age>Z$4,State_Move_Age=0),-'Tax Tables'!Z233,-'Tax Tables'!Z240)","v":-6000},{"$f":"IF(OR(State_Move_Age>AA$4,State_Move_Age=0),-'Tax Tables'!AA233,-'Tax Tables'!AA240)","v":-6100},{"$f":"IF(OR(State_Move_Age>AB$4,State_Move_Age=0),-'Tax Tables'!AB233,-'Tax Tables'!AB240)","v":-12350},{"$f":"IF(OR(State_Move_Age>AC$4,State_Move_Age=0),-'Tax Tables'!AC233,-'Tax Tables'!AC240)","v":-12600},{"$f":"IF(OR(State_Move_Age>AD$4,State_Move_Age=0),-'Tax Tables'!AD233,-'Tax Tables'!AD240)","v":-6450},{"$f":"IF(OR(State_Move_Age>AE$4,State_Move_Age=0),-'Tax Tables'!AE233,-'Tax Tables'!AE240)","v":-6600},{"$f":"IF(OR(State_Move_Age>AF$4,State_Move_Age=0),-'Tax Tables'!AF233,-'Tax Tables'!AF240)","v":-6750},{"$f":"IF(OR(State_Move_Age>AG$4,State_Move_Age=0),-'Tax Tables'!AG233,-'Tax Tables'!AG240)","v":-6900},{"$f":"IF(OR(State_Move_Age>AH$4,State_Move_Age=0),-'Tax Tables'!AH233,-'Tax Tables'!AH240)","v":-7050},{"$f":"IF(OR(State_Move_Age>AI$4,State_Move_Age=0),-'Tax Tables'!AI233,-'Tax Tables'!AI240)","v":-7200},{"$f":"IF(OR(State_Move_Age>AJ$4,State_Move_Age=0),-'Tax Tables'!AJ233,-'Tax Tables'!AJ240)","v":0},{"$f":"IF(OR(State_Move_Age>AK$4,State_Move_Age=0),-'Tax Tables'!AK233,-'Tax Tables'!AK240)","v":0},{"$f":"IF(OR(State_Move_Age>AL$4,State_Move_Age=0),-'Tax Tables'!AL233,-'Tax Tables'!AL240)","v":0},{"$f":"IF(OR(State_Move_Age>AM$4,State_Move_Age=0),-'Tax Tables'!AM233,-'Tax Tables'!AM240)","v":0},{"$f":"IF(OR(State_Move_Age>AN$4,State_Move_Age=0),-'Tax Tables'!AN233,-'Tax Tables'!AN240)","v":0},{"$f":"IF(OR(State_Move_Age>AO$4,State_Move_Age=0),-'Tax Tables'!AO233,-'Tax Tables'!AO240)","v":0},{"$f":"IF(OR(State_Move_Age>AP$4,State_Move_Age=0),-'Tax Tables'!AP233,-'Tax Tables'!AP240)","v":0},{"$f":"IF(OR(State_Move_Age>AQ$4,State_Move_Age=0),-'Tax Tables'!AQ233,-'Tax Tables'!AQ240)","v":0},{"$f":"IF(OR(State_Move_Age>AR$4,State_Move_Age=0),-'Tax Tables'!AR233,-'Tax Tables'!AR240)","v":0},{"$f":"IF(OR(State_Move_Age>AS$4,State_Move_Age=0),-'Tax Tables'!AS233,-'Tax Tables'!AS240)","v":0},null,{"$f":"+Details!E231","v":-177000},{"$f":"+E231-AU231","v":0},null,null,{"$f":"+Details!F231-Base!F231","v":0},{"$f":"+Details!G231-Base!G231","v":0},{"$f":"+Details!H231-Base!H231","v":0},{"$f":"+Details!I231-Base!I231","v":0},{"$f":"+Details!J231-Base!J231","v":0},{"$f":"+Details!K231-Base!K231","v":0},{"$f":"+Details!L231-Base!L231","v":0},{"$f":"+Details!M231-Base!M231","v":0},{"$f":"+Details!N231-Base!N231","v":0},{"$f":"+Details!O231-Base!O231","v":0},{"$f":"+Details!P231-Base!P231","v":0},{"$f":"+Details!Q231-Base!Q231","v":0},{"$f":"+Details!R231-Base!R231","v":0},{"$f":"+Details!S231-Base!S231","v":0},{"$f":"+Details!T231-Base!T231","v":0},{"$f":"+Details!U231-Base!U231","v":0},{"$f":"+Details!V231-Base!V231","v":0},{"$f":"+Details!W231-Base!W231","v":0},{"$f":"+Details!X231-Base!X231","v":0},{"$f":"+Details!Y231-Base!Y231","v":0},{"$f":"+Details!Z231-Base!Z231","v":0},{"$f":"+Details!AA231-Base!AA231","v":0},{"$f":"+Details!AB231-Base!AB231","v":0},{"$f":"+Details!AC231-Base!AC231","v":0},{"$f":"+Details!AD231-Base!AD231","v":0},{"$f":"+Details!AE231-Base!AE231","v":0},{"$f":"+Details!AF231-Base!AF231","v":0},{"$f":"+Details!AG231-Base!AG231","v":0},{"$f":"+Details!AH231-Base!AH231","v":0},{"$f":"+Details!AI231-Base!AI231","v":0},{"$f":"+Details!AJ231-Base!AJ231","v":0},{"$f":"+Details!AK231-Base!AK231","v":0},{"$f":"+Details!AL231-Base!AL231","v":0},{"$f":"+Details!AM231-Base!AM231","v":0},{"$f":"+Details!AN231-Base!AN231","v":0},{"$f":"+Details!AO231-Base!AO231","v":0},{"$f":"+Details!AP231-Base!AP231","v":0},{"$f":"+Details!AQ231-Base!AQ231","v":0},{"$f":"+Details!AR231-Base!AR231","v":0},{"$f":"+Details!AS231-Base!AS231","v":0}]
[null,"State taxable income",null,null,{"$f":"SUM(F232:AS232)","v":1851950},{"$f":"IF(F226+F230+F231<0,0,F226+F230+F231)","v":35400},50650,35750,35850,35800,36400,37000,61400,23050,8900,7550,22700,33250,30500,28650,35500,44050,62800,68900,72000,77500,82900,106900,111700,109300,113250,117000,120950,123000,123350,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E232","v":1851950},{"$f":"+E232-AU232","v":0},null,null,{"$f":"+Details!F232-Base!F232","v":0},{"$f":"+Details!G232-Base!G232","v":0},{"$f":"+Details!H232-Base!H232","v":0},{"$f":"+Details!I232-Base!I232","v":0},{"$f":"+Details!J232-Base!J232","v":0},{"$f":"+Details!K232-Base!K232","v":0},{"$f":"+Details!L232-Base!L232","v":0},{"$f":"+Details!M232-Base!M232","v":0},{"$f":"+Details!N232-Base!N232","v":0},{"$f":"+Details!O232-Base!O232","v":0},{"$f":"+Details!P232-Base!P232","v":0},{"$f":"+Details!Q232-Base!Q232","v":0},{"$f":"+Details!R232-Base!R232","v":0},{"$f":"+Details!S232-Base!S232","v":0},{"$f":"+Details!T232-Base!T232","v":0},{"$f":"+Details!U232-Base!U232","v":0},{"$f":"+Details!V232-Base!V232","v":0},{"$f":"+Details!W232-Base!W232","v":0},{"$f":"+Details!X232-Base!X232","v":0},{"$f":"+Details!Y232-Base!Y232","v":0},{"$f":"+Details!Z232-Base!Z232","v":0},{"$f":"+Details!AA232-Base!AA232","v":0},{"$f":"+Details!AB232-Base!AB232","v":0},{"$f":"+Details!AC232-Base!AC232","v":0},{"$f":"+Details!AD232-Base!AD232","v":0},{"$f":"+Details!AE232-Base!AE232","v":0},{"$f":"+Details!AF232-Base!AF232","v":0},{"$f":"+Details!AG232-Base!AG232","v":0},{"$f":"+Details!AH232-Base!AH232","v":0},{"$f":"+Details!AI232-Base!AI232","v":0},{"$f":"+Details!AJ232-Base!AJ232","v":0},{"$f":"+Details!AK232-Base!AK232","v":0},{"$f":"+Details!AL232-Base!AL232","v":0},{"$f":"+Details!AM232-Base!AM232","v":0},{"$f":"+Details!AN232-Base!AN232","v":0},{"$f":"+Details!AO232-Base!AO232","v":0},{"$f":"+Details!AP232-Base!AP232","v":0},{"$f":"+Details!AQ232-Base!AQ232","v":0},{"$f":"+Details!AR232-Base!AR232","v":0},{"$f":"+Details!AS232-Base!AS232","v":0}]
[null,"Brackets - state 1",{"$f":"IF(State_Move_Age>0,\"state 2\",\" \")","v":"state 2"},{"$f":"IF(Esc_Fed_Ded=\"y\",\"escalating\",\"non-escalating\")","v":"escalating"}]
[null,{"$f":"State_Br_Per1*100 & \"%\" & \" for $0-$\" & State_Br_Amt1","v":"2% for $0-$10000"},{"$f":"IF(State_Move_Age>0,State2_Br_Per1*100 & \"%\" & \" for $0-$\" & State2_Br_Amt1,\" \")","v":"5% for $0-$25000"},null,{"$f":"SUM(F234:AS234)","v":21900},{"$f":"ROUND(IF(OR(F$4<State_Move_Age,State_Move_Age=\"\"),IF(F$232>'Tax Tables'!F$247,'Tax Tables'!F$249,F$232*'Tax Tables'!F$248),IF(F$232>'Tax Tables'!F$261,'Tax Tables'!F$263,F$232*'Tax Tables'!F$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":200},{"$f":"ROUND(IF(OR(G$4<State_Move_Age,State_Move_Age=\"\"),IF(G$232>'Tax Tables'!G$247,'Tax Tables'!G$249,G$232*'Tax Tables'!G$248),IF(G$232>'Tax Tables'!G$261,'Tax Tables'!G$263,G$232*'Tax Tables'!G$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":200},{"$f":"ROUND(IF(OR(H$4<State_Move_Age,State_Move_Age=\"\"),IF(H$232>'Tax Tables'!H$247,'Tax Tables'!H$249,H$232*'Tax Tables'!H$248),IF(H$232>'Tax Tables'!H$261,'Tax Tables'!H$263,H$232*'Tax Tables'!H$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":200},{"$f":"ROUND(IF(OR(I$4<State_Move_Age,State_Move_Age=\"\"),IF(I$232>'Tax Tables'!I$247,'Tax Tables'!I$249,I$232*'Tax Tables'!I$248),IF(I$232>'Tax Tables'!I$261,'Tax Tables'!I$263,I$232*'Tax Tables'!I$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":200},{"$f":"ROUND(IF(OR(J$4<State_Move_Age,State_Move_Age=\"\"),IF(J$232>'Tax Tables'!J$247,'Tax Tables'!J$249,J$232*'Tax Tables'!J$248),IF(J$232>'Tax Tables'!J$261,'Tax Tables'!J$263,J$232*'Tax Tables'!J$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":200},{"$f":"ROUND(IF(OR(K$4<State_Move_Age,State_Move_Age=\"\"),IF(K$232>'Tax Tables'!K$247,'Tax Tables'!K$249,K$232*'Tax Tables'!K$248),IF(K$232>'Tax Tables'!K$261,'Tax Tables'!K$263,K$232*'Tax Tables'!K$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":200},{"$f":"ROUND(IF(OR(L$4<State_Move_Age,State_Move_Age=\"\"),IF(L$232>'Tax Tables'!L$247,'Tax Tables'!L$249,L$232*'Tax Tables'!L$248),IF(L$232>'Tax Tables'!L$261,'Tax Tables'!L$263,L$232*'Tax Tables'!L$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":200},{"$f":"ROUND(IF(OR(M$4<State_Move_Age,State_Move_Age=\"\"),IF(M$232>'Tax Tables'!M$247,'Tax Tables'!M$249,M$232*'Tax Tables'!M$248),IF(M$232>'Tax Tables'!M$261,'Tax Tables'!M$263,M$232*'Tax Tables'!M$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":200},{"$f":"ROUND(IF(OR(N$4<State_Move_Age,State_Move_Age=\"\"),IF(N$232>'Tax Tables'!N$247,'Tax Tables'!N$249,N$232*'Tax Tables'!N$248),IF(N$232>'Tax Tables'!N$261,'Tax Tables'!N$263,N$232*'Tax Tables'!N$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":200},{"$f":"ROUND(IF(OR(O$4<State_Move_Age,State_Move_Age=\"\"),IF(O$232>'Tax Tables'!O$247,'Tax Tables'!O$249,O$232*'Tax Tables'!O$248),IF(O$232>'Tax Tables'!O$261,'Tax Tables'!O$263,O$232*'Tax Tables'!O$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":200},{"$f":"ROUND(IF(OR(P$4<State_Move_Age,State_Move_Age=\"\"),IF(P$232>'Tax Tables'!P$247,'Tax Tables'!P$249,P$232*'Tax Tables'!P$248),IF(P$232>'Tax Tables'!P$261,'Tax Tables'!P$263,P$232*'Tax Tables'!P$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":200},{"$f":"ROUND(IF(OR(Q$4<State_Move_Age,State_Move_Age=\"\"),IF(Q$232>'Tax Tables'!Q$247,'Tax Tables'!Q$249,Q$232*'Tax Tables'!Q$248),IF(Q$232>'Tax Tables'!Q$261,'Tax Tables'!Q$263,Q$232*'Tax Tables'!Q$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":200},{"$f":"ROUND(IF(OR(R$4<State_Move_Age,State_Move_Age=\"\"),IF(R$232>'Tax Tables'!R$247,'Tax Tables'!R$249,R$232*'Tax Tables'!R$248),IF(R$232>'Tax Tables'!R$261,'Tax Tables'!R$263,R$232*'Tax Tables'!R$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":200},{"$f":"ROUND(IF(OR(S$4<State_Move_Age,State_Move_Age=\"\"),IF(S$232>'Tax Tables'!S$247,'Tax Tables'!S$249,S$232*'Tax Tables'!S$248),IF(S$232>'Tax Tables'!S$261,'Tax Tables'!S$263,S$232*'Tax Tables'!S$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":300},{"$f":"ROUND(IF(OR(T$4<State_Move_Age,State_Move_Age=\"\"),IF(T$232>'Tax Tables'!T$247,'Tax Tables'!T$249,T$232*'Tax Tables'!T$248),IF(T$232>'Tax Tables'!T$261,'Tax Tables'!T$263,T$232*'Tax Tables'!T$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":300},{"$f":"ROUND(IF(OR(U$4<State_Move_Age,State_Move_Age=\"\"),IF(U$232>'Tax Tables'!U$247,'Tax Tables'!U$249,U$232*'Tax Tables'!U$248),IF(U$232>'Tax Tables'!U$261,'Tax Tables'!U$263,U$232*'Tax Tables'!U$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":300},{"$f":"ROUND(IF(OR(V$4<State_Move_Age,State_Move_Age=\"\"),IF(V$232>'Tax Tables'!V$247,'Tax Tables'!V$249,V$232*'Tax Tables'!V$248),IF(V$232>'Tax Tables'!V$261,'Tax Tables'!V$263,V$232*'Tax Tables'!V$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":300},{"$f":"ROUND(IF(OR(W$4<State_Move_Age,State_Move_Age=\"\"),IF(W$232>'Tax Tables'!W$247,'Tax Tables'!W$249,W$232*'Tax Tables'!W$248),IF(W$232>'Tax Tables'!W$261,'Tax Tables'!W$263,W$232*'Tax Tables'!W$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":300},{"$f":"ROUND(IF(OR(X$4<State_Move_Age,State_Move_Age=\"\"),IF(X$232>'Tax Tables'!X$247,'Tax Tables'!X$249,X$232*'Tax Tables'!X$248),IF(X$232>'Tax Tables'!X$261,'Tax Tables'!X$263,X$232*'Tax Tables'!X$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":300},{"$f":"ROUND(IF(OR(Y$4<State_Move_Age,State_Move_Age=\"\"),IF(Y$232>'Tax Tables'!Y$247,'Tax Tables'!Y$249,Y$232*'Tax Tables'!Y$248),IF(Y$232>'Tax Tables'!Y$261,'Tax Tables'!Y$263,Y$232*'Tax Tables'!Y$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":300},{"$f":"ROUND(IF(OR(Z$4<State_Move_Age,State_Move_Age=\"\"),IF(Z$232>'Tax Tables'!Z$247,'Tax Tables'!Z$249,Z$232*'Tax Tables'!Z$248),IF(Z$232>'Tax Tables'!Z$261,'Tax Tables'!Z$263,Z$232*'Tax Tables'!Z$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":300},{"$f":"ROUND(IF(OR(AA$4<State_Move_Age,State_Move_Age=\"\"),IF(AA$232>'Tax Tables'!AA$247,'Tax Tables'!AA$249,AA$232*'Tax Tables'!AA$248),IF(AA$232>'Tax Tables'!AA$261,'Tax Tables'!AA$263,AA$232*'Tax Tables'!AA$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":300},{"$f":"ROUND(IF(OR(AB$4<State_Move_Age,State_Move_Age=\"\"),IF(AB$232>'Tax Tables'!AB$247,'Tax Tables'!AB$249,AB$232*'Tax Tables'!AB$248),IF(AB$232>'Tax Tables'!AB$261,'Tax Tables'!AB$263,AB$232*'Tax Tables'!AB$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":1900},{"$f":"ROUND(IF(OR(AC$4<State_Move_Age,State_Move_Age=\"\"),IF(AC$232>'Tax Tables'!AC$247,'Tax Tables'!AC$249,AC$232*'Tax Tables'!AC$248),IF(AC$232>'Tax Tables'!AC$261,'Tax Tables'!AC$263,AC$232*'Tax Tables'!AC$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":2000},{"$f":"ROUND(IF(OR(AD$4<State_Move_Age,State_Move_Age=\"\"),IF(AD$232>'Tax Tables'!AD$247,'Tax Tables'!AD$249,AD$232*'Tax Tables'!AD$248),IF(AD$232>'Tax Tables'!AD$261,'Tax Tables'!AD$263,AD$232*'Tax Tables'!AD$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":2000},{"$f":"ROUND(IF(OR(AE$4<State_Move_Age,State_Move_Age=\"\"),IF(AE$232>'Tax Tables'!AE$247,'Tax Tables'!AE$249,AE$232*'Tax Tables'!AE$248),IF(AE$232>'Tax Tables'!AE$261,'Tax Tables'!AE$263,AE$232*'Tax Tables'!AE$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":2100},{"$f":"ROUND(IF(OR(AF$4<State_Move_Age,State_Move_Age=\"\"),IF(AF$232>'Tax Tables'!AF$247,'Tax Tables'!AF$249,AF$232*'Tax Tables'!AF$248),IF(AF$232>'Tax Tables'!AF$261,'Tax Tables'!AF$263,AF$232*'Tax Tables'!AF$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":2100},{"$f":"ROUND(IF(OR(AG$4<State_Move_Age,State_Move_Age=\"\"),IF(AG$232>'Tax Tables'!AG$247,'Tax Tables'!AG$249,AG$232*'Tax Tables'!AG$248),IF(AG$232>'Tax Tables'!AG$261,'Tax Tables'!AG$263,AG$232*'Tax Tables'!AG$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":2100},{"$f":"ROUND(IF(OR(AH$4<State_Move_Age,State_Move_Age=\"\"),IF(AH$232>'Tax Tables'!AH$247,'Tax Tables'!AH$249,AH$232*'Tax Tables'!AH$248),IF(AH$232>'Tax Tables'!AH$261,'Tax Tables'!AH$263,AH$232*'Tax Tables'!AH$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":2200},{"$f":"ROUND(IF(OR(AI$4<State_Move_Age,State_Move_Age=\"\"),IF(AI$232>'Tax Tables'!AI$247,'Tax Tables'!AI$249,AI$232*'Tax Tables'!AI$248),IF(AI$232>'Tax Tables'!AI$261,'Tax Tables'!AI$263,AI$232*'Tax Tables'!AI$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":2200},{"$f":"ROUND(IF(OR(AJ$4<State_Move_Age,State_Move_Age=\"\"),IF(AJ$232>'Tax Tables'!AJ$247,'Tax Tables'!AJ$249,AJ$232*'Tax Tables'!AJ$248),IF(AJ$232>'Tax Tables'!AJ$261,'Tax Tables'!AJ$263,AJ$232*'Tax Tables'!AJ$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AK$4<State_Move_Age,State_Move_Age=\"\"),IF(AK$232>'Tax Tables'!AK$247,'Tax Tables'!AK$249,AK$232*'Tax Tables'!AK$248),IF(AK$232>'Tax Tables'!AK$261,'Tax Tables'!AK$263,AK$232*'Tax Tables'!AK$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AL$4<State_Move_Age,State_Move_Age=\"\"),IF(AL$232>'Tax Tables'!AL$247,'Tax Tables'!AL$249,AL$232*'Tax Tables'!AL$248),IF(AL$232>'Tax Tables'!AL$261,'Tax Tables'!AL$263,AL$232*'Tax Tables'!AL$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AM$4<State_Move_Age,State_Move_Age=\"\"),IF(AM$232>'Tax Tables'!AM$247,'Tax Tables'!AM$249,AM$232*'Tax Tables'!AM$248),IF(AM$232>'Tax Tables'!AM$261,'Tax Tables'!AM$263,AM$232*'Tax Tables'!AM$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AN$4<State_Move_Age,State_Move_Age=\"\"),IF(AN$232>'Tax Tables'!AN$247,'Tax Tables'!AN$249,AN$232*'Tax Tables'!AN$248),IF(AN$232>'Tax Tables'!AN$261,'Tax Tables'!AN$263,AN$232*'Tax Tables'!AN$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AO$4<State_Move_Age,State_Move_Age=\"\"),IF(AO$232>'Tax Tables'!AO$247,'Tax Tables'!AO$249,AO$232*'Tax Tables'!AO$248),IF(AO$232>'Tax Tables'!AO$261,'Tax Tables'!AO$263,AO$232*'Tax Tables'!AO$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AP$4<State_Move_Age,State_Move_Age=\"\"),IF(AP$232>'Tax Tables'!AP$247,'Tax Tables'!AP$249,AP$232*'Tax Tables'!AP$248),IF(AP$232>'Tax Tables'!AP$261,'Tax Tables'!AP$263,AP$232*'Tax Tables'!AP$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AQ$4<State_Move_Age,State_Move_Age=\"\"),IF(AQ$232>'Tax Tables'!AQ$247,'Tax Tables'!AQ$249,AQ$232*'Tax Tables'!AQ$248),IF(AQ$232>'Tax Tables'!AQ$261,'Tax Tables'!AQ$263,AQ$232*'Tax Tables'!AQ$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AR$4<State_Move_Age,State_Move_Age=\"\"),IF(AR$232>'Tax Tables'!AR$247,'Tax Tables'!AR$249,AR$232*'Tax Tables'!AR$248),IF(AR$232>'Tax Tables'!AR$261,'Tax Tables'!AR$263,AR$232*'Tax Tables'!AR$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AS$4<State_Move_Age,State_Move_Age=\"\"),IF(AS$232>'Tax Tables'!AS$247,'Tax Tables'!AS$249,AS$232*'Tax Tables'!AS$248),IF(AS$232>'Tax Tables'!AS$261,'Tax Tables'!AS$263,AS$232*'Tax Tables'!AS$262))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},null,{"$f":"+Details!E234","v":21900},{"$f":"+E234-AU234","v":0},null,null,{"$f":"+Details!F234-Base!F234","v":0},{"$f":"+Details!G234-Base!G234","v":0},{"$f":"+Details!H234-Base!H234","v":0},{"$f":"+Details!I234-Base!I234","v":0},{"$f":"+Details!J234-Base!J234","v":0},{"$f":"+Details!K234-Base!K234","v":0},{"$f":"+Details!L234-Base!L234","v":0},{"$f":"+Details!M234-Base!M234","v":0},{"$f":"+Details!N234-Base!N234","v":0},{"$f":"+Details!O234-Base!O234","v":0},{"$f":"+Details!P234-Base!P234","v":0},{"$f":"+Details!Q234-Base!Q234","v":0},{"$f":"+Details!R234-Base!R234","v":0},{"$f":"+Details!S234-Base!S234","v":0},{"$f":"+Details!T234-Base!T234","v":0},{"$f":"+Details!U234-Base!U234","v":0},{"$f":"+Details!V234-Base!V234","v":0},{"$f":"+Details!W234-Base!W234","v":0},{"$f":"+Details!X234-Base!X234","v":0},{"$f":"+Details!Y234-Base!Y234","v":0},{"$f":"+Details!Z234-Base!Z234","v":0},{"$f":"+Details!AA234-Base!AA234","v":0},{"$f":"+Details!AB234-Base!AB234","v":0},{"$f":"+Details!AC234-Base!AC234","v":0},{"$f":"+Details!AD234-Base!AD234","v":0},{"$f":"+Details!AE234-Base!AE234","v":0},{"$f":"+Details!AF234-Base!AF234","v":0},{"$f":"+Details!AG234-Base!AG234","v":0},{"$f":"+Details!AH234-Base!AH234","v":0},{"$f":"+Details!AI234-Base!AI234","v":0},{"$f":"+Details!AJ234-Base!AJ234","v":0},{"$f":"+Details!AK234-Base!AK234","v":0},{"$f":"+Details!AL234-Base!AL234","v":0},{"$f":"+Details!AM234-Base!AM234","v":0},{"$f":"+Details!AN234-Base!AN234","v":0},{"$f":"+Details!AO234-Base!AO234","v":0},{"$f":"+Details!AP234-Base!AP234","v":0},{"$f":"+Details!AQ234-Base!AQ234","v":0},{"$f":"+Details!AR234-Base!AR234","v":0},{"$f":"+Details!AS234-Base!AS234","v":0}]
[null,{"$f":"State_Br_Per2*100 & \"%\" & \" for $\" & State_Br_Amt1+1 & \"-$\" & State_Br_Amt2","v":"3% for $10001-$30000"},{"$f":"IF(State_Move_Age>0,State2_Br_Per2*100 & \"%\" & \" for $\" & State2_Br_Amt1+1 & \"-$\" & State2_Br_Amt2,\"\")","v":"7% for $25001-$80000"},null,{"$f":"SUM(F235:AS235)","v":54900},{"$f":"ROUND(IF(OR(F$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(F$232>'Tax Tables'!F$251,F$232<='Tax Tables'!F$252),(F$232-'Tax Tables'!F$251)*'Tax Tables'!F$253,IF(F$232>'Tax Tables'!F$256,('Tax Tables'!F$256-'Tax Tables'!F$251)*'Tax Tables'!F$253)),IF(AND(F$232>'Tax Tables'!F$265,F$232<='Tax Tables'!F$266),(F$232-'Tax Tables'!F$265)*'Tax Tables'!F$267,IF(F$232>'Tax Tables'!F$270,('Tax Tables'!F$270-'Tax Tables'!F$265)*'Tax Tables'!F267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":600},{"$f":"ROUND(IF(OR(G$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(G$232>'Tax Tables'!G$251,G$232<='Tax Tables'!G$252),(G$232-'Tax Tables'!G$251)*'Tax Tables'!G$253,IF(G$232>'Tax Tables'!G$256,('Tax Tables'!G$256-'Tax Tables'!G$251)*'Tax Tables'!G$253)),IF(AND(G$232>'Tax Tables'!G$265,G$232<='Tax Tables'!G$266),(G$232-'Tax Tables'!G$265)*'Tax Tables'!G$267,IF(G$232>'Tax Tables'!G$270,('Tax Tables'!G$270-'Tax Tables'!G$265)*'Tax Tables'!G267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":600},{"$f":"ROUND(IF(OR(H$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(H$232>'Tax Tables'!H$251,H$232<='Tax Tables'!H$252),(H$232-'Tax Tables'!H$251)*'Tax Tables'!H$253,IF(H$232>'Tax Tables'!H$256,('Tax Tables'!H$256-'Tax Tables'!H$251)*'Tax Tables'!H$253)),IF(AND(H$232>'Tax Tables'!H$265,H$232<='Tax Tables'!H$266),(H$232-'Tax Tables'!H$265)*'Tax Tables'!H$267,IF(H$232>'Tax Tables'!H$270,('Tax Tables'!H$270-'Tax Tables'!H$265)*'Tax Tables'!H267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":600},{"$f":"ROUND(IF(OR(I$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(I$232>'Tax Tables'!I$251,I$232<='Tax Tables'!I$252),(I$232-'Tax Tables'!I$251)*'Tax Tables'!I$253,IF(I$232>'Tax Tables'!I$256,('Tax Tables'!I$256-'Tax Tables'!I$251)*'Tax Tables'!I$253)),IF(AND(I$232>'Tax Tables'!I$265,I$232<='Tax Tables'!I$266),(I$232-'Tax Tables'!I$265)*'Tax Tables'!I$267,IF(I$232>'Tax Tables'!I$270,('Tax Tables'!I$270-'Tax Tables'!I$265)*'Tax Tables'!I267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":600},{"$f":"ROUND(IF(OR(J$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(J$232>'Tax Tables'!J$251,J$232<='Tax Tables'!J$252),(J$232-'Tax Tables'!J$251)*'Tax Tables'!J$253,IF(J$232>'Tax Tables'!J$256,('Tax Tables'!J$256-'Tax Tables'!J$251)*'Tax Tables'!J$253)),IF(AND(J$232>'Tax Tables'!J$265,J$232<='Tax Tables'!J$266),(J$232-'Tax Tables'!J$265)*'Tax Tables'!J$267,IF(J$232>'Tax Tables'!J$270,('Tax Tables'!J$270-'Tax Tables'!J$265)*'Tax Tables'!J267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":600},{"$f":"ROUND(IF(OR(K$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(K$232>'Tax Tables'!K$251,K$232<='Tax Tables'!K$252),(K$232-'Tax Tables'!K$251)*'Tax Tables'!K$253,IF(K$232>'Tax Tables'!K$256,('Tax Tables'!K$256-'Tax Tables'!K$251)*'Tax Tables'!K$253)),IF(AND(K$232>'Tax Tables'!K$265,K$232<='Tax Tables'!K$266),(K$232-'Tax Tables'!K$265)*'Tax Tables'!K$267,IF(K$232>'Tax Tables'!K$270,('Tax Tables'!K$270-'Tax Tables'!K$265)*'Tax Tables'!K267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":700},{"$f":"ROUND(IF(OR(L$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(L$232>'Tax Tables'!L$251,L$232<='Tax Tables'!L$252),(L$232-'Tax Tables'!L$251)*'Tax Tables'!L$253,IF(L$232>'Tax Tables'!L$256,('Tax Tables'!L$256-'Tax Tables'!L$251)*'Tax Tables'!L$253)),IF(AND(L$232>'Tax Tables'!L$265,L$232<='Tax Tables'!L$266),(L$232-'Tax Tables'!L$265)*'Tax Tables'!L$267,IF(L$232>'Tax Tables'!L$270,('Tax Tables'!L$270-'Tax Tables'!L$265)*'Tax Tables'!L267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":700},{"$f":"ROUND(IF(OR(M$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(M$232>'Tax Tables'!M$251,M$232<='Tax Tables'!M$252),(M$232-'Tax Tables'!M$251)*'Tax Tables'!M$253,IF(M$232>'Tax Tables'!M$256,('Tax Tables'!M$256-'Tax Tables'!M$251)*'Tax Tables'!M$253)),IF(AND(M$232>'Tax Tables'!M$265,M$232<='Tax Tables'!M$266),(M$232-'Tax Tables'!M$265)*'Tax Tables'!M$267,IF(M$232>'Tax Tables'!M$270,('Tax Tables'!M$270-'Tax Tables'!M$265)*'Tax Tables'!M267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":700},{"$f":"ROUND(IF(OR(N$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(N$232>'Tax Tables'!N$251,N$232<='Tax Tables'!N$252),(N$232-'Tax Tables'!N$251)*'Tax Tables'!N$253,IF(N$232>'Tax Tables'!N$256,('Tax Tables'!N$256-'Tax Tables'!N$251)*'Tax Tables'!N$253)),IF(AND(N$232>'Tax Tables'!N$265,N$232<='Tax Tables'!N$266),(N$232-'Tax Tables'!N$265)*'Tax Tables'!N$267,IF(N$232>'Tax Tables'!N$270,('Tax Tables'!N$270-'Tax Tables'!N$265)*'Tax Tables'!N267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":300},{"$f":"ROUND(IF(OR(O$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(O$232>'Tax Tables'!O$251,O$232<='Tax Tables'!O$252),(O$232-'Tax Tables'!O$251)*'Tax Tables'!O$253,IF(O$232>'Tax Tables'!O$256,('Tax Tables'!O$256-'Tax Tables'!O$251)*'Tax Tables'!O$253)),IF(AND(O$232>'Tax Tables'!O$265,O$232<='Tax Tables'!O$266),(O$232-'Tax Tables'!O$265)*'Tax Tables'!O$267,IF(O$232>'Tax Tables'!O$270,('Tax Tables'!O$270-'Tax Tables'!O$265)*'Tax Tables'!O267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(P$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(P$232>'Tax Tables'!P$251,P$232<='Tax Tables'!P$252),(P$232-'Tax Tables'!P$251)*'Tax Tables'!P$253,IF(P$232>'Tax Tables'!P$256,('Tax Tables'!P$256-'Tax Tables'!P$251)*'Tax Tables'!P$253)),IF(AND(P$232>'Tax Tables'!P$265,P$232<='Tax Tables'!P$266),(P$232-'Tax Tables'!P$265)*'Tax Tables'!P$267,IF(P$232>'Tax Tables'!P$270,('Tax Tables'!P$270-'Tax Tables'!P$265)*'Tax Tables'!P267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(Q$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(Q$232>'Tax Tables'!Q$251,Q$232<='Tax Tables'!Q$252),(Q$232-'Tax Tables'!Q$251)*'Tax Tables'!Q$253,IF(Q$232>'Tax Tables'!Q$256,('Tax Tables'!Q$256-'Tax Tables'!Q$251)*'Tax Tables'!Q$253)),IF(AND(Q$232>'Tax Tables'!Q$265,Q$232<='Tax Tables'!Q$266),(Q$232-'Tax Tables'!Q$265)*'Tax Tables'!Q$267,IF(Q$232>'Tax Tables'!Q$270,('Tax Tables'!Q$270-'Tax Tables'!Q$265)*'Tax Tables'!Q267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":300},{"$f":"ROUND(IF(OR(R$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(R$232>'Tax Tables'!R$251,R$232<='Tax Tables'!R$252),(R$232-'Tax Tables'!R$251)*'Tax Tables'!R$253,IF(R$232>'Tax Tables'!R$256,('Tax Tables'!R$256-'Tax Tables'!R$251)*'Tax Tables'!R$253)),IF(AND(R$232>'Tax Tables'!R$265,R$232<='Tax Tables'!R$266),(R$232-'Tax Tables'!R$265)*'Tax Tables'!R$267,IF(R$232>'Tax Tables'!R$270,('Tax Tables'!R$270-'Tax Tables'!R$265)*'Tax Tables'!R267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":600},{"$f":"ROUND(IF(OR(S$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(S$232>'Tax Tables'!S$251,S$232<='Tax Tables'!S$252),(S$232-'Tax Tables'!S$251)*'Tax Tables'!S$253,IF(S$232>'Tax Tables'!S$256,('Tax Tables'!S$256-'Tax Tables'!S$251)*'Tax Tables'!S$253)),IF(AND(S$232>'Tax Tables'!S$265,S$232<='Tax Tables'!S$266),(S$232-'Tax Tables'!S$265)*'Tax Tables'!S$267,IF(S$232>'Tax Tables'!S$270,('Tax Tables'!S$270-'Tax Tables'!S$265)*'Tax Tables'!S267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":500},{"$f":"ROUND(IF(OR(T$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(T$232>'Tax Tables'!T$251,T$232<='Tax Tables'!T$252),(T$232-'Tax Tables'!T$251)*'Tax Tables'!T$253,IF(T$232>'Tax Tables'!T$256,('Tax Tables'!T$256-'Tax Tables'!T$251)*'Tax Tables'!T$253)),IF(AND(T$232>'Tax Tables'!T$265,T$232<='Tax Tables'!T$266),(T$232-'Tax Tables'!T$265)*'Tax Tables'!T$267,IF(T$232>'Tax Tables'!T$270,('Tax Tables'!T$270-'Tax Tables'!T$265)*'Tax Tables'!T267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":500},{"$f":"ROUND(IF(OR(U$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(U$232>'Tax Tables'!U$251,U$232<='Tax Tables'!U$252),(U$232-'Tax Tables'!U$251)*'Tax Tables'!U$253,IF(U$232>'Tax Tables'!U$256,('Tax Tables'!U$256-'Tax Tables'!U$251)*'Tax Tables'!U$253)),IF(AND(U$232>'Tax Tables'!U$265,U$232<='Tax Tables'!U$266),(U$232-'Tax Tables'!U$265)*'Tax Tables'!U$267,IF(U$232>'Tax Tables'!U$270,('Tax Tables'!U$270-'Tax Tables'!U$265)*'Tax Tables'!U267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":700},{"$f":"ROUND(IF(OR(V$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(V$232>'Tax Tables'!V$251,V$232<='Tax Tables'!V$252),(V$232-'Tax Tables'!V$251)*'Tax Tables'!V$253,IF(V$232>'Tax Tables'!V$256,('Tax Tables'!V$256-'Tax Tables'!V$251)*'Tax Tables'!V$253)),IF(AND(V$232>'Tax Tables'!V$265,V$232<='Tax Tables'!V$266),(V$232-'Tax Tables'!V$265)*'Tax Tables'!V$267,IF(V$232>'Tax Tables'!V$270,('Tax Tables'!V$270-'Tax Tables'!V$265)*'Tax Tables'!V267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":800},{"$f":"ROUND(IF(OR(W$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(W$232>'Tax Tables'!W$251,W$232<='Tax Tables'!W$252),(W$232-'Tax Tables'!W$251)*'Tax Tables'!W$253,IF(W$232>'Tax Tables'!W$256,('Tax Tables'!W$256-'Tax Tables'!W$251)*'Tax Tables'!W$253)),IF(AND(W$232>'Tax Tables'!W$265,W$232<='Tax Tables'!W$266),(W$232-'Tax Tables'!W$265)*'Tax Tables'!W$267,IF(W$232>'Tax Tables'!W$270,('Tax Tables'!W$270-'Tax Tables'!W$265)*'Tax Tables'!W267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":800},{"$f":"ROUND(IF(OR(X$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(X$232>'Tax Tables'!X$251,X$232<='Tax Tables'!X$252),(X$232-'Tax Tables'!X$251)*'Tax Tables'!X$253,IF(X$232>'Tax Tables'!X$256,('Tax Tables'!X$256-'Tax Tables'!X$251)*'Tax Tables'!X$253)),IF(AND(X$232>'Tax Tables'!X$265,X$232<='Tax Tables'!X$266),(X$232-'Tax Tables'!X$265)*'Tax Tables'!X$267,IF(X$232>'Tax Tables'!X$270,('Tax Tables'!X$270-'Tax Tables'!X$265)*'Tax Tables'!X267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":900},{"$f":"ROUND(IF(OR(Y$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(Y$232>'Tax Tables'!Y$251,Y$232<='Tax Tables'!Y$252),(Y$232-'Tax Tables'!Y$251)*'Tax Tables'!Y$253,IF(Y$232>'Tax Tables'!Y$256,('Tax Tables'!Y$256-'Tax Tables'!Y$251)*'Tax Tables'!Y$253)),IF(AND(Y$232>'Tax Tables'!Y$265,Y$232<='Tax Tables'!Y$266),(Y$232-'Tax Tables'!Y$265)*'Tax Tables'!Y$267,IF(Y$232>'Tax Tables'!Y$270,('Tax Tables'!Y$270-'Tax Tables'!Y$265)*'Tax Tables'!Y267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":900},{"$f":"ROUND(IF(OR(Z$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(Z$232>'Tax Tables'!Z$251,Z$232<='Tax Tables'!Z$252),(Z$232-'Tax Tables'!Z$251)*'Tax Tables'!Z$253,IF(Z$232>'Tax Tables'!Z$256,('Tax Tables'!Z$256-'Tax Tables'!Z$251)*'Tax Tables'!Z$253)),IF(AND(Z$232>'Tax Tables'!Z$265,Z$232<='Tax Tables'!Z$266),(Z$232-'Tax Tables'!Z$265)*'Tax Tables'!Z$267,IF(Z$232>'Tax Tables'!Z$270,('Tax Tables'!Z$270-'Tax Tables'!Z$265)*'Tax Tables'!Z267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":900},{"$f":"ROUND(IF(OR(AA$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(AA$232>'Tax Tables'!AA$251,AA$232<='Tax Tables'!AA$252),(AA$232-'Tax Tables'!AA$251)*'Tax Tables'!AA$253,IF(AA$232>'Tax Tables'!AA$256,('Tax Tables'!AA$256-'Tax Tables'!AA$251)*'Tax Tables'!AA$253)),IF(AND(AA$232>'Tax Tables'!AA$265,AA$232<='Tax Tables'!AA$266),(AA$232-'Tax Tables'!AA$265)*'Tax Tables'!AA$267,IF(AA$232>'Tax Tables'!AA$270,('Tax Tables'!AA$270-'Tax Tables'!AA$265)*'Tax Tables'!AA267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":900},{"$f":"ROUND(IF(OR(AB$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(AB$232>'Tax Tables'!AB$251,AB$232<='Tax Tables'!AB$252),(AB$232-'Tax Tables'!AB$251)*'Tax Tables'!AB$253,IF(AB$232>'Tax Tables'!AB$256,('Tax Tables'!AB$256-'Tax Tables'!AB$251)*'Tax Tables'!AB$253)),IF(AND(AB$232>'Tax Tables'!AB$265,AB$232<='Tax Tables'!AB$266),(AB$232-'Tax Tables'!AB$265)*'Tax Tables'!AB$267,IF(AB$232>'Tax Tables'!AB$270,('Tax Tables'!AB$270-'Tax Tables'!AB$265)*'Tax Tables'!AB267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":4800},{"$f":"ROUND(IF(OR(AC$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(AC$232>'Tax Tables'!AC$251,AC$232<='Tax Tables'!AC$252),(AC$232-'Tax Tables'!AC$251)*'Tax Tables'!AC$253,IF(AC$232>'Tax Tables'!AC$256,('Tax Tables'!AC$256-'Tax Tables'!AC$251)*'Tax Tables'!AC$253)),IF(AND(AC$232>'Tax Tables'!AC$265,AC$232<='Tax Tables'!AC$266),(AC$232-'Tax Tables'!AC$265)*'Tax Tables'!AC$267,IF(AC$232>'Tax Tables'!AC$270,('Tax Tables'!AC$270-'Tax Tables'!AC$265)*'Tax Tables'!AC267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":5100},{"$f":"ROUND(IF(OR(AD$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(AD$232>'Tax Tables'!AD$251,AD$232<='Tax Tables'!AD$252),(AD$232-'Tax Tables'!AD$251)*'Tax Tables'!AD$253,IF(AD$232>'Tax Tables'!AD$256,('Tax Tables'!AD$256-'Tax Tables'!AD$251)*'Tax Tables'!AD$253)),IF(AND(AD$232>'Tax Tables'!AD$265,AD$232<='Tax Tables'!AD$266),(AD$232-'Tax Tables'!AD$265)*'Tax Tables'!AD$267,IF(AD$232>'Tax Tables'!AD$270,('Tax Tables'!AD$270-'Tax Tables'!AD$265)*'Tax Tables'!AD267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":4800},{"$f":"ROUND(IF(OR(AE$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(AE$232>'Tax Tables'!AE$251,AE$232<='Tax Tables'!AE$252),(AE$232-'Tax Tables'!AE$251)*'Tax Tables'!AE$253,IF(AE$232>'Tax Tables'!AE$256,('Tax Tables'!AE$256-'Tax Tables'!AE$251)*'Tax Tables'!AE$253)),IF(AND(AE$232>'Tax Tables'!AE$265,AE$232<='Tax Tables'!AE$266),(AE$232-'Tax Tables'!AE$265)*'Tax Tables'!AE$267,IF(AE$232>'Tax Tables'!AE$270,('Tax Tables'!AE$270-'Tax Tables'!AE$265)*'Tax Tables'!AE267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":5100},{"$f":"ROUND(IF(OR(AF$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(AF$232>'Tax Tables'!AF$251,AF$232<='Tax Tables'!AF$252),(AF$232-'Tax Tables'!AF$251)*'Tax Tables'!AF$253,IF(AF$232>'Tax Tables'!AF$256,('Tax Tables'!AF$256-'Tax Tables'!AF$251)*'Tax Tables'!AF$253)),IF(AND(AF$232>'Tax Tables'!AF$265,AF$232<='Tax Tables'!AF$266),(AF$232-'Tax Tables'!AF$265)*'Tax Tables'!AF$267,IF(AF$232>'Tax Tables'!AF$270,('Tax Tables'!AF$270-'Tax Tables'!AF$265)*'Tax Tables'!AF267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":5300},{"$f":"ROUND(IF(OR(AG$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(AG$232>'Tax Tables'!AG$251,AG$232<='Tax Tables'!AG$252),(AG$232-'Tax Tables'!AG$251)*'Tax Tables'!AG$253,IF(AG$232>'Tax Tables'!AG$256,('Tax Tables'!AG$256-'Tax Tables'!AG$251)*'Tax Tables'!AG$253)),IF(AND(AG$232>'Tax Tables'!AG$265,AG$232<='Tax Tables'!AG$266),(AG$232-'Tax Tables'!AG$265)*'Tax Tables'!AG$267,IF(AG$232>'Tax Tables'!AG$270,('Tax Tables'!AG$270-'Tax Tables'!AG$265)*'Tax Tables'!AG267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":5500},{"$f":"ROUND(IF(OR(AH$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(AH$232>'Tax Tables'!AH$251,AH$232<='Tax Tables'!AH$252),(AH$232-'Tax Tables'!AH$251)*'Tax Tables'!AH$253,IF(AH$232>'Tax Tables'!AH$256,('Tax Tables'!AH$256-'Tax Tables'!AH$251)*'Tax Tables'!AH$253)),IF(AND(AH$232>'Tax Tables'!AH$265,AH$232<='Tax Tables'!AH$266),(AH$232-'Tax Tables'!AH$265)*'Tax Tables'!AH$267,IF(AH$232>'Tax Tables'!AH$270,('Tax Tables'!AH$270-'Tax Tables'!AH$265)*'Tax Tables'!AH267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":5600},{"$f":"ROUND(IF(OR(AI$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(AI$232>'Tax Tables'!AI$251,AI$232<='Tax Tables'!AI$252),(AI$232-'Tax Tables'!AI$251)*'Tax Tables'!AI$253,IF(AI$232>'Tax Tables'!AI$256,('Tax Tables'!AI$256-'Tax Tables'!AI$251)*'Tax Tables'!AI$253)),IF(AND(AI$232>'Tax Tables'!AI$265,AI$232<='Tax Tables'!AI$266),(AI$232-'Tax Tables'!AI$265)*'Tax Tables'!AI$267,IF(AI$232>'Tax Tables'!AI$270,('Tax Tables'!AI$270-'Tax Tables'!AI$265)*'Tax Tables'!AI267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":5500},{"$f":"ROUND(IF(OR(AJ$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(AJ$232>'Tax Tables'!AJ$251,AJ$232<='Tax Tables'!AJ$252),(AJ$232-'Tax Tables'!AJ$251)*'Tax Tables'!AJ$253,IF(AJ$232>'Tax Tables'!AJ$256,('Tax Tables'!AJ$256-'Tax Tables'!AJ$251)*'Tax Tables'!AJ$253)),IF(AND(AJ$232>'Tax Tables'!AJ$265,AJ$232<='Tax Tables'!AJ$266),(AJ$232-'Tax Tables'!AJ$265)*'Tax Tables'!AJ$267,IF(AJ$232>'Tax Tables'!AJ$270,('Tax Tables'!AJ$270-'Tax Tables'!AJ$265)*'Tax Tables'!AJ267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AK$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(AK$232>'Tax Tables'!AK$251,AK$232<='Tax Tables'!AK$252),(AK$232-'Tax Tables'!AK$251)*'Tax Tables'!AK$253,IF(AK$232>'Tax Tables'!AK$256,('Tax Tables'!AK$256-'Tax Tables'!AK$251)*'Tax Tables'!AK$253)),IF(AND(AK$232>'Tax Tables'!AK$265,AK$232<='Tax Tables'!AK$266),(AK$232-'Tax Tables'!AK$265)*'Tax Tables'!AK$267,IF(AK$232>'Tax Tables'!AK$270,('Tax Tables'!AK$270-'Tax Tables'!AK$265)*'Tax Tables'!AK267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AL$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(AL$232>'Tax Tables'!AL$251,AL$232<='Tax Tables'!AL$252),(AL$232-'Tax Tables'!AL$251)*'Tax Tables'!AL$253,IF(AL$232>'Tax Tables'!AL$256,('Tax Tables'!AL$256-'Tax Tables'!AL$251)*'Tax Tables'!AL$253)),IF(AND(AL$232>'Tax Tables'!AL$265,AL$232<='Tax Tables'!AL$266),(AL$232-'Tax Tables'!AL$265)*'Tax Tables'!AL$267,IF(AL$232>'Tax Tables'!AL$270,('Tax Tables'!AL$270-'Tax Tables'!AL$265)*'Tax Tables'!AL267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AM$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(AM$232>'Tax Tables'!AM$251,AM$232<='Tax Tables'!AM$252),(AM$232-'Tax Tables'!AM$251)*'Tax Tables'!AM$253,IF(AM$232>'Tax Tables'!AM$256,('Tax Tables'!AM$256-'Tax Tables'!AM$251)*'Tax Tables'!AM$253)),IF(AND(AM$232>'Tax Tables'!AM$265,AM$232<='Tax Tables'!AM$266),(AM$232-'Tax Tables'!AM$265)*'Tax Tables'!AM$267,IF(AM$232>'Tax Tables'!AM$270,('Tax Tables'!AM$270-'Tax Tables'!AM$265)*'Tax Tables'!AM267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AN$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(AN$232>'Tax Tables'!AN$251,AN$232<='Tax Tables'!AN$252),(AN$232-'Tax Tables'!AN$251)*'Tax Tables'!AN$253,IF(AN$232>'Tax Tables'!AN$256,('Tax Tables'!AN$256-'Tax Tables'!AN$251)*'Tax Tables'!AN$253)),IF(AND(AN$232>'Tax Tables'!AN$265,AN$232<='Tax Tables'!AN$266),(AN$232-'Tax Tables'!AN$265)*'Tax Tables'!AN$267,IF(AN$232>'Tax Tables'!AN$270,('Tax Tables'!AN$270-'Tax Tables'!AN$265)*'Tax Tables'!AN267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AO$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(AO$232>'Tax Tables'!AO$251,AO$232<='Tax Tables'!AO$252),(AO$232-'Tax Tables'!AO$251)*'Tax Tables'!AO$253,IF(AO$232>'Tax Tables'!AO$256,('Tax Tables'!AO$256-'Tax Tables'!AO$251)*'Tax Tables'!AO$253)),IF(AND(AO$232>'Tax Tables'!AO$265,AO$232<='Tax Tables'!AO$266),(AO$232-'Tax Tables'!AO$265)*'Tax Tables'!AO$267,IF(AO$232>'Tax Tables'!AO$270,('Tax Tables'!AO$270-'Tax Tables'!AO$265)*'Tax Tables'!AO267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AP$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(AP$232>'Tax Tables'!AP$251,AP$232<='Tax Tables'!AP$252),(AP$232-'Tax Tables'!AP$251)*'Tax Tables'!AP$253,IF(AP$232>'Tax Tables'!AP$256,('Tax Tables'!AP$256-'Tax Tables'!AP$251)*'Tax Tables'!AP$253)),IF(AND(AP$232>'Tax Tables'!AP$265,AP$232<='Tax Tables'!AP$266),(AP$232-'Tax Tables'!AP$265)*'Tax Tables'!AP$267,IF(AP$232>'Tax Tables'!AP$270,('Tax Tables'!AP$270-'Tax Tables'!AP$265)*'Tax Tables'!AP267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AQ$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(AQ$232>'Tax Tables'!AQ$251,AQ$232<='Tax Tables'!AQ$252),(AQ$232-'Tax Tables'!AQ$251)*'Tax Tables'!AQ$253,IF(AQ$232>'Tax Tables'!AQ$256,('Tax Tables'!AQ$256-'Tax Tables'!AQ$251)*'Tax Tables'!AQ$253)),IF(AND(AQ$232>'Tax Tables'!AQ$265,AQ$232<='Tax Tables'!AQ$266),(AQ$232-'Tax Tables'!AQ$265)*'Tax Tables'!AQ$267,IF(AQ$232>'Tax Tables'!AQ$270,('Tax Tables'!AQ$270-'Tax Tables'!AQ$265)*'Tax Tables'!AQ267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AR$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(AR$232>'Tax Tables'!AR$251,AR$232<='Tax Tables'!AR$252),(AR$232-'Tax Tables'!AR$251)*'Tax Tables'!AR$253,IF(AR$232>'Tax Tables'!AR$256,('Tax Tables'!AR$256-'Tax Tables'!AR$251)*'Tax Tables'!AR$253)),IF(AND(AR$232>'Tax Tables'!AR$265,AR$232<='Tax Tables'!AR$266),(AR$232-'Tax Tables'!AR$265)*'Tax Tables'!AR$267,IF(AR$232>'Tax Tables'!AR$270,('Tax Tables'!AR$270-'Tax Tables'!AR$265)*'Tax Tables'!AR267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AS$4<State_Move_Age,State_Move_Age=\"\"),IF(AND(AS$232>'Tax Tables'!AS$251,AS$232<='Tax Tables'!AS$252),(AS$232-'Tax Tables'!AS$251)*'Tax Tables'!AS$253,IF(AS$232>'Tax Tables'!AS$256,('Tax Tables'!AS$256-'Tax Tables'!AS$251)*'Tax Tables'!AS$253)),IF(AND(AS$232>'Tax Tables'!AS$265,AS$232<='Tax Tables'!AS$266),(AS$232-'Tax Tables'!AS$265)*'Tax Tables'!AS$267,IF(AS$232>'Tax Tables'!AS$270,('Tax Tables'!AS$270-'Tax Tables'!AS$265)*'Tax Tables'!AS267)))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},null,{"$f":"+Details!E235","v":54900},{"$f":"+E235-AU235","v":0},null,null,{"$f":"+Details!F235-Base!F235","v":0},{"$f":"+Details!G235-Base!G235","v":0},{"$f":"+Details!H235-Base!H235","v":0},{"$f":"+Details!I235-Base!I235","v":0},{"$f":"+Details!J235-Base!J235","v":0},{"$f":"+Details!K235-Base!K235","v":0},{"$f":"+Details!L235-Base!L235","v":0},{"$f":"+Details!M235-Base!M235","v":0},{"$f":"+Details!N235-Base!N235","v":0},{"$f":"+Details!O235-Base!O235","v":0},{"$f":"+Details!P235-Base!P235","v":0},{"$f":"+Details!Q235-Base!Q235","v":0},{"$f":"+Details!R235-Base!R235","v":0},{"$f":"+Details!S235-Base!S235","v":0},{"$f":"+Details!T235-Base!T235","v":0},{"$f":"+Details!U235-Base!U235","v":0},{"$f":"+Details!V235-Base!V235","v":0},{"$f":"+Details!W235-Base!W235","v":0},{"$f":"+Details!X235-Base!X235","v":0},{"$f":"+Details!Y235-Base!Y235","v":0},{"$f":"+Details!Z235-Base!Z235","v":0},{"$f":"+Details!AA235-Base!AA235","v":0},{"$f":"+Details!AB235-Base!AB235","v":0},{"$f":"+Details!AC235-Base!AC235","v":0},{"$f":"+Details!AD235-Base!AD235","v":0},{"$f":"+Details!AE235-Base!AE235","v":0},{"$f":"+Details!AF235-Base!AF235","v":0},{"$f":"+Details!AG235-Base!AG235","v":0},{"$f":"+Details!AH235-Base!AH235","v":0},{"$f":"+Details!AI235-Base!AI235","v":0},{"$f":"+Details!AJ235-Base!AJ235","v":0},{"$f":"+Details!AK235-Base!AK235","v":0},{"$f":"+Details!AL235-Base!AL235","v":0},{"$f":"+Details!AM235-Base!AM235","v":0},{"$f":"+Details!AN235-Base!AN235","v":0},{"$f":"+Details!AO235-Base!AO235","v":0},{"$f":"+Details!AP235-Base!AP235","v":0},{"$f":"+Details!AQ235-Base!AQ235","v":0},{"$f":"+Details!AR235-Base!AR235","v":0},{"$f":"+Details!AS235-Base!AS235","v":0}]
[null,{"$f":"State_Br_Per3*100 & \"%\" & \" for over $\" & State_Br_Amt2","v":"4% for over $30000"},{"$f":"IF(State_Move_Age>0,State2_Br_Per3*100 & \"%\" & \" for over $\" & State2_Br_Amt2,\"\")","v":"8% for over $80000"},null,{"$f":"SUM(F236:AS236)","v":8600},{"$f":"ROUND(IF(OR(F$4<State_Move_Age,State_Move_Age=\"\"),IF(F$232>'Tax Tables'!F$256,(F$232-'Tax Tables'!F$256)*'Tax Tables'!F$257,0),IF(F$232>'Tax Tables'!F$270,(F$232-'Tax Tables'!F$270)*'Tax Tables'!F$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":200},{"$f":"ROUND(IF(OR(G$4<State_Move_Age,State_Move_Age=\"\"),IF(G$232>'Tax Tables'!G$256,(G$232-'Tax Tables'!G$256)*'Tax Tables'!G$257,0),IF(G$232>'Tax Tables'!G$270,(G$232-'Tax Tables'!G$270)*'Tax Tables'!G$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":800},{"$f":"ROUND(IF(OR(H$4<State_Move_Age,State_Move_Age=\"\"),IF(H$232>'Tax Tables'!H$256,(H$232-'Tax Tables'!H$256)*'Tax Tables'!H$257,0),IF(H$232>'Tax Tables'!H$270,(H$232-'Tax Tables'!H$270)*'Tax Tables'!H$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":200},{"$f":"ROUND(IF(OR(I$4<State_Move_Age,State_Move_Age=\"\"),IF(I$232>'Tax Tables'!I$256,(I$232-'Tax Tables'!I$256)*'Tax Tables'!I$257,0),IF(I$232>'Tax Tables'!I$270,(I$232-'Tax Tables'!I$270)*'Tax Tables'!I$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":200},{"$f":"ROUND(IF(OR(J$4<State_Move_Age,State_Move_Age=\"\"),IF(J$232>'Tax Tables'!J$256,(J$232-'Tax Tables'!J$256)*'Tax Tables'!J$257,0),IF(J$232>'Tax Tables'!J$270,(J$232-'Tax Tables'!J$270)*'Tax Tables'!J$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":100},{"$f":"ROUND(IF(OR(K$4<State_Move_Age,State_Move_Age=\"\"),IF(K$232>'Tax Tables'!K$256,(K$232-'Tax Tables'!K$256)*'Tax Tables'!K$257,0),IF(K$232>'Tax Tables'!K$270,(K$232-'Tax Tables'!K$270)*'Tax Tables'!K$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":100},{"$f":"ROUND(IF(OR(L$4<State_Move_Age,State_Move_Age=\"\"),IF(L$232>'Tax Tables'!L$256,(L$232-'Tax Tables'!L$256)*'Tax Tables'!L$257,0),IF(L$232>'Tax Tables'!L$270,(L$232-'Tax Tables'!L$270)*'Tax Tables'!L$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":100},{"$f":"ROUND(IF(OR(M$4<State_Move_Age,State_Move_Age=\"\"),IF(M$232>'Tax Tables'!M$256,(M$232-'Tax Tables'!M$256)*'Tax Tables'!M$257,0),IF(M$232>'Tax Tables'!M$270,(M$232-'Tax Tables'!M$270)*'Tax Tables'!M$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":1100},{"$f":"ROUND(IF(OR(N$4<State_Move_Age,State_Move_Age=\"\"),IF(N$232>'Tax Tables'!N$256,(N$232-'Tax Tables'!N$256)*'Tax Tables'!N$257,0),IF(N$232>'Tax Tables'!N$270,(N$232-'Tax Tables'!N$270)*'Tax Tables'!N$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(O$4<State_Move_Age,State_Move_Age=\"\"),IF(O$232>'Tax Tables'!O$256,(O$232-'Tax Tables'!O$256)*'Tax Tables'!O$257,0),IF(O$232>'Tax Tables'!O$270,(O$232-'Tax Tables'!O$270)*'Tax Tables'!O$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(P$4<State_Move_Age,State_Move_Age=\"\"),IF(P$232>'Tax Tables'!P$256,(P$232-'Tax Tables'!P$256)*'Tax Tables'!P$257,0),IF(P$232>'Tax Tables'!P$270,(P$232-'Tax Tables'!P$270)*'Tax Tables'!P$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(Q$4<State_Move_Age,State_Move_Age=\"\"),IF(Q$232>'Tax Tables'!Q$256,(Q$232-'Tax Tables'!Q$256)*'Tax Tables'!Q$257,0),IF(Q$232>'Tax Tables'!Q$270,(Q$232-'Tax Tables'!Q$270)*'Tax Tables'!Q$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(R$4<State_Move_Age,State_Move_Age=\"\"),IF(R$232>'Tax Tables'!R$256,(R$232-'Tax Tables'!R$256)*'Tax Tables'!R$257,0),IF(R$232>'Tax Tables'!R$270,(R$232-'Tax Tables'!R$270)*'Tax Tables'!R$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(S$4<State_Move_Age,State_Move_Age=\"\"),IF(S$232>'Tax Tables'!S$256,(S$232-'Tax Tables'!S$256)*'Tax Tables'!S$257,0),IF(S$232>'Tax Tables'!S$270,(S$232-'Tax Tables'!S$270)*'Tax Tables'!S$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(T$4<State_Move_Age,State_Move_Age=\"\"),IF(T$232>'Tax Tables'!T$256,(T$232-'Tax Tables'!T$256)*'Tax Tables'!T$257,0),IF(T$232>'Tax Tables'!T$270,(T$232-'Tax Tables'!T$270)*'Tax Tables'!T$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(U$4<State_Move_Age,State_Move_Age=\"\"),IF(U$232>'Tax Tables'!U$256,(U$232-'Tax Tables'!U$256)*'Tax Tables'!U$257,0),IF(U$232>'Tax Tables'!U$270,(U$232-'Tax Tables'!U$270)*'Tax Tables'!U$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(V$4<State_Move_Age,State_Move_Age=\"\"),IF(V$232>'Tax Tables'!V$256,(V$232-'Tax Tables'!V$256)*'Tax Tables'!V$257,0),IF(V$232>'Tax Tables'!V$270,(V$232-'Tax Tables'!V$270)*'Tax Tables'!V$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":100},{"$f":"ROUND(IF(OR(W$4<State_Move_Age,State_Move_Age=\"\"),IF(W$232>'Tax Tables'!W$256,(W$232-'Tax Tables'!W$256)*'Tax Tables'!W$257,0),IF(W$232>'Tax Tables'!W$270,(W$232-'Tax Tables'!W$270)*'Tax Tables'!W$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":800},{"$f":"ROUND(IF(OR(X$4<State_Move_Age,State_Move_Age=\"\"),IF(X$232>'Tax Tables'!X$256,(X$232-'Tax Tables'!X$256)*'Tax Tables'!X$257,0),IF(X$232>'Tax Tables'!X$270,(X$232-'Tax Tables'!X$270)*'Tax Tables'!X$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":1000},{"$f":"ROUND(IF(OR(Y$4<State_Move_Age,State_Move_Age=\"\"),IF(Y$232>'Tax Tables'!Y$256,(Y$232-'Tax Tables'!Y$256)*'Tax Tables'!Y$257,0),IF(Y$232>'Tax Tables'!Y$270,(Y$232-'Tax Tables'!Y$270)*'Tax Tables'!Y$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":1100},{"$f":"ROUND(IF(OR(Z$4<State_Move_Age,State_Move_Age=\"\"),IF(Z$232>'Tax Tables'!Z$256,(Z$232-'Tax Tables'!Z$256)*'Tax Tables'!Z$257,0),IF(Z$232>'Tax Tables'!Z$270,(Z$232-'Tax Tables'!Z$270)*'Tax Tables'!Z$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":1300},{"$f":"ROUND(IF(OR(AA$4<State_Move_Age,State_Move_Age=\"\"),IF(AA$232>'Tax Tables'!AA$256,(AA$232-'Tax Tables'!AA$256)*'Tax Tables'!AA$257,0),IF(AA$232>'Tax Tables'!AA$270,(AA$232-'Tax Tables'!AA$270)*'Tax Tables'!AA$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":1500},{"$f":"ROUND(IF(OR(AB$4<State_Move_Age,State_Move_Age=\"\"),IF(AB$232>'Tax Tables'!AB$256,(AB$232-'Tax Tables'!AB$256)*'Tax Tables'!AB$257,0),IF(AB$232>'Tax Tables'!AB$270,(AB$232-'Tax Tables'!AB$270)*'Tax Tables'!AB$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AC$4<State_Move_Age,State_Move_Age=\"\"),IF(AC$232>'Tax Tables'!AC$256,(AC$232-'Tax Tables'!AC$256)*'Tax Tables'!AC$257,0),IF(AC$232>'Tax Tables'!AC$270,(AC$232-'Tax Tables'!AC$270)*'Tax Tables'!AC$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AD$4<State_Move_Age,State_Move_Age=\"\"),IF(AD$232>'Tax Tables'!AD$256,(AD$232-'Tax Tables'!AD$256)*'Tax Tables'!AD$257,0),IF(AD$232>'Tax Tables'!AD$270,(AD$232-'Tax Tables'!AD$270)*'Tax Tables'!AD$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AE$4<State_Move_Age,State_Move_Age=\"\"),IF(AE$232>'Tax Tables'!AE$256,(AE$232-'Tax Tables'!AE$256)*'Tax Tables'!AE$257,0),IF(AE$232>'Tax Tables'!AE$270,(AE$232-'Tax Tables'!AE$270)*'Tax Tables'!AE$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AF$4<State_Move_Age,State_Move_Age=\"\"),IF(AF$232>'Tax Tables'!AF$256,(AF$232-'Tax Tables'!AF$256)*'Tax Tables'!AF$257,0),IF(AF$232>'Tax Tables'!AF$270,(AF$232-'Tax Tables'!AF$270)*'Tax Tables'!AF$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AG$4<State_Move_Age,State_Move_Age=\"\"),IF(AG$232>'Tax Tables'!AG$256,(AG$232-'Tax Tables'!AG$256)*'Tax Tables'!AG$257,0),IF(AG$232>'Tax Tables'!AG$270,(AG$232-'Tax Tables'!AG$270)*'Tax Tables'!AG$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AH$4<State_Move_Age,State_Move_Age=\"\"),IF(AH$232>'Tax Tables'!AH$256,(AH$232-'Tax Tables'!AH$256)*'Tax Tables'!AH$257,0),IF(AH$232>'Tax Tables'!AH$270,(AH$232-'Tax Tables'!AH$270)*'Tax Tables'!AH$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AI$4<State_Move_Age,State_Move_Age=\"\"),IF(AI$232>'Tax Tables'!AI$256,(AI$232-'Tax Tables'!AI$256)*'Tax Tables'!AI$257,0),IF(AI$232>'Tax Tables'!AI$270,(AI$232-'Tax Tables'!AI$270)*'Tax Tables'!AI$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AJ$4<State_Move_Age,State_Move_Age=\"\"),IF(AJ$232>'Tax Tables'!AJ$256,(AJ$232-'Tax Tables'!AJ$256)*'Tax Tables'!AJ$257,0),IF(AJ$232>'Tax Tables'!AJ$270,(AJ$232-'Tax Tables'!AJ$270)*'Tax Tables'!AJ$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AK$4<State_Move_Age,State_Move_Age=\"\"),IF(AK$232>'Tax Tables'!AK$256,(AK$232-'Tax Tables'!AK$256)*'Tax Tables'!AK$257,0),IF(AK$232>'Tax Tables'!AK$270,(AK$232-'Tax Tables'!AK$270)*'Tax Tables'!AK$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AL$4<State_Move_Age,State_Move_Age=\"\"),IF(AL$232>'Tax Tables'!AL$256,(AL$232-'Tax Tables'!AL$256)*'Tax Tables'!AL$257,0),IF(AL$232>'Tax Tables'!AL$270,(AL$232-'Tax Tables'!AL$270)*'Tax Tables'!AL$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AM$4<State_Move_Age,State_Move_Age=\"\"),IF(AM$232>'Tax Tables'!AM$256,(AM$232-'Tax Tables'!AM$256)*'Tax Tables'!AM$257,0),IF(AM$232>'Tax Tables'!AM$270,(AM$232-'Tax Tables'!AM$270)*'Tax Tables'!AM$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AN$4<State_Move_Age,State_Move_Age=\"\"),IF(AN$232>'Tax Tables'!AN$256,(AN$232-'Tax Tables'!AN$256)*'Tax Tables'!AN$257,0),IF(AN$232>'Tax Tables'!AN$270,(AN$232-'Tax Tables'!AN$270)*'Tax Tables'!AN$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AO$4<State_Move_Age,State_Move_Age=\"\"),IF(AO$232>'Tax Tables'!AO$256,(AO$232-'Tax Tables'!AO$256)*'Tax Tables'!AO$257,0),IF(AO$232>'Tax Tables'!AO$270,(AO$232-'Tax Tables'!AO$270)*'Tax Tables'!AO$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AP$4<State_Move_Age,State_Move_Age=\"\"),IF(AP$232>'Tax Tables'!AP$256,(AP$232-'Tax Tables'!AP$256)*'Tax Tables'!AP$257,0),IF(AP$232>'Tax Tables'!AP$270,(AP$232-'Tax Tables'!AP$270)*'Tax Tables'!AP$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AQ$4<State_Move_Age,State_Move_Age=\"\"),IF(AQ$232>'Tax Tables'!AQ$256,(AQ$232-'Tax Tables'!AQ$256)*'Tax Tables'!AQ$257,0),IF(AQ$232>'Tax Tables'!AQ$270,(AQ$232-'Tax Tables'!AQ$270)*'Tax Tables'!AQ$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AR$4<State_Move_Age,State_Move_Age=\"\"),IF(AR$232>'Tax Tables'!AR$256,(AR$232-'Tax Tables'!AR$256)*'Tax Tables'!AR$257,0),IF(AR$232>'Tax Tables'!AR$270,(AR$232-'Tax Tables'!AR$270)*'Tax Tables'!AR$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},{"$f":"ROUND(IF(OR(AS$4<State_Move_Age,State_Move_Age=\"\"),IF(AS$232>'Tax Tables'!AS$256,(AS$232-'Tax Tables'!AS$256)*'Tax Tables'!AS$257,0),IF(AS$232>'Tax Tables'!AS$270,(AS$232-'Tax Tables'!AS$270)*'Tax Tables'!AS$271,0))/Round_To,0)*Round_To*IF(Exclude_Taxes=\"n\",1,0)","v":0},null,{"$f":"+Details!E236","v":8600},{"$f":"+E236-AU236","v":0},null,null,{"$f":"+Details!F236-Base!F236","v":0},{"$f":"+Details!G236-Base!G236","v":0},{"$f":"+Details!H236-Base!H236","v":0},{"$f":"+Details!I236-Base!I236","v":0},{"$f":"+Details!J236-Base!J236","v":0},{"$f":"+Details!K236-Base!K236","v":0},{"$f":"+Details!L236-Base!L236","v":0},{"$f":"+Details!M236-Base!M236","v":0},{"$f":"+Details!N236-Base!N236","v":0},{"$f":"+Details!O236-Base!O236","v":0},{"$f":"+Details!P236-Base!P236","v":0},{"$f":"+Details!Q236-Base!Q236","v":0},{"$f":"+Details!R236-Base!R236","v":0},{"$f":"+Details!S236-Base!S236","v":0},{"$f":"+Details!T236-Base!T236","v":0},{"$f":"+Details!U236-Base!U236","v":0},{"$f":"+Details!V236-Base!V236","v":0},{"$f":"+Details!W236-Base!W236","v":0},{"$f":"+Details!X236-Base!X236","v":0},{"$f":"+Details!Y236-Base!Y236","v":0},{"$f":"+Details!Z236-Base!Z236","v":0},{"$f":"+Details!AA236-Base!AA236","v":0},{"$f":"+Details!AB236-Base!AB236","v":0},{"$f":"+Details!AC236-Base!AC236","v":0},{"$f":"+Details!AD236-Base!AD236","v":0},{"$f":"+Details!AE236-Base!AE236","v":0},{"$f":"+Details!AF236-Base!AF236","v":0},{"$f":"+Details!AG236-Base!AG236","v":0},{"$f":"+Details!AH236-Base!AH236","v":0},{"$f":"+Details!AI236-Base!AI236","v":0},{"$f":"+Details!AJ236-Base!AJ236","v":0},{"$f":"+Details!AK236-Base!AK236","v":0},{"$f":"+Details!AL236-Base!AL236","v":0},{"$f":"+Details!AM236-Base!AM236","v":0},{"$f":"+Details!AN236-Base!AN236","v":0},{"$f":"+Details!AO236-Base!AO236","v":0},{"$f":"+Details!AP236-Base!AP236","v":0},{"$f":"+Details!AQ236-Base!AQ236","v":0},{"$f":"+Details!AR236-Base!AR236","v":0},{"$f":"+Details!AS236-Base!AS236","v":0}]
[null,"State taxes by bracket ^",null,{"$f":"IF(State_Method=\"bracket\",\" using\",\"\")","v":" using"},{"$f":"+E234+E235+E236","v":85400},{"$f":"IF((+F234+F235+F236)<0,0,+F234+F235+F236)","v":1000},1600,1000,1000,900,1000,1000,2000,500,200,200,500,800,800,800,1000,1200,1900,2200,2300,2500,2700,6700,7100,6800,7200,7400,7600,7800,7700,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E237","v":85400},{"$f":"+E237-AU237","v":0},null,null,{"$f":"+Details!F237-Base!F237","v":0},{"$f":"+Details!G237-Base!G237","v":0},{"$f":"+Details!H237-Base!H237","v":0},{"$f":"+Details!I237-Base!I237","v":0},{"$f":"+Details!J237-Base!J237","v":0},{"$f":"+Details!K237-Base!K237","v":0},{"$f":"+Details!L237-Base!L237","v":0},{"$f":"+Details!M237-Base!M237","v":0},{"$f":"+Details!N237-Base!N237","v":0},{"$f":"+Details!O237-Base!O237","v":0},{"$f":"+Details!P237-Base!P237","v":0},{"$f":"+Details!Q237-Base!Q237","v":0},{"$f":"+Details!R237-Base!R237","v":0},{"$f":"+Details!S237-Base!S237","v":0},{"$f":"+Details!T237-Base!T237","v":0},{"$f":"+Details!U237-Base!U237","v":0},{"$f":"+Details!V237-Base!V237","v":0},{"$f":"+Details!W237-Base!W237","v":0},{"$f":"+Details!X237-Base!X237","v":0},{"$f":"+Details!Y237-Base!Y237","v":0},{"$f":"+Details!Z237-Base!Z237","v":0},{"$f":"+Details!AA237-Base!AA237","v":0},{"$f":"+Details!AB237-Base!AB237","v":0},{"$f":"+Details!AC237-Base!AC237","v":0},{"$f":"+Details!AD237-Base!AD237","v":0},{"$f":"+Details!AE237-Base!AE237","v":0},{"$f":"+Details!AF237-Base!AF237","v":0},{"$f":"+Details!AG237-Base!AG237","v":0},{"$f":"+Details!AH237-Base!AH237","v":0},{"$f":"+Details!AI237-Base!AI237","v":0},{"$f":"+Details!AJ237-Base!AJ237","v":0},{"$f":"+Details!AK237-Base!AK237","v":0},{"$f":"+Details!AL237-Base!AL237","v":0},{"$f":"+Details!AM237-Base!AM237","v":0},{"$f":"+Details!AN237-Base!AN237","v":0},{"$f":"+Details!AO237-Base!AO237","v":0},{"$f":"+Details!AP237-Base!AP237","v":0},{"$f":"+Details!AQ237-Base!AQ237","v":0},{"$f":"+Details!AR237-Base!AR237","v":0},{"$f":"+Details!AS237-Base!AS237","v":0}]
[]
[null,{"$f":"\"State taxes by percent of state AGI - \" & State_Rate*100 & \"% then \" & IF(State_Move_Age>0,State_Rate2*100 & \"%\",\"\")","v":"State taxes by percent of state AGI - 1% then 2%"},null,{"$f":"IF(State_Method=\"percent\",\"using\",\"\")","v":""},{"$f":"SUM(F239:AS239)","v":36200},{"$f":"ROUND(IF(AND(State_Move_Age<=F$4,State_Move_Age<>0),+F$226*State_Rate2,+F$226*State_Rate)/Round_To,0)*Round_To*IF(Exclude_Taxes=\"y\",0,1)","v":600},800,700,700,700,700,800,800,400,300,200,400,500,500,500,500,600,800,900,900,1000,1000,2800,2900,2500,2600,2700,2800,2800,2800,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E239","v":36200},{"$f":"+E239-AU239","v":0},null,null,{"$f":"+Details!F239-Base!F239","v":0},{"$f":"+Details!G239-Base!G239","v":0},{"$f":"+Details!H239-Base!H239","v":0},{"$f":"+Details!I239-Base!I239","v":0},{"$f":"+Details!J239-Base!J239","v":0},{"$f":"+Details!K239-Base!K239","v":0},{"$f":"+Details!L239-Base!L239","v":0},{"$f":"+Details!M239-Base!M239","v":0},{"$f":"+Details!N239-Base!N239","v":0},{"$f":"+Details!O239-Base!O239","v":0},{"$f":"+Details!P239-Base!P239","v":0},{"$f":"+Details!Q239-Base!Q239","v":0},{"$f":"+Details!R239-Base!R239","v":0},{"$f":"+Details!S239-Base!S239","v":0},{"$f":"+Details!T239-Base!T239","v":0},{"$f":"+Details!U239-Base!U239","v":0},{"$f":"+Details!V239-Base!V239","v":0},{"$f":"+Details!W239-Base!W239","v":0},{"$f":"+Details!X239-Base!X239","v":0},{"$f":"+Details!Y239-Base!Y239","v":0},{"$f":"+Details!Z239-Base!Z239","v":0},{"$f":"+Details!AA239-Base!AA239","v":0},{"$f":"+Details!AB239-Base!AB239","v":0},{"$f":"+Details!AC239-Base!AC239","v":0},{"$f":"+Details!AD239-Base!AD239","v":0},{"$f":"+Details!AE239-Base!AE239","v":0},{"$f":"+Details!AF239-Base!AF239","v":0},{"$f":"+Details!AG239-Base!AG239","v":0},{"$f":"+Details!AH239-Base!AH239","v":0},{"$f":"+Details!AI239-Base!AI239","v":0},{"$f":"+Details!AJ239-Base!AJ239","v":0},{"$f":"+Details!AK239-Base!AK239","v":0},{"$f":"+Details!AL239-Base!AL239","v":0},{"$f":"+Details!AM239-Base!AM239","v":0},{"$f":"+Details!AN239-Base!AN239","v":0},{"$f":"+Details!AO239-Base!AO239","v":0},{"$f":"+Details!AP239-Base!AP239","v":0},{"$f":"+Details!AQ239-Base!AQ239","v":0},{"$f":"+Details!AR239-Base!AR239","v":0},{"$f":"+Details!AS239-Base!AS239","v":0}]
[]
[null,"State income taxes",null,{"$f":"\"using \" & State_Method","v":"using bracket"},{"$f":"SUM(F241:AS241)","v":85400},{"$f":"IF(State_Method=\"percent\",F239,F237)","v":1000},1600,1000,1000,900,1000,1000,2000,500,200,200,500,800,800,800,1000,1200,1900,2200,2300,2500,2700,6700,7100,6800,7200,7400,7600,7800,7700,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E241","v":85400},{"$f":"+E241-AU241","v":0},234,null,{"$f":"+Details!F241-Base!F241","v":0},{"$f":"+Details!G241-Base!G241","v":0},{"$f":"+Details!H241-Base!H241","v":0},{"$f":"+Details!I241-Base!I241","v":0},{"$f":"+Details!J241-Base!J241","v":0},{"$f":"+Details!K241-Base!K241","v":0},{"$f":"+Details!L241-Base!L241","v":0},{"$f":"+Details!M241-Base!M241","v":0},{"$f":"+Details!N241-Base!N241","v":0},{"$f":"+Details!O241-Base!O241","v":0},{"$f":"+Details!P241-Base!P241","v":0},{"$f":"+Details!Q241-Base!Q241","v":0},{"$f":"+Details!R241-Base!R241","v":0},{"$f":"+Details!S241-Base!S241","v":0},{"$f":"+Details!T241-Base!T241","v":0},{"$f":"+Details!U241-Base!U241","v":0},{"$f":"+Details!V241-Base!V241","v":0},{"$f":"+Details!W241-Base!W241","v":0},{"$f":"+Details!X241-Base!X241","v":0},{"$f":"+Details!Y241-Base!Y241","v":0},{"$f":"+Details!Z241-Base!Z241","v":0},{"$f":"+Details!AA241-Base!AA241","v":0},{"$f":"+Details!AB241-Base!AB241","v":0},{"$f":"+Details!AC241-Base!AC241","v":0},{"$f":"+Details!AD241-Base!AD241","v":0},{"$f":"+Details!AE241-Base!AE241","v":0},{"$f":"+Details!AF241-Base!AF241","v":0},{"$f":"+Details!AG241-Base!AG241","v":0},{"$f":"+Details!AH241-Base!AH241","v":0},{"$f":"+Details!AI241-Base!AI241","v":0},{"$f":"+Details!AJ241-Base!AJ241","v":0},{"$f":"+Details!AK241-Base!AK241","v":0},{"$f":"+Details!AL241-Base!AL241","v":0},{"$f":"+Details!AM241-Base!AM241","v":0},{"$f":"+Details!AN241-Base!AN241","v":0},{"$f":"+Details!AO241-Base!AO241","v":0},{"$f":"+Details!AP241-Base!AP241","v":0},{"$f":"+Details!AQ241-Base!AQ241","v":0},{"$f":"+Details!AR241-Base!AR241","v":0},{"$f":"+Details!AS241-Base!AS241","v":0}]
[null,"Average rate",null,null,{"$f":"+E241/E232","v":4.611355598153298E-2},{"$f":"IF(F232=0,0,+F241/F232)","v":2.8248587570621469E-2},3.1589338598223098E-2,2.7972027972027972E-2,2.7894002789400279E-2,2.5139664804469275E-2,2.7472527472527472E-2,2.7027027027027029E-2,3.2573289902280131E-2,2.1691973969631236E-2,2.247191011235955E-2,2.6490066225165563E-2,2.2026431718061675E-2,2.4060150375939851E-2,2.6229508196721311E-2,2.7923211169284468E-2,2.8169014084507043E-2,2.7241770715096481E-2,3.0254777070063694E-2,3.1930333817126268E-2,3.1944444444444442E-2,3.2258064516129031E-2,3.2569360675512665E-2,6.2675397567820396E-2,6.356311548791406E-2,6.2214089661482161E-2,6.3576158940397351E-2,6.3247863247863245E-2,6.2835882596114098E-2,6.3414634146341464E-2,6.2423996757194976E-2,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E242","v":4.611355598153298E-2},{"$f":"+E242-AU242","v":0},null,null,{"$f":"+Details!F242-Base!F242","v":0},{"$f":"+Details!G242-Base!G242","v":0},{"$f":"+Details!H242-Base!H242","v":0},{"$f":"+Details!I242-Base!I242","v":0},{"$f":"+Details!J242-Base!J242","v":0},{"$f":"+Details!K242-Base!K242","v":0},{"$f":"+Details!L242-Base!L242","v":0},{"$f":"+Details!M242-Base!M242","v":0},{"$f":"+Details!N242-Base!N242","v":0},{"$f":"+Details!O242-Base!O242","v":0},{"$f":"+Details!P242-Base!P242","v":0},{"$f":"+Details!Q242-Base!Q242","v":0},{"$f":"+Details!R242-Base!R242","v":0},{"$f":"+Details!S242-Base!S242","v":0},{"$f":"+Details!T242-Base!T242","v":0},{"$f":"+Details!U242-Base!U242","v":0},{"$f":"+Details!V242-Base!V242","v":0},{"$f":"+Details!W242-Base!W242","v":0},{"$f":"+Details!X242-Base!X242","v":0},{"$f":"+Details!Y242-Base!Y242","v":0},{"$f":"+Details!Z242-Base!Z242","v":0},{"$f":"+Details!AA242-Base!AA242","v":0},{"$f":"+Details!AB242-Base!AB242","v":0},{"$f":"+Details!AC242-Base!AC242","v":0},{"$f":"+Details!AD242-Base!AD242","v":0},{"$f":"+Details!AE242-Base!AE242","v":0},{"$f":"+Details!AF242-Base!AF242","v":0},{"$f":"+Details!AG242-Base!AG242","v":0},{"$f":"+Details!AH242-Base!AH242","v":0},{"$f":"+Details!AI242-Base!AI242","v":0},{"$f":"+Details!AJ242-Base!AJ242","v":0},{"$f":"+Details!AK242-Base!AK242","v":0},{"$f":"+Details!AL242-Base!AL242","v":0},{"$f":"+Details!AM242-Base!AM242","v":0},{"$f":"+Details!AN242-Base!AN242","v":0},{"$f":"+Details!AO242-Base!AO242","v":0},{"$f":"+Details!AP242-Base!AP242","v":0},{"$f":"+Details!AQ242-Base!AQ242","v":0},{"$f":"+Details!AR242-Base!AR242","v":0},{"$f":"+Details!AS242-Base!AS242","v":0}]
[null,"Net income after taxes, before living expenses",null,null,{"$f":"SUM(F243:AS243)","v":4343200},{"$f":"+F71-F145","v":73900},87400,75700,76300,77000,97800,100000,101500,156400,151300,155100,156700,163300,168400,162200,163800,170200,171700,162200,164900,167300,169400,177400,188100,161400,165700,167100,168500,170200,172300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E243","v":4343200},{"$f":"+E243-AU243","v":0},null,null,{"$f":"+Details!F243-Base!F243","v":0},{"$f":"+Details!G243-Base!G243","v":0},{"$f":"+Details!H243-Base!H243","v":0},{"$f":"+Details!I243-Base!I243","v":0},{"$f":"+Details!J243-Base!J243","v":0},{"$f":"+Details!K243-Base!K243","v":0},{"$f":"+Details!L243-Base!L243","v":0},{"$f":"+Details!M243-Base!M243","v":0},{"$f":"+Details!N243-Base!N243","v":0},{"$f":"+Details!O243-Base!O243","v":0},{"$f":"+Details!P243-Base!P243","v":0},{"$f":"+Details!Q243-Base!Q243","v":0},{"$f":"+Details!R243-Base!R243","v":0},{"$f":"+Details!S243-Base!S243","v":0},{"$f":"+Details!T243-Base!T243","v":0},{"$f":"+Details!U243-Base!U243","v":0},{"$f":"+Details!V243-Base!V243","v":0},{"$f":"+Details!W243-Base!W243","v":0},{"$f":"+Details!X243-Base!X243","v":0},{"$f":"+Details!Y243-Base!Y243","v":0},{"$f":"+Details!Z243-Base!Z243","v":0},{"$f":"+Details!AA243-Base!AA243","v":0},{"$f":"+Details!AB243-Base!AB243","v":0},{"$f":"+Details!AC243-Base!AC243","v":0},{"$f":"+Details!AD243-Base!AD243","v":0},{"$f":"+Details!AE243-Base!AE243","v":0},{"$f":"+Details!AF243-Base!AF243","v":0},{"$f":"+Details!AG243-Base!AG243","v":0},{"$f":"+Details!AH243-Base!AH243","v":0},{"$f":"+Details!AI243-Base!AI243","v":0},{"$f":"+Details!AJ243-Base!AJ243","v":0},{"$f":"+Details!AK243-Base!AK243","v":0},{"$f":"+Details!AL243-Base!AL243","v":0},{"$f":"+Details!AM243-Base!AM243","v":0},{"$f":"+Details!AN243-Base!AN243","v":0},{"$f":"+Details!AO243-Base!AO243","v":0},{"$f":"+Details!AP243-Base!AP243","v":0},{"$f":"+Details!AQ243-Base!AQ243","v":0},{"$f":"+Details!AR243-Base!AR243","v":0},{"$f":"+Details!AS243-Base!AS243","v":0}]
[]
[null,"Summary of account changes"]
[null,"Account balances at start of year",null,null,{"$f":"INDEX(F246:AS246,Total_Years)","v":2590500},{"$f":"+F19","v":1000000},998900,1009900,1007800,1004800,1001000,1021500,1042700,1063800,1138200,1205900,1195700,1365400,1405000,1462900,1412800,1562500,1616700,1685500,1727900,1770600,1813300,1855600,2303400,2359300,2485900,2514100,2540900,2566300,2590500,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E246","v":2590500},{"$f":"+E246-AU246","v":0},null,null,{"$f":"+Details!F246-Base!F246","v":0},{"$f":"+Details!G246-Base!G246","v":0},{"$f":"+Details!H246-Base!H246","v":0},{"$f":"+Details!I246-Base!I246","v":0},{"$f":"+Details!J246-Base!J246","v":0},{"$f":"+Details!K246-Base!K246","v":0},{"$f":"+Details!L246-Base!L246","v":0},{"$f":"+Details!M246-Base!M246","v":0},{"$f":"+Details!N246-Base!N246","v":0},{"$f":"+Details!O246-Base!O246","v":0},{"$f":"+Details!P246-Base!P246","v":0},{"$f":"+Details!Q246-Base!Q246","v":0},{"$f":"+Details!R246-Base!R246","v":0},{"$f":"+Details!S246-Base!S246","v":0},{"$f":"+Details!T246-Base!T246","v":0},{"$f":"+Details!U246-Base!U246","v":0},{"$f":"+Details!V246-Base!V246","v":0},{"$f":"+Details!W246-Base!W246","v":0},{"$f":"+Details!X246-Base!X246","v":0},{"$f":"+Details!Y246-Base!Y246","v":0},{"$f":"+Details!Z246-Base!Z246","v":0},{"$f":"+Details!AA246-Base!AA246","v":0},{"$f":"+Details!AB246-Base!AB246","v":0},{"$f":"+Details!AC246-Base!AC246","v":0},{"$f":"+Details!AD246-Base!AD246","v":0},{"$f":"+Details!AE246-Base!AE246","v":0},{"$f":"+Details!AF246-Base!AF246","v":0},{"$f":"+Details!AG246-Base!AG246","v":0},{"$f":"+Details!AH246-Base!AH246","v":0},{"$f":"+Details!AI246-Base!AI246","v":0},{"$f":"+Details!AJ246-Base!AJ246","v":0},{"$f":"+Details!AK246-Base!AK246","v":0},{"$f":"+Details!AL246-Base!AL246","v":0},{"$f":"+Details!AM246-Base!AM246","v":0},{"$f":"+Details!AN246-Base!AN246","v":0},{"$f":"+Details!AO246-Base!AO246","v":0},{"$f":"+Details!AP246-Base!AP246","v":0},{"$f":"+Details!AQ246-Base!AQ246","v":0},{"$f":"+Details!AR246-Base!AR246","v":0},{"$f":"+Details!AS246-Base!AS246","v":0}]
[null,"Events"]
[null,"Inherited taxable",null,null,{"$f":"SUM(F248:AS248)","v":100000},{"$f":"+F78+F79","v":0},0,0,0,0,0,0,0,0,0,0,40000,0,0,0,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E248","v":100000},{"$f":"+E248-AU248","v":0},null,null,{"$f":"+Details!F248-Base!F248","v":0},{"$f":"+Details!G248-Base!G248","v":0},{"$f":"+Details!H248-Base!H248","v":0},{"$f":"+Details!I248-Base!I248","v":0},{"$f":"+Details!J248-Base!J248","v":0},{"$f":"+Details!K248-Base!K248","v":0},{"$f":"+Details!L248-Base!L248","v":0},{"$f":"+Details!M248-Base!M248","v":0},{"$f":"+Details!N248-Base!N248","v":0},{"$f":"+Details!O248-Base!O248","v":0},{"$f":"+Details!P248-Base!P248","v":0},{"$f":"+Details!Q248-Base!Q248","v":0},{"$f":"+Details!R248-Base!R248","v":0},{"$f":"+Details!S248-Base!S248","v":0},{"$f":"+Details!T248-Base!T248","v":0},{"$f":"+Details!U248-Base!U248","v":0},{"$f":"+Details!V248-Base!V248","v":0},{"$f":"+Details!W248-Base!W248","v":0},{"$f":"+Details!X248-Base!X248","v":0},{"$f":"+Details!Y248-Base!Y248","v":0},{"$f":"+Details!Z248-Base!Z248","v":0},{"$f":"+Details!AA248-Base!AA248","v":0},{"$f":"+Details!AB248-Base!AB248","v":0},{"$f":"+Details!AC248-Base!AC248","v":0},{"$f":"+Details!AD248-Base!AD248","v":0},{"$f":"+Details!AE248-Base!AE248","v":0},{"$f":"+Details!AF248-Base!AF248","v":0},{"$f":"+Details!AG248-Base!AG248","v":0},{"$f":"+Details!AH248-Base!AH248","v":0},{"$f":"+Details!AI248-Base!AI248","v":0},{"$f":"+Details!AJ248-Base!AJ248","v":0},{"$f":"+Details!AK248-Base!AK248","v":0},{"$f":"+Details!AL248-Base!AL248","v":0},{"$f":"+Details!AM248-Base!AM248","v":0},{"$f":"+Details!AN248-Base!AN248","v":0},{"$f":"+Details!AO248-Base!AO248","v":0},{"$f":"+Details!AP248-Base!AP248","v":0},{"$f":"+Details!AQ248-Base!AQ248","v":0},{"$f":"+Details!AR248-Base!AR248","v":0},{"$f":"+Details!AS248-Base!AS248","v":0}]
[null,"Inherited IRA",null,null,100000,{"$f":"+F107","v":0},0,0,0,0,0,0,0,0,0,0,60000,0,0,0,40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E249","v":100000},0,null,null,{"$f":"+Details!F249-Base!F249","v":0},{"$f":"+Details!G249-Base!G249","v":0},{"$f":"+Details!H249-Base!H249","v":0},{"$f":"+Details!I249-Base!I249","v":0},{"$f":"+Details!J249-Base!J249","v":0},{"$f":"+Details!K249-Base!K249","v":0},{"$f":"+Details!L249-Base!L249","v":0},{"$f":"+Details!M249-Base!M249","v":0},{"$f":"+Details!N249-Base!N249","v":0},{"$f":"+Details!O249-Base!O249","v":0},{"$f":"+Details!P249-Base!P249","v":0},{"$f":"+Details!Q249-Base!Q249","v":0},{"$f":"+Details!R249-Base!R249","v":0},{"$f":"+Details!S249-Base!S249","v":0},{"$f":"+Details!T249-Base!T249","v":0},{"$f":"+Details!U249-Base!U249","v":0},{"$f":"+Details!V249-Base!V249","v":0},{"$f":"+Details!W249-Base!W249","v":0},{"$f":"+Details!X249-Base!X249","v":0},{"$f":"+Details!Y249-Base!Y249","v":0},{"$f":"+Details!Z249-Base!Z249","v":0},{"$f":"+Details!AA249-Base!AA249","v":0},{"$f":"+Details!AB249-Base!AB249","v":0},{"$f":"+Details!AC249-Base!AC249","v":0},{"$f":"+Details!AD249-Base!AD249","v":0},{"$f":"+Details!AE249-Base!AE249","v":0},{"$f":"+Details!AF249-Base!AF249","v":0},{"$f":"+Details!AG249-Base!AG249","v":0},{"$f":"+Details!AH249-Base!AH249","v":0},{"$f":"+Details!AI249-Base!AI249","v":0},{"$f":"+Details!AJ249-Base!AJ249","v":0},{"$f":"+Details!AK249-Base!AK249","v":0},{"$f":"+Details!AL249-Base!AL249","v":0},{"$f":"+Details!AM249-Base!AM249","v":0},{"$f":"+Details!AN249-Base!AN249","v":0},{"$f":"+Details!AO249-Base!AO249","v":0},{"$f":"+Details!AP249-Base!AP249","v":0},{"$f":"+Details!AQ249-Base!AQ249","v":0},{"$f":"+Details!AR249-Base!AR249","v":0},{"$f":"+Details!AS249-Base!AS249","v":0}]
[null,"Asset sales incl LTCG",null,null,500000,{"$f":"+F80+F81+F136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,400000,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E250","v":500000},0,null,null,{"$f":"+Details!F250-Base!F250","v":0},{"$f":"+Details!G250-Base!G250","v":0},{"$f":"+Details!H250-Base!H250","v":0},{"$f":"+Details!I250-Base!I250","v":0},{"$f":"+Details!J250-Base!J250","v":0},{"$f":"+Details!K250-Base!K250","v":0},{"$f":"+Details!L250-Base!L250","v":0},{"$f":"+Details!M250-Base!M250","v":0},{"$f":"+Details!N250-Base!N250","v":0},{"$f":"+Details!O250-Base!O250","v":0},{"$f":"+Details!P250-Base!P250","v":0},{"$f":"+Details!Q250-Base!Q250","v":0},{"$f":"+Details!R250-Base!R250","v":0},{"$f":"+Details!S250-Base!S250","v":0},{"$f":"+Details!T250-Base!T250","v":0},{"$f":"+Details!U250-Base!U250","v":0},{"$f":"+Details!V250-Base!V250","v":0},{"$f":"+Details!W250-Base!W250","v":0},{"$f":"+Details!X250-Base!X250","v":0},{"$f":"+Details!Y250-Base!Y250","v":0},{"$f":"+Details!Z250-Base!Z250","v":0},{"$f":"+Details!AA250-Base!AA250","v":0},{"$f":"+Details!AB250-Base!AB250","v":0},{"$f":"+Details!AC250-Base!AC250","v":0},{"$f":"+Details!AD250-Base!AD250","v":0},{"$f":"+Details!AE250-Base!AE250","v":0},{"$f":"+Details!AF250-Base!AF250","v":0},{"$f":"+Details!AG250-Base!AG250","v":0},{"$f":"+Details!AH250-Base!AH250","v":0},{"$f":"+Details!AI250-Base!AI250","v":0},{"$f":"+Details!AJ250-Base!AJ250","v":0},{"$f":"+Details!AK250-Base!AK250","v":0},{"$f":"+Details!AL250-Base!AL250","v":0},{"$f":"+Details!AM250-Base!AM250","v":0},{"$f":"+Details!AN250-Base!AN250","v":0},{"$f":"+Details!AO250-Base!AO250","v":0},{"$f":"+Details!AP250-Base!AP250","v":0},{"$f":"+Details!AQ250-Base!AQ250","v":0},{"$f":"+Details!AR250-Base!AR250","v":0},{"$f":"+Details!AS250-Base!AS250","v":0}]
[null,"Special expenditures",null,null,-100000,{"$f":"+F82+F83","v":0},0,0,0,0,0,0,0,0,0,-80000,0,-20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E251","v":-100000},0,null,null,{"$f":"+Details!F251-Base!F251","v":0},{"$f":"+Details!G251-Base!G251","v":0},{"$f":"+Details!H251-Base!H251","v":0},{"$f":"+Details!I251-Base!I251","v":0},{"$f":"+Details!J251-Base!J251","v":0},{"$f":"+Details!K251-Base!K251","v":0},{"$f":"+Details!L251-Base!L251","v":0},{"$f":"+Details!M251-Base!M251","v":0},{"$f":"+Details!N251-Base!N251","v":0},{"$f":"+Details!O251-Base!O251","v":0},{"$f":"+Details!P251-Base!P251","v":0},{"$f":"+Details!Q251-Base!Q251","v":0},{"$f":"+Details!R251-Base!R251","v":0},{"$f":"+Details!S251-Base!S251","v":0},{"$f":"+Details!T251-Base!T251","v":0},{"$f":"+Details!U251-Base!U251","v":0},{"$f":"+Details!V251-Base!V251","v":0},{"$f":"+Details!W251-Base!W251","v":0},{"$f":"+Details!X251-Base!X251","v":0},{"$f":"+Details!Y251-Base!Y251","v":0},{"$f":"+Details!Z251-Base!Z251","v":0},{"$f":"+Details!AA251-Base!AA251","v":0},{"$f":"+Details!AB251-Base!AB251","v":0},{"$f":"+Details!AC251-Base!AC251","v":0},{"$f":"+Details!AD251-Base!AD251","v":0},{"$f":"+Details!AE251-Base!AE251","v":0},{"$f":"+Details!AF251-Base!AF251","v":0},{"$f":"+Details!AG251-Base!AG251","v":0},{"$f":"+Details!AH251-Base!AH251","v":0},{"$f":"+Details!AI251-Base!AI251","v":0},{"$f":"+Details!AJ251-Base!AJ251","v":0},{"$f":"+Details!AK251-Base!AK251","v":0},{"$f":"+Details!AL251-Base!AL251","v":0},{"$f":"+Details!AM251-Base!AM251","v":0},{"$f":"+Details!AN251-Base!AN251","v":0},{"$f":"+Details!AO251-Base!AO251","v":0},{"$f":"+Details!AP251-Base!AP251","v":0},{"$f":"+Details!AQ251-Base!AQ251","v":0},{"$f":"+Details!AR251-Base!AR251","v":0},{"$f":"+Details!AS251-Base!AS251","v":0}]
[null,"SPIA purchase",null,null,-100000,{"$f":"+F84","v":0},{"$f":"G84+G96+G127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Details!E252","v":-100000},0,null,null,{"$f":"+Details!F252-Base!F252","v":0},{"$f":"+Details!G252-Base!G252","v":0},{"$f":"+Details!H252-Base!H252","v":0},{"$f":"+Details!I252-Base!I252","v":0},{"$f":"+Details!J252-Base!J252","v":0},{"$f":"+Details!K252-Base!K252","v":0},{"$f":"+Details!L252-Base!L252","v":0},{"$f":"+Details!M252-Base!M252","v":0},{"$f":"+Details!N252-Base!N252","v":0},{"$f":"+Details!O252-Base!O252","v":0},{"$f":"+Details!P252-Base!P252","v":0},{"$f":"+Details!Q252-Base!Q252","v":0},{"$f":"+Details!R252-Base!R252","v":0},{"$f":"+Details!S252-Base!S252","v":0},{"$f":"+Details!T252-Base!T252","v":0},{"$f":"+Details!U252-Base!U252","v":0},{"$f":"+Details!V252-Base!V252","v":0},{"$f":"+Details!W252-Base!W252","v":0},{"$f":"+Details!X252-Base!X252","v":0},{"$f":"+Details!Y252-Base!Y252","v":0},{"$f":"+Details!Z252-Base!Z252","v":0},{"$f":"+Details!AA252-Base!AA252","v":0},{"$f":"+Details!AB252-Base!AB252","v":0},{"$f":"+Details!AC252-Base!AC252","v":0},{"$f":"+Details!AD252-Base!AD252","v":0},{"$f":"+Details!AE252-Base!AE252","v":0},{"$f":"+Details!AF252-Base!AF252","v":0},{"$f":"+Details!AG252-Base!AG252","v":0},{"$f":"+Details!AH252-Base!AH252","v":0},{"$f":"+Details!AI252-Base!AI252","v":0},{"$f":"+Details!AJ252-Base!AJ252","v":0},{"$f":"+Details!AK252-Base!AK252","v":0},{"$f":"+Details!AL252-Base!AL252","v":0},{"$f":"+Details!AM252-Base!AM252","v":0},{"$f":"+Details!AN252-Base!AN252","v":0},{"$f":"+Details!AO252-Base!AO252","v":0},{"$f":"+Details!AP252-Base!AP252","v":0},{"$f":"+Details!AQ252-Base!AQ252","v":0},{"$f":"+Details!AR252-Base!AR252","v":0},{"$f":"+Details!AS252-Base!AS252","v":0}]
[null,"Qualified Charitable Distribution ",null,null,-100000,{"$f":"F137","v":0},0,0,0,0,0,0,0,0,0,0,0,-15000,-20000,-20000,-20000,-20000,-5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E253","v":-100000},0,null,null,{"$f":"+Details!F253-Base!F253","v":0},{"$f":"+Details!G253-Base!G253","v":0},{"$f":"+Details!H253-Base!H253","v":0},{"$f":"+Details!I253-Base!I253","v":0},{"$f":"+Details!J253-Base!J253","v":0},{"$f":"+Details!K253-Base!K253","v":0},{"$f":"+Details!L253-Base!L253","v":0},{"$f":"+Details!M253-Base!M253","v":0},{"$f":"+Details!N253-Base!N253","v":0},{"$f":"+Details!O253-Base!O253","v":0},{"$f":"+Details!P253-Base!P253","v":0},{"$f":"+Details!Q253-Base!Q253","v":0},{"$f":"+Details!R253-Base!R253","v":0},{"$f":"+Details!S253-Base!S253","v":0},{"$f":"+Details!T253-Base!T253","v":0},{"$f":"+Details!U253-Base!U253","v":0},{"$f":"+Details!V253-Base!V253","v":0},{"$f":"+Details!W253-Base!W253","v":0},{"$f":"+Details!X253-Base!X253","v":0},{"$f":"+Details!Y253-Base!Y253","v":0},{"$f":"+Details!Z253-Base!Z253","v":0},{"$f":"+Details!AA253-Base!AA253","v":0},{"$f":"+Details!AB253-Base!AB253","v":0},{"$f":"+Details!AC253-Base!AC253","v":0},{"$f":"+Details!AD253-Base!AD253","v":0},{"$f":"+Details!AE253-Base!AE253","v":0},{"$f":"+Details!AF253-Base!AF253","v":0},{"$f":"+Details!AG253-Base!AG253","v":0},{"$f":"+Details!AH253-Base!AH253","v":0},{"$f":"+Details!AI253-Base!AI253","v":0},{"$f":"+Details!AJ253-Base!AJ253","v":0},{"$f":"+Details!AK253-Base!AK253","v":0},{"$f":"+Details!AL253-Base!AL253","v":0},{"$f":"+Details!AM253-Base!AM253","v":0},{"$f":"+Details!AN253-Base!AN253","v":0},{"$f":"+Details!AO253-Base!AO253","v":0},{"$f":"+Details!AP253-Base!AP253","v":0},{"$f":"+Details!AQ253-Base!AQ253","v":0},{"$f":"+Details!AR253-Base!AR253","v":0},{"$f":"+Details!AS253-Base!AS253","v":0}]
[null,"Total events",null,null,400000,{"$f":"SUM(F248:F253)","v":0},0,0,0,0,0,0,0,0,0,-80000,100000,-35000,-20000,-120000,80000,-20000,-5000,0,0,0,0,400000,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E254","v":400000},0,null,null,{"$f":"+Details!F254-Base!F254","v":0},{"$f":"+Details!G254-Base!G254","v":0},{"$f":"+Details!H254-Base!H254","v":0},{"$f":"+Details!I254-Base!I254","v":0},{"$f":"+Details!J254-Base!J254","v":0},{"$f":"+Details!K254-Base!K254","v":0},{"$f":"+Details!L254-Base!L254","v":0},{"$f":"+Details!M254-Base!M254","v":0},{"$f":"+Details!N254-Base!N254","v":0},{"$f":"+Details!O254-Base!O254","v":0},{"$f":"+Details!P254-Base!P254","v":0},{"$f":"+Details!Q254-Base!Q254","v":0},{"$f":"+Details!R254-Base!R254","v":0},{"$f":"+Details!S254-Base!S254","v":0},{"$f":"+Details!T254-Base!T254","v":0},{"$f":"+Details!U254-Base!U254","v":0},{"$f":"+Details!V254-Base!V254","v":0},{"$f":"+Details!W254-Base!W254","v":0},{"$f":"+Details!X254-Base!X254","v":0},{"$f":"+Details!Y254-Base!Y254","v":0},{"$f":"+Details!Z254-Base!Z254","v":0},{"$f":"+Details!AA254-Base!AA254","v":0},{"$f":"+Details!AB254-Base!AB254","v":0},{"$f":"+Details!AC254-Base!AC254","v":0},{"$f":"+Details!AD254-Base!AD254","v":0},{"$f":"+Details!AE254-Base!AE254","v":0},{"$f":"+Details!AF254-Base!AF254","v":0},{"$f":"+Details!AG254-Base!AG254","v":0},{"$f":"+Details!AH254-Base!AH254","v":0},{"$f":"+Details!AI254-Base!AI254","v":0},{"$f":"+Details!AJ254-Base!AJ254","v":0},{"$f":"+Details!AK254-Base!AK254","v":0},{"$f":"+Details!AL254-Base!AL254","v":0},{"$f":"+Details!AM254-Base!AM254","v":0},{"$f":"+Details!AN254-Base!AN254","v":0},{"$f":"+Details!AO254-Base!AO254","v":0},{"$f":"+Details!AP254-Base!AP254","v":0},{"$f":"+Details!AQ254-Base!AQ254","v":0},{"$f":"+Details!AR254-Base!AR254","v":0},{"$f":"+Details!AS254-Base!AS254","v":0}]
[null,"Income from earnings, dividends, pension, wages, etc.",null,null,3206400,{"$f":"F28+F31+F34+F37+F38+F62+F63+F64+F70","v":78700},94700,80600,81300,81900,83100,84900,86900,90100,80600,82900,86100,93900,96800,106600,108700,115900,119600,109600,111300,113200,114400,124400,134600,135200,139600,140900,142200,143300,144400,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E255","v":3206400},0,null,null,{"$f":"+Details!F255-Base!F255","v":0},{"$f":"+Details!G255-Base!G255","v":0},{"$f":"+Details!H255-Base!H255","v":0},{"$f":"+Details!I255-Base!I255","v":0},{"$f":"+Details!J255-Base!J255","v":0},{"$f":"+Details!K255-Base!K255","v":0},{"$f":"+Details!L255-Base!L255","v":0},{"$f":"+Details!M255-Base!M255","v":0},{"$f":"+Details!N255-Base!N255","v":0},{"$f":"+Details!O255-Base!O255","v":0},{"$f":"+Details!P255-Base!P255","v":0},{"$f":"+Details!Q255-Base!Q255","v":0},{"$f":"+Details!R255-Base!R255","v":0},{"$f":"+Details!S255-Base!S255","v":0},{"$f":"+Details!T255-Base!T255","v":0},{"$f":"+Details!U255-Base!U255","v":0},{"$f":"+Details!V255-Base!V255","v":0},{"$f":"+Details!W255-Base!W255","v":0},{"$f":"+Details!X255-Base!X255","v":0},{"$f":"+Details!Y255-Base!Y255","v":0},{"$f":"+Details!Z255-Base!Z255","v":0},{"$f":"+Details!AA255-Base!AA255","v":0},{"$f":"+Details!AB255-Base!AB255","v":0},{"$f":"+Details!AC255-Base!AC255","v":0},{"$f":"+Details!AD255-Base!AD255","v":0},{"$f":"+Details!AE255-Base!AE255","v":0},{"$f":"+Details!AF255-Base!AF255","v":0},{"$f":"+Details!AG255-Base!AG255","v":0},{"$f":"+Details!AH255-Base!AH255","v":0},{"$f":"+Details!AI255-Base!AI255","v":0},{"$f":"+Details!AJ255-Base!AJ255","v":0},{"$f":"+Details!AK255-Base!AK255","v":0},{"$f":"+Details!AL255-Base!AL255","v":0},{"$f":"+Details!AM255-Base!AM255","v":0},{"$f":"+Details!AN255-Base!AN255","v":0},{"$f":"+Details!AO255-Base!AO255","v":0},{"$f":"+Details!AP255-Base!AP255","v":0},{"$f":"+Details!AQ255-Base!AQ255","v":0},{"$f":"+Details!AR255-Base!AR255","v":0},{"$f":"+Details!AS255-Base!AS255","v":0}]
[null,"Social Security income",null,null,1468500,{"$f":"+F61","v":0},0,0,0,0,22100,22500,23000,69900,71300,72700,74200,75700,77200,59900,61100,62300,63500,64700,66000,67300,68700,70100,71500,48300,49300,50300,51300,52300,53300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E256","v":1468500},0,null,null,{"$f":"+Details!F256-Base!F256","v":0},{"$f":"+Details!G256-Base!G256","v":0},{"$f":"+Details!H256-Base!H256","v":0},{"$f":"+Details!I256-Base!I256","v":0},{"$f":"+Details!J256-Base!J256","v":0},{"$f":"+Details!K256-Base!K256","v":0},{"$f":"+Details!L256-Base!L256","v":0},{"$f":"+Details!M256-Base!M256","v":0},{"$f":"+Details!N256-Base!N256","v":0},{"$f":"+Details!O256-Base!O256","v":0},{"$f":"+Details!P256-Base!P256","v":0},{"$f":"+Details!Q256-Base!Q256","v":0},{"$f":"+Details!R256-Base!R256","v":0},{"$f":"+Details!S256-Base!S256","v":0},{"$f":"+Details!T256-Base!T256","v":0},{"$f":"+Details!U256-Base!U256","v":0},{"$f":"+Details!V256-Base!V256","v":0},{"$f":"+Details!W256-Base!W256","v":0},{"$f":"+Details!X256-Base!X256","v":0},{"$f":"+Details!Y256-Base!Y256","v":0},{"$f":"+Details!Z256-Base!Z256","v":0},{"$f":"+Details!AA256-Base!AA256","v":0},{"$f":"+Details!AB256-Base!AB256","v":0},{"$f":"+Details!AC256-Base!AC256","v":0},{"$f":"+Details!AD256-Base!AD256","v":0},{"$f":"+Details!AE256-Base!AE256","v":0},{"$f":"+Details!AF256-Base!AF256","v":0},{"$f":"+Details!AG256-Base!AG256","v":0},{"$f":"+Details!AH256-Base!AH256","v":0},{"$f":"+Details!AI256-Base!AI256","v":0},{"$f":"+Details!AJ256-Base!AJ256","v":0},{"$f":"+Details!AK256-Base!AK256","v":0},{"$f":"+Details!AL256-Base!AL256","v":0},{"$f":"+Details!AM256-Base!AM256","v":0},{"$f":"+Details!AN256-Base!AN256","v":0},{"$f":"+Details!AO256-Base!AO256","v":0},{"$f":"+Details!AP256-Base!AP256","v":0},{"$f":"+Details!AQ256-Base!AQ256","v":0},{"$f":"+Details!AR256-Base!AR256","v":0},{"$f":"+Details!AS256-Base!AS256","v":0}]
[null,"Living expenses",null,null,-3129300,{"$f":"-F144","v":-75000},-76400,-77800,-79300,-80800,-77300,-78800,-80400,-82000,-83600,-85300,-87000,-88700,-90500,-92300,-94100,-96000,-97900,-119800,-122200,-124600,-127100,-129600,-132200,-134800,-137500,-140300,-143100,-146000,-148900,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E257","v":-3129300},0,null,null,{"$f":"+Details!F257-Base!F257","v":0},{"$f":"+Details!G257-Base!G257","v":0},{"$f":"+Details!H257-Base!H257","v":0},{"$f":"+Details!I257-Base!I257","v":0},{"$f":"+Details!J257-Base!J257","v":0},{"$f":"+Details!K257-Base!K257","v":0},{"$f":"+Details!L257-Base!L257","v":0},{"$f":"+Details!M257-Base!M257","v":0},{"$f":"+Details!N257-Base!N257","v":0},{"$f":"+Details!O257-Base!O257","v":0},{"$f":"+Details!P257-Base!P257","v":0},{"$f":"+Details!Q257-Base!Q257","v":0},{"$f":"+Details!R257-Base!R257","v":0},{"$f":"+Details!S257-Base!S257","v":0},{"$f":"+Details!T257-Base!T257","v":0},{"$f":"+Details!U257-Base!U257","v":0},{"$f":"+Details!V257-Base!V257","v":0},{"$f":"+Details!W257-Base!W257","v":0},{"$f":"+Details!X257-Base!X257","v":0},{"$f":"+Details!Y257-Base!Y257","v":0},{"$f":"+Details!Z257-Base!Z257","v":0},{"$f":"+Details!AA257-Base!AA257","v":0},{"$f":"+Details!AB257-Base!AB257","v":0},{"$f":"+Details!AC257-Base!AC257","v":0},{"$f":"+Details!AD257-Base!AD257","v":0},{"$f":"+Details!AE257-Base!AE257","v":0},{"$f":"+Details!AF257-Base!AF257","v":0},{"$f":"+Details!AG257-Base!AG257","v":0},{"$f":"+Details!AH257-Base!AH257","v":0},{"$f":"+Details!AI257-Base!AI257","v":0},{"$f":"+Details!AJ257-Base!AJ257","v":0},{"$f":"+Details!AK257-Base!AK257","v":0},{"$f":"+Details!AL257-Base!AL257","v":0},{"$f":"+Details!AM257-Base!AM257","v":0},{"$f":"+Details!AN257-Base!AN257","v":0},{"$f":"+Details!AO257-Base!AO257","v":0},{"$f":"+Details!AP257-Base!AP257","v":0},{"$f":"+Details!AQ257-Base!AQ257","v":0},{"$f":"+Details!AR257-Base!AR257","v":0},{"$f":"+Details!AS257-Base!AS257","v":0}]
[null,"Federal and state taxes",null,null,-331700,{"$f":"-F145","v":-4800},-7300,-4900,-5000,-4900,-7400,-7400,-8400,-3600,-600,-500,-3600,-6300,-5600,-4300,-6000,-8000,-11400,-12100,-12400,-13200,-13700,-17100,-18000,-22100,-23200,-24100,-25000,-25400,-25400,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E258","v":-331700},0,null,null,{"$f":"+Details!F258-Base!F258","v":0},{"$f":"+Details!G258-Base!G258","v":0},{"$f":"+Details!H258-Base!H258","v":0},{"$f":"+Details!I258-Base!I258","v":0},{"$f":"+Details!J258-Base!J258","v":0},{"$f":"+Details!K258-Base!K258","v":0},{"$f":"+Details!L258-Base!L258","v":0},{"$f":"+Details!M258-Base!M258","v":0},{"$f":"+Details!N258-Base!N258","v":0},{"$f":"+Details!O258-Base!O258","v":0},{"$f":"+Details!P258-Base!P258","v":0},{"$f":"+Details!Q258-Base!Q258","v":0},{"$f":"+Details!R258-Base!R258","v":0},{"$f":"+Details!S258-Base!S258","v":0},{"$f":"+Details!T258-Base!T258","v":0},{"$f":"+Details!U258-Base!U258","v":0},{"$f":"+Details!V258-Base!V258","v":0},{"$f":"+Details!W258-Base!W258","v":0},{"$f":"+Details!X258-Base!X258","v":0},{"$f":"+Details!Y258-Base!Y258","v":0},{"$f":"+Details!Z258-Base!Z258","v":0},{"$f":"+Details!AA258-Base!AA258","v":0},{"$f":"+Details!AB258-Base!AB258","v":0},{"$f":"+Details!AC258-Base!AC258","v":0},{"$f":"+Details!AD258-Base!AD258","v":0},{"$f":"+Details!AE258-Base!AE258","v":0},{"$f":"+Details!AF258-Base!AF258","v":0},{"$f":"+Details!AG258-Base!AG258","v":0},{"$f":"+Details!AH258-Base!AH258","v":0},{"$f":"+Details!AI258-Base!AI258","v":0},{"$f":"+Details!AJ258-Base!AJ258","v":0},{"$f":"+Details!AK258-Base!AK258","v":0},{"$f":"+Details!AL258-Base!AL258","v":0},{"$f":"+Details!AM258-Base!AM258","v":0},{"$f":"+Details!AN258-Base!AN258","v":0},{"$f":"+Details!AO258-Base!AO258","v":0},{"$f":"+Details!AP258-Base!AP258","v":0},{"$f":"+Details!AQ258-Base!AQ258","v":0},{"$f":"+Details!AR258-Base!AR258","v":0},{"$f":"+Details!AS258-Base!AS258","v":0}]
[null,"Net yearly change",null,null,1613900,{"$f":"+F254+SUM(F255:F258)","v":-1100},11000,-2100,-3000,-3800,20500,21200,21100,74400,67700,-10200,169700,39600,57900,-50100,149700,54200,68800,42400,42700,42700,42300,447800,55900,126600,28200,26800,25400,24200,23400,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E259","v":1613900},0,null,null,{"$f":"+Details!F259-Base!F259","v":0},{"$f":"+Details!G259-Base!G259","v":0},{"$f":"+Details!H259-Base!H259","v":0},{"$f":"+Details!I259-Base!I259","v":0},{"$f":"+Details!J259-Base!J259","v":0},{"$f":"+Details!K259-Base!K259","v":0},{"$f":"+Details!L259-Base!L259","v":0},{"$f":"+Details!M259-Base!M259","v":0},{"$f":"+Details!N259-Base!N259","v":0},{"$f":"+Details!O259-Base!O259","v":0},{"$f":"+Details!P259-Base!P259","v":0},{"$f":"+Details!Q259-Base!Q259","v":0},{"$f":"+Details!R259-Base!R259","v":0},{"$f":"+Details!S259-Base!S259","v":0},{"$f":"+Details!T259-Base!T259","v":0},{"$f":"+Details!U259-Base!U259","v":0},{"$f":"+Details!V259-Base!V259","v":0},{"$f":"+Details!W259-Base!W259","v":0},{"$f":"+Details!X259-Base!X259","v":0},{"$f":"+Details!Y259-Base!Y259","v":0},{"$f":"+Details!Z259-Base!Z259","v":0},{"$f":"+Details!AA259-Base!AA259","v":0},{"$f":"+Details!AB259-Base!AB259","v":0},{"$f":"+Details!AC259-Base!AC259","v":0},{"$f":"+Details!AD259-Base!AD259","v":0},{"$f":"+Details!AE259-Base!AE259","v":0},{"$f":"+Details!AF259-Base!AF259","v":0},{"$f":"+Details!AG259-Base!AG259","v":0},{"$f":"+Details!AH259-Base!AH259","v":0},{"$f":"+Details!AI259-Base!AI259","v":0},{"$f":"+Details!AJ259-Base!AJ259","v":0},{"$f":"+Details!AK259-Base!AK259","v":0},{"$f":"+Details!AL259-Base!AL259","v":0},{"$f":"+Details!AM259-Base!AM259","v":0},{"$f":"+Details!AN259-Base!AN259","v":0},{"$f":"+Details!AO259-Base!AO259","v":0},{"$f":"+Details!AP259-Base!AP259","v":0},{"$f":"+Details!AQ259-Base!AQ259","v":0},{"$f":"+Details!AR259-Base!AR259","v":0},{"$f":"+Details!AS259-Base!AS259","v":0}]
[]
[null,"Account balances at end of year"]
[null,"Taxable",null,null,{"$f":"INDEX(F262:AS262,Total_Years)","v":1721600},{"$f":"ROUND(F8+F148,0)","v":182100},176500,158000,138900,120800,127700,136100,145100,171500,194500,136500,211500,236600,281300,204900,293600,330100,382800,457700,535900,619300,708100,1197700,1300400,1476800,1521700,1569000,1619000,1670300,1721600,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E262","v":1721600},{"$f":"+E262-AU262","v":0},null,null,{"$f":"+Details!F262-Base!F262","v":0},{"$f":"+Details!G262-Base!G262","v":0},{"$f":"+Details!H262-Base!H262","v":0},{"$f":"+Details!I262-Base!I262","v":0},{"$f":"+Details!J262-Base!J262","v":0},{"$f":"+Details!K262-Base!K262","v":0},{"$f":"+Details!L262-Base!L262","v":0},{"$f":"+Details!M262-Base!M262","v":0},{"$f":"+Details!N262-Base!N262","v":0},{"$f":"+Details!O262-Base!O262","v":0},{"$f":"+Details!P262-Base!P262","v":0},{"$f":"+Details!Q262-Base!Q262","v":0},{"$f":"+Details!R262-Base!R262","v":0},{"$f":"+Details!S262-Base!S262","v":0},{"$f":"+Details!T262-Base!T262","v":0},{"$f":"+Details!U262-Base!U262","v":0},{"$f":"+Details!V262-Base!V262","v":0},{"$f":"+Details!W262-Base!W262","v":0},{"$f":"+Details!X262-Base!X262","v":0},{"$f":"+Details!Y262-Base!Y262","v":0},{"$f":"+Details!Z262-Base!Z262","v":0},{"$f":"+Details!AA262-Base!AA262","v":0},{"$f":"+Details!AB262-Base!AB262","v":0},{"$f":"+Details!AC262-Base!AC262","v":0},{"$f":"+Details!AD262-Base!AD262","v":0},{"$f":"+Details!AE262-Base!AE262","v":0},{"$f":"+Details!AF262-Base!AF262","v":0},{"$f":"+Details!AG262-Base!AG262","v":0},{"$f":"+Details!AH262-Base!AH262","v":0},{"$f":"+Details!AI262-Base!AI262","v":0},{"$f":"+Details!AJ262-Base!AJ262","v":0},{"$f":"+Details!AK262-Base!AK262","v":0},{"$f":"+Details!AL262-Base!AL262","v":0},{"$f":"+Details!AM262-Base!AM262","v":0},{"$f":"+Details!AN262-Base!AN262","v":0},{"$f":"+Details!AO262-Base!AO262","v":0},{"$f":"+Details!AP262-Base!AP262","v":0},{"$f":"+Details!AQ262-Base!AQ262","v":0},{"$f":"+Details!AR262-Base!AR262","v":0},{"$f":"+Details!AS262-Base!AS262","v":0}]
["c","IRA 1",null,null,399900,{"$f":"ROUND(+F9+F29+F63+F87+F91+F94+F95+F96-F133,0)","v":491200},480600,468100,453400,436400,416900,394600,369500,383200,398800,416400,419700,423100,426800,436000,444700,452700,459900,462200,463600,463800,462800,460400,456600,451300,444400,436000,425700,413700,399900,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E263","v":399900},0,null,null,{"$f":"+Details!F263-Base!F263","v":0},{"$f":"+Details!G263-Base!G263","v":0},{"$f":"+Details!H263-Base!H263","v":0},{"$f":"+Details!I263-Base!I263","v":0},{"$f":"+Details!J263-Base!J263","v":0},{"$f":"+Details!K263-Base!K263","v":0},{"$f":"+Details!L263-Base!L263","v":0},{"$f":"+Details!M263-Base!M263","v":0},{"$f":"+Details!N263-Base!N263","v":0},{"$f":"+Details!O263-Base!O263","v":0},{"$f":"+Details!P263-Base!P263","v":0},{"$f":"+Details!Q263-Base!Q263","v":0},{"$f":"+Details!R263-Base!R263","v":0},{"$f":"+Details!S263-Base!S263","v":0},{"$f":"+Details!T263-Base!T263","v":0},{"$f":"+Details!U263-Base!U263","v":0},{"$f":"+Details!V263-Base!V263","v":0},{"$f":"+Details!W263-Base!W263","v":0},{"$f":"+Details!X263-Base!X263","v":0},{"$f":"+Details!Y263-Base!Y263","v":0},{"$f":"+Details!Z263-Base!Z263","v":0},{"$f":"+Details!AA263-Base!AA263","v":0},{"$f":"+Details!AB263-Base!AB263","v":0},{"$f":"+Details!AC263-Base!AC263","v":0},{"$f":"+Details!AD263-Base!AD263","v":0},{"$f":"+Details!AE263-Base!AE263","v":0},{"$f":"+Details!AF263-Base!AF263","v":0},{"$f":"+Details!AG263-Base!AG263","v":0},{"$f":"+Details!AH263-Base!AH263","v":0},{"$f":"+Details!AI263-Base!AI263","v":0},{"$f":"+Details!AJ263-Base!AJ263","v":0},{"$f":"+Details!AK263-Base!AK263","v":0},{"$f":"+Details!AL263-Base!AL263","v":0},{"$f":"+Details!AM263-Base!AM263","v":0},{"$f":"+Details!AN263-Base!AN263","v":0},{"$f":"+Details!AO263-Base!AO263","v":0},{"$f":"+Details!AP263-Base!AP263","v":0},{"$f":"+Details!AQ263-Base!AQ263","v":0},{"$f":"+Details!AR263-Base!AR263","v":0},{"$f":"+Details!AS263-Base!AS263","v":0}]
["c","IRA 2",null,null,471300,{"$f":"ROUND(+F10+F30+F98+F99+F102+F103,0)","v":218500},238100,258800,280800,304100,328700,354800,382400,411700,436000,461700,488900,498800,508100,516800,524800,532200,538700,541100,542300,542300,541000,538300,534000,528000,520400,510900,499700,486500,471300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E264","v":471300},0,null,null,{"$f":"+Details!F264-Base!F264","v":0},{"$f":"+Details!G264-Base!G264","v":0},{"$f":"+Details!H264-Base!H264","v":0},{"$f":"+Details!I264-Base!I264","v":0},{"$f":"+Details!J264-Base!J264","v":0},{"$f":"+Details!K264-Base!K264","v":0},{"$f":"+Details!L264-Base!L264","v":0},{"$f":"+Details!M264-Base!M264","v":0},{"$f":"+Details!N264-Base!N264","v":0},{"$f":"+Details!O264-Base!O264","v":0},{"$f":"+Details!P264-Base!P264","v":0},{"$f":"+Details!Q264-Base!Q264","v":0},{"$f":"+Details!R264-Base!R264","v":0},{"$f":"+Details!S264-Base!S264","v":0},{"$f":"+Details!T264-Base!T264","v":0},{"$f":"+Details!U264-Base!U264","v":0},{"$f":"+Details!V264-Base!V264","v":0},{"$f":"+Details!W264-Base!W264","v":0},{"$f":"+Details!X264-Base!X264","v":0},{"$f":"+Details!Y264-Base!Y264","v":0},{"$f":"+Details!Z264-Base!Z264","v":0},{"$f":"+Details!AA264-Base!AA264","v":0},{"$f":"+Details!AB264-Base!AB264","v":0},{"$f":"+Details!AC264-Base!AC264","v":0},{"$f":"+Details!AD264-Base!AD264","v":0},{"$f":"+Details!AE264-Base!AE264","v":0},{"$f":"+Details!AF264-Base!AF264","v":0},{"$f":"+Details!AG264-Base!AG264","v":0},{"$f":"+Details!AH264-Base!AH264","v":0},{"$f":"+Details!AI264-Base!AI264","v":0},{"$f":"+Details!AJ264-Base!AJ264","v":0},{"$f":"+Details!AK264-Base!AK264","v":0},{"$f":"+Details!AL264-Base!AL264","v":0},{"$f":"+Details!AM264-Base!AM264","v":0},{"$f":"+Details!AN264-Base!AN264","v":0},{"$f":"+Details!AO264-Base!AO264","v":0},{"$f":"+Details!AP264-Base!AP264","v":0},{"$f":"+Details!AQ264-Base!AQ264","v":0},{"$f":"+Details!AR264-Base!AR264","v":0},{"$f":"+Details!AS264-Base!AS264","v":0}]
[null,"IRA ^",null,null,871200,{"$f":"+F263+F264","v":709700},718700,726900,734200,740500,745600,749400,751900,794900,834800,878100,908600,921900,934900,952800,969500,984900,998600,1003300,1005900,1006100,1003800,998700,990600,979300,964800,946900,925400,900200,871200,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E265","v":871200},0,null,null,{"$f":"+Details!F265-Base!F265","v":0},{"$f":"+Details!G265-Base!G265","v":0},{"$f":"+Details!H265-Base!H265","v":0},{"$f":"+Details!I265-Base!I265","v":0},{"$f":"+Details!J265-Base!J265","v":0},{"$f":"+Details!K265-Base!K265","v":0},{"$f":"+Details!L265-Base!L265","v":0},{"$f":"+Details!M265-Base!M265","v":0},{"$f":"+Details!N265-Base!N265","v":0},{"$f":"+Details!O265-Base!O265","v":0},{"$f":"+Details!P265-Base!P265","v":0},{"$f":"+Details!Q265-Base!Q265","v":0},{"$f":"+Details!R265-Base!R265","v":0},{"$f":"+Details!S265-Base!S265","v":0},{"$f":"+Details!T265-Base!T265","v":0},{"$f":"+Details!U265-Base!U265","v":0},{"$f":"+Details!V265-Base!V265","v":0},{"$f":"+Details!W265-Base!W265","v":0},{"$f":"+Details!X265-Base!X265","v":0},{"$f":"+Details!Y265-Base!Y265","v":0},{"$f":"+Details!Z265-Base!Z265","v":0},{"$f":"+Details!AA265-Base!AA265","v":0},{"$f":"+Details!AB265-Base!AB265","v":0},{"$f":"+Details!AC265-Base!AC265","v":0},{"$f":"+Details!AD265-Base!AD265","v":0},{"$f":"+Details!AE265-Base!AE265","v":0},{"$f":"+Details!AF265-Base!AF265","v":0},{"$f":"+Details!AG265-Base!AG265","v":0},{"$f":"+Details!AH265-Base!AH265","v":0},{"$f":"+Details!AI265-Base!AI265","v":0},{"$f":"+Details!AJ265-Base!AJ265","v":0},{"$f":"+Details!AK265-Base!AK265","v":0},{"$f":"+Details!AL265-Base!AL265","v":0},{"$f":"+Details!AM265-Base!AM265","v":0},{"$f":"+Details!AN265-Base!AN265","v":0},{"$f":"+Details!AO265-Base!AO265","v":0},{"$f":"+Details!AP265-Base!AP265","v":0},{"$f":"+Details!AQ265-Base!AQ265","v":0},{"$f":"+Details!AR265-Base!AR265","v":0},{"$f":"+Details!AS265-Base!AS265","v":0}]
["c","Inherited IRA 1",null,null,0,{"$f":"ROUND(+F12+F32+F105+F110+F113+F116,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,31300,26500,25400,24100,22600,20800,18700,16400,13600,10500,7000,2900,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E266","v":0},0,null,null,{"$f":"+Details!F266-Base!F266","v":0},{"$f":"+Details!G266-Base!G266","v":0},{"$f":"+Details!H266-Base!H266","v":0},{"$f":"+Details!I266-Base!I266","v":0},{"$f":"+Details!J266-Base!J266","v":0},{"$f":"+Details!K266-Base!K266","v":0},{"$f":"+Details!L266-Base!L266","v":0},{"$f":"+Details!M266-Base!M266","v":0},{"$f":"+Details!N266-Base!N266","v":0},{"$f":"+Details!O266-Base!O266","v":0},{"$f":"+Details!P266-Base!P266","v":0},{"$f":"+Details!Q266-Base!Q266","v":0},{"$f":"+Details!R266-Base!R266","v":0},{"$f":"+Details!S266-Base!S266","v":0},{"$f":"+Details!T266-Base!T266","v":0},{"$f":"+Details!U266-Base!U266","v":0},{"$f":"+Details!V266-Base!V266","v":0},{"$f":"+Details!W266-Base!W266","v":0},{"$f":"+Details!X266-Base!X266","v":0},{"$f":"+Details!Y266-Base!Y266","v":0},{"$f":"+Details!Z266-Base!Z266","v":0},{"$f":"+Details!AA266-Base!AA266","v":0},{"$f":"+Details!AB266-Base!AB266","v":0},{"$f":"+Details!AC266-Base!AC266","v":0},{"$f":"+Details!AD266-Base!AD266","v":0},{"$f":"+Details!AE266-Base!AE266","v":0},{"$f":"+Details!AF266-Base!AF266","v":0},{"$f":"+Details!AG266-Base!AG266","v":0},{"$f":"+Details!AH266-Base!AH266","v":0},{"$f":"+Details!AI266-Base!AI266","v":0},{"$f":"+Details!AJ266-Base!AJ266","v":0},{"$f":"+Details!AK266-Base!AK266","v":0},{"$f":"+Details!AL266-Base!AL266","v":0},{"$f":"+Details!AM266-Base!AM266","v":0},{"$f":"+Details!AN266-Base!AN266","v":0},{"$f":"+Details!AO266-Base!AO266","v":0},{"$f":"+Details!AP266-Base!AP266","v":0},{"$f":"+Details!AQ266-Base!AQ266","v":0},{"$f":"+Details!AR266-Base!AR266","v":0},{"$f":"+Details!AS266-Base!AS266","v":0}]
["c","Inherited IRA 2",null,null,0,{"$f":"ROUND(+F13+F33+F106+F111+F114+F117,0)","v":0},0,0,0,0,0,0,0,0,0,0,60000,57400,54300,50800,46500,40100,33100,25100,17900,9600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E267","v":0},0,null,null,{"$f":"+Details!F267-Base!F267","v":0},{"$f":"+Details!G267-Base!G267","v":0},{"$f":"+Details!H267-Base!H267","v":0},{"$f":"+Details!I267-Base!I267","v":0},{"$f":"+Details!J267-Base!J267","v":0},{"$f":"+Details!K267-Base!K267","v":0},{"$f":"+Details!L267-Base!L267","v":0},{"$f":"+Details!M267-Base!M267","v":0},{"$f":"+Details!N267-Base!N267","v":0},{"$f":"+Details!O267-Base!O267","v":0},{"$f":"+Details!P267-Base!P267","v":0},{"$f":"+Details!Q267-Base!Q267","v":0},{"$f":"+Details!R267-Base!R267","v":0},{"$f":"+Details!S267-Base!S267","v":0},{"$f":"+Details!T267-Base!T267","v":0},{"$f":"+Details!U267-Base!U267","v":0},{"$f":"+Details!V267-Base!V267","v":0},{"$f":"+Details!W267-Base!W267","v":0},{"$f":"+Details!X267-Base!X267","v":0},{"$f":"+Details!Y267-Base!Y267","v":0},{"$f":"+Details!Z267-Base!Z267","v":0},{"$f":"+Details!AA267-Base!AA267","v":0},{"$f":"+Details!AB267-Base!AB267","v":0},{"$f":"+Details!AC267-Base!AC267","v":0},{"$f":"+Details!AD267-Base!AD267","v":0},{"$f":"+Details!AE267-Base!AE267","v":0},{"$f":"+Details!AF267-Base!AF267","v":0},{"$f":"+Details!AG267-Base!AG267","v":0},{"$f":"+Details!AH267-Base!AH267","v":0},{"$f":"+Details!AI267-Base!AI267","v":0},{"$f":"+Details!AJ267-Base!AJ267","v":0},{"$f":"+Details!AK267-Base!AK267","v":0},{"$f":"+Details!AL267-Base!AL267","v":0},{"$f":"+Details!AM267-Base!AM267","v":0},{"$f":"+Details!AN267-Base!AN267","v":0},{"$f":"+Details!AO267-Base!AO267","v":0},{"$f":"+Details!AP267-Base!AP267","v":0},{"$f":"+Details!AQ267-Base!AQ267","v":0},{"$f":"+Details!AR267-Base!AR267","v":0},{"$f":"+Details!AS267-Base!AS267","v":0}]
[null,"Inherited IRA ^",null,null,0,{"$f":"+F266+F267","v":0},0,0,0,0,0,0,0,0,0,0,60000,57400,54300,50800,82500,71400,59600,50500,42000,32200,20800,18700,16400,13600,10500,7000,2900,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E268","v":0},0,null,null,{"$f":"+Details!F268-Base!F268","v":0},{"$f":"+Details!G268-Base!G268","v":0},{"$f":"+Details!H268-Base!H268","v":0},{"$f":"+Details!I268-Base!I268","v":0},{"$f":"+Details!J268-Base!J268","v":0},{"$f":"+Details!K268-Base!K268","v":0},{"$f":"+Details!L268-Base!L268","v":0},{"$f":"+Details!M268-Base!M268","v":0},{"$f":"+Details!N268-Base!N268","v":0},{"$f":"+Details!O268-Base!O268","v":0},{"$f":"+Details!P268-Base!P268","v":0},{"$f":"+Details!Q268-Base!Q268","v":0},{"$f":"+Details!R268-Base!R268","v":0},{"$f":"+Details!S268-Base!S268","v":0},{"$f":"+Details!T268-Base!T268","v":0},{"$f":"+Details!U268-Base!U268","v":0},{"$f":"+Details!V268-Base!V268","v":0},{"$f":"+Details!W268-Base!W268","v":0},{"$f":"+Details!X268-Base!X268","v":0},{"$f":"+Details!Y268-Base!Y268","v":0},{"$f":"+Details!Z268-Base!Z268","v":0},{"$f":"+Details!AA268-Base!AA268","v":0},{"$f":"+Details!AB268-Base!AB268","v":0},{"$f":"+Details!AC268-Base!AC268","v":0},{"$f":"+Details!AD268-Base!AD268","v":0},{"$f":"+Details!AE268-Base!AE268","v":0},{"$f":"+Details!AF268-Base!AF268","v":0},{"$f":"+Details!AG268-Base!AG268","v":0},{"$f":"+Details!AH268-Base!AH268","v":0},{"$f":"+Details!AI268-Base!AI268","v":0},{"$f":"+Details!AJ268-Base!AJ268","v":0},{"$f":"+Details!AK268-Base!AK268","v":0},{"$f":"+Details!AL268-Base!AL268","v":0},{"$f":"+Details!AM268-Base!AM268","v":0},{"$f":"+Details!AN268-Base!AN268","v":0},{"$f":"+Details!AO268-Base!AO268","v":0},{"$f":"+Details!AP268-Base!AP268","v":0},{"$f":"+Details!AQ268-Base!AQ268","v":0},{"$f":"+Details!AR268-Base!AR268","v":0},{"$f":"+Details!AS268-Base!AS268","v":0}]
[null,"Roth 1",null,null,0,{"$f":"ROUND(+F15+F35+F64+F120+F123+F126+F127,0)","v":80700},86800,93400,100500,106700,113300,120300,127800,135700,144100,153000,162500,172600,183300,194700,206800,219600,233200,204500,174300,142500,109000,73700,36500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E269","v":0},0,null,null,{"$f":"+Details!F269-Base!F269","v":0},{"$f":"+Details!G269-Base!G269","v":0},{"$f":"+Details!H269-Base!H269","v":0},{"$f":"+Details!I269-Base!I269","v":0},{"$f":"+Details!J269-Base!J269","v":0},{"$f":"+Details!K269-Base!K269","v":0},{"$f":"+Details!L269-Base!L269","v":0},{"$f":"+Details!M269-Base!M269","v":0},{"$f":"+Details!N269-Base!N269","v":0},{"$f":"+Details!O269-Base!O269","v":0},{"$f":"+Details!P269-Base!P269","v":0},{"$f":"+Details!Q269-Base!Q269","v":0},{"$f":"+Details!R269-Base!R269","v":0},{"$f":"+Details!S269-Base!S269","v":0},{"$f":"+Details!T269-Base!T269","v":0},{"$f":"+Details!U269-Base!U269","v":0},{"$f":"+Details!V269-Base!V269","v":0},{"$f":"+Details!W269-Base!W269","v":0},{"$f":"+Details!X269-Base!X269","v":0},{"$f":"+Details!Y269-Base!Y269","v":0},{"$f":"+Details!Z269-Base!Z269","v":0},{"$f":"+Details!AA269-Base!AA269","v":0},{"$f":"+Details!AB269-Base!AB269","v":0},{"$f":"+Details!AC269-Base!AC269","v":0},{"$f":"+Details!AD269-Base!AD269","v":0},{"$f":"+Details!AE269-Base!AE269","v":0},{"$f":"+Details!AF269-Base!AF269","v":0},{"$f":"+Details!AG269-Base!AG269","v":0},{"$f":"+Details!AH269-Base!AH269","v":0},{"$f":"+Details!AI269-Base!AI269","v":0},{"$f":"+Details!AJ269-Base!AJ269","v":0},{"$f":"+Details!AK269-Base!AK269","v":0},{"$f":"+Details!AL269-Base!AL269","v":0},{"$f":"+Details!AM269-Base!AM269","v":0},{"$f":"+Details!AN269-Base!AN269","v":0},{"$f":"+Details!AO269-Base!AO269","v":0},{"$f":"+Details!AP269-Base!AP269","v":0},{"$f":"+Details!AQ269-Base!AQ269","v":0},{"$f":"+Details!AR269-Base!AR269","v":0},{"$f":"+Details!AS269-Base!AS269","v":0}]
[null,"Roth 2",null,null,21100,{"$f":"ROUND(+F16+F36+F124,0)","v":26400},27900,29500,31200,33000,34900,36900,39000,36100,32500,28100,22800,16500,9100,9600,10100,10700,11300,11900,12500,13200,13900,14600,15400,16200,17100,18000,19000,20000,21100,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E270","v":21100},0,null,null,{"$f":"+Details!F270-Base!F270","v":0},{"$f":"+Details!G270-Base!G270","v":0},{"$f":"+Details!H270-Base!H270","v":0},{"$f":"+Details!I270-Base!I270","v":0},{"$f":"+Details!J270-Base!J270","v":0},{"$f":"+Details!K270-Base!K270","v":0},{"$f":"+Details!L270-Base!L270","v":0},{"$f":"+Details!M270-Base!M270","v":0},{"$f":"+Details!N270-Base!N270","v":0},{"$f":"+Details!O270-Base!O270","v":0},{"$f":"+Details!P270-Base!P270","v":0},{"$f":"+Details!Q270-Base!Q270","v":0},{"$f":"+Details!R270-Base!R270","v":0},{"$f":"+Details!S270-Base!S270","v":0},{"$f":"+Details!T270-Base!T270","v":0},{"$f":"+Details!U270-Base!U270","v":0},{"$f":"+Details!V270-Base!V270","v":0},{"$f":"+Details!W270-Base!W270","v":0},{"$f":"+Details!X270-Base!X270","v":0},{"$f":"+Details!Y270-Base!Y270","v":0},{"$f":"+Details!Z270-Base!Z270","v":0},{"$f":"+Details!AA270-Base!AA270","v":0},{"$f":"+Details!AB270-Base!AB270","v":0},{"$f":"+Details!AC270-Base!AC270","v":0},{"$f":"+Details!AD270-Base!AD270","v":0},{"$f":"+Details!AE270-Base!AE270","v":0},{"$f":"+Details!AF270-Base!AF270","v":0},{"$f":"+Details!AG270-Base!AG270","v":0},{"$f":"+Details!AH270-Base!AH270","v":0},{"$f":"+Details!AI270-Base!AI270","v":0},{"$f":"+Details!AJ270-Base!AJ270","v":0},{"$f":"+Details!AK270-Base!AK270","v":0},{"$f":"+Details!AL270-Base!AL270","v":0},{"$f":"+Details!AM270-Base!AM270","v":0},{"$f":"+Details!AN270-Base!AN270","v":0},{"$f":"+Details!AO270-Base!AO270","v":0},{"$f":"+Details!AP270-Base!AP270","v":0},{"$f":"+Details!AQ270-Base!AQ270","v":0},{"$f":"+Details!AR270-Base!AR270","v":0},{"$f":"+Details!AS270-Base!AS270","v":0}]
[null,"Roth, existing",null,null,21100,{"$f":"+F269+F270","v":107100},114700,122900,131700,139700,148200,157200,166800,171800,176600,181100,185300,189100,192400,204300,216900,230300,244500,216400,186800,155700,122900,88300,51900,16200,17100,18000,19000,20000,21100,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E271","v":21100},0,null,null,{"$f":"+Details!F271-Base!F271","v":0},{"$f":"+Details!G271-Base!G271","v":0},{"$f":"+Details!H271-Base!H271","v":0},{"$f":"+Details!I271-Base!I271","v":0},{"$f":"+Details!J271-Base!J271","v":0},{"$f":"+Details!K271-Base!K271","v":0},{"$f":"+Details!L271-Base!L271","v":0},{"$f":"+Details!M271-Base!M271","v":0},{"$f":"+Details!N271-Base!N271","v":0},{"$f":"+Details!O271-Base!O271","v":0},{"$f":"+Details!P271-Base!P271","v":0},{"$f":"+Details!Q271-Base!Q271","v":0},{"$f":"+Details!R271-Base!R271","v":0},{"$f":"+Details!S271-Base!S271","v":0},{"$f":"+Details!T271-Base!T271","v":0},{"$f":"+Details!U271-Base!U271","v":0},{"$f":"+Details!V271-Base!V271","v":0},{"$f":"+Details!W271-Base!W271","v":0},{"$f":"+Details!X271-Base!X271","v":0},{"$f":"+Details!Y271-Base!Y271","v":0},{"$f":"+Details!Z271-Base!Z271","v":0},{"$f":"+Details!AA271-Base!AA271","v":0},{"$f":"+Details!AB271-Base!AB271","v":0},{"$f":"+Details!AC271-Base!AC271","v":0},{"$f":"+Details!AD271-Base!AD271","v":0},{"$f":"+Details!AE271-Base!AE271","v":0},{"$f":"+Details!AF271-Base!AF271","v":0},{"$f":"+Details!AG271-Base!AG271","v":0},{"$f":"+Details!AH271-Base!AH271","v":0},{"$f":"+Details!AI271-Base!AI271","v":0},{"$f":"+Details!AJ271-Base!AJ271","v":0},{"$f":"+Details!AK271-Base!AK271","v":0},{"$f":"+Details!AL271-Base!AL271","v":0},{"$f":"+Details!AM271-Base!AM271","v":0},{"$f":"+Details!AN271-Base!AN271","v":0},{"$f":"+Details!AO271-Base!AO271","v":0},{"$f":"+Details!AP271-Base!AP271","v":0},{"$f":"+Details!AQ271-Base!AQ271","v":0},{"$f":"+Details!AR271-Base!AR271","v":0},{"$f":"+Details!AS271-Base!AS271","v":0}]
[null,"Roth, conversion",null,null,0,{"$f":"ROUND(+F18+F38+F133+F134+F135,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E272","v":0},0,null,null,{"$f":"+Details!F272-Base!F272","v":0},{"$f":"+Details!G272-Base!G272","v":0},{"$f":"+Details!H272-Base!H272","v":0},{"$f":"+Details!I272-Base!I272","v":0},{"$f":"+Details!J272-Base!J272","v":0},{"$f":"+Details!K272-Base!K272","v":0},{"$f":"+Details!L272-Base!L272","v":0},{"$f":"+Details!M272-Base!M272","v":0},{"$f":"+Details!N272-Base!N272","v":0},{"$f":"+Details!O272-Base!O272","v":0},{"$f":"+Details!P272-Base!P272","v":0},{"$f":"+Details!Q272-Base!Q272","v":0},{"$f":"+Details!R272-Base!R272","v":0},{"$f":"+Details!S272-Base!S272","v":0},{"$f":"+Details!T272-Base!T272","v":0},{"$f":"+Details!U272-Base!U272","v":0},{"$f":"+Details!V272-Base!V272","v":0},{"$f":"+Details!W272-Base!W272","v":0},{"$f":"+Details!X272-Base!X272","v":0},{"$f":"+Details!Y272-Base!Y272","v":0},{"$f":"+Details!Z272-Base!Z272","v":0},{"$f":"+Details!AA272-Base!AA272","v":0},{"$f":"+Details!AB272-Base!AB272","v":0},{"$f":"+Details!AC272-Base!AC272","v":0},{"$f":"+Details!AD272-Base!AD272","v":0},{"$f":"+Details!AE272-Base!AE272","v":0},{"$f":"+Details!AF272-Base!AF272","v":0},{"$f":"+Details!AG272-Base!AG272","v":0},{"$f":"+Details!AH272-Base!AH272","v":0},{"$f":"+Details!AI272-Base!AI272","v":0},{"$f":"+Details!AJ272-Base!AJ272","v":0},{"$f":"+Details!AK272-Base!AK272","v":0},{"$f":"+Details!AL272-Base!AL272","v":0},{"$f":"+Details!AM272-Base!AM272","v":0},{"$f":"+Details!AN272-Base!AN272","v":0},{"$f":"+Details!AO272-Base!AO272","v":0},{"$f":"+Details!AP272-Base!AP272","v":0},{"$f":"+Details!AQ272-Base!AQ272","v":0},{"$f":"+Details!AR272-Base!AR272","v":0},{"$f":"+Details!AS272-Base!AS272","v":0}]
[null,"Total",null,{"$f":"IF((F246+E259)<>E273,\"Error: \" & (F246+E259)-E273,\".\")","v":"."},2613900,{"$f":"+F262+F265+F268+F271+F272","v":998900},1009900,1007800,1004800,1001000,1021500,1042700,1063800,1138200,1205900,1195700,1365400,1405000,1462900,1412800,1562500,1616700,1685500,1727900,1770600,1813300,1855600,2303400,2359300,2485900,2514100,2540900,2566300,2590500,2613900,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E273","v":2613900},0,null,null,{"$f":"+Details!F273-Base!F273","v":0},{"$f":"+Details!G273-Base!G273","v":0},{"$f":"+Details!H273-Base!H273","v":0},{"$f":"+Details!I273-Base!I273","v":0},{"$f":"+Details!J273-Base!J273","v":0},{"$f":"+Details!K273-Base!K273","v":0},{"$f":"+Details!L273-Base!L273","v":0},{"$f":"+Details!M273-Base!M273","v":0},{"$f":"+Details!N273-Base!N273","v":0},{"$f":"+Details!O273-Base!O273","v":0},{"$f":"+Details!P273-Base!P273","v":0},{"$f":"+Details!Q273-Base!Q273","v":0},{"$f":"+Details!R273-Base!R273","v":0},{"$f":"+Details!S273-Base!S273","v":0},{"$f":"+Details!T273-Base!T273","v":0},{"$f":"+Details!U273-Base!U273","v":0},{"$f":"+Details!V273-Base!V273","v":0},{"$f":"+Details!W273-Base!W273","v":0},{"$f":"+Details!X273-Base!X273","v":0},{"$f":"+Details!Y273-Base!Y273","v":0},{"$f":"+Details!Z273-Base!Z273","v":0},{"$f":"+Details!AA273-Base!AA273","v":0},{"$f":"+Details!AB273-Base!AB273","v":0},{"$f":"+Details!AC273-Base!AC273","v":0},{"$f":"+Details!AD273-Base!AD273","v":0},{"$f":"+Details!AE273-Base!AE273","v":0},{"$f":"+Details!AF273-Base!AF273","v":0},{"$f":"+Details!AG273-Base!AG273","v":0},{"$f":"+Details!AH273-Base!AH273","v":0},{"$f":"+Details!AI273-Base!AI273","v":0},{"$f":"+Details!AJ273-Base!AJ273","v":0},{"$f":"+Details!AK273-Base!AK273","v":0},{"$f":"+Details!AL273-Base!AL273","v":0},{"$f":"+Details!AM273-Base!AM273","v":0},{"$f":"+Details!AN273-Base!AN273","v":0},{"$f":"+Details!AO273-Base!AO273","v":0},{"$f":"+Details!AP273-Base!AP273","v":0},{"$f":"+Details!AQ273-Base!AQ273","v":0},{"$f":"+Details!AR273-Base!AR273","v":0},{"$f":"+Details!AS273-Base!AS273","v":0}]
["c","check total 1: must agree yr/yr w/check total 2",null,"yr 40 omitted",{"$f":"SUM(F274:AS274)-E273","v":46728800},{"$f":"+F246+F259","v":998900},1009900,1007800,1004800,1001000,1021500,1042700,1063800,1138200,1205900,1195700,1365400,1405000,1462900,1412800,1562500,1616700,1685500,1727900,1770600,1813300,1855600,2303400,2359300,2485900,2514100,2540900,2566300,2590500,2613900,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"+Details!F274-Base!F274","v":0},{"$f":"+Details!G274-Base!G274","v":0},{"$f":"+Details!H274-Base!H274","v":0},{"$f":"+Details!I274-Base!I274","v":0},{"$f":"+Details!J274-Base!J274","v":0},{"$f":"+Details!K274-Base!K274","v":0},{"$f":"+Details!L274-Base!L274","v":0},{"$f":"+Details!M274-Base!M274","v":0},{"$f":"+Details!N274-Base!N274","v":0},{"$f":"+Details!O274-Base!O274","v":0},{"$f":"+Details!P274-Base!P274","v":0},{"$f":"+Details!Q274-Base!Q274","v":0},{"$f":"+Details!R274-Base!R274","v":0},{"$f":"+Details!S274-Base!S274","v":0},{"$f":"+Details!T274-Base!T274","v":0},{"$f":"+Details!U274-Base!U274","v":0},{"$f":"+Details!V274-Base!V274","v":0},{"$f":"+Details!W274-Base!W274","v":0},{"$f":"+Details!X274-Base!X274","v":0},{"$f":"+Details!Y274-Base!Y274","v":0},{"$f":"+Details!Z274-Base!Z274","v":0},{"$f":"+Details!AA274-Base!AA274","v":0},{"$f":"+Details!AB274-Base!AB274","v":0},{"$f":"+Details!AC274-Base!AC274","v":0},{"$f":"+Details!AD274-Base!AD274","v":0},{"$f":"+Details!AE274-Base!AE274","v":0},{"$f":"+Details!AF274-Base!AF274","v":0},{"$f":"+Details!AG274-Base!AG274","v":0},{"$f":"+Details!AH274-Base!AH274","v":0},{"$f":"+Details!AI274-Base!AI274","v":0},{"$f":"+Details!AJ274-Base!AJ274","v":0},{"$f":"+Details!AK274-Base!AK274","v":0},{"$f":"+Details!AL274-Base!AL274","v":0},{"$f":"+Details!AM274-Base!AM274","v":0},{"$f":"+Details!AN274-Base!AN274","v":0},{"$f":"+Details!AO274-Base!AO274","v":0},{"$f":"+Details!AP274-Base!AP274","v":0},{"$f":"+Details!AQ274-Base!AQ274","v":0},{"$f":"+Details!AR274-Base!AR274","v":0},{"$f":"+Details!AS274-Base!AS274","v":0}]
["c","check total 2",null,"last modeling yr omitted",{"$f":"SUM(F275:AS275)","v":46728800},{"$f":"+G19","v":998900},1009900,1007800,1004800,1001000,1021500,1042700,1063800,1138200,1205900,1195700,1365400,1405000,1462900,1412800,1562500,1616700,1685500,1727900,1770600,1813300,1855600,2303400,2359300,2485900,2514100,2540900,2566300,2590500,0,0,{"$f":"+AK273-AK274","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F275-Base!F275","v":0},{"$f":"+Details!G275-Base!G275","v":0},{"$f":"+Details!H275-Base!H275","v":0},{"$f":"+Details!I275-Base!I275","v":0},{"$f":"+Details!J275-Base!J275","v":0},{"$f":"+Details!K275-Base!K275","v":0},{"$f":"+Details!L275-Base!L275","v":0},{"$f":"+Details!M275-Base!M275","v":0},{"$f":"+Details!N275-Base!N275","v":0},{"$f":"+Details!O275-Base!O275","v":0},{"$f":"+Details!P275-Base!P275","v":0},{"$f":"+Details!Q275-Base!Q275","v":0},{"$f":"+Details!R275-Base!R275","v":0},{"$f":"+Details!S275-Base!S275","v":0},{"$f":"+Details!T275-Base!T275","v":0},{"$f":"+Details!U275-Base!U275","v":0},{"$f":"+Details!V275-Base!V275","v":0},{"$f":"+Details!W275-Base!W275","v":0},{"$f":"+Details!X275-Base!X275","v":0},{"$f":"+Details!Y275-Base!Y275","v":0},{"$f":"+Details!Z275-Base!Z275","v":0},{"$f":"+Details!AA275-Base!AA275","v":0},{"$f":"+Details!AB275-Base!AB275","v":0},{"$f":"+Details!AC275-Base!AC275","v":0},{"$f":"+Details!AD275-Base!AD275","v":0},{"$f":"+Details!AE275-Base!AE275","v":0},{"$f":"+Details!AF275-Base!AF275","v":0},{"$f":"+Details!AG275-Base!AG275","v":0},{"$f":"+Details!AH275-Base!AH275","v":0},{"$f":"+Details!AI275-Base!AI275","v":0},{"$f":"+Details!AJ275-Base!AJ275","v":0},{"$f":"+Details!AK275-Base!AK275","v":0},{"$f":"+Details!AL275-Base!AL275","v":0},{"$f":"+Details!AM275-Base!AM275","v":0},{"$f":"+Details!AN275-Base!AN275","v":0},{"$f":"+Details!AO275-Base!AO275","v":0},{"$f":"+Details!AP275-Base!AP275","v":0},{"$f":"+Details!AQ275-Base!AQ275","v":0},{"$f":"+Details!AR275-Base!AR275","v":0},{"$f":"+Details!AS275-Base!AS275","v":0}]
[null,null,null,"30 yr difference",{"$f":"SUM(F276:AS276)","v":0},{"$f":"+F274-F275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Various supporting calculations below"]
[null,null,null,null,"year is in forecast = 1",{"$f":"IF(F$7-$F7<=Total_Years-1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Modified Adjusted Gross Income (MAGI)"]
[null,"Federal Adjusted Gross Income",null,null,{"$f":"SUM(F280:AS280)","v":3156900},{"$f":"+F184","v":61600},78300,65000,66900,68700,89700,92200,95000,69100,43800,42800,71900,92100,87700,77800,91600,107600,131100,135300,138400,143700,148900,145400,151100,133500,138100,142400,147000,149600,150600,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E280","v":3156900},{"$f":"+E280-AU280","v":0},null,null,{"$f":"+Details!F280-Base!F280","v":0},{"$f":"+Details!G280-Base!G280","v":0},{"$f":"+Details!H280-Base!H280","v":0},{"$f":"+Details!I280-Base!I280","v":0},{"$f":"+Details!J280-Base!J280","v":0},{"$f":"+Details!K280-Base!K280","v":0},{"$f":"+Details!L280-Base!L280","v":0},{"$f":"+Details!M280-Base!M280","v":0},{"$f":"+Details!N280-Base!N280","v":0},{"$f":"+Details!O280-Base!O280","v":0},{"$f":"+Details!P280-Base!P280","v":0},{"$f":"+Details!Q280-Base!Q280","v":0},{"$f":"+Details!R280-Base!R280","v":0},{"$f":"+Details!S280-Base!S280","v":0},{"$f":"+Details!T280-Base!T280","v":0},{"$f":"+Details!U280-Base!U280","v":0},{"$f":"+Details!V280-Base!V280","v":0},{"$f":"+Details!W280-Base!W280","v":0},{"$f":"+Details!X280-Base!X280","v":0},{"$f":"+Details!Y280-Base!Y280","v":0},{"$f":"+Details!Z280-Base!Z280","v":0},{"$f":"+Details!AA280-Base!AA280","v":0},{"$f":"+Details!AB280-Base!AB280","v":0},{"$f":"+Details!AC280-Base!AC280","v":0},{"$f":"+Details!AD280-Base!AD280","v":0},{"$f":"+Details!AE280-Base!AE280","v":0},{"$f":"+Details!AF280-Base!AF280","v":0},{"$f":"+Details!AG280-Base!AG280","v":0},{"$f":"+Details!AH280-Base!AH280","v":0},{"$f":"+Details!AI280-Base!AI280","v":0},{"$f":"+Details!AJ280-Base!AJ280","v":0},{"$f":"+Details!AK280-Base!AK280","v":0},{"$f":"+Details!AL280-Base!AL280","v":0},{"$f":"+Details!AM280-Base!AM280","v":0},{"$f":"+Details!AN280-Base!AN280","v":0},{"$f":"+Details!AO280-Base!AO280","v":0},{"$f":"+Details!AP280-Base!AP280","v":0},{"$f":"+Details!AQ280-Base!AQ280","v":0},{"$f":"+Details!AR280-Base!AR280","v":0},{"$f":"+Details!AS280-Base!AS280","v":0}]
[null,"Non-taxable Social Security benefits",null,null,{"$f":"SUM(F281:AS281)","v":432100},{"$f":"+F151-F165","v":0},0,0,0,0,3300,3400,3400,38000,50500,52200,39900,31400,34400,25700,20200,13400,9500,9700,9900,10100,10300,10500,10700,7200,7400,7500,7700,7800,8000,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E281","v":432100},{"$f":"+E281-AU281","v":0},null,null,{"$f":"+Details!F281-Base!F281","v":0},{"$f":"+Details!G281-Base!G281","v":0},{"$f":"+Details!H281-Base!H281","v":0},{"$f":"+Details!I281-Base!I281","v":0},{"$f":"+Details!J281-Base!J281","v":0},{"$f":"+Details!K281-Base!K281","v":0},{"$f":"+Details!L281-Base!L281","v":0},{"$f":"+Details!M281-Base!M281","v":0},{"$f":"+Details!N281-Base!N281","v":0},{"$f":"+Details!O281-Base!O281","v":0},{"$f":"+Details!P281-Base!P281","v":0},{"$f":"+Details!Q281-Base!Q281","v":0},{"$f":"+Details!R281-Base!R281","v":0},{"$f":"+Details!S281-Base!S281","v":0},{"$f":"+Details!T281-Base!T281","v":0},{"$f":"+Details!U281-Base!U281","v":0},{"$f":"+Details!V281-Base!V281","v":0},{"$f":"+Details!W281-Base!W281","v":0},{"$f":"+Details!X281-Base!X281","v":0},{"$f":"+Details!Y281-Base!Y281","v":0},{"$f":"+Details!Z281-Base!Z281","v":0},{"$f":"+Details!AA281-Base!AA281","v":0},{"$f":"+Details!AB281-Base!AB281","v":0},{"$f":"+Details!AC281-Base!AC281","v":0},{"$f":"+Details!AD281-Base!AD281","v":0},{"$f":"+Details!AE281-Base!AE281","v":0},{"$f":"+Details!AF281-Base!AF281","v":0},{"$f":"+Details!AG281-Base!AG281","v":0},{"$f":"+Details!AH281-Base!AH281","v":0},{"$f":"+Details!AI281-Base!AI281","v":0},{"$f":"+Details!AJ281-Base!AJ281","v":0},{"$f":"+Details!AK281-Base!AK281","v":0},{"$f":"+Details!AL281-Base!AL281","v":0},{"$f":"+Details!AM281-Base!AM281","v":0},{"$f":"+Details!AN281-Base!AN281","v":0},{"$f":"+Details!AO281-Base!AO281","v":0},{"$f":"+Details!AP281-Base!AP281","v":0},{"$f":"+Details!AQ281-Base!AQ281","v":0},{"$f":"+Details!AR281-Base!AR281","v":0},{"$f":"+Details!AS281-Base!AS281","v":0}]
[null,"Tax-exempt interest",null,null,{"$f":"SUM(F282:AS282)","v":334300},{"$f":"-F170","v":2800},2700,2500,2200,1900,1900,2000,2100,2300,2700,2400,2600,3300,3800,3600,3700,4600,5300,8600,10100,11800,13600,18400,25700,28400,31100,32000,33000,34100,35100,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E282","v":334300},{"$f":"+E282-AU282","v":0},null,null,{"$f":"+Details!F282-Base!F282","v":0},{"$f":"+Details!G282-Base!G282","v":0},{"$f":"+Details!H282-Base!H282","v":0},{"$f":"+Details!I282-Base!I282","v":0},{"$f":"+Details!J282-Base!J282","v":0},{"$f":"+Details!K282-Base!K282","v":0},{"$f":"+Details!L282-Base!L282","v":0},{"$f":"+Details!M282-Base!M282","v":0},{"$f":"+Details!N282-Base!N282","v":0},{"$f":"+Details!O282-Base!O282","v":0},{"$f":"+Details!P282-Base!P282","v":0},{"$f":"+Details!Q282-Base!Q282","v":0},{"$f":"+Details!R282-Base!R282","v":0},{"$f":"+Details!S282-Base!S282","v":0},{"$f":"+Details!T282-Base!T282","v":0},{"$f":"+Details!U282-Base!U282","v":0},{"$f":"+Details!V282-Base!V282","v":0},{"$f":"+Details!W282-Base!W282","v":0},{"$f":"+Details!X282-Base!X282","v":0},{"$f":"+Details!Y282-Base!Y282","v":0},{"$f":"+Details!Z282-Base!Z282","v":0},{"$f":"+Details!AA282-Base!AA282","v":0},{"$f":"+Details!AB282-Base!AB282","v":0},{"$f":"+Details!AC282-Base!AC282","v":0},{"$f":"+Details!AD282-Base!AD282","v":0},{"$f":"+Details!AE282-Base!AE282","v":0},{"$f":"+Details!AF282-Base!AF282","v":0},{"$f":"+Details!AG282-Base!AG282","v":0},{"$f":"+Details!AH282-Base!AH282","v":0},{"$f":"+Details!AI282-Base!AI282","v":0},{"$f":"+Details!AJ282-Base!AJ282","v":0},{"$f":"+Details!AK282-Base!AK282","v":0},{"$f":"+Details!AL282-Base!AL282","v":0},{"$f":"+Details!AM282-Base!AM282","v":0},{"$f":"+Details!AN282-Base!AN282","v":0},{"$f":"+Details!AO282-Base!AO282","v":0},{"$f":"+Details!AP282-Base!AP282","v":0},{"$f":"+Details!AQ282-Base!AQ282","v":0},{"$f":"+Details!AR282-Base!AR282","v":0},{"$f":"+Details!AS282-Base!AS282","v":0}]
[null,"Excluded foreign income","user input",null,{"$f":"SUM(F283:AS283)","v":0},{"$f":"+Details!F283","v":0},{"$f":"+Details!G283","v":0},{"$f":"+Details!H283","v":0},{"$f":"+Details!I283","v":0},{"$f":"+Details!J283","v":0},{"$f":"+Details!K283","v":0},{"$f":"+Details!L283","v":0},{"$f":"+Details!M283","v":0},{"$f":"+Details!N283","v":0},{"$f":"+Details!O283","v":0},{"$f":"+Details!P283","v":0},{"$f":"+Details!Q283","v":0},{"$f":"+Details!R283","v":0},{"$f":"+Details!S283","v":0},{"$f":"+Details!T283","v":0},{"$f":"+Details!U283","v":0},{"$f":"+Details!V283","v":0},{"$f":"+Details!W283","v":0},{"$f":"+Details!X283","v":0},{"$f":"+Details!Y283","v":0},{"$f":"+Details!Z283","v":0},{"$f":"+Details!AA283","v":0},{"$f":"+Details!AB283","v":0},{"$f":"+Details!AC283","v":0},{"$f":"+Details!AD283","v":0},{"$f":"+Details!AE283","v":0},{"$f":"+Details!AF283","v":0},{"$f":"+Details!AG283","v":0},{"$f":"+Details!AH283","v":0},{"$f":"+Details!AI283","v":0},{"$f":"+Details!AJ283","v":0},{"$f":"+Details!AK283","v":0},{"$f":"+Details!AL283","v":0},{"$f":"+Details!AM283","v":0},{"$f":"+Details!AN283","v":0},{"$f":"+Details!AO283","v":0},{"$f":"+Details!AP283","v":0},{"$f":"+Details!AQ283","v":0},{"$f":"+Details!AR283","v":0},{"$f":"+Details!AS283","v":0},null,{"$f":"+Details!E283","v":0},{"$f":"+E283-AU283","v":0},null,null,{"$f":"+Details!F283-Base!F283","v":0},{"$f":"+Details!G283-Base!G283","v":0},{"$f":"+Details!H283-Base!H283","v":0},{"$f":"+Details!I283-Base!I283","v":0},{"$f":"+Details!J283-Base!J283","v":0},{"$f":"+Details!K283-Base!K283","v":0},{"$f":"+Details!L283-Base!L283","v":0},{"$f":"+Details!M283-Base!M283","v":0},{"$f":"+Details!N283-Base!N283","v":0},{"$f":"+Details!O283-Base!O283","v":0},{"$f":"+Details!P283-Base!P283","v":0},{"$f":"+Details!Q283-Base!Q283","v":0},{"$f":"+Details!R283-Base!R283","v":0},{"$f":"+Details!S283-Base!S283","v":0},{"$f":"+Details!T283-Base!T283","v":0},{"$f":"+Details!U283-Base!U283","v":0},{"$f":"+Details!V283-Base!V283","v":0},{"$f":"+Details!W283-Base!W283","v":0},{"$f":"+Details!X283-Base!X283","v":0},{"$f":"+Details!Y283-Base!Y283","v":0},{"$f":"+Details!Z283-Base!Z283","v":0},{"$f":"+Details!AA283-Base!AA283","v":0},{"$f":"+Details!AB283-Base!AB283","v":0},{"$f":"+Details!AC283-Base!AC283","v":0},{"$f":"+Details!AD283-Base!AD283","v":0},{"$f":"+Details!AE283-Base!AE283","v":0},{"$f":"+Details!AF283-Base!AF283","v":0},{"$f":"+Details!AG283-Base!AG283","v":0},{"$f":"+Details!AH283-Base!AH283","v":0},{"$f":"+Details!AI283-Base!AI283","v":0},{"$f":"+Details!AJ283-Base!AJ283","v":0},{"$f":"+Details!AK283-Base!AK283","v":0},{"$f":"+Details!AL283-Base!AL283","v":0},{"$f":"+Details!AM283-Base!AM283","v":0},{"$f":"+Details!AN283-Base!AN283","v":0},{"$f":"+Details!AO283-Base!AO283","v":0},{"$f":"+Details!AP283-Base!AP283","v":0},{"$f":"+Details!AQ283-Base!AQ283","v":0},{"$f":"+Details!AR283-Base!AR283","v":0},{"$f":"+Details!AS283-Base!AS283","v":0}]
[null,"Modified Adjusted Gross Income (MAGI) - Medicare",null,null,{"$f":"SUM(F284:AS284)","v":3491200},{"$f":"F280+F282+ROUND(F283/Round_To,0)*Round_To","v":64400},81000,67500,69100,70600,91600,94200,97100,71400,46500,45200,74500,95400,91500,81400,95300,112200,136400,143900,148500,155500,162500,163800,176800,161900,169200,174400,180000,183700,185700,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E284","v":3491200},{"$f":"+E284-AU284","v":0},null,null,{"$f":"+Details!F284-Base!F284","v":0},{"$f":"+Details!G284-Base!G284","v":0},{"$f":"+Details!H284-Base!H284","v":0},{"$f":"+Details!I284-Base!I284","v":0},{"$f":"+Details!J284-Base!J284","v":0},{"$f":"+Details!K284-Base!K284","v":0},{"$f":"+Details!L284-Base!L284","v":0},{"$f":"+Details!M284-Base!M284","v":0},{"$f":"+Details!N284-Base!N284","v":0},{"$f":"+Details!O284-Base!O284","v":0},{"$f":"+Details!P284-Base!P284","v":0},{"$f":"+Details!Q284-Base!Q284","v":0},{"$f":"+Details!R284-Base!R284","v":0},{"$f":"+Details!S284-Base!S284","v":0},{"$f":"+Details!T284-Base!T284","v":0},{"$f":"+Details!U284-Base!U284","v":0},{"$f":"+Details!V284-Base!V284","v":0},{"$f":"+Details!W284-Base!W284","v":0},{"$f":"+Details!X284-Base!X284","v":0},{"$f":"+Details!Y284-Base!Y284","v":0},{"$f":"+Details!Z284-Base!Z284","v":0},{"$f":"+Details!AA284-Base!AA284","v":0},{"$f":"+Details!AB284-Base!AB284","v":0},{"$f":"+Details!AC284-Base!AC284","v":0},{"$f":"+Details!AD284-Base!AD284","v":0},{"$f":"+Details!AE284-Base!AE284","v":0},{"$f":"+Details!AF284-Base!AF284","v":0},{"$f":"+Details!AG284-Base!AG284","v":0},{"$f":"+Details!AH284-Base!AH284","v":0},{"$f":"+Details!AI284-Base!AI284","v":0},{"$f":"+Details!AJ284-Base!AJ284","v":0},{"$f":"+Details!AK284-Base!AK284","v":0},{"$f":"+Details!AL284-Base!AL284","v":0},{"$f":"+Details!AM284-Base!AM284","v":0},{"$f":"+Details!AN284-Base!AN284","v":0},{"$f":"+Details!AO284-Base!AO284","v":0},{"$f":"+Details!AP284-Base!AP284","v":0},{"$f":"+Details!AQ284-Base!AQ284","v":0},{"$f":"+Details!AR284-Base!AR284","v":0},{"$f":"+Details!AS284-Base!AS284","v":0}]
[null,"Modified Adjusted Gross Income (MAGI) - ACA not used in Base"]
[null,"Medicare IRMAA yearly estimate",{"$f":"IF(IRMAA_Incl=\"y\",\"Included\",\"Excluded\")","v":"Excluded"},{"$f":"+'Tax Tables'!C75 & \" years\"","v":"0 years"},{"$f":"SUM(F286:AS286)","v":0},{"$f":"ROUND(('Tax Tables'!F75*12)*('Tax Tables'!F78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!G75*12)*('Tax Tables'!G78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!H75*12)*('Tax Tables'!H78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!I75*12)*('Tax Tables'!I78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!J75*12)*('Tax Tables'!J78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!K75*12)*('Tax Tables'!K78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!L75*12)*('Tax Tables'!L78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!M75*12)*('Tax Tables'!M78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!N75*12)*('Tax Tables'!N78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!O75*12)*('Tax Tables'!O78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!P75*12)*('Tax Tables'!P78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!Q75*12)*('Tax Tables'!Q78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!R75*12)*('Tax Tables'!R78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!S75*12)*('Tax Tables'!S78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!T75*12)*('Tax Tables'!T78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!U75*12)*('Tax Tables'!U78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!V75*12)*('Tax Tables'!V78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!W75*12)*('Tax Tables'!W78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!X75*12)*('Tax Tables'!X78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!Y75*12)*('Tax Tables'!Y78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!Z75*12)*('Tax Tables'!Z78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AA75*12)*('Tax Tables'!AA78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AB75*12)*('Tax Tables'!AB78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AC75*12)*('Tax Tables'!AC78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AD75*12)*('Tax Tables'!AD78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AE75*12)*('Tax Tables'!AE78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AF75*12)*('Tax Tables'!AF78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AG75*12)*('Tax Tables'!AG78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AH75*12)*('Tax Tables'!AH78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AI75*12)*('Tax Tables'!AI78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AJ75*12)*('Tax Tables'!AJ78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AK75*12)*('Tax Tables'!AK78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AL75*12)*('Tax Tables'!AL78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AM75*12)*('Tax Tables'!AM78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AN75*12)*('Tax Tables'!AN78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AO75*12)*('Tax Tables'!AO78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AP75*12)*('Tax Tables'!AP78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AQ75*12)*('Tax Tables'!AQ78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AR75*12)*('Tax Tables'!AR78)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(('Tax Tables'!AS75*12)*('Tax Tables'!AS78)/Round_To,0)*Round_To","v":0},null,{"$f":"+Details!E286","v":0},{"$f":"+E286-AU286","v":0},null,null,{"$f":"+Details!F286-Base!F286","v":0},{"$f":"+Details!G286-Base!G286","v":0},{"$f":"+Details!H286-Base!H286","v":0},{"$f":"+Details!I286-Base!I286","v":0},{"$f":"+Details!J286-Base!J286","v":0},{"$f":"+Details!K286-Base!K286","v":0},{"$f":"+Details!L286-Base!L286","v":0},{"$f":"+Details!M286-Base!M286","v":0},{"$f":"+Details!N286-Base!N286","v":0},{"$f":"+Details!O286-Base!O286","v":0},{"$f":"+Details!P286-Base!P286","v":0},{"$f":"+Details!Q286-Base!Q286","v":0},{"$f":"+Details!R286-Base!R286","v":0},{"$f":"+Details!S286-Base!S286","v":0},{"$f":"+Details!T286-Base!T286","v":0},{"$f":"+Details!U286-Base!U286","v":0},{"$f":"+Details!V286-Base!V286","v":0},{"$f":"+Details!W286-Base!W286","v":0},{"$f":"+Details!X286-Base!X286","v":0},{"$f":"+Details!Y286-Base!Y286","v":0},{"$f":"+Details!Z286-Base!Z286","v":0},{"$f":"+Details!AA286-Base!AA286","v":0},{"$f":"+Details!AB286-Base!AB286","v":0},{"$f":"+Details!AC286-Base!AC286","v":0},{"$f":"+Details!AD286-Base!AD286","v":0},{"$f":"+Details!AE286-Base!AE286","v":0},{"$f":"+Details!AF286-Base!AF286","v":0},{"$f":"+Details!AG286-Base!AG286","v":0},{"$f":"+Details!AH286-Base!AH286","v":0},{"$f":"+Details!AI286-Base!AI286","v":0},{"$f":"+Details!AJ286-Base!AJ286","v":0},{"$f":"+Details!AK286-Base!AK286","v":0},{"$f":"+Details!AL286-Base!AL286","v":0},{"$f":"+Details!AM286-Base!AM286","v":0},{"$f":"+Details!AN286-Base!AN286","v":0},{"$f":"+Details!AO286-Base!AO286","v":0},{"$f":"+Details!AP286-Base!AP286","v":0},{"$f":"+Details!AQ286-Base!AQ286","v":0},{"$f":"+Details!AR286-Base!AR286","v":0},{"$f":"+Details!AS286-Base!AS286","v":0}]
[null,"ACA Premium Tax Credit","You","not calculated",{"$f":"SUM(F287:AS287)","v":0}]
[null,null,"Spouse","not calculated",{"$f":"SUM(F288:AS288)","v":0}]
[]
[null,"Net Investment Income Tax - Individual"]
[null,"Part I -   1.  Taxable interest",null,null,{"$f":"SUM(F291:AS291)","v":12600},{"$f":"F450","v":100},100,100,100,100,100,100,100,100,100,100,100,200,200,200,200,200,300,300,400,400,500,700,900,1000,1100,1100,1200,1200,1300,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F291-Base!F291","v":0},{"$f":"+Details!G291-Base!G291","v":0},{"$f":"+Details!H291-Base!H291","v":0},{"$f":"+Details!I291-Base!I291","v":0},{"$f":"+Details!J291-Base!J291","v":0},{"$f":"+Details!K291-Base!K291","v":0},{"$f":"+Details!L291-Base!L291","v":0},{"$f":"+Details!M291-Base!M291","v":0},{"$f":"+Details!N291-Base!N291","v":0},{"$f":"+Details!O291-Base!O291","v":0},{"$f":"+Details!P291-Base!P291","v":0},{"$f":"+Details!Q291-Base!Q291","v":0},{"$f":"+Details!R291-Base!R291","v":0},{"$f":"+Details!S291-Base!S291","v":0},{"$f":"+Details!T291-Base!T291","v":0},{"$f":"+Details!U291-Base!U291","v":0},{"$f":"+Details!V291-Base!V291","v":0},{"$f":"+Details!W291-Base!W291","v":0},{"$f":"+Details!X291-Base!X291","v":0},{"$f":"+Details!Y291-Base!Y291","v":0},{"$f":"+Details!Z291-Base!Z291","v":0},{"$f":"+Details!AA291-Base!AA291","v":0},{"$f":"+Details!AB291-Base!AB291","v":0},{"$f":"+Details!AC291-Base!AC291","v":0},{"$f":"+Details!AD291-Base!AD291","v":0},{"$f":"+Details!AE291-Base!AE291","v":0},{"$f":"+Details!AF291-Base!AF291","v":0},{"$f":"+Details!AG291-Base!AG291","v":0},{"$f":"+Details!AH291-Base!AH291","v":0},{"$f":"+Details!AI291-Base!AI291","v":0},{"$f":"+Details!AJ291-Base!AJ291","v":0},{"$f":"+Details!AK291-Base!AK291","v":0},{"$f":"+Details!AL291-Base!AL291","v":0},{"$f":"+Details!AM291-Base!AM291","v":0},{"$f":"+Details!AN291-Base!AN291","v":0},{"$f":"+Details!AO291-Base!AO291","v":0},{"$f":"+Details!AP291-Base!AP291","v":0},{"$f":"+Details!AQ291-Base!AQ291","v":0},{"$f":"+Details!AR291-Base!AR291","v":0},{"$f":"+Details!AS291-Base!AS291","v":0}]
[null,"              2.  Ordinary Dividends",null,null,98500,{"$f":"F169+F170+F171","v":1600},1500,1400,1300,1100,1100,1100,1200,1400,1500,1400,1500,1900,2200,2100,2100,2700,3100,2100,2500,2900,3300,5000,6200,6900,7400,7600,7900,8100,8400,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F292-Base!F292","v":0},{"$f":"+Details!G292-Base!G292","v":0},{"$f":"+Details!H292-Base!H292","v":0},{"$f":"+Details!I292-Base!I292","v":0},{"$f":"+Details!J292-Base!J292","v":0},{"$f":"+Details!K292-Base!K292","v":0},{"$f":"+Details!L292-Base!L292","v":0},{"$f":"+Details!M292-Base!M292","v":0},{"$f":"+Details!N292-Base!N292","v":0},{"$f":"+Details!O292-Base!O292","v":0},{"$f":"+Details!P292-Base!P292","v":0},{"$f":"+Details!Q292-Base!Q292","v":0},{"$f":"+Details!R292-Base!R292","v":0},{"$f":"+Details!S292-Base!S292","v":0},{"$f":"+Details!T292-Base!T292","v":0},{"$f":"+Details!U292-Base!U292","v":0},{"$f":"+Details!V292-Base!V292","v":0},{"$f":"+Details!W292-Base!W292","v":0},{"$f":"+Details!X292-Base!X292","v":0},{"$f":"+Details!Y292-Base!Y292","v":0},{"$f":"+Details!Z292-Base!Z292","v":0},{"$f":"+Details!AA292-Base!AA292","v":0},{"$f":"+Details!AB292-Base!AB292","v":0},{"$f":"+Details!AC292-Base!AC292","v":0},{"$f":"+Details!AD292-Base!AD292","v":0},{"$f":"+Details!AE292-Base!AE292","v":0},{"$f":"+Details!AF292-Base!AF292","v":0},{"$f":"+Details!AG292-Base!AG292","v":0},{"$f":"+Details!AH292-Base!AH292","v":0},{"$f":"+Details!AI292-Base!AI292","v":0},{"$f":"+Details!AJ292-Base!AJ292","v":0},{"$f":"+Details!AK292-Base!AK292","v":0},{"$f":"+Details!AL292-Base!AL292","v":0},{"$f":"+Details!AM292-Base!AM292","v":0},{"$f":"+Details!AN292-Base!AN292","v":0},{"$f":"+Details!AO292-Base!AO292","v":0},{"$f":"+Details!AP292-Base!AP292","v":0},{"$f":"+Details!AQ292-Base!AQ292","v":0},{"$f":"+Details!AR292-Base!AR292","v":0},{"$f":"+Details!AS292-Base!AS292","v":0}]
[null,"              3.  Annuities",null,null,144000,{"$f":"F173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F293-Base!F293","v":0},{"$f":"+Details!G293-Base!G293","v":0},{"$f":"+Details!H293-Base!H293","v":0},{"$f":"+Details!I293-Base!I293","v":0},{"$f":"+Details!J293-Base!J293","v":0},{"$f":"+Details!K293-Base!K293","v":0},{"$f":"+Details!L293-Base!L293","v":0},{"$f":"+Details!M293-Base!M293","v":0},{"$f":"+Details!N293-Base!N293","v":0},{"$f":"+Details!O293-Base!O293","v":0},{"$f":"+Details!P293-Base!P293","v":0},{"$f":"+Details!Q293-Base!Q293","v":0},{"$f":"+Details!R293-Base!R293","v":0},{"$f":"+Details!S293-Base!S293","v":0},{"$f":"+Details!T293-Base!T293","v":0},{"$f":"+Details!U293-Base!U293","v":0},{"$f":"+Details!V293-Base!V293","v":0},{"$f":"+Details!W293-Base!W293","v":0},{"$f":"+Details!X293-Base!X293","v":0},{"$f":"+Details!Y293-Base!Y293","v":0},{"$f":"+Details!Z293-Base!Z293","v":0},{"$f":"+Details!AA293-Base!AA293","v":0},{"$f":"+Details!AB293-Base!AB293","v":0},{"$f":"+Details!AC293-Base!AC293","v":0},{"$f":"+Details!AD293-Base!AD293","v":0},{"$f":"+Details!AE293-Base!AE293","v":0},{"$f":"+Details!AF293-Base!AF293","v":0},{"$f":"+Details!AG293-Base!AG293","v":0},{"$f":"+Details!AH293-Base!AH293","v":0},{"$f":"+Details!AI293-Base!AI293","v":0},{"$f":"+Details!AJ293-Base!AJ293","v":0},{"$f":"+Details!AK293-Base!AK293","v":0},{"$f":"+Details!AL293-Base!AL293","v":0},{"$f":"+Details!AM293-Base!AM293","v":0},{"$f":"+Details!AN293-Base!AN293","v":0},{"$f":"+Details!AO293-Base!AO293","v":0},{"$f":"+Details!AP293-Base!AP293","v":0},{"$f":"+Details!AQ293-Base!AQ293","v":0},{"$f":"+Details!AR293-Base!AR293","v":0},{"$f":"+Details!AS293-Base!AS293","v":0}]
[null,"              5a.  Net gain or loss",null,null,0,{"$f":"F206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F294-Base!F294","v":0},{"$f":"+Details!G294-Base!G294","v":0},{"$f":"+Details!H294-Base!H294","v":0},{"$f":"+Details!I294-Base!I294","v":0},{"$f":"+Details!J294-Base!J294","v":0},{"$f":"+Details!K294-Base!K294","v":0},{"$f":"+Details!L294-Base!L294","v":0},{"$f":"+Details!M294-Base!M294","v":0},{"$f":"+Details!N294-Base!N294","v":0},{"$f":"+Details!O294-Base!O294","v":0},{"$f":"+Details!P294-Base!P294","v":0},{"$f":"+Details!Q294-Base!Q294","v":0},{"$f":"+Details!R294-Base!R294","v":0},{"$f":"+Details!S294-Base!S294","v":0},{"$f":"+Details!T294-Base!T294","v":0},{"$f":"+Details!U294-Base!U294","v":0},{"$f":"+Details!V294-Base!V294","v":0},{"$f":"+Details!W294-Base!W294","v":0},{"$f":"+Details!X294-Base!X294","v":0},{"$f":"+Details!Y294-Base!Y294","v":0},{"$f":"+Details!Z294-Base!Z294","v":0},{"$f":"+Details!AA294-Base!AA294","v":0},{"$f":"+Details!AB294-Base!AB294","v":0},{"$f":"+Details!AC294-Base!AC294","v":0},{"$f":"+Details!AD294-Base!AD294","v":0},{"$f":"+Details!AE294-Base!AE294","v":0},{"$f":"+Details!AF294-Base!AF294","v":0},{"$f":"+Details!AG294-Base!AG294","v":0},{"$f":"+Details!AH294-Base!AH294","v":0},{"$f":"+Details!AI294-Base!AI294","v":0},{"$f":"+Details!AJ294-Base!AJ294","v":0},{"$f":"+Details!AK294-Base!AK294","v":0},{"$f":"+Details!AL294-Base!AL294","v":0},{"$f":"+Details!AM294-Base!AM294","v":0},{"$f":"+Details!AN294-Base!AN294","v":0},{"$f":"+Details!AO294-Base!AO294","v":0},{"$f":"+Details!AP294-Base!AP294","v":0},{"$f":"+Details!AQ294-Base!AQ294","v":0},{"$f":"+Details!AR294-Base!AR294","v":0},{"$f":"+Details!AS294-Base!AS294","v":0}]
[null,"              8.  Total investment income - combine lines 1, 2, 3, 5a",null,null,255100,{"$f":"F291+F292+F293+F294","v":1700},{"$f":"SUM(G291:G294)","v":1600},1500,1400,1200,1200,1200,1300,1500,1600,1500,1600,2100,2400,11300,11300,11900,12400,11400,11900,12300,12800,14700,16100,16900,17500,17700,18100,18300,18700,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F295-Base!F295","v":0},{"$f":"+Details!G295-Base!G295","v":0},{"$f":"+Details!H295-Base!H295","v":0},{"$f":"+Details!I295-Base!I295","v":0},{"$f":"+Details!J295-Base!J295","v":0},{"$f":"+Details!K295-Base!K295","v":0},{"$f":"+Details!L295-Base!L295","v":0},{"$f":"+Details!M295-Base!M295","v":0},{"$f":"+Details!N295-Base!N295","v":0},{"$f":"+Details!O295-Base!O295","v":0},{"$f":"+Details!P295-Base!P295","v":0},{"$f":"+Details!Q295-Base!Q295","v":0},{"$f":"+Details!R295-Base!R295","v":0},{"$f":"+Details!S295-Base!S295","v":0},{"$f":"+Details!T295-Base!T295","v":0},{"$f":"+Details!U295-Base!U295","v":0},{"$f":"+Details!V295-Base!V295","v":0},{"$f":"+Details!W295-Base!W295","v":0},{"$f":"+Details!X295-Base!X295","v":0},{"$f":"+Details!Y295-Base!Y295","v":0},{"$f":"+Details!Z295-Base!Z295","v":0},{"$f":"+Details!AA295-Base!AA295","v":0},{"$f":"+Details!AB295-Base!AB295","v":0},{"$f":"+Details!AC295-Base!AC295","v":0},{"$f":"+Details!AD295-Base!AD295","v":0},{"$f":"+Details!AE295-Base!AE295","v":0},{"$f":"+Details!AF295-Base!AF295","v":0},{"$f":"+Details!AG295-Base!AG295","v":0},{"$f":"+Details!AH295-Base!AH295","v":0},{"$f":"+Details!AI295-Base!AI295","v":0},{"$f":"+Details!AJ295-Base!AJ295","v":0},{"$f":"+Details!AK295-Base!AK295","v":0},{"$f":"+Details!AL295-Base!AL295","v":0},{"$f":"+Details!AM295-Base!AM295","v":0},{"$f":"+Details!AN295-Base!AN295","v":0},{"$f":"+Details!AO295-Base!AO295","v":0},{"$f":"+Details!AP295-Base!AP295","v":0},{"$f":"+Details!AQ295-Base!AQ295","v":0},{"$f":"+Details!AR295-Base!AR295","v":0},{"$f":"+Details!AS295-Base!AS295","v":0}]
["23,0","Part II -  9b.  State income tax allocation   SALT limit:",null,{"$f":"+SALT_Limit","v":10000},8604.3415794300945,{"$f":"IF(F298=0,0,IF(F241*F295/F298>SALT_Limit, SALT_Limit,F241*F295/F298))","v":27.597402597402599},32.694763729246489,23.076923076923077,20.92675635276532,15.720524017467248,13.377926421404682,13.015184381778742,27.368421052631579,10.85383502170767,7.3059360730593603,7.009345794392523,11.126564673157162,18.241042345276874,21.892816419612316,116.19537275064268,123.36244541484716,132.71375464684016,179.71014492753622,185.36585365853659,197.76011560693641,213.98747390396659,232.10208193418401,677.37276478679507,756.518861681006,860.82397003745314,912.38233164373639,919.80337078651689,935.78231292517012,954.14438502673795,956.10889774236387,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F296-Base!F296","v":0},{"$f":"+Details!G296-Base!G296","v":0},{"$f":"+Details!H296-Base!H296","v":0},{"$f":"+Details!I296-Base!I296","v":0},{"$f":"+Details!J296-Base!J296","v":0},{"$f":"+Details!K296-Base!K296","v":0},{"$f":"+Details!L296-Base!L296","v":0},{"$f":"+Details!M296-Base!M296","v":0},{"$f":"+Details!N296-Base!N296","v":0},{"$f":"+Details!O296-Base!O296","v":0},{"$f":"+Details!P296-Base!P296","v":0},{"$f":"+Details!Q296-Base!Q296","v":0},{"$f":"+Details!R296-Base!R296","v":0},{"$f":"+Details!S296-Base!S296","v":0},{"$f":"+Details!T296-Base!T296","v":0},{"$f":"+Details!U296-Base!U296","v":0},{"$f":"+Details!V296-Base!V296","v":0},{"$f":"+Details!W296-Base!W296","v":0},{"$f":"+Details!X296-Base!X296","v":0},{"$f":"+Details!Y296-Base!Y296","v":0},{"$f":"+Details!Z296-Base!Z296","v":0},{"$f":"+Details!AA296-Base!AA296","v":0},{"$f":"+Details!AB296-Base!AB296","v":0},{"$f":"+Details!AC296-Base!AC296","v":0},{"$f":"+Details!AD296-Base!AD296","v":0},{"$f":"+Details!AE296-Base!AE296","v":0},{"$f":"+Details!AF296-Base!AF296","v":0},{"$f":"+Details!AG296-Base!AG296","v":0},{"$f":"+Details!AH296-Base!AH296","v":0},{"$f":"+Details!AI296-Base!AI296","v":0},{"$f":"+Details!AJ296-Base!AJ296","v":0},{"$f":"+Details!AK296-Base!AK296","v":0},{"$f":"+Details!AL296-Base!AL296","v":0},{"$f":"+Details!AM296-Base!AM296","v":0},{"$f":"+Details!AN296-Base!AN296","v":0},{"$f":"+Details!AO296-Base!AO296","v":0},{"$f":"+Details!AP296-Base!AP296","v":0},{"$f":"+Details!AQ296-Base!AQ296","v":0},{"$f":"+Details!AR296-Base!AR296","v":0},{"$f":"+Details!AS296-Base!AS296","v":0}]
[null,"Part III - 12.  Net investment income = line 8 - 9b",null,null,{"$f":"SUM(F297:AS297)","v":246495.6584205699},{"$f":"MAX(0, F295-F296)","v":1672.4025974025974},{"$f":"MAX(0, G295-G296)","v":1567.3052362707535},1476.9230769230769,1379.0732436472347,1184.2794759825329,1186.6220735785953,1186.9848156182213,1272.6315789473683,1489.1461649782923,1592.6940639269405,1492.9906542056074,1588.8734353268428,2081.758957654723,2378.1071835803878,11183.804627249358,11176.637554585153,11767.28624535316,12220.289855072464,11214.634146341463,11702.239884393064,12086.012526096034,12567.897918065815,14022.627235213205,15343.481138318994,16039.176029962548,16587.617668356263,16780.196629213482,17164.21768707483,17345.855614973261,17743.891102257636,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F297-Base!F297","v":0},{"$f":"+Details!G297-Base!G297","v":0},{"$f":"+Details!H297-Base!H297","v":0},{"$f":"+Details!I297-Base!I297","v":0},{"$f":"+Details!J297-Base!J297","v":0},{"$f":"+Details!K297-Base!K297","v":0},{"$f":"+Details!L297-Base!L297","v":0},{"$f":"+Details!M297-Base!M297","v":0},{"$f":"+Details!N297-Base!N297","v":0},{"$f":"+Details!O297-Base!O297","v":0},{"$f":"+Details!P297-Base!P297","v":0},{"$f":"+Details!Q297-Base!Q297","v":0},{"$f":"+Details!R297-Base!R297","v":0},{"$f":"+Details!S297-Base!S297","v":0},{"$f":"+Details!T297-Base!T297","v":0},{"$f":"+Details!U297-Base!U297","v":0},{"$f":"+Details!V297-Base!V297","v":0},{"$f":"+Details!W297-Base!W297","v":0},{"$f":"+Details!X297-Base!X297","v":0},{"$f":"+Details!Y297-Base!Y297","v":0},{"$f":"+Details!Z297-Base!Z297","v":0},{"$f":"+Details!AA297-Base!AA297","v":0},{"$f":"+Details!AB297-Base!AB297","v":0},{"$f":"+Details!AC297-Base!AC297","v":0},{"$f":"+Details!AD297-Base!AD297","v":0},{"$f":"+Details!AE297-Base!AE297","v":0},{"$f":"+Details!AF297-Base!AF297","v":0},{"$f":"+Details!AG297-Base!AG297","v":0},{"$f":"+Details!AH297-Base!AH297","v":0},{"$f":"+Details!AI297-Base!AI297","v":0},{"$f":"+Details!AJ297-Base!AJ297","v":0},{"$f":"+Details!AK297-Base!AK297","v":0},{"$f":"+Details!AL297-Base!AL297","v":0},{"$f":"+Details!AM297-Base!AM297","v":0},{"$f":"+Details!AN297-Base!AN297","v":0},{"$f":"+Details!AO297-Base!AO297","v":0},{"$f":"+Details!AP297-Base!AP297","v":0},{"$f":"+Details!AQ297-Base!AQ297","v":0},{"$f":"+Details!AR297-Base!AR297","v":0},{"$f":"+Details!AS297-Base!AS297","v":0}]
[null,"             13.  Modified adjusted gross income",null,null,3156900,{"$f":"F184","v":61600},78300,65000,66900,68700,89700,92200,95000,69100,43800,42800,71900,92100,87700,77800,91600,107600,131100,135300,138400,143700,148900,145400,151100,133500,138100,142400,147000,149600,150600,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F298-Base!F298","v":0},{"$f":"+Details!G298-Base!G298","v":0},{"$f":"+Details!H298-Base!H298","v":0},{"$f":"+Details!I298-Base!I298","v":0},{"$f":"+Details!J298-Base!J298","v":0},{"$f":"+Details!K298-Base!K298","v":0},{"$f":"+Details!L298-Base!L298","v":0},{"$f":"+Details!M298-Base!M298","v":0},{"$f":"+Details!N298-Base!N298","v":0},{"$f":"+Details!O298-Base!O298","v":0},{"$f":"+Details!P298-Base!P298","v":0},{"$f":"+Details!Q298-Base!Q298","v":0},{"$f":"+Details!R298-Base!R298","v":0},{"$f":"+Details!S298-Base!S298","v":0},{"$f":"+Details!T298-Base!T298","v":0},{"$f":"+Details!U298-Base!U298","v":0},{"$f":"+Details!V298-Base!V298","v":0},{"$f":"+Details!W298-Base!W298","v":0},{"$f":"+Details!X298-Base!X298","v":0},{"$f":"+Details!Y298-Base!Y298","v":0},{"$f":"+Details!Z298-Base!Z298","v":0},{"$f":"+Details!AA298-Base!AA298","v":0},{"$f":"+Details!AB298-Base!AB298","v":0},{"$f":"+Details!AC298-Base!AC298","v":0},{"$f":"+Details!AD298-Base!AD298","v":0},{"$f":"+Details!AE298-Base!AE298","v":0},{"$f":"+Details!AF298-Base!AF298","v":0},{"$f":"+Details!AG298-Base!AG298","v":0},{"$f":"+Details!AH298-Base!AH298","v":0},{"$f":"+Details!AI298-Base!AI298","v":0},{"$f":"+Details!AJ298-Base!AJ298","v":0},{"$f":"+Details!AK298-Base!AK298","v":0},{"$f":"+Details!AL298-Base!AL298","v":0},{"$f":"+Details!AM298-Base!AM298","v":0},{"$f":"+Details!AN298-Base!AN298","v":0},{"$f":"+Details!AO298-Base!AO298","v":0},{"$f":"+Details!AP298-Base!AP298","v":0},{"$f":"+Details!AQ298-Base!AQ298","v":0},{"$f":"+Details!AR298-Base!AR298","v":0},{"$f":"+Details!AS298-Base!AS298","v":0}]
["23,0","             14.  Threshold based on filing status",null,null,null,{"$f":"IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!F159, 'Tax Tables'!F225), 'Tax Tables'!F225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(G$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!G159, 'Tax Tables'!G225), 'Tax Tables'!G225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(H$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!H159, 'Tax Tables'!H225), 'Tax Tables'!H225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(I$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!I159, 'Tax Tables'!I225), 'Tax Tables'!I225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(J$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!J159, 'Tax Tables'!J225), 'Tax Tables'!J225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(K$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!K159, 'Tax Tables'!K225), 'Tax Tables'!K225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(L$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!L159, 'Tax Tables'!L225), 'Tax Tables'!L225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(M$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!M159, 'Tax Tables'!M225), 'Tax Tables'!M225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(N$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!N159, 'Tax Tables'!N225), 'Tax Tables'!N225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(O$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!O159, 'Tax Tables'!O225), 'Tax Tables'!O225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(P$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!P159, 'Tax Tables'!P225), 'Tax Tables'!P225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(Q$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!Q159, 'Tax Tables'!Q225), 'Tax Tables'!Q225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(R$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!R159, 'Tax Tables'!R225), 'Tax Tables'!R225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(S$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!S159, 'Tax Tables'!S225), 'Tax Tables'!S225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(T$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!T159, 'Tax Tables'!T225), 'Tax Tables'!T225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(U$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!U159, 'Tax Tables'!U225), 'Tax Tables'!U225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(V$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!V159, 'Tax Tables'!V225), 'Tax Tables'!V225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(W$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!W159, 'Tax Tables'!W225), 'Tax Tables'!W225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(X$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!X159, 'Tax Tables'!X225), 'Tax Tables'!X225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(Y$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!Y159, 'Tax Tables'!Y225), 'Tax Tables'!Y225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(Z$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!Z159, 'Tax Tables'!Z225), 'Tax Tables'!Z225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AA$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AA159, 'Tax Tables'!AA225), 'Tax Tables'!AA225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AB$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AB159, 'Tax Tables'!AB225), 'Tax Tables'!AB225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AC$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AC159, 'Tax Tables'!AC225), 'Tax Tables'!AC225)","v":250000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AD$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AD159, 'Tax Tables'!AD225), 'Tax Tables'!AD225)","v":200000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AE$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AE159, 'Tax Tables'!AE225), 'Tax Tables'!AE225)","v":200000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AF$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AF159, 'Tax Tables'!AF225), 'Tax Tables'!AF225)","v":200000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AG$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AG159, 'Tax Tables'!AG225), 'Tax Tables'!AG225)","v":200000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AH$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AH159, 'Tax Tables'!AH225), 'Tax Tables'!AH225)","v":200000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AI$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AI159, 'Tax Tables'!AI225), 'Tax Tables'!AI225)","v":200000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AJ$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AJ159, 'Tax Tables'!AJ225), 'Tax Tables'!AJ225)","v":200000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AK$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AK159, 'Tax Tables'!AK225), 'Tax Tables'!AK225)","v":200000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AL$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AL159, 'Tax Tables'!AL225), 'Tax Tables'!AL225)","v":200000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AM$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AM159, 'Tax Tables'!AM225), 'Tax Tables'!AM225)","v":200000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AN$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AN159, 'Tax Tables'!AN225), 'Tax Tables'!AN225)","v":200000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AO$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AO159, 'Tax Tables'!AO225), 'Tax Tables'!AO225)","v":200000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AP$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AP159, 'Tax Tables'!AP225), 'Tax Tables'!AP225)","v":200000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AQ$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AQ159, 'Tax Tables'!AQ225), 'Tax Tables'!AQ225)","v":200000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AR$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AR159, 'Tax Tables'!AR225), 'Tax Tables'!AR225)","v":200000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AS159, 'Tax Tables'!AS225), 'Tax Tables'!AS225)","v":200000}]
[null,"             15.  Subtract line 14 from 13",null,null,{"$f":"SUM(F300:AS300)","v":0},{"$f":"MAX(0, F298-F299)","v":0},{"$f":"MAX(0, G298-G299)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F300-Base!F300","v":0},{"$f":"+Details!G300-Base!G300","v":0},{"$f":"+Details!H300-Base!H300","v":0},{"$f":"+Details!I300-Base!I300","v":0},{"$f":"+Details!J300-Base!J300","v":0},{"$f":"+Details!K300-Base!K300","v":0},{"$f":"+Details!L300-Base!L300","v":0},{"$f":"+Details!M300-Base!M300","v":0},{"$f":"+Details!N300-Base!N300","v":0},{"$f":"+Details!O300-Base!O300","v":0},{"$f":"+Details!P300-Base!P300","v":0},{"$f":"+Details!Q300-Base!Q300","v":0},{"$f":"+Details!R300-Base!R300","v":0},{"$f":"+Details!S300-Base!S300","v":0},{"$f":"+Details!T300-Base!T300","v":0},{"$f":"+Details!U300-Base!U300","v":0},{"$f":"+Details!V300-Base!V300","v":0},{"$f":"+Details!W300-Base!W300","v":0},{"$f":"+Details!X300-Base!X300","v":0},{"$f":"+Details!Y300-Base!Y300","v":0},{"$f":"+Details!Z300-Base!Z300","v":0},{"$f":"+Details!AA300-Base!AA300","v":0},{"$f":"+Details!AB300-Base!AB300","v":0},{"$f":"+Details!AC300-Base!AC300","v":0},{"$f":"+Details!AD300-Base!AD300","v":0},{"$f":"+Details!AE300-Base!AE300","v":0},{"$f":"+Details!AF300-Base!AF300","v":0},{"$f":"+Details!AG300-Base!AG300","v":0},{"$f":"+Details!AH300-Base!AH300","v":0},{"$f":"+Details!AI300-Base!AI300","v":0},{"$f":"+Details!AJ300-Base!AJ300","v":0},{"$f":"+Details!AK300-Base!AK300","v":0},{"$f":"+Details!AL300-Base!AL300","v":0},{"$f":"+Details!AM300-Base!AM300","v":0},{"$f":"+Details!AN300-Base!AN300","v":0},{"$f":"+Details!AO300-Base!AO300","v":0},{"$f":"+Details!AP300-Base!AP300","v":0},{"$f":"+Details!AQ300-Base!AQ300","v":0},{"$f":"+Details!AR300-Base!AR300","v":0},{"$f":"+Details!AS300-Base!AS300","v":0}]
["23,0","                    User supplied amount to include in line 16",null,null,0,{"$f":"+Details!F301","v":0},{"$f":"+Details!G301","v":0},{"$f":"+Details!H301","v":0},{"$f":"+Details!I301","v":0},{"$f":"+Details!J301","v":0},{"$f":"+Details!K301","v":0},{"$f":"+Details!L301","v":0},{"$f":"+Details!M301","v":0},{"$f":"+Details!N301","v":0},{"$f":"+Details!O301","v":0},{"$f":"+Details!P301","v":0},{"$f":"+Details!Q301","v":0},{"$f":"+Details!R301","v":0},{"$f":"+Details!S301","v":0},{"$f":"+Details!T301","v":0},{"$f":"+Details!U301","v":0},{"$f":"+Details!V301","v":0},{"$f":"+Details!W301","v":0},{"$f":"+Details!X301","v":0},{"$f":"+Details!Y301","v":0},{"$f":"+Details!Z301","v":0},{"$f":"+Details!AA301","v":0},{"$f":"+Details!AB301","v":0},{"$f":"+Details!AC301","v":0},{"$f":"+Details!AD301","v":0},{"$f":"+Details!AE301","v":0},{"$f":"+Details!AF301","v":0},{"$f":"+Details!AG301","v":0},{"$f":"+Details!AH301","v":0},{"$f":"+Details!AI301","v":0},{"$f":"+Details!AJ301","v":0},{"$f":"+Details!AK301","v":0},{"$f":"+Details!AL301","v":0},{"$f":"+Details!AM301","v":0},{"$f":"+Details!AN301","v":0},{"$f":"+Details!AO301","v":0},{"$f":"+Details!AP301","v":0},{"$f":"+Details!AQ301","v":0},{"$f":"+Details!AR301","v":0},{"$f":"+Details!AS301","v":0},null,null,null,null,null,{"$f":"+Details!F301-Base!F301","v":0}]
[null,"             16.  Amount subject to NIIT = smaller of line 12 or 15+User",null,null,{"$f":"SUM(F302:AS302)","v":0},{"$f":"MIN(F297, F300)+F301","v":0},{"$f":"MIN(G297, G300)+G301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F302-Base!F302","v":0},{"$f":"+Details!G302-Base!G302","v":0},{"$f":"+Details!H302-Base!H302","v":0},{"$f":"+Details!I302-Base!I302","v":0},{"$f":"+Details!J302-Base!J302","v":0},{"$f":"+Details!K302-Base!K302","v":0},{"$f":"+Details!L302-Base!L302","v":0},{"$f":"+Details!M302-Base!M302","v":0},{"$f":"+Details!N302-Base!N302","v":0},{"$f":"+Details!O302-Base!O302","v":0},{"$f":"+Details!P302-Base!P302","v":0},{"$f":"+Details!Q302-Base!Q302","v":0},{"$f":"+Details!R302-Base!R302","v":0},{"$f":"+Details!S302-Base!S302","v":0},{"$f":"+Details!T302-Base!T302","v":0},{"$f":"+Details!U302-Base!U302","v":0},{"$f":"+Details!V302-Base!V302","v":0},{"$f":"+Details!W302-Base!W302","v":0},{"$f":"+Details!X302-Base!X302","v":0},{"$f":"+Details!Y302-Base!Y302","v":0},{"$f":"+Details!Z302-Base!Z302","v":0},{"$f":"+Details!AA302-Base!AA302","v":0},{"$f":"+Details!AB302-Base!AB302","v":0},{"$f":"+Details!AC302-Base!AC302","v":0},{"$f":"+Details!AD302-Base!AD302","v":0},{"$f":"+Details!AE302-Base!AE302","v":0},{"$f":"+Details!AF302-Base!AF302","v":0},{"$f":"+Details!AG302-Base!AG302","v":0},{"$f":"+Details!AH302-Base!AH302","v":0},{"$f":"+Details!AI302-Base!AI302","v":0},{"$f":"+Details!AJ302-Base!AJ302","v":0},{"$f":"+Details!AK302-Base!AK302","v":0},{"$f":"+Details!AL302-Base!AL302","v":0},{"$f":"+Details!AM302-Base!AM302","v":0},{"$f":"+Details!AN302-Base!AN302","v":0},{"$f":"+Details!AO302-Base!AO302","v":0},{"$f":"+Details!AP302-Base!AP302","v":0},{"$f":"+Details!AQ302-Base!AQ302","v":0},{"$f":"+Details!AR302-Base!AR302","v":0},{"$f":"+Details!AS302-Base!AS302","v":0}]
[null,"             17.  Net investment income tax for individuals",null,null,{"$f":"SUM(F303:AS303)","v":0},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"), MNIIT_R, SNIIT_R), SNIIT_R) * F302/Round_To, 0) * Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F303-Base!F303","v":0},{"$f":"+Details!G303-Base!G303","v":0},{"$f":"+Details!H303-Base!H303","v":0},{"$f":"+Details!I303-Base!I303","v":0},{"$f":"+Details!J303-Base!J303","v":0},{"$f":"+Details!K303-Base!K303","v":0},{"$f":"+Details!L303-Base!L303","v":0},{"$f":"+Details!M303-Base!M303","v":0},{"$f":"+Details!N303-Base!N303","v":0},{"$f":"+Details!O303-Base!O303","v":0},{"$f":"+Details!P303-Base!P303","v":0},{"$f":"+Details!Q303-Base!Q303","v":0},{"$f":"+Details!R303-Base!R303","v":0},{"$f":"+Details!S303-Base!S303","v":0},{"$f":"+Details!T303-Base!T303","v":0},{"$f":"+Details!U303-Base!U303","v":0},{"$f":"+Details!V303-Base!V303","v":0},{"$f":"+Details!W303-Base!W303","v":0},{"$f":"+Details!X303-Base!X303","v":0},{"$f":"+Details!Y303-Base!Y303","v":0},{"$f":"+Details!Z303-Base!Z303","v":0},{"$f":"+Details!AA303-Base!AA303","v":0},{"$f":"+Details!AB303-Base!AB303","v":0},{"$f":"+Details!AC303-Base!AC303","v":0},{"$f":"+Details!AD303-Base!AD303","v":0},{"$f":"+Details!AE303-Base!AE303","v":0},{"$f":"+Details!AF303-Base!AF303","v":0},{"$f":"+Details!AG303-Base!AG303","v":0},{"$f":"+Details!AH303-Base!AH303","v":0},{"$f":"+Details!AI303-Base!AI303","v":0},{"$f":"+Details!AJ303-Base!AJ303","v":0},{"$f":"+Details!AK303-Base!AK303","v":0},{"$f":"+Details!AL303-Base!AL303","v":0},{"$f":"+Details!AM303-Base!AM303","v":0},{"$f":"+Details!AN303-Base!AN303","v":0},{"$f":"+Details!AO303-Base!AO303","v":0},{"$f":"+Details!AP303-Base!AP303","v":0},{"$f":"+Details!AQ303-Base!AQ303","v":0},{"$f":"+Details!AR303-Base!AR303","v":0},{"$f":"+Details!AS303-Base!AS303","v":0}]
[]
[null,"Federal Income Tax = (Line 25) + (Part III - 17)",null,null,{"$f":"SUM(F305:AS305)","v":246300},{"$f":"F614 + F303","v":3800},5700,3900,4000,4000,6400,6400,6400,3100,400,300,3100,5500,4800,3500,5000,6800,9500,9900,10100,10700,11000,10400,10900,15300,16000,16700,17400,17600,17700,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F305-Base!F305","v":0},{"$f":"+Details!G305-Base!G305","v":0},{"$f":"+Details!H305-Base!H305","v":0},{"$f":"+Details!I305-Base!I305","v":0},{"$f":"+Details!J305-Base!J305","v":0},{"$f":"+Details!K305-Base!K305","v":0},{"$f":"+Details!L305-Base!L305","v":0},{"$f":"+Details!M305-Base!M305","v":0},{"$f":"+Details!N305-Base!N305","v":0},{"$f":"+Details!O305-Base!O305","v":0},{"$f":"+Details!P305-Base!P305","v":0},{"$f":"+Details!Q305-Base!Q305","v":0},{"$f":"+Details!R305-Base!R305","v":0},{"$f":"+Details!S305-Base!S305","v":0},{"$f":"+Details!T305-Base!T305","v":0},{"$f":"+Details!U305-Base!U305","v":0},{"$f":"+Details!V305-Base!V305","v":0},{"$f":"+Details!W305-Base!W305","v":0},{"$f":"+Details!X305-Base!X305","v":0},{"$f":"+Details!Y305-Base!Y305","v":0},{"$f":"+Details!Z305-Base!Z305","v":0},{"$f":"+Details!AA305-Base!AA305","v":0},{"$f":"+Details!AB305-Base!AB305","v":0},{"$f":"+Details!AC305-Base!AC305","v":0},{"$f":"+Details!AD305-Base!AD305","v":0},{"$f":"+Details!AE305-Base!AE305","v":0},{"$f":"+Details!AF305-Base!AF305","v":0},{"$f":"+Details!AG305-Base!AG305","v":0},{"$f":"+Details!AH305-Base!AH305","v":0},{"$f":"+Details!AI305-Base!AI305","v":0},{"$f":"+Details!AJ305-Base!AJ305","v":0},{"$f":"+Details!AK305-Base!AK305","v":0},{"$f":"+Details!AL305-Base!AL305","v":0},{"$f":"+Details!AM305-Base!AM305","v":0},{"$f":"+Details!AN305-Base!AN305","v":0},{"$f":"+Details!AO305-Base!AO305","v":0},{"$f":"+Details!AP305-Base!AP305","v":0},{"$f":"+Details!AQ305-Base!AQ305","v":0},{"$f":"+Details!AR305-Base!AR305","v":0},{"$f":"+Details!AS305-Base!AS305","v":0}]
[]
[]
[null,"Details of automated IRA withdrawal and other calculations hidden below",null,null,null,"hidden rows"]
["d","Setup Income and Tax Summary - Other taxable income, net"]
["d","Other Income (wages, pensions, etc)",null,null,{"$f":"SUM(F310:AS310)","v":549600},{"$f":"+F172","v":20000},35600,21200,21900,22600,23400,24200,25000,25800,12500,12800,13100,13400,13700,14100,14500,14900,15300,15700,16100,16500,16900,17300,17800,16300,16800,17300,17800,18300,18800,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E310","v":549600},{"$f":"+E310-AU310","v":0},null,null,{"$f":"+Details!F310-Base!F310","v":0},{"$f":"+Details!G310-Base!G310","v":0},{"$f":"+Details!H310-Base!H310","v":0},{"$f":"+Details!I310-Base!I310","v":0},{"$f":"+Details!J310-Base!J310","v":0},{"$f":"+Details!K310-Base!K310","v":0},{"$f":"+Details!L310-Base!L310","v":0},{"$f":"+Details!M310-Base!M310","v":0},{"$f":"+Details!N310-Base!N310","v":0},{"$f":"+Details!O310-Base!O310","v":0},{"$f":"+Details!P310-Base!P310","v":0},{"$f":"+Details!Q310-Base!Q310","v":0},{"$f":"+Details!R310-Base!R310","v":0},{"$f":"+Details!S310-Base!S310","v":0},{"$f":"+Details!T310-Base!T310","v":0},{"$f":"+Details!U310-Base!U310","v":0},{"$f":"+Details!V310-Base!V310","v":0},{"$f":"+Details!W310-Base!W310","v":0},{"$f":"+Details!X310-Base!X310","v":0},{"$f":"+Details!Y310-Base!Y310","v":0},{"$f":"+Details!Z310-Base!Z310","v":0},{"$f":"+Details!AA310-Base!AA310","v":0},{"$f":"+Details!AB310-Base!AB310","v":0},{"$f":"+Details!AC310-Base!AC310","v":0},{"$f":"+Details!AD310-Base!AD310","v":0},{"$f":"+Details!AE310-Base!AE310","v":0},{"$f":"+Details!AF310-Base!AF310","v":0},{"$f":"+Details!AG310-Base!AG310","v":0},{"$f":"+Details!AH310-Base!AH310","v":0},{"$f":"+Details!AI310-Base!AI310","v":0},{"$f":"+Details!AJ310-Base!AJ310","v":0},{"$f":"+Details!AK310-Base!AK310","v":0},{"$f":"+Details!AL310-Base!AL310","v":0},{"$f":"+Details!AM310-Base!AM310","v":0},{"$f":"+Details!AN310-Base!AN310","v":0},{"$f":"+Details!AO310-Base!AO310","v":0},{"$f":"+Details!AP310-Base!AP310","v":0},{"$f":"+Details!AQ310-Base!AQ310","v":0},{"$f":"+Details!AR310-Base!AR310","v":0},{"$f":"+Details!AS310-Base!AS310","v":0}]
["d","SPI annuity income",null,null,144000,{"$f":"+F173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E311","v":144000},0,null,null,{"$f":"+Details!F311-Base!F311","v":0},{"$f":"+Details!G311-Base!G311","v":0},{"$f":"+Details!H311-Base!H311","v":0},{"$f":"+Details!I311-Base!I311","v":0},{"$f":"+Details!J311-Base!J311","v":0},{"$f":"+Details!K311-Base!K311","v":0},{"$f":"+Details!L311-Base!L311","v":0},{"$f":"+Details!M311-Base!M311","v":0},{"$f":"+Details!N311-Base!N311","v":0},{"$f":"+Details!O311-Base!O311","v":0},{"$f":"+Details!P311-Base!P311","v":0},{"$f":"+Details!Q311-Base!Q311","v":0},{"$f":"+Details!R311-Base!R311","v":0},{"$f":"+Details!S311-Base!S311","v":0},{"$f":"+Details!T311-Base!T311","v":0},{"$f":"+Details!U311-Base!U311","v":0},{"$f":"+Details!V311-Base!V311","v":0},{"$f":"+Details!W311-Base!W311","v":0},{"$f":"+Details!X311-Base!X311","v":0},{"$f":"+Details!Y311-Base!Y311","v":0},{"$f":"+Details!Z311-Base!Z311","v":0},{"$f":"+Details!AA311-Base!AA311","v":0},{"$f":"+Details!AB311-Base!AB311","v":0},{"$f":"+Details!AC311-Base!AC311","v":0},{"$f":"+Details!AD311-Base!AD311","v":0},{"$f":"+Details!AE311-Base!AE311","v":0},{"$f":"+Details!AF311-Base!AF311","v":0},{"$f":"+Details!AG311-Base!AG311","v":0},{"$f":"+Details!AH311-Base!AH311","v":0},{"$f":"+Details!AI311-Base!AI311","v":0},{"$f":"+Details!AJ311-Base!AJ311","v":0},{"$f":"+Details!AK311-Base!AK311","v":0},{"$f":"+Details!AL311-Base!AL311","v":0},{"$f":"+Details!AM311-Base!AM311","v":0},{"$f":"+Details!AN311-Base!AN311","v":0},{"$f":"+Details!AO311-Base!AO311","v":0},{"$f":"+Details!AP311-Base!AP311","v":0},{"$f":"+Details!AQ311-Base!AQ311","v":0},{"$f":"+Details!AR311-Base!AR311","v":0},{"$f":"+Details!AS311-Base!AS311","v":0}]
["d","Less SPIA exclusion",null,null,-108800,{"$f":"+F174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,-6800,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E312","v":-108800},0,null,null,{"$f":"+Details!F312-Base!F312","v":0},{"$f":"+Details!G312-Base!G312","v":0},{"$f":"+Details!H312-Base!H312","v":0},{"$f":"+Details!I312-Base!I312","v":0},{"$f":"+Details!J312-Base!J312","v":0},{"$f":"+Details!K312-Base!K312","v":0},{"$f":"+Details!L312-Base!L312","v":0},{"$f":"+Details!M312-Base!M312","v":0},{"$f":"+Details!N312-Base!N312","v":0},{"$f":"+Details!O312-Base!O312","v":0},{"$f":"+Details!P312-Base!P312","v":0},{"$f":"+Details!Q312-Base!Q312","v":0},{"$f":"+Details!R312-Base!R312","v":0},{"$f":"+Details!S312-Base!S312","v":0},{"$f":"+Details!T312-Base!T312","v":0},{"$f":"+Details!U312-Base!U312","v":0},{"$f":"+Details!V312-Base!V312","v":0},{"$f":"+Details!W312-Base!W312","v":0},{"$f":"+Details!X312-Base!X312","v":0},{"$f":"+Details!Y312-Base!Y312","v":0},{"$f":"+Details!Z312-Base!Z312","v":0},{"$f":"+Details!AA312-Base!AA312","v":0},{"$f":"+Details!AB312-Base!AB312","v":0},{"$f":"+Details!AC312-Base!AC312","v":0},{"$f":"+Details!AD312-Base!AD312","v":0},{"$f":"+Details!AE312-Base!AE312","v":0},{"$f":"+Details!AF312-Base!AF312","v":0},{"$f":"+Details!AG312-Base!AG312","v":0},{"$f":"+Details!AH312-Base!AH312","v":0},{"$f":"+Details!AI312-Base!AI312","v":0},{"$f":"+Details!AJ312-Base!AJ312","v":0},{"$f":"+Details!AK312-Base!AK312","v":0},{"$f":"+Details!AL312-Base!AL312","v":0},{"$f":"+Details!AM312-Base!AM312","v":0},{"$f":"+Details!AN312-Base!AN312","v":0},{"$f":"+Details!AO312-Base!AO312","v":0},{"$f":"+Details!AP312-Base!AP312","v":0},{"$f":"+Details!AQ312-Base!AQ312","v":0},{"$f":"+Details!AR312-Base!AR312","v":0},{"$f":"+Details!AS312-Base!AS312","v":0}]
["d","IRA Withdrawals",null,null,{"$f":"SUM(F313:AS313)","v":402600},{"$f":"+F175","v":40000},41200,42400,43700,45000,46400,47800,49200,10000,9000,8100,7300,6600,5900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E313","v":402600},{"$f":"+E313-AU313","v":0},null,null,{"$f":"+Details!F313-Base!F313","v":0},{"$f":"+Details!G313-Base!G313","v":0},{"$f":"+Details!H313-Base!H313","v":0},{"$f":"+Details!I313-Base!I313","v":0},{"$f":"+Details!J313-Base!J313","v":0},{"$f":"+Details!K313-Base!K313","v":0},{"$f":"+Details!L313-Base!L313","v":0},{"$f":"+Details!M313-Base!M313","v":0},{"$f":"+Details!N313-Base!N313","v":0},{"$f":"+Details!O313-Base!O313","v":0},{"$f":"+Details!P313-Base!P313","v":0},{"$f":"+Details!Q313-Base!Q313","v":0},{"$f":"+Details!R313-Base!R313","v":0},{"$f":"+Details!S313-Base!S313","v":0},{"$f":"+Details!T313-Base!T313","v":0},{"$f":"+Details!U313-Base!U313","v":0},{"$f":"+Details!V313-Base!V313","v":0},{"$f":"+Details!W313-Base!W313","v":0},{"$f":"+Details!X313-Base!X313","v":0},{"$f":"+Details!Y313-Base!Y313","v":0},{"$f":"+Details!Z313-Base!Z313","v":0},{"$f":"+Details!AA313-Base!AA313","v":0},{"$f":"+Details!AB313-Base!AB313","v":0},{"$f":"+Details!AC313-Base!AC313","v":0},{"$f":"+Details!AD313-Base!AD313","v":0},{"$f":"+Details!AE313-Base!AE313","v":0},{"$f":"+Details!AF313-Base!AF313","v":0},{"$f":"+Details!AG313-Base!AG313","v":0},{"$f":"+Details!AH313-Base!AH313","v":0},{"$f":"+Details!AI313-Base!AI313","v":0},{"$f":"+Details!AJ313-Base!AJ313","v":0},{"$f":"+Details!AK313-Base!AK313","v":0},{"$f":"+Details!AL313-Base!AL313","v":0},{"$f":"+Details!AM313-Base!AM313","v":0},{"$f":"+Details!AN313-Base!AN313","v":0},{"$f":"+Details!AO313-Base!AO313","v":0},{"$f":"+Details!AP313-Base!AP313","v":0},{"$f":"+Details!AQ313-Base!AQ313","v":0},{"$f":"+Details!AR313-Base!AR313","v":0},{"$f":"+Details!AS313-Base!AS313","v":0}]
["d","Inherited IRA Withdrawals",null,null,{"$f":"SUM(F314:AS314)","v":15300},{"$f":"+F177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,4000,5000,5100,1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E314","v":15300},{"$f":"+E314-AU314","v":0},null,null,{"$f":"+Details!F314-Base!F314","v":0},{"$f":"+Details!G314-Base!G314","v":0},{"$f":"+Details!H314-Base!H314","v":0},{"$f":"+Details!I314-Base!I314","v":0},{"$f":"+Details!J314-Base!J314","v":0},{"$f":"+Details!K314-Base!K314","v":0},{"$f":"+Details!L314-Base!L314","v":0},{"$f":"+Details!M314-Base!M314","v":0},{"$f":"+Details!N314-Base!N314","v":0},{"$f":"+Details!O314-Base!O314","v":0},{"$f":"+Details!P314-Base!P314","v":0},{"$f":"+Details!Q314-Base!Q314","v":0},{"$f":"+Details!R314-Base!R314","v":0},{"$f":"+Details!S314-Base!S314","v":0},{"$f":"+Details!T314-Base!T314","v":0},{"$f":"+Details!U314-Base!U314","v":0},{"$f":"+Details!V314-Base!V314","v":0},{"$f":"+Details!W314-Base!W314","v":0},{"$f":"+Details!X314-Base!X314","v":0},{"$f":"+Details!Y314-Base!Y314","v":0},{"$f":"+Details!Z314-Base!Z314","v":0},{"$f":"+Details!AA314-Base!AA314","v":0},{"$f":"+Details!AB314-Base!AB314","v":0},{"$f":"+Details!AC314-Base!AC314","v":0},{"$f":"+Details!AD314-Base!AD314","v":0},{"$f":"+Details!AE314-Base!AE314","v":0},{"$f":"+Details!AF314-Base!AF314","v":0},{"$f":"+Details!AG314-Base!AG314","v":0},{"$f":"+Details!AH314-Base!AH314","v":0},{"$f":"+Details!AI314-Base!AI314","v":0},{"$f":"+Details!AJ314-Base!AJ314","v":0},{"$f":"+Details!AK314-Base!AK314","v":0},{"$f":"+Details!AL314-Base!AL314","v":0},{"$f":"+Details!AM314-Base!AM314","v":0},{"$f":"+Details!AN314-Base!AN314","v":0},{"$f":"+Details!AO314-Base!AO314","v":0},{"$f":"+Details!AP314-Base!AP314","v":0},{"$f":"+Details!AQ314-Base!AQ314","v":0},{"$f":"+Details!AR314-Base!AR314","v":0},{"$f":"+Details!AS314-Base!AS314","v":0}]
["d","Roth Conversion",null,null,0,{"$f":"+F180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E315","v":0},{"$f":"+E315-AU315","v":0},null,null,{"$f":"+Details!F315-Base!F315","v":0},{"$f":"+Details!G315-Base!G315","v":0},{"$f":"+Details!H315-Base!H315","v":0},{"$f":"+Details!I315-Base!I315","v":0},{"$f":"+Details!J315-Base!J315","v":0},{"$f":"+Details!K315-Base!K315","v":0},{"$f":"+Details!L315-Base!L315","v":0},{"$f":"+Details!M315-Base!M315","v":0},{"$f":"+Details!N315-Base!N315","v":0},{"$f":"+Details!O315-Base!O315","v":0},{"$f":"+Details!P315-Base!P315","v":0},{"$f":"+Details!Q315-Base!Q315","v":0},{"$f":"+Details!R315-Base!R315","v":0},{"$f":"+Details!S315-Base!S315","v":0},{"$f":"+Details!T315-Base!T315","v":0},{"$f":"+Details!U315-Base!U315","v":0},{"$f":"+Details!V315-Base!V315","v":0},{"$f":"+Details!W315-Base!W315","v":0},{"$f":"+Details!X315-Base!X315","v":0},{"$f":"+Details!Y315-Base!Y315","v":0},{"$f":"+Details!Z315-Base!Z315","v":0},{"$f":"+Details!AA315-Base!AA315","v":0},{"$f":"+Details!AB315-Base!AB315","v":0},{"$f":"+Details!AC315-Base!AC315","v":0},{"$f":"+Details!AD315-Base!AD315","v":0},{"$f":"+Details!AE315-Base!AE315","v":0},{"$f":"+Details!AF315-Base!AF315","v":0},{"$f":"+Details!AG315-Base!AG315","v":0},{"$f":"+Details!AH315-Base!AH315","v":0},{"$f":"+Details!AI315-Base!AI315","v":0},{"$f":"+Details!AJ315-Base!AJ315","v":0},{"$f":"+Details!AK315-Base!AK315","v":0},{"$f":"+Details!AL315-Base!AL315","v":0},{"$f":"+Details!AM315-Base!AM315","v":0},{"$f":"+Details!AN315-Base!AN315","v":0},{"$f":"+Details!AO315-Base!AO315","v":0},{"$f":"+Details!AP315-Base!AP315","v":0},{"$f":"+Details!AQ315-Base!AQ315","v":0},{"$f":"+Details!AR315-Base!AR315","v":0},{"$f":"+Details!AS315-Base!AS315","v":0}]
["d","Total",null,null,{"$f":"SUM(F316:AS316)","v":1002700},{"$f":"SUM(F310:F315)","v":60000},76800,63600,65600,67600,69800,72000,74200,35800,21500,20900,20400,20000,19600,16300,20700,22100,22600,19100,18300,18700,19100,19500,20000,18500,19000,19500,20000,20500,21000,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E316","v":1002700},{"$f":"+E316-AU316","v":0},null,null,{"$f":"+Details!F316-Base!F316","v":0},{"$f":"+Details!G316-Base!G316","v":0},{"$f":"+Details!H316-Base!H316","v":0},{"$f":"+Details!I316-Base!I316","v":0},{"$f":"+Details!J316-Base!J316","v":0},{"$f":"+Details!K316-Base!K316","v":0},{"$f":"+Details!L316-Base!L316","v":0},{"$f":"+Details!M316-Base!M316","v":0},{"$f":"+Details!N316-Base!N316","v":0},{"$f":"+Details!O316-Base!O316","v":0},{"$f":"+Details!P316-Base!P316","v":0},{"$f":"+Details!Q316-Base!Q316","v":0},{"$f":"+Details!R316-Base!R316","v":0},{"$f":"+Details!S316-Base!S316","v":0},{"$f":"+Details!T316-Base!T316","v":0},{"$f":"+Details!U316-Base!U316","v":0},{"$f":"+Details!V316-Base!V316","v":0},{"$f":"+Details!W316-Base!W316","v":0},{"$f":"+Details!X316-Base!X316","v":0},{"$f":"+Details!Y316-Base!Y316","v":0},{"$f":"+Details!Z316-Base!Z316","v":0},{"$f":"+Details!AA316-Base!AA316","v":0},{"$f":"+Details!AB316-Base!AB316","v":0},{"$f":"+Details!AC316-Base!AC316","v":0},{"$f":"+Details!AD316-Base!AD316","v":0},{"$f":"+Details!AE316-Base!AE316","v":0},{"$f":"+Details!AF316-Base!AF316","v":0},{"$f":"+Details!AG316-Base!AG316","v":0},{"$f":"+Details!AH316-Base!AH316","v":0},{"$f":"+Details!AI316-Base!AI316","v":0},{"$f":"+Details!AJ316-Base!AJ316","v":0},{"$f":"+Details!AK316-Base!AK316","v":0},{"$f":"+Details!AL316-Base!AL316","v":0},{"$f":"+Details!AM316-Base!AM316","v":0},{"$f":"+Details!AN316-Base!AN316","v":0},{"$f":"+Details!AO316-Base!AO316","v":0},{"$f":"+Details!AP316-Base!AP316","v":0},{"$f":"+Details!AQ316-Base!AQ316","v":0},{"$f":"+Details!AR316-Base!AR316","v":0},{"$f":"+Details!AS316-Base!AS316","v":0}]
["d"]
["d","Taxable Account Changes excl Automatic"]
["d","Taxable account earnings excl auto",null,null,{"$f":"SUM(F319:AS319)","v":732700},{"$f":"ROUND(IF((F8+F61+F62+F70+F85-F91-F94-F99-F102-F112-F115-F125-F134-F137-F144)<=0,0,(+F8+(F8+F61+F62+F70+F85-F91-F94-F99-F102-F112-F115-F125-F134+F137-F144))/2*F22)/Round_To,0)*Round_To","v":9600},9100,8500,7600,6600,6400,6800,7200,8000,8900,8100,8600,11100,12800,12000,12300,15400,17700,17100,20200,23500,26900,38600,50500,56200,60700,62600,64500,66600,68600,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E319","v":732700},{"$f":"+E319-AU319","v":0},null,null,{"$f":"+Details!F319-Base!F319","v":0},{"$f":"+Details!G319-Base!G319","v":0},{"$f":"+Details!H319-Base!H319","v":0},{"$f":"+Details!I319-Base!I319","v":0},{"$f":"+Details!J319-Base!J319","v":0},{"$f":"+Details!K319-Base!K319","v":0},{"$f":"+Details!L319-Base!L319","v":0},{"$f":"+Details!M319-Base!M319","v":0},{"$f":"+Details!N319-Base!N319","v":0},{"$f":"+Details!O319-Base!O319","v":0},{"$f":"+Details!P319-Base!P319","v":0},{"$f":"+Details!Q319-Base!Q319","v":0},{"$f":"+Details!R319-Base!R319","v":0},{"$f":"+Details!S319-Base!S319","v":0},{"$f":"+Details!T319-Base!T319","v":0},{"$f":"+Details!U319-Base!U319","v":0},{"$f":"+Details!V319-Base!V319","v":0},{"$f":"+Details!W319-Base!W319","v":0},{"$f":"+Details!X319-Base!X319","v":0},{"$f":"+Details!Y319-Base!Y319","v":0},{"$f":"+Details!Z319-Base!Z319","v":0},{"$f":"+Details!AA319-Base!AA319","v":0},{"$f":"+Details!AB319-Base!AB319","v":0},{"$f":"+Details!AC319-Base!AC319","v":0},{"$f":"+Details!AD319-Base!AD319","v":0},{"$f":"+Details!AE319-Base!AE319","v":0},{"$f":"+Details!AF319-Base!AF319","v":0},{"$f":"+Details!AG319-Base!AG319","v":0},{"$f":"+Details!AH319-Base!AH319","v":0},{"$f":"+Details!AI319-Base!AI319","v":0},{"$f":"+Details!AJ319-Base!AJ319","v":0},{"$f":"+Details!AK319-Base!AK319","v":0},{"$f":"+Details!AL319-Base!AL319","v":0},{"$f":"+Details!AM319-Base!AM319","v":0},{"$f":"+Details!AN319-Base!AN319","v":0},{"$f":"+Details!AO319-Base!AO319","v":0},{"$f":"+Details!AP319-Base!AP319","v":0},{"$f":"+Details!AQ319-Base!AQ319","v":0},{"$f":"+Details!AR319-Base!AR319","v":0},{"$f":"+Details!AS319-Base!AS319","v":0}]
["d","SS benefits",null,null,{"$f":"SUM(F320:AS320)","v":1468500},{"$f":"+F61","v":0},0,0,0,0,22100,22500,23000,69900,71300,72700,74200,75700,77200,59900,61100,62300,63500,64700,66000,67300,68700,70100,71500,48300,49300,50300,51300,52300,53300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E320","v":1468500},{"$f":"+E320-AU320","v":0},null,null,{"$f":"+Details!F320-Base!F320","v":0},{"$f":"+Details!G320-Base!G320","v":0},{"$f":"+Details!H320-Base!H320","v":0},{"$f":"+Details!I320-Base!I320","v":0},{"$f":"+Details!J320-Base!J320","v":0},{"$f":"+Details!K320-Base!K320","v":0},{"$f":"+Details!L320-Base!L320","v":0},{"$f":"+Details!M320-Base!M320","v":0},{"$f":"+Details!N320-Base!N320","v":0},{"$f":"+Details!O320-Base!O320","v":0},{"$f":"+Details!P320-Base!P320","v":0},{"$f":"+Details!Q320-Base!Q320","v":0},{"$f":"+Details!R320-Base!R320","v":0},{"$f":"+Details!S320-Base!S320","v":0},{"$f":"+Details!T320-Base!T320","v":0},{"$f":"+Details!U320-Base!U320","v":0},{"$f":"+Details!V320-Base!V320","v":0},{"$f":"+Details!W320-Base!W320","v":0},{"$f":"+Details!X320-Base!X320","v":0},{"$f":"+Details!Y320-Base!Y320","v":0},{"$f":"+Details!Z320-Base!Z320","v":0},{"$f":"+Details!AA320-Base!AA320","v":0},{"$f":"+Details!AB320-Base!AB320","v":0},{"$f":"+Details!AC320-Base!AC320","v":0},{"$f":"+Details!AD320-Base!AD320","v":0},{"$f":"+Details!AE320-Base!AE320","v":0},{"$f":"+Details!AF320-Base!AF320","v":0},{"$f":"+Details!AG320-Base!AG320","v":0},{"$f":"+Details!AH320-Base!AH320","v":0},{"$f":"+Details!AI320-Base!AI320","v":0},{"$f":"+Details!AJ320-Base!AJ320","v":0},{"$f":"+Details!AK320-Base!AK320","v":0},{"$f":"+Details!AL320-Base!AL320","v":0},{"$f":"+Details!AM320-Base!AM320","v":0},{"$f":"+Details!AN320-Base!AN320","v":0},{"$f":"+Details!AO320-Base!AO320","v":0},{"$f":"+Details!AP320-Base!AP320","v":0},{"$f":"+Details!AQ320-Base!AQ320","v":0},{"$f":"+Details!AR320-Base!AR320","v":0},{"$f":"+Details!AS320-Base!AS320","v":0}]
["d","Other income (wages, pensions, etc.)",null,null,549600,{"$f":"+F70","v":20000},35600,21200,21900,22600,23400,24200,25000,25800,12500,12800,13100,13400,13700,14100,14500,14900,15300,15700,16100,16500,16900,17300,17800,16300,16800,17300,17800,18300,18800,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E321","v":549600},0,null,null,{"$f":"+Details!F321-Base!F321","v":0},{"$f":"+Details!G321-Base!G321","v":0},{"$f":"+Details!H321-Base!H321","v":0},{"$f":"+Details!I321-Base!I321","v":0},{"$f":"+Details!J321-Base!J321","v":0},{"$f":"+Details!K321-Base!K321","v":0},{"$f":"+Details!L321-Base!L321","v":0},{"$f":"+Details!M321-Base!M321","v":0},{"$f":"+Details!N321-Base!N321","v":0},{"$f":"+Details!O321-Base!O321","v":0},{"$f":"+Details!P321-Base!P321","v":0},{"$f":"+Details!Q321-Base!Q321","v":0},{"$f":"+Details!R321-Base!R321","v":0},{"$f":"+Details!S321-Base!S321","v":0},{"$f":"+Details!T321-Base!T321","v":0},{"$f":"+Details!U321-Base!U321","v":0},{"$f":"+Details!V321-Base!V321","v":0},{"$f":"+Details!W321-Base!W321","v":0},{"$f":"+Details!X321-Base!X321","v":0},{"$f":"+Details!Y321-Base!Y321","v":0},{"$f":"+Details!Z321-Base!Z321","v":0},{"$f":"+Details!AA321-Base!AA321","v":0},{"$f":"+Details!AB321-Base!AB321","v":0},{"$f":"+Details!AC321-Base!AC321","v":0},{"$f":"+Details!AD321-Base!AD321","v":0},{"$f":"+Details!AE321-Base!AE321","v":0},{"$f":"+Details!AF321-Base!AF321","v":0},{"$f":"+Details!AG321-Base!AG321","v":0},{"$f":"+Details!AH321-Base!AH321","v":0},{"$f":"+Details!AI321-Base!AI321","v":0},{"$f":"+Details!AJ321-Base!AJ321","v":0},{"$f":"+Details!AK321-Base!AK321","v":0},{"$f":"+Details!AL321-Base!AL321","v":0},{"$f":"+Details!AM321-Base!AM321","v":0},{"$f":"+Details!AN321-Base!AN321","v":0},{"$f":"+Details!AO321-Base!AO321","v":0},{"$f":"+Details!AP321-Base!AP321","v":0},{"$f":"+Details!AQ321-Base!AQ321","v":0},{"$f":"+Details!AR321-Base!AR321","v":0},{"$f":"+Details!AS321-Base!AS321","v":0}]
["d","Special events and QCD",null,null,{"$f":"SUM(F322:AS322)","v":300000},{"$f":"+F85+F137","v":0},0,0,0,0,0,0,0,0,0,-80000,40000,-35000,-20000,-120000,40000,-20000,-5000,0,0,0,0,400000,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E322","v":300000},{"$f":"+E322-AU322","v":0},null,null,{"$f":"+Details!F322-Base!F322","v":0},{"$f":"+Details!G322-Base!G322","v":0},{"$f":"+Details!H322-Base!H322","v":0},{"$f":"+Details!I322-Base!I322","v":0},{"$f":"+Details!J322-Base!J322","v":0},{"$f":"+Details!K322-Base!K322","v":0},{"$f":"+Details!L322-Base!L322","v":0},{"$f":"+Details!M322-Base!M322","v":0},{"$f":"+Details!N322-Base!N322","v":0},{"$f":"+Details!O322-Base!O322","v":0},{"$f":"+Details!P322-Base!P322","v":0},{"$f":"+Details!Q322-Base!Q322","v":0},{"$f":"+Details!R322-Base!R322","v":0},{"$f":"+Details!S322-Base!S322","v":0},{"$f":"+Details!T322-Base!T322","v":0},{"$f":"+Details!U322-Base!U322","v":0},{"$f":"+Details!V322-Base!V322","v":0},{"$f":"+Details!W322-Base!W322","v":0},{"$f":"+Details!X322-Base!X322","v":0},{"$f":"+Details!Y322-Base!Y322","v":0},{"$f":"+Details!Z322-Base!Z322","v":0},{"$f":"+Details!AA322-Base!AA322","v":0},{"$f":"+Details!AB322-Base!AB322","v":0},{"$f":"+Details!AC322-Base!AC322","v":0},{"$f":"+Details!AD322-Base!AD322","v":0},{"$f":"+Details!AE322-Base!AE322","v":0},{"$f":"+Details!AF322-Base!AF322","v":0},{"$f":"+Details!AG322-Base!AG322","v":0},{"$f":"+Details!AH322-Base!AH322","v":0},{"$f":"+Details!AI322-Base!AI322","v":0},{"$f":"+Details!AJ322-Base!AJ322","v":0},{"$f":"+Details!AK322-Base!AK322","v":0},{"$f":"+Details!AL322-Base!AL322","v":0},{"$f":"+Details!AM322-Base!AM322","v":0},{"$f":"+Details!AN322-Base!AN322","v":0},{"$f":"+Details!AO322-Base!AO322","v":0},{"$f":"+Details!AP322-Base!AP322","v":0},{"$f":"+Details!AQ322-Base!AQ322","v":0},{"$f":"+Details!AR322-Base!AR322","v":0},{"$f":"+Details!AS322-Base!AS322","v":0}]
["d","IRA 1 contributions",null,null,0,{"$f":"+F74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E323","v":0},0,null,null,{"$f":"+Details!F323-Base!F323","v":0},{"$f":"+Details!G323-Base!G323","v":0},{"$f":"+Details!H323-Base!H323","v":0},{"$f":"+Details!I323-Base!I323","v":0},{"$f":"+Details!J323-Base!J323","v":0},{"$f":"+Details!K323-Base!K323","v":0},{"$f":"+Details!L323-Base!L323","v":0},{"$f":"+Details!M323-Base!M323","v":0},{"$f":"+Details!N323-Base!N323","v":0},{"$f":"+Details!O323-Base!O323","v":0},{"$f":"+Details!P323-Base!P323","v":0},{"$f":"+Details!Q323-Base!Q323","v":0},{"$f":"+Details!R323-Base!R323","v":0},{"$f":"+Details!S323-Base!S323","v":0},{"$f":"+Details!T323-Base!T323","v":0},{"$f":"+Details!U323-Base!U323","v":0},{"$f":"+Details!V323-Base!V323","v":0},{"$f":"+Details!W323-Base!W323","v":0},{"$f":"+Details!X323-Base!X323","v":0},{"$f":"+Details!Y323-Base!Y323","v":0},{"$f":"+Details!Z323-Base!Z323","v":0},{"$f":"+Details!AA323-Base!AA323","v":0},{"$f":"+Details!AB323-Base!AB323","v":0},{"$f":"+Details!AC323-Base!AC323","v":0},{"$f":"+Details!AD323-Base!AD323","v":0},{"$f":"+Details!AE323-Base!AE323","v":0},{"$f":"+Details!AF323-Base!AF323","v":0},{"$f":"+Details!AG323-Base!AG323","v":0},{"$f":"+Details!AH323-Base!AH323","v":0},{"$f":"+Details!AI323-Base!AI323","v":0},{"$f":"+Details!AJ323-Base!AJ323","v":0},{"$f":"+Details!AK323-Base!AK323","v":0},{"$f":"+Details!AL323-Base!AL323","v":0},{"$f":"+Details!AM323-Base!AM323","v":0},{"$f":"+Details!AN323-Base!AN323","v":0},{"$f":"+Details!AO323-Base!AO323","v":0},{"$f":"+Details!AP323-Base!AP323","v":0},{"$f":"+Details!AQ323-Base!AQ323","v":0},{"$f":"+Details!AR323-Base!AR323","v":0},{"$f":"+Details!AS323-Base!AS323","v":0}]
["d","IRA 1 withdrawals",null,null,{"$f":"SUM(F324:AS324)","v":402600},{"$f":"-F91","v":40000},41200,42400,43700,45000,46400,47800,49200,10000,9000,8100,7300,6600,5900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E324","v":402600},0,null,null,{"$f":"+Details!F324-Base!F324","v":0},{"$f":"+Details!G324-Base!G324","v":0},{"$f":"+Details!H324-Base!H324","v":0},{"$f":"+Details!I324-Base!I324","v":0},{"$f":"+Details!J324-Base!J324","v":0},{"$f":"+Details!K324-Base!K324","v":0},{"$f":"+Details!L324-Base!L324","v":0},{"$f":"+Details!M324-Base!M324","v":0},{"$f":"+Details!N324-Base!N324","v":0},{"$f":"+Details!O324-Base!O324","v":0},{"$f":"+Details!P324-Base!P324","v":0},{"$f":"+Details!Q324-Base!Q324","v":0},{"$f":"+Details!R324-Base!R324","v":0},{"$f":"+Details!S324-Base!S324","v":0},{"$f":"+Details!T324-Base!T324","v":0},{"$f":"+Details!U324-Base!U324","v":0},{"$f":"+Details!V324-Base!V324","v":0},{"$f":"+Details!W324-Base!W324","v":0},{"$f":"+Details!X324-Base!X324","v":0},{"$f":"+Details!Y324-Base!Y324","v":0},{"$f":"+Details!Z324-Base!Z324","v":0},{"$f":"+Details!AA324-Base!AA324","v":0},{"$f":"+Details!AB324-Base!AB324","v":0},{"$f":"+Details!AC324-Base!AC324","v":0},{"$f":"+Details!AD324-Base!AD324","v":0},{"$f":"+Details!AE324-Base!AE324","v":0},{"$f":"+Details!AF324-Base!AF324","v":0},{"$f":"+Details!AG324-Base!AG324","v":0},{"$f":"+Details!AH324-Base!AH324","v":0},{"$f":"+Details!AI324-Base!AI324","v":0},{"$f":"+Details!AJ324-Base!AJ324","v":0},{"$f":"+Details!AK324-Base!AK324","v":0},{"$f":"+Details!AL324-Base!AL324","v":0},{"$f":"+Details!AM324-Base!AM324","v":0},{"$f":"+Details!AN324-Base!AN324","v":0},{"$f":"+Details!AO324-Base!AO324","v":0},{"$f":"+Details!AP324-Base!AP324","v":0},{"$f":"+Details!AQ324-Base!AQ324","v":0},{"$f":"+Details!AR324-Base!AR324","v":0},{"$f":"+Details!AS324-Base!AS324","v":0}]
["d","IRA 1 RMD",null,null,{"$f":"SUM(F325:AS325)","v":480700},{"$f":"-F94","v":0},0,0,0,0,0,0,0,0,0,0,15700,16500,17200,18000,19000,20200,21500,22800,23800,25100,26200,27500,28800,30000,31300,32400,33800,34900,36000,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E325","v":480700},0,null,null,{"$f":"+Details!F325-Base!F325","v":0},{"$f":"+Details!G325-Base!G325","v":0},{"$f":"+Details!H325-Base!H325","v":0},{"$f":"+Details!I325-Base!I325","v":0},{"$f":"+Details!J325-Base!J325","v":0},{"$f":"+Details!K325-Base!K325","v":0},{"$f":"+Details!L325-Base!L325","v":0},{"$f":"+Details!M325-Base!M325","v":0},{"$f":"+Details!N325-Base!N325","v":0},{"$f":"+Details!O325-Base!O325","v":0},{"$f":"+Details!P325-Base!P325","v":0},{"$f":"+Details!Q325-Base!Q325","v":0},{"$f":"+Details!R325-Base!R325","v":0},{"$f":"+Details!S325-Base!S325","v":0},{"$f":"+Details!T325-Base!T325","v":0},{"$f":"+Details!U325-Base!U325","v":0},{"$f":"+Details!V325-Base!V325","v":0},{"$f":"+Details!W325-Base!W325","v":0},{"$f":"+Details!X325-Base!X325","v":0},{"$f":"+Details!Y325-Base!Y325","v":0},{"$f":"+Details!Z325-Base!Z325","v":0},{"$f":"+Details!AA325-Base!AA325","v":0},{"$f":"+Details!AB325-Base!AB325","v":0},{"$f":"+Details!AC325-Base!AC325","v":0},{"$f":"+Details!AD325-Base!AD325","v":0},{"$f":"+Details!AE325-Base!AE325","v":0},{"$f":"+Details!AF325-Base!AF325","v":0},{"$f":"+Details!AG325-Base!AG325","v":0},{"$f":"+Details!AH325-Base!AH325","v":0},{"$f":"+Details!AI325-Base!AI325","v":0},{"$f":"+Details!AJ325-Base!AJ325","v":0},{"$f":"+Details!AK325-Base!AK325","v":0},{"$f":"+Details!AL325-Base!AL325","v":0},{"$f":"+Details!AM325-Base!AM325","v":0},{"$f":"+Details!AN325-Base!AN325","v":0},{"$f":"+Details!AO325-Base!AO325","v":0},{"$f":"+Details!AP325-Base!AP325","v":0},{"$f":"+Details!AQ325-Base!AQ325","v":0},{"$f":"+Details!AR325-Base!AR325","v":0},{"$f":"+Details!AS325-Base!AS325","v":0}]
["d","IRA 2 contributions",null,null,-58500,{"$f":"+F75","v":-6500},-6500,-6500,-6500,-6500,-6500,-6500,-6500,-6500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E326","v":-58500},0,null,null,{"$f":"+Details!F326-Base!F326","v":0},{"$f":"+Details!G326-Base!G326","v":0},{"$f":"+Details!H326-Base!H326","v":0},{"$f":"+Details!I326-Base!I326","v":0},{"$f":"+Details!J326-Base!J326","v":0},{"$f":"+Details!K326-Base!K326","v":0},{"$f":"+Details!L326-Base!L326","v":0},{"$f":"+Details!M326-Base!M326","v":0},{"$f":"+Details!N326-Base!N326","v":0},{"$f":"+Details!O326-Base!O326","v":0},{"$f":"+Details!P326-Base!P326","v":0},{"$f":"+Details!Q326-Base!Q326","v":0},{"$f":"+Details!R326-Base!R326","v":0},{"$f":"+Details!S326-Base!S326","v":0},{"$f":"+Details!T326-Base!T326","v":0},{"$f":"+Details!U326-Base!U326","v":0},{"$f":"+Details!V326-Base!V326","v":0},{"$f":"+Details!W326-Base!W326","v":0},{"$f":"+Details!X326-Base!X326","v":0},{"$f":"+Details!Y326-Base!Y326","v":0},{"$f":"+Details!Z326-Base!Z326","v":0},{"$f":"+Details!AA326-Base!AA326","v":0},{"$f":"+Details!AB326-Base!AB326","v":0},{"$f":"+Details!AC326-Base!AC326","v":0},{"$f":"+Details!AD326-Base!AD326","v":0},{"$f":"+Details!AE326-Base!AE326","v":0},{"$f":"+Details!AF326-Base!AF326","v":0},{"$f":"+Details!AG326-Base!AG326","v":0},{"$f":"+Details!AH326-Base!AH326","v":0},{"$f":"+Details!AI326-Base!AI326","v":0},{"$f":"+Details!AJ326-Base!AJ326","v":0},{"$f":"+Details!AK326-Base!AK326","v":0},{"$f":"+Details!AL326-Base!AL326","v":0},{"$f":"+Details!AM326-Base!AM326","v":0},{"$f":"+Details!AN326-Base!AN326","v":0},{"$f":"+Details!AO326-Base!AO326","v":0},{"$f":"+Details!AP326-Base!AP326","v":0},{"$f":"+Details!AQ326-Base!AQ326","v":0},{"$f":"+Details!AR326-Base!AR326","v":0},{"$f":"+Details!AS326-Base!AS326","v":0}]
["d","IRA 2 withdrawals",null,null,{"$f":"SUM(F327:AS327)","v":0},{"$f":"-F99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E327","v":0},0,null,null,{"$f":"+Details!F327-Base!F327","v":0},{"$f":"+Details!G327-Base!G327","v":0},{"$f":"+Details!H327-Base!H327","v":0},{"$f":"+Details!I327-Base!I327","v":0},{"$f":"+Details!J327-Base!J327","v":0},{"$f":"+Details!K327-Base!K327","v":0},{"$f":"+Details!L327-Base!L327","v":0},{"$f":"+Details!M327-Base!M327","v":0},{"$f":"+Details!N327-Base!N327","v":0},{"$f":"+Details!O327-Base!O327","v":0},{"$f":"+Details!P327-Base!P327","v":0},{"$f":"+Details!Q327-Base!Q327","v":0},{"$f":"+Details!R327-Base!R327","v":0},{"$f":"+Details!S327-Base!S327","v":0},{"$f":"+Details!T327-Base!T327","v":0},{"$f":"+Details!U327-Base!U327","v":0},{"$f":"+Details!V327-Base!V327","v":0},{"$f":"+Details!W327-Base!W327","v":0},{"$f":"+Details!X327-Base!X327","v":0},{"$f":"+Details!Y327-Base!Y327","v":0},{"$f":"+Details!Z327-Base!Z327","v":0},{"$f":"+Details!AA327-Base!AA327","v":0},{"$f":"+Details!AB327-Base!AB327","v":0},{"$f":"+Details!AC327-Base!AC327","v":0},{"$f":"+Details!AD327-Base!AD327","v":0},{"$f":"+Details!AE327-Base!AE327","v":0},{"$f":"+Details!AF327-Base!AF327","v":0},{"$f":"+Details!AG327-Base!AG327","v":0},{"$f":"+Details!AH327-Base!AH327","v":0},{"$f":"+Details!AI327-Base!AI327","v":0},{"$f":"+Details!AJ327-Base!AJ327","v":0},{"$f":"+Details!AK327-Base!AK327","v":0},{"$f":"+Details!AL327-Base!AL327","v":0},{"$f":"+Details!AM327-Base!AM327","v":0},{"$f":"+Details!AN327-Base!AN327","v":0},{"$f":"+Details!AO327-Base!AO327","v":0},{"$f":"+Details!AP327-Base!AP327","v":0},{"$f":"+Details!AQ327-Base!AQ327","v":0},{"$f":"+Details!AR327-Base!AR327","v":0},{"$f":"+Details!AS327-Base!AS327","v":0}]
["d","IRA 2 RMD",null,null,{"$f":"SUM(F328:AS328)","v":519900},{"$f":"-F102","v":0},0,0,0,0,0,0,0,0,0,0,0,18400,19600,20700,21800,22900,24200,25500,26800,28000,29300,30600,32000,33400,34700,36100,37300,38700,39900,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E328","v":519900},0,null,null,{"$f":"+Details!F328-Base!F328","v":0},{"$f":"+Details!G328-Base!G328","v":0},{"$f":"+Details!H328-Base!H328","v":0},{"$f":"+Details!I328-Base!I328","v":0},{"$f":"+Details!J328-Base!J328","v":0},{"$f":"+Details!K328-Base!K328","v":0},{"$f":"+Details!L328-Base!L328","v":0},{"$f":"+Details!M328-Base!M328","v":0},{"$f":"+Details!N328-Base!N328","v":0},{"$f":"+Details!O328-Base!O328","v":0},{"$f":"+Details!P328-Base!P328","v":0},{"$f":"+Details!Q328-Base!Q328","v":0},{"$f":"+Details!R328-Base!R328","v":0},{"$f":"+Details!S328-Base!S328","v":0},{"$f":"+Details!T328-Base!T328","v":0},{"$f":"+Details!U328-Base!U328","v":0},{"$f":"+Details!V328-Base!V328","v":0},{"$f":"+Details!W328-Base!W328","v":0},{"$f":"+Details!X328-Base!X328","v":0},{"$f":"+Details!Y328-Base!Y328","v":0},{"$f":"+Details!Z328-Base!Z328","v":0},{"$f":"+Details!AA328-Base!AA328","v":0},{"$f":"+Details!AB328-Base!AB328","v":0},{"$f":"+Details!AC328-Base!AC328","v":0},{"$f":"+Details!AD328-Base!AD328","v":0},{"$f":"+Details!AE328-Base!AE328","v":0},{"$f":"+Details!AF328-Base!AF328","v":0},{"$f":"+Details!AG328-Base!AG328","v":0},{"$f":"+Details!AH328-Base!AH328","v":0},{"$f":"+Details!AI328-Base!AI328","v":0},{"$f":"+Details!AJ328-Base!AJ328","v":0},{"$f":"+Details!AK328-Base!AK328","v":0},{"$f":"+Details!AL328-Base!AL328","v":0},{"$f":"+Details!AM328-Base!AM328","v":0},{"$f":"+Details!AN328-Base!AN328","v":0},{"$f":"+Details!AO328-Base!AO328","v":0},{"$f":"+Details!AP328-Base!AP328","v":0},{"$f":"+Details!AQ328-Base!AQ328","v":0},{"$f":"+Details!AR328-Base!AR328","v":0},{"$f":"+Details!AS328-Base!AS328","v":0}]
["d","Inherited IRA RMD",null,null,{"$f":"SUM(F329:AS329)","v":118700},{"$f":"-F112","v":0},0,0,0,0,0,0,0,0,0,0,0,6000,6300,6500,7100,10800,10700,10800,10900,11800,12600,3200,3300,3600,3800,4000,4400,2900,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E329","v":118700},0,null,null,{"$f":"+Details!F329-Base!F329","v":0},{"$f":"+Details!G329-Base!G329","v":0},{"$f":"+Details!H329-Base!H329","v":0},{"$f":"+Details!I329-Base!I329","v":0},{"$f":"+Details!J329-Base!J329","v":0},{"$f":"+Details!K329-Base!K329","v":0},{"$f":"+Details!L329-Base!L329","v":0},{"$f":"+Details!M329-Base!M329","v":0},{"$f":"+Details!N329-Base!N329","v":0},{"$f":"+Details!O329-Base!O329","v":0},{"$f":"+Details!P329-Base!P329","v":0},{"$f":"+Details!Q329-Base!Q329","v":0},{"$f":"+Details!R329-Base!R329","v":0},{"$f":"+Details!S329-Base!S329","v":0},{"$f":"+Details!T329-Base!T329","v":0},{"$f":"+Details!U329-Base!U329","v":0},{"$f":"+Details!V329-Base!V329","v":0},{"$f":"+Details!W329-Base!W329","v":0},{"$f":"+Details!X329-Base!X329","v":0},{"$f":"+Details!Y329-Base!Y329","v":0},{"$f":"+Details!Z329-Base!Z329","v":0},{"$f":"+Details!AA329-Base!AA329","v":0},{"$f":"+Details!AB329-Base!AB329","v":0},{"$f":"+Details!AC329-Base!AC329","v":0},{"$f":"+Details!AD329-Base!AD329","v":0},{"$f":"+Details!AE329-Base!AE329","v":0},{"$f":"+Details!AF329-Base!AF329","v":0},{"$f":"+Details!AG329-Base!AG329","v":0},{"$f":"+Details!AH329-Base!AH329","v":0},{"$f":"+Details!AI329-Base!AI329","v":0},{"$f":"+Details!AJ329-Base!AJ329","v":0},{"$f":"+Details!AK329-Base!AK329","v":0},{"$f":"+Details!AL329-Base!AL329","v":0},{"$f":"+Details!AM329-Base!AM329","v":0},{"$f":"+Details!AN329-Base!AN329","v":0},{"$f":"+Details!AO329-Base!AO329","v":0},{"$f":"+Details!AP329-Base!AP329","v":0},{"$f":"+Details!AQ329-Base!AQ329","v":0},{"$f":"+Details!AR329-Base!AR329","v":0},{"$f":"+Details!AS329-Base!AS329","v":0}]
["d","Inherited IRA withdrawals",null,null,{"$f":"SUM(F330:AS330)","v":15300},{"$f":"-F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,4000,5000,5100,1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E330","v":15300},0,null,null,{"$f":"+Details!F330-Base!F330","v":0},{"$f":"+Details!G330-Base!G330","v":0},{"$f":"+Details!H330-Base!H330","v":0},{"$f":"+Details!I330-Base!I330","v":0},{"$f":"+Details!J330-Base!J330","v":0},{"$f":"+Details!K330-Base!K330","v":0},{"$f":"+Details!L330-Base!L330","v":0},{"$f":"+Details!M330-Base!M330","v":0},{"$f":"+Details!N330-Base!N330","v":0},{"$f":"+Details!O330-Base!O330","v":0},{"$f":"+Details!P330-Base!P330","v":0},{"$f":"+Details!Q330-Base!Q330","v":0},{"$f":"+Details!R330-Base!R330","v":0},{"$f":"+Details!S330-Base!S330","v":0},{"$f":"+Details!T330-Base!T330","v":0},{"$f":"+Details!U330-Base!U330","v":0},{"$f":"+Details!V330-Base!V330","v":0},{"$f":"+Details!W330-Base!W330","v":0},{"$f":"+Details!X330-Base!X330","v":0},{"$f":"+Details!Y330-Base!Y330","v":0},{"$f":"+Details!Z330-Base!Z330","v":0},{"$f":"+Details!AA330-Base!AA330","v":0},{"$f":"+Details!AB330-Base!AB330","v":0},{"$f":"+Details!AC330-Base!AC330","v":0},{"$f":"+Details!AD330-Base!AD330","v":0},{"$f":"+Details!AE330-Base!AE330","v":0},{"$f":"+Details!AF330-Base!AF330","v":0},{"$f":"+Details!AG330-Base!AG330","v":0},{"$f":"+Details!AH330-Base!AH330","v":0},{"$f":"+Details!AI330-Base!AI330","v":0},{"$f":"+Details!AJ330-Base!AJ330","v":0},{"$f":"+Details!AK330-Base!AK330","v":0},{"$f":"+Details!AL330-Base!AL330","v":0},{"$f":"+Details!AM330-Base!AM330","v":0},{"$f":"+Details!AN330-Base!AN330","v":0},{"$f":"+Details!AO330-Base!AO330","v":0},{"$f":"+Details!AP330-Base!AP330","v":0},{"$f":"+Details!AQ330-Base!AQ330","v":0},{"$f":"+Details!AR330-Base!AR330","v":0},{"$f":"+Details!AS330-Base!AS330","v":0}]
["d","Roth 1 & 2, existing withdrawals",null,null,{"$f":"SUM(F331:AS331)","v":315300},{"$f":"-F125","v":0},0,0,0,0,0,0,0,5000,5500,6100,6700,7400,8100,0,0,0,0,40000,40000,40000,40000,40000,40000,36500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E331","v":315300},0,null,null,{"$f":"+Details!F331-Base!F331","v":0},{"$f":"+Details!G331-Base!G331","v":0},{"$f":"+Details!H331-Base!H331","v":0},{"$f":"+Details!I331-Base!I331","v":0},{"$f":"+Details!J331-Base!J331","v":0},{"$f":"+Details!K331-Base!K331","v":0},{"$f":"+Details!L331-Base!L331","v":0},{"$f":"+Details!M331-Base!M331","v":0},{"$f":"+Details!N331-Base!N331","v":0},{"$f":"+Details!O331-Base!O331","v":0},{"$f":"+Details!P331-Base!P331","v":0},{"$f":"+Details!Q331-Base!Q331","v":0},{"$f":"+Details!R331-Base!R331","v":0},{"$f":"+Details!S331-Base!S331","v":0},{"$f":"+Details!T331-Base!T331","v":0},{"$f":"+Details!U331-Base!U331","v":0},{"$f":"+Details!V331-Base!V331","v":0},{"$f":"+Details!W331-Base!W331","v":0},{"$f":"+Details!X331-Base!X331","v":0},{"$f":"+Details!Y331-Base!Y331","v":0},{"$f":"+Details!Z331-Base!Z331","v":0},{"$f":"+Details!AA331-Base!AA331","v":0},{"$f":"+Details!AB331-Base!AB331","v":0},{"$f":"+Details!AC331-Base!AC331","v":0},{"$f":"+Details!AD331-Base!AD331","v":0},{"$f":"+Details!AE331-Base!AE331","v":0},{"$f":"+Details!AF331-Base!AF331","v":0},{"$f":"+Details!AG331-Base!AG331","v":0},{"$f":"+Details!AH331-Base!AH331","v":0},{"$f":"+Details!AI331-Base!AI331","v":0},{"$f":"+Details!AJ331-Base!AJ331","v":0},{"$f":"+Details!AK331-Base!AK331","v":0},{"$f":"+Details!AL331-Base!AL331","v":0},{"$f":"+Details!AM331-Base!AM331","v":0},{"$f":"+Details!AN331-Base!AN331","v":0},{"$f":"+Details!AO331-Base!AO331","v":0},{"$f":"+Details!AP331-Base!AP331","v":0},{"$f":"+Details!AQ331-Base!AQ331","v":0},{"$f":"+Details!AR331-Base!AR331","v":0},{"$f":"+Details!AS331-Base!AS331","v":0}]
["d","Roth conversions withdrawals",null,null,0,{"$f":"-F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E332","v":0},0,null,null,{"$f":"+Details!F332-Base!F332","v":0},{"$f":"+Details!G332-Base!G332","v":0},{"$f":"+Details!H332-Base!H332","v":0},{"$f":"+Details!I332-Base!I332","v":0},{"$f":"+Details!J332-Base!J332","v":0},{"$f":"+Details!K332-Base!K332","v":0},{"$f":"+Details!L332-Base!L332","v":0},{"$f":"+Details!M332-Base!M332","v":0},{"$f":"+Details!N332-Base!N332","v":0},{"$f":"+Details!O332-Base!O332","v":0},{"$f":"+Details!P332-Base!P332","v":0},{"$f":"+Details!Q332-Base!Q332","v":0},{"$f":"+Details!R332-Base!R332","v":0},{"$f":"+Details!S332-Base!S332","v":0},{"$f":"+Details!T332-Base!T332","v":0},{"$f":"+Details!U332-Base!U332","v":0},{"$f":"+Details!V332-Base!V332","v":0},{"$f":"+Details!W332-Base!W332","v":0},{"$f":"+Details!X332-Base!X332","v":0},{"$f":"+Details!Y332-Base!Y332","v":0},{"$f":"+Details!Z332-Base!Z332","v":0},{"$f":"+Details!AA332-Base!AA332","v":0},{"$f":"+Details!AB332-Base!AB332","v":0},{"$f":"+Details!AC332-Base!AC332","v":0},{"$f":"+Details!AD332-Base!AD332","v":0},{"$f":"+Details!AE332-Base!AE332","v":0},{"$f":"+Details!AF332-Base!AF332","v":0},{"$f":"+Details!AG332-Base!AG332","v":0},{"$f":"+Details!AH332-Base!AH332","v":0},{"$f":"+Details!AI332-Base!AI332","v":0},{"$f":"+Details!AJ332-Base!AJ332","v":0},{"$f":"+Details!AK332-Base!AK332","v":0},{"$f":"+Details!AL332-Base!AL332","v":0},{"$f":"+Details!AM332-Base!AM332","v":0},{"$f":"+Details!AN332-Base!AN332","v":0},{"$f":"+Details!AO332-Base!AO332","v":0},{"$f":"+Details!AP332-Base!AP332","v":0},{"$f":"+Details!AQ332-Base!AQ332","v":0},{"$f":"+Details!AR332-Base!AR332","v":0},{"$f":"+Details!AS332-Base!AS332","v":0}]
["d","Living expenses",null,null,{"$f":"SUM(F333:AS333)","v":-3129300},{"$f":"-F144","v":-75000},-76400,-77800,-79300,-80800,-77300,-78800,-80400,-82000,-83600,-85300,-87000,-88700,-90500,-92300,-94100,-96000,-97900,-119800,-122200,-124600,-127100,-129600,-132200,-134800,-137500,-140300,-143100,-146000,-148900,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E333","v":-3129300},0,null,null,{"$f":"+Details!F333-Base!F333","v":0},{"$f":"+Details!G333-Base!G333","v":0},{"$f":"+Details!H333-Base!H333","v":0},{"$f":"+Details!I333-Base!I333","v":0},{"$f":"+Details!J333-Base!J333","v":0},{"$f":"+Details!K333-Base!K333","v":0},{"$f":"+Details!L333-Base!L333","v":0},{"$f":"+Details!M333-Base!M333","v":0},{"$f":"+Details!N333-Base!N333","v":0},{"$f":"+Details!O333-Base!O333","v":0},{"$f":"+Details!P333-Base!P333","v":0},{"$f":"+Details!Q333-Base!Q333","v":0},{"$f":"+Details!R333-Base!R333","v":0},{"$f":"+Details!S333-Base!S333","v":0},{"$f":"+Details!T333-Base!T333","v":0},{"$f":"+Details!U333-Base!U333","v":0},{"$f":"+Details!V333-Base!V333","v":0},{"$f":"+Details!W333-Base!W333","v":0},{"$f":"+Details!X333-Base!X333","v":0},{"$f":"+Details!Y333-Base!Y333","v":0},{"$f":"+Details!Z333-Base!Z333","v":0},{"$f":"+Details!AA333-Base!AA333","v":0},{"$f":"+Details!AB333-Base!AB333","v":0},{"$f":"+Details!AC333-Base!AC333","v":0},{"$f":"+Details!AD333-Base!AD333","v":0},{"$f":"+Details!AE333-Base!AE333","v":0},{"$f":"+Details!AF333-Base!AF333","v":0},{"$f":"+Details!AG333-Base!AG333","v":0},{"$f":"+Details!AH333-Base!AH333","v":0},{"$f":"+Details!AI333-Base!AI333","v":0},{"$f":"+Details!AJ333-Base!AJ333","v":0},{"$f":"+Details!AK333-Base!AK333","v":0},{"$f":"+Details!AL333-Base!AL333","v":0},{"$f":"+Details!AM333-Base!AM333","v":0},{"$f":"+Details!AN333-Base!AN333","v":0},{"$f":"+Details!AO333-Base!AO333","v":0},{"$f":"+Details!AP333-Base!AP333","v":0},{"$f":"+Details!AQ333-Base!AQ333","v":0},{"$f":"+Details!AR333-Base!AR333","v":0},{"$f":"+Details!AS333-Base!AS333","v":0}]
["d","Federal and state income taxes",null,"formula info>>",{"$f":"SUM(F334:AS334)","v":-306300},null,{"$f":"IF(Your_Age+Total_Years<=Details!G$4,0,-F145)","v":-4800},{"$f":"IF(Your_Age+Total_Years<=Details!H$4,0,-G145)","v":-7300},{"$f":"IF(Your_Age+Total_Years<=Details!I$4,0,-H145)","v":-4900},{"$f":"IF(Your_Age+Total_Years<=Details!J$4,0,-I145)","v":-5000},{"$f":"IF(Your_Age+Total_Years<=Details!K$4,0,-J145)","v":-4900},{"$f":"IF(Your_Age+Total_Years<=Details!L$4,0,-K145)","v":-7400},{"$f":"IF(Your_Age+Total_Years<=Details!M$4,0,-L145)","v":-7400},{"$f":"IF(Your_Age+Total_Years<=Details!N$4,0,-M145)","v":-8400},{"$f":"IF(Your_Age+Total_Years<=Details!O$4,0,-N145)","v":-3600},{"$f":"IF(Your_Age+Total_Years<=Details!P$4,0,-O145)","v":-600},{"$f":"IF(Your_Age+Total_Years<=Details!Q$4,0,-P145)","v":-500},{"$f":"IF(Your_Age+Total_Years<=Details!R$4,0,-Q145)","v":-3600},{"$f":"IF(Your_Age+Total_Years<=Details!S$4,0,-R145)","v":-6300},{"$f":"IF(Your_Age+Total_Years<=Details!T$4,0,-S145)","v":-5600},{"$f":"IF(Your_Age+Total_Years<=Details!U$4,0,-T145)","v":-4300},{"$f":"IF(Your_Age+Total_Years<=Details!V$4,0,-U145)","v":-6000},{"$f":"IF(Your_Age+Total_Years<=Details!W$4,0,-V145)","v":-8000},{"$f":"IF(Your_Age+Total_Years<=Details!X$4,0,-W145)","v":-11400},{"$f":"IF(Your_Age+Total_Years<=Details!Y$4,0,-X145)","v":-12100},{"$f":"IF(Your_Age+Total_Years<=Details!Z$4,0,-Y145)","v":-12400},{"$f":"IF(Your_Age+Total_Years<=Details!AA$4,0,-Z145)","v":-13200},{"$f":"IF(Your_Age+Total_Years<=Details!AB$4,0,-AA145)","v":-13700},{"$f":"IF(Your_Age+Total_Years<=Details!AC$4,0,-AB145)","v":-17100},{"$f":"IF(Your_Age+Total_Years<=Details!AD$4,0,-AC145)","v":-18000},{"$f":"IF(Your_Age+Total_Years<=Details!AE$4,0,-AD145)","v":-22100},{"$f":"IF(Your_Age+Total_Years<=Details!AF$4,0,-AE145)","v":-23200},{"$f":"IF(Your_Age+Total_Years<=Details!AG$4,0,-AF145)","v":-24100},{"$f":"IF(Your_Age+Total_Years<=Details!AH$4,0,-AG145)","v":-25000},{"$f":"IF(Your_Age+Total_Years<=Details!AI$4,0,-AH145)","v":-25400},{"$f":"IF(Your_Age+Total_Years<=Details!AJ$4,0,-AI145)","v":0},{"$f":"IF(Your_Age+Total_Years<=Details!AK$4,0,-AJ145)","v":0},{"$f":"IF(Your_Age+Total_Years<=Details!AL$4,0,-AK145)","v":0},{"$f":"IF(Your_Age+Total_Years<=Details!AM$4,0,-AL145)","v":0},{"$f":"IF(Your_Age+Total_Years<=Details!AN$4,0,-AM145)","v":0},{"$f":"IF(Your_Age+Total_Years<=Details!AO$4,0,-AN145)","v":0},{"$f":"IF(Your_Age+Total_Years<=Details!AP$4,0,-AO145)","v":0},{"$f":"IF(Your_Age+Total_Years<=Details!AQ$4,0,-AP145)","v":0},{"$f":"IF(Your_Age+Total_Years<=Details!AR$4,0,-AQ145)","v":0},{"$f":"IF(Your_Age+Total_Years<=Details!AS$4,0,-AR145)","v":0},null,{"$f":"+Details!E334","v":-306300},0,null,null,{"$f":"+Details!F334-Base!F334","v":0},{"$f":"+Details!G334-Base!G334","v":0},{"$f":"+Details!H334-Base!H334","v":0},{"$f":"+Details!I334-Base!I334","v":0},{"$f":"+Details!J334-Base!J334","v":0},{"$f":"+Details!K334-Base!K334","v":0},{"$f":"+Details!L334-Base!L334","v":0},{"$f":"+Details!M334-Base!M334","v":0},{"$f":"+Details!N334-Base!N334","v":0},{"$f":"+Details!O334-Base!O334","v":0},{"$f":"+Details!P334-Base!P334","v":0},{"$f":"+Details!Q334-Base!Q334","v":0},{"$f":"+Details!R334-Base!R334","v":0},{"$f":"+Details!S334-Base!S334","v":0},{"$f":"+Details!T334-Base!T334","v":0},{"$f":"+Details!U334-Base!U334","v":0},{"$f":"+Details!V334-Base!V334","v":0},{"$f":"+Details!W334-Base!W334","v":0},{"$f":"+Details!X334-Base!X334","v":0},{"$f":"+Details!Y334-Base!Y334","v":0},{"$f":"+Details!Z334-Base!Z334","v":0},{"$f":"+Details!AA334-Base!AA334","v":0},{"$f":"+Details!AB334-Base!AB334","v":0},{"$f":"+Details!AC334-Base!AC334","v":0},{"$f":"+Details!AD334-Base!AD334","v":0},{"$f":"+Details!AE334-Base!AE334","v":0},{"$f":"+Details!AF334-Base!AF334","v":0},{"$f":"+Details!AG334-Base!AG334","v":0},{"$f":"+Details!AH334-Base!AH334","v":0},{"$f":"+Details!AI334-Base!AI334","v":0},{"$f":"+Details!AJ334-Base!AJ334","v":0},{"$f":"+Details!AK334-Base!AK334","v":0},{"$f":"+Details!AL334-Base!AL334","v":0},{"$f":"+Details!AM334-Base!AM334","v":0},{"$f":"+Details!AN334-Base!AN334","v":0},{"$f":"+Details!AO334-Base!AO334","v":0},{"$f":"+Details!AP334-Base!AP334","v":0},{"$f":"+Details!AQ334-Base!AQ334","v":0},{"$f":"+Details!AR334-Base!AR334","v":0},{"$f":"+Details!AS334-Base!AS334","v":0}]
["d","Taxable account changes excl automatic",null,{"$f":"IF(Your_Age+Total_Years<=Base!D$5,0,+D28+D61+D70+D85-D91-#REF!-#REF!-#REF!-D112-D115-D123-D134-D144-C145)","v":0},{"$f":"SUM(F335:AS335)","v":1409200},{"$f":"SUM(F319:F334)","v":-11900},-1800,-19500,-17500,-18100,9600,8600,10100,21800,20000,-58100,78100,27800,44000,-86700,81400,29500,47100,66600,69500,75200,80300,484000,94600,171500,37000,39200,41900,42700,42300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E335","v":1409200},0,null,null,{"$f":"+Details!F335-Base!F335","v":0},{"$f":"+Details!G335-Base!G335","v":0},{"$f":"+Details!H335-Base!H335","v":0},{"$f":"+Details!I335-Base!I335","v":0},{"$f":"+Details!J335-Base!J335","v":0},{"$f":"+Details!K335-Base!K335","v":0},{"$f":"+Details!L335-Base!L335","v":0},{"$f":"+Details!M335-Base!M335","v":0},{"$f":"+Details!N335-Base!N335","v":0},{"$f":"+Details!O335-Base!O335","v":0},{"$f":"+Details!P335-Base!P335","v":0},{"$f":"+Details!Q335-Base!Q335","v":0},{"$f":"+Details!R335-Base!R335","v":0},{"$f":"+Details!S335-Base!S335","v":0},{"$f":"+Details!T335-Base!T335","v":0},{"$f":"+Details!U335-Base!U335","v":0},{"$f":"+Details!V335-Base!V335","v":0},{"$f":"+Details!W335-Base!W335","v":0},{"$f":"+Details!X335-Base!X335","v":0},{"$f":"+Details!Y335-Base!Y335","v":0},{"$f":"+Details!Z335-Base!Z335","v":0},{"$f":"+Details!AA335-Base!AA335","v":0},{"$f":"+Details!AB335-Base!AB335","v":0},{"$f":"+Details!AC335-Base!AC335","v":0},{"$f":"+Details!AD335-Base!AD335","v":0},{"$f":"+Details!AE335-Base!AE335","v":0},{"$f":"+Details!AF335-Base!AF335","v":0},{"$f":"+Details!AG335-Base!AG335","v":0},{"$f":"+Details!AH335-Base!AH335","v":0},{"$f":"+Details!AI335-Base!AI335","v":0},{"$f":"+Details!AJ335-Base!AJ335","v":0},{"$f":"+Details!AK335-Base!AK335","v":0},{"$f":"+Details!AL335-Base!AL335","v":0},{"$f":"+Details!AM335-Base!AM335","v":0},{"$f":"+Details!AN335-Base!AN335","v":0},{"$f":"+Details!AO335-Base!AO335","v":0},{"$f":"+Details!AP335-Base!AP335","v":0},{"$f":"+Details!AQ335-Base!AQ335","v":0},{"$f":"+Details!AR335-Base!AR335","v":0},{"$f":"+Details!AS335-Base!AS335","v":0}]
["d"]
["d","IRA 1 - Funds Availability, Priority and Age Constraint Schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compare Larger/(Smaller)"]
["d","Beginning of year balance","Coding Method",null,null,{"$f":"+F9","v":500000},{"$f":"+F353*IF(G$7-$F7<=Total_Years-1,1,0)","v":491200},480600,468100,453400,436400,416900,394600,369500,383200,398800,416400,419700,423100,426800,436000,444700,452700,459900,462200,463600,463800,462800,460400,456600,451300,444400,436000,425700,413700,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F338-Base!F338","v":0},{"$f":"+Details!G338-Base!G338","v":0},{"$f":"+Details!H338-Base!H338","v":0},{"$f":"+Details!I338-Base!I338","v":0},{"$f":"+Details!J338-Base!J338","v":0},{"$f":"+Details!K338-Base!K338","v":0},{"$f":"+Details!L338-Base!L338","v":0},{"$f":"+Details!M338-Base!M338","v":0},{"$f":"+Details!N338-Base!N338","v":0},{"$f":"+Details!O338-Base!O338","v":0},{"$f":"+Details!P338-Base!P338","v":0},{"$f":"+Details!Q338-Base!Q338","v":0},{"$f":"+Details!R338-Base!R338","v":0},{"$f":"+Details!S338-Base!S338","v":0},{"$f":"+Details!T338-Base!T338","v":0},{"$f":"+Details!U338-Base!U338","v":0},{"$f":"+Details!V338-Base!V338","v":0},{"$f":"+Details!W338-Base!W338","v":0},{"$f":"+Details!X338-Base!X338","v":0},{"$f":"+Details!Y338-Base!Y338","v":0},{"$f":"+Details!Z338-Base!Z338","v":0},{"$f":"+Details!AA338-Base!AA338","v":0},{"$f":"+Details!AB338-Base!AB338","v":0},{"$f":"+Details!AC338-Base!AC338","v":0},{"$f":"+Details!AD338-Base!AD338","v":0},{"$f":"+Details!AE338-Base!AE338","v":0},{"$f":"+Details!AF338-Base!AF338","v":0},{"$f":"+Details!AG338-Base!AG338","v":0},{"$f":"+Details!AH338-Base!AH338","v":0},{"$f":"+Details!AI338-Base!AI338","v":0},{"$f":"+Details!AJ338-Base!AJ338","v":0},{"$f":"+Details!AK338-Base!AK338","v":0},{"$f":"+Details!AL338-Base!AL338","v":0},{"$f":"+Details!AM338-Base!AM338","v":0},{"$f":"+Details!AN338-Base!AN338","v":0},{"$f":"+Details!AO338-Base!AO338","v":0},{"$f":"+Details!AP338-Base!AP338","v":0},{"$f":"+Details!AQ338-Base!AQ338","v":0},{"$f":"+Details!AR338-Base!AR338","v":0},{"$f":"+Details!AS338-Base!AS338","v":0}]
["d","Contributions",null,null,null,{"$f":"+F87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E339","v":0},{"$f":"+E339-AU339","v":0},null,null,{"$f":"+Details!F339-Base!F339","v":0},{"$f":"+Details!G339-Base!G339","v":0},{"$f":"+Details!H339-Base!H339","v":0},{"$f":"+Details!I339-Base!I339","v":0},{"$f":"+Details!J339-Base!J339","v":0},{"$f":"+Details!K339-Base!K339","v":0},{"$f":"+Details!L339-Base!L339","v":0},{"$f":"+Details!M339-Base!M339","v":0},{"$f":"+Details!N339-Base!N339","v":0},{"$f":"+Details!O339-Base!O339","v":0},{"$f":"+Details!P339-Base!P339","v":0},{"$f":"+Details!Q339-Base!Q339","v":0},{"$f":"+Details!R339-Base!R339","v":0},{"$f":"+Details!S339-Base!S339","v":0},{"$f":"+Details!T339-Base!T339","v":0},{"$f":"+Details!U339-Base!U339","v":0},{"$f":"+Details!V339-Base!V339","v":0},{"$f":"+Details!W339-Base!W339","v":0},{"$f":"+Details!X339-Base!X339","v":0},{"$f":"+Details!Y339-Base!Y339","v":0},{"$f":"+Details!Z339-Base!Z339","v":0},{"$f":"+Details!AA339-Base!AA339","v":0},{"$f":"+Details!AB339-Base!AB339","v":0},{"$f":"+Details!AC339-Base!AC339","v":0},{"$f":"+Details!AD339-Base!AD339","v":0},{"$f":"+Details!AE339-Base!AE339","v":0},{"$f":"+Details!AF339-Base!AF339","v":0},{"$f":"+Details!AG339-Base!AG339","v":0},{"$f":"+Details!AH339-Base!AH339","v":0},{"$f":"+Details!AI339-Base!AI339","v":0},{"$f":"+Details!AJ339-Base!AJ339","v":0},{"$f":"+Details!AK339-Base!AK339","v":0},{"$f":"+Details!AL339-Base!AL339","v":0},{"$f":"+Details!AM339-Base!AM339","v":0},{"$f":"+Details!AN339-Base!AN339","v":0},{"$f":"+Details!AO339-Base!AO339","v":0},{"$f":"+Details!AP339-Base!AP339","v":0},{"$f":"+Details!AQ339-Base!AQ339","v":0},{"$f":"+Details!AR339-Base!AR339","v":0},{"$f":"+Details!AS339-Base!AS339","v":0}]
["d","Less RMD",null,null,{"$f":"SUM(F340:AS340)","v":-480700},{"$f":"+F94","v":0},0,0,0,0,0,0,0,0,0,0,-15700,-16500,-17200,-18000,-19000,-20200,-21500,-22800,-23800,-25100,-26200,-27500,-28800,-30000,-31300,-32400,-33800,-34900,-36000,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E340","v":-480700},{"$f":"+E340-AU340","v":0},null,null,{"$f":"+Details!F340-Base!F340","v":0},{"$f":"+Details!G340-Base!G340","v":0},{"$f":"+Details!H340-Base!H340","v":0},{"$f":"+Details!I340-Base!I340","v":0},{"$f":"+Details!J340-Base!J340","v":0},{"$f":"+Details!K340-Base!K340","v":0},{"$f":"+Details!L340-Base!L340","v":0},{"$f":"+Details!M340-Base!M340","v":0},{"$f":"+Details!N340-Base!N340","v":0},{"$f":"+Details!O340-Base!O340","v":0},{"$f":"+Details!P340-Base!P340","v":0},{"$f":"+Details!Q340-Base!Q340","v":0},{"$f":"+Details!R340-Base!R340","v":0},{"$f":"+Details!S340-Base!S340","v":0},{"$f":"+Details!T340-Base!T340","v":0},{"$f":"+Details!U340-Base!U340","v":0},{"$f":"+Details!V340-Base!V340","v":0},{"$f":"+Details!W340-Base!W340","v":0},{"$f":"+Details!X340-Base!X340","v":0},{"$f":"+Details!Y340-Base!Y340","v":0},{"$f":"+Details!Z340-Base!Z340","v":0},{"$f":"+Details!AA340-Base!AA340","v":0},{"$f":"+Details!AB340-Base!AB340","v":0},{"$f":"+Details!AC340-Base!AC340","v":0},{"$f":"+Details!AD340-Base!AD340","v":0},{"$f":"+Details!AE340-Base!AE340","v":0},{"$f":"+Details!AF340-Base!AF340","v":0},{"$f":"+Details!AG340-Base!AG340","v":0},{"$f":"+Details!AH340-Base!AH340","v":0},{"$f":"+Details!AI340-Base!AI340","v":0},{"$f":"+Details!AJ340-Base!AJ340","v":0},{"$f":"+Details!AK340-Base!AK340","v":0},{"$f":"+Details!AL340-Base!AL340","v":0},{"$f":"+Details!AM340-Base!AM340","v":0},{"$f":"+Details!AN340-Base!AN340","v":0},{"$f":"+Details!AO340-Base!AO340","v":0},{"$f":"+Details!AP340-Base!AP340","v":0},{"$f":"+Details!AQ340-Base!AQ340","v":0},{"$f":"+Details!AR340-Base!AR340","v":0},{"$f":"+Details!AS340-Base!AS340","v":0}]
["d","Available for SPIA purchase",null,null,null,{"$f":"+F338+F339+F340","v":500000},491200,480600,468100,453400,436400,416900,394600,369500,383200,398800,400700,403200,405900,408800,417000,424500,431200,437100,438400,438500,437600,435300,431600,426600,420000,412000,402200,390800,377700,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F341-Base!F341","v":0},{"$f":"+Details!G341-Base!G341","v":0},{"$f":"+Details!H341-Base!H341","v":0},{"$f":"+Details!I341-Base!I341","v":0},{"$f":"+Details!J341-Base!J341","v":0},{"$f":"+Details!K341-Base!K341","v":0},{"$f":"+Details!L341-Base!L341","v":0},{"$f":"+Details!M341-Base!M341","v":0},{"$f":"+Details!N341-Base!N341","v":0},{"$f":"+Details!O341-Base!O341","v":0},{"$f":"+Details!P341-Base!P341","v":0},{"$f":"+Details!Q341-Base!Q341","v":0},{"$f":"+Details!R341-Base!R341","v":0},{"$f":"+Details!S341-Base!S341","v":0},{"$f":"+Details!T341-Base!T341","v":0},{"$f":"+Details!U341-Base!U341","v":0},{"$f":"+Details!V341-Base!V341","v":0},{"$f":"+Details!W341-Base!W341","v":0},{"$f":"+Details!X341-Base!X341","v":0},{"$f":"+Details!Y341-Base!Y341","v":0},{"$f":"+Details!Z341-Base!Z341","v":0},{"$f":"+Details!AA341-Base!AA341","v":0},{"$f":"+Details!AB341-Base!AB341","v":0},{"$f":"+Details!AC341-Base!AC341","v":0},{"$f":"+Details!AD341-Base!AD341","v":0},{"$f":"+Details!AE341-Base!AE341","v":0},{"$f":"+Details!AF341-Base!AF341","v":0},{"$f":"+Details!AG341-Base!AG341","v":0},{"$f":"+Details!AH341-Base!AH341","v":0},{"$f":"+Details!AI341-Base!AI341","v":0},{"$f":"+Details!AJ341-Base!AJ341","v":0},{"$f":"+Details!AK341-Base!AK341","v":0},{"$f":"+Details!AL341-Base!AL341","v":0},{"$f":"+Details!AM341-Base!AM341","v":0},{"$f":"+Details!AN341-Base!AN341","v":0},{"$f":"+Details!AO341-Base!AO341","v":0},{"$f":"+Details!AP341-Base!AP341","v":0},{"$f":"+Details!AQ341-Base!AQ341","v":0},{"$f":"+Details!AR341-Base!AR341","v":0},{"$f":"+Details!AS341-Base!AS341","v":0}]
["d","Less SPIA purchase",null,null,{"$f":"SUM(F342:AS342)","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E342","v":0},{"$f":"+E342-AU342","v":0},null,null,{"$f":"+Details!F342-Base!F342","v":0},{"$f":"+Details!G342-Base!G342","v":0},{"$f":"+Details!H342-Base!H342","v":0},{"$f":"+Details!I342-Base!I342","v":0},{"$f":"+Details!J342-Base!J342","v":0},{"$f":"+Details!K342-Base!K342","v":0},{"$f":"+Details!L342-Base!L342","v":0},{"$f":"+Details!M342-Base!M342","v":0},{"$f":"+Details!N342-Base!N342","v":0},{"$f":"+Details!O342-Base!O342","v":0},{"$f":"+Details!P342-Base!P342","v":0},{"$f":"+Details!Q342-Base!Q342","v":0},{"$f":"+Details!R342-Base!R342","v":0},{"$f":"+Details!S342-Base!S342","v":0},{"$f":"+Details!T342-Base!T342","v":0},{"$f":"+Details!U342-Base!U342","v":0},{"$f":"+Details!V342-Base!V342","v":0},{"$f":"+Details!W342-Base!W342","v":0},{"$f":"+Details!X342-Base!X342","v":0},{"$f":"+Details!Y342-Base!Y342","v":0},{"$f":"+Details!Z342-Base!Z342","v":0},{"$f":"+Details!AA342-Base!AA342","v":0},{"$f":"+Details!AB342-Base!AB342","v":0},{"$f":"+Details!AC342-Base!AC342","v":0},{"$f":"+Details!AD342-Base!AD342","v":0},{"$f":"+Details!AE342-Base!AE342","v":0},{"$f":"+Details!AF342-Base!AF342","v":0},{"$f":"+Details!AG342-Base!AG342","v":0},{"$f":"+Details!AH342-Base!AH342","v":0},{"$f":"+Details!AI342-Base!AI342","v":0},{"$f":"+Details!AJ342-Base!AJ342","v":0},{"$f":"+Details!AK342-Base!AK342","v":0},{"$f":"+Details!AL342-Base!AL342","v":0},{"$f":"+Details!AM342-Base!AM342","v":0},{"$f":"+Details!AN342-Base!AN342","v":0},{"$f":"+Details!AO342-Base!AO342","v":0},{"$f":"+Details!AP342-Base!AP342","v":0},{"$f":"+Details!AQ342-Base!AQ342","v":0},{"$f":"+Details!AR342-Base!AR342","v":0},{"$f":"+Details!AS342-Base!AS342","v":0}]
["d","Available for Withdrawal #1",null,null,"Differs vs other",{"$f":"IF(AND(Start_Base1<=F$4,OR(End_Base1>=F$4,End_Base1=0)),IF(+F338+F339+F340+F342<=0,0,+F338+F339+F340+F342))*IF(F$7-$F$7<=Total_Years-1,1,0)","v":500000},491200,480600,468100,453400,436400,416900,394600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F343-Base!F343","v":0},{"$f":"+Details!G343-Base!G343","v":0},{"$f":"+Details!H343-Base!H343","v":0},{"$f":"+Details!I343-Base!I343","v":0},{"$f":"+Details!J343-Base!J343","v":0},{"$f":"+Details!K343-Base!K343","v":0},{"$f":"+Details!L343-Base!L343","v":0},{"$f":"+Details!M343-Base!M343","v":0},{"$f":"+Details!N343-Base!N343","v":0},{"$f":"+Details!O343-Base!O343","v":0},{"$f":"+Details!P343-Base!P343","v":0},{"$f":"+Details!Q343-Base!Q343","v":0},{"$f":"+Details!R343-Base!R343","v":0},{"$f":"+Details!S343-Base!S343","v":0},{"$f":"+Details!T343-Base!T343","v":0},{"$f":"+Details!U343-Base!U343","v":0},{"$f":"+Details!V343-Base!V343","v":0},{"$f":"+Details!W343-Base!W343","v":0},{"$f":"+Details!X343-Base!X343","v":0},{"$f":"+Details!Y343-Base!Y343","v":0},{"$f":"+Details!Z343-Base!Z343","v":0},{"$f":"+Details!AA343-Base!AA343","v":0},{"$f":"+Details!AB343-Base!AB343","v":0},{"$f":"+Details!AC343-Base!AC343","v":0},{"$f":"+Details!AD343-Base!AD343","v":0},{"$f":"+Details!AE343-Base!AE343","v":0},{"$f":"+Details!AF343-Base!AF343","v":0},{"$f":"+Details!AG343-Base!AG343","v":0},{"$f":"+Details!AH343-Base!AH343","v":0},{"$f":"+Details!AI343-Base!AI343","v":0},{"$f":"+Details!AJ343-Base!AJ343","v":0},{"$f":"+Details!AK343-Base!AK343","v":0},{"$f":"+Details!AL343-Base!AL343","v":0},{"$f":"+Details!AM343-Base!AM343","v":0},{"$f":"+Details!AN343-Base!AN343","v":0},{"$f":"+Details!AO343-Base!AO343","v":0},{"$f":"+Details!AP343-Base!AP343","v":0},{"$f":"+Details!AQ343-Base!AQ343","v":0},{"$f":"+Details!AR343-Base!AR343","v":0},{"$f":"+Details!AS343-Base!AS343","v":0}]
["d","Less Withdrawal #1",{"$f":"\"during ages \" & Start_Compare1 & \" - \" & End_Compare1","v":"during ages 62 - 69"},null,{"$f":"SUM(F344:AS344)","v":-355700},{"$f":"+F88","v":-40000},-41200,-42400,-43700,-45000,-46400,-47800,-49200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E344","v":-355700},{"$f":"+E344-AU344","v":0},null,null,{"$f":"+Details!F344-Base!F344","v":0},{"$f":"+Details!G344-Base!G344","v":0},{"$f":"+Details!H344-Base!H344","v":0},{"$f":"+Details!I344-Base!I344","v":0},{"$f":"+Details!J344-Base!J344","v":0},{"$f":"+Details!K344-Base!K344","v":0},{"$f":"+Details!L344-Base!L344","v":0},{"$f":"+Details!M344-Base!M344","v":0},{"$f":"+Details!N344-Base!N344","v":0},{"$f":"+Details!O344-Base!O344","v":0},{"$f":"+Details!P344-Base!P344","v":0},{"$f":"+Details!Q344-Base!Q344","v":0},{"$f":"+Details!R344-Base!R344","v":0},{"$f":"+Details!S344-Base!S344","v":0},{"$f":"+Details!T344-Base!T344","v":0},{"$f":"+Details!U344-Base!U344","v":0},{"$f":"+Details!V344-Base!V344","v":0},{"$f":"+Details!W344-Base!W344","v":0},{"$f":"+Details!X344-Base!X344","v":0},{"$f":"+Details!Y344-Base!Y344","v":0},{"$f":"+Details!Z344-Base!Z344","v":0},{"$f":"+Details!AA344-Base!AA344","v":0},{"$f":"+Details!AB344-Base!AB344","v":0},{"$f":"+Details!AC344-Base!AC344","v":0},{"$f":"+Details!AD344-Base!AD344","v":0},{"$f":"+Details!AE344-Base!AE344","v":0},{"$f":"+Details!AF344-Base!AF344","v":0},{"$f":"+Details!AG344-Base!AG344","v":0},{"$f":"+Details!AH344-Base!AH344","v":0},{"$f":"+Details!AI344-Base!AI344","v":0},{"$f":"+Details!AJ344-Base!AJ344","v":0},{"$f":"+Details!AK344-Base!AK344","v":0},{"$f":"+Details!AL344-Base!AL344","v":0},{"$f":"+Details!AM344-Base!AM344","v":0},{"$f":"+Details!AN344-Base!AN344","v":0},{"$f":"+Details!AO344-Base!AO344","v":0},{"$f":"+Details!AP344-Base!AP344","v":0},{"$f":"+Details!AQ344-Base!AQ344","v":0},{"$f":"+Details!AR344-Base!AR344","v":0},{"$f":"+Details!AS344-Base!AS344","v":0}]
["d","Available for Roth Conversions","Not in Base"]
["d","Less Conversions","Not in Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!E346","v":0},{"$f":"+E346-AU346","v":0},null,null,{"$f":"+Details!F346-Base!F346","v":0},{"$f":"+Details!G346-Base!G346","v":0},{"$f":"+Details!H346-Base!H346","v":0},{"$f":"+Details!I346-Base!I346","v":0},{"$f":"+Details!J346-Base!J346","v":0},{"$f":"+Details!K346-Base!K346","v":0},{"$f":"+Details!L346-Base!L346","v":0},{"$f":"+Details!M346-Base!M346","v":0},{"$f":"+Details!N346-Base!N346","v":0},{"$f":"+Details!O346-Base!O346","v":0},{"$f":"+Details!P346-Base!P346","v":0},{"$f":"+Details!Q346-Base!Q346","v":0},{"$f":"+Details!R346-Base!R346","v":0},{"$f":"+Details!S346-Base!S346","v":0},{"$f":"+Details!T346-Base!T346","v":0},{"$f":"+Details!U346-Base!U346","v":0},{"$f":"+Details!V346-Base!V346","v":0},{"$f":"+Details!W346-Base!W346","v":0},{"$f":"+Details!X346-Base!X346","v":0},{"$f":"+Details!Y346-Base!Y346","v":0},{"$f":"+Details!Z346-Base!Z346","v":0},{"$f":"+Details!AA346-Base!AA346","v":0},{"$f":"+Details!AB346-Base!AB346","v":0},{"$f":"+Details!AC346-Base!AC346","v":0},{"$f":"+Details!AD346-Base!AD346","v":0},{"$f":"+Details!AE346-Base!AE346","v":0},{"$f":"+Details!AF346-Base!AF346","v":0},{"$f":"+Details!AG346-Base!AG346","v":0},{"$f":"+Details!AH346-Base!AH346","v":0},{"$f":"+Details!AI346-Base!AI346","v":0},{"$f":"+Details!AJ346-Base!AJ346","v":0},{"$f":"+Details!AK346-Base!AK346","v":0},{"$f":"+Details!AL346-Base!AL346","v":0},{"$f":"+Details!AM346-Base!AM346","v":0},{"$f":"+Details!AN346-Base!AN346","v":0},{"$f":"+Details!AO346-Base!AO346","v":0},{"$f":"+Details!AP346-Base!AP346","v":0},{"$f":"+Details!AQ346-Base!AQ346","v":0},{"$f":"+Details!AR346-Base!AR346","v":0},{"$f":"+Details!AS346-Base!AS346","v":0}]
["d","Available for Withdrawal #2",null,null,"Differs vs other",{"$f":"IF(AND(Start_Base2<=F$4,OR(End_Base2>=F$4,End_Base2=0)),+F$338+F339+F$340+F$342+F$344+F$346,0)","v":0},0,0,0,0,0,0,0,369500,383200,398800,400700,403200,405900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F347-Base!F347","v":0},{"$f":"+Details!G347-Base!G347","v":0},{"$f":"+Details!H347-Base!H347","v":0},{"$f":"+Details!I347-Base!I347","v":0},{"$f":"+Details!J347-Base!J347","v":0},{"$f":"+Details!K347-Base!K347","v":0},{"$f":"+Details!L347-Base!L347","v":0},{"$f":"+Details!M347-Base!M347","v":0},{"$f":"+Details!N347-Base!N347","v":0},{"$f":"+Details!O347-Base!O347","v":0},{"$f":"+Details!P347-Base!P347","v":0},{"$f":"+Details!Q347-Base!Q347","v":0},{"$f":"+Details!R347-Base!R347","v":0},{"$f":"+Details!S347-Base!S347","v":0},{"$f":"+Details!T347-Base!T347","v":0},{"$f":"+Details!U347-Base!U347","v":0},{"$f":"+Details!V347-Base!V347","v":0},{"$f":"+Details!W347-Base!W347","v":0},{"$f":"+Details!X347-Base!X347","v":0},{"$f":"+Details!Y347-Base!Y347","v":0},{"$f":"+Details!Z347-Base!Z347","v":0},{"$f":"+Details!AA347-Base!AA347","v":0},{"$f":"+Details!AB347-Base!AB347","v":0},{"$f":"+Details!AC347-Base!AC347","v":0},{"$f":"+Details!AD347-Base!AD347","v":0},{"$f":"+Details!AE347-Base!AE347","v":0},{"$f":"+Details!AF347-Base!AF347","v":0},{"$f":"+Details!AG347-Base!AG347","v":0},{"$f":"+Details!AH347-Base!AH347","v":0},{"$f":"+Details!AI347-Base!AI347","v":0},{"$f":"+Details!AJ347-Base!AJ347","v":0},{"$f":"+Details!AK347-Base!AK347","v":0},{"$f":"+Details!AL347-Base!AL347","v":0},{"$f":"+Details!AM347-Base!AM347","v":0},{"$f":"+Details!AN347-Base!AN347","v":0},{"$f":"+Details!AO347-Base!AO347","v":0},{"$f":"+Details!AP347-Base!AP347","v":0},{"$f":"+Details!AQ347-Base!AQ347","v":0},{"$f":"+Details!AR347-Base!AR347","v":0},{"$f":"+Details!AS347-Base!AS347","v":0}]
["d","Less Withdrawal #2",{"$f":"\"during ages \" & Start_Compare2 & \" - \" & End_Compare2","v":"during ages 70 - 75"},null,{"$f":"SUM(F348:AS348)","v":-46900},{"$f":"+F89","v":0},0,0,0,0,0,0,0,-10000,-9000,-8100,-7300,-6600,-5900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E348","v":-46900},{"$f":"+E348-AU348","v":0},null,null,{"$f":"+Details!F348-Base!F348","v":0},{"$f":"+Details!G348-Base!G348","v":0},{"$f":"+Details!H348-Base!H348","v":0},{"$f":"+Details!I348-Base!I348","v":0},{"$f":"+Details!J348-Base!J348","v":0},{"$f":"+Details!K348-Base!K348","v":0},{"$f":"+Details!L348-Base!L348","v":0},{"$f":"+Details!M348-Base!M348","v":0},{"$f":"+Details!N348-Base!N348","v":0},{"$f":"+Details!O348-Base!O348","v":0},{"$f":"+Details!P348-Base!P348","v":0},{"$f":"+Details!Q348-Base!Q348","v":0},{"$f":"+Details!R348-Base!R348","v":0},{"$f":"+Details!S348-Base!S348","v":0},{"$f":"+Details!T348-Base!T348","v":0},{"$f":"+Details!U348-Base!U348","v":0},{"$f":"+Details!V348-Base!V348","v":0},{"$f":"+Details!W348-Base!W348","v":0},{"$f":"+Details!X348-Base!X348","v":0},{"$f":"+Details!Y348-Base!Y348","v":0},{"$f":"+Details!Z348-Base!Z348","v":0},{"$f":"+Details!AA348-Base!AA348","v":0},{"$f":"+Details!AB348-Base!AB348","v":0},{"$f":"+Details!AC348-Base!AC348","v":0},{"$f":"+Details!AD348-Base!AD348","v":0},{"$f":"+Details!AE348-Base!AE348","v":0},{"$f":"+Details!AF348-Base!AF348","v":0},{"$f":"+Details!AG348-Base!AG348","v":0},{"$f":"+Details!AH348-Base!AH348","v":0},{"$f":"+Details!AI348-Base!AI348","v":0},{"$f":"+Details!AJ348-Base!AJ348","v":0},{"$f":"+Details!AK348-Base!AK348","v":0},{"$f":"+Details!AL348-Base!AL348","v":0},{"$f":"+Details!AM348-Base!AM348","v":0},{"$f":"+Details!AN348-Base!AN348","v":0},{"$f":"+Details!AO348-Base!AO348","v":0},{"$f":"+Details!AP348-Base!AP348","v":0},{"$f":"+Details!AQ348-Base!AQ348","v":0},{"$f":"+Details!AR348-Base!AR348","v":0},{"$f":"+Details!AS348-Base!AS348","v":0}]
["d","Plus Earnings",null,null,{"$f":"SUM(F349:AS349)","v":783200},{"$f":"+F29","v":31200},30600,29900,29000,28000,26900,25500,24100,23700,24600,25700,26300,26500,26800,27200,27700,28200,28700,25100,25200,25300,25200,25100,25000,24700,24400,24000,23500,22900,22200,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E349","v":783200},{"$f":"+E349-AU349","v":0},null,null,{"$f":"+Details!F349-Base!F349","v":0},{"$f":"+Details!G349-Base!G349","v":0},{"$f":"+Details!H349-Base!H349","v":0},{"$f":"+Details!I349-Base!I349","v":0},{"$f":"+Details!J349-Base!J349","v":0},{"$f":"+Details!K349-Base!K349","v":0},{"$f":"+Details!L349-Base!L349","v":0},{"$f":"+Details!M349-Base!M349","v":0},{"$f":"+Details!N349-Base!N349","v":0},{"$f":"+Details!O349-Base!O349","v":0},{"$f":"+Details!P349-Base!P349","v":0},{"$f":"+Details!Q349-Base!Q349","v":0},{"$f":"+Details!R349-Base!R349","v":0},{"$f":"+Details!S349-Base!S349","v":0},{"$f":"+Details!T349-Base!T349","v":0},{"$f":"+Details!U349-Base!U349","v":0},{"$f":"+Details!V349-Base!V349","v":0},{"$f":"+Details!W349-Base!W349","v":0},{"$f":"+Details!X349-Base!X349","v":0},{"$f":"+Details!Y349-Base!Y349","v":0},{"$f":"+Details!Z349-Base!Z349","v":0},{"$f":"+Details!AA349-Base!AA349","v":0},{"$f":"+Details!AB349-Base!AB349","v":0},{"$f":"+Details!AC349-Base!AC349","v":0},{"$f":"+Details!AD349-Base!AD349","v":0},{"$f":"+Details!AE349-Base!AE349","v":0},{"$f":"+Details!AF349-Base!AF349","v":0},{"$f":"+Details!AG349-Base!AG349","v":0},{"$f":"+Details!AH349-Base!AH349","v":0},{"$f":"+Details!AI349-Base!AI349","v":0},{"$f":"+Details!AJ349-Base!AJ349","v":0},{"$f":"+Details!AK349-Base!AK349","v":0},{"$f":"+Details!AL349-Base!AL349","v":0},{"$f":"+Details!AM349-Base!AM349","v":0},{"$f":"+Details!AN349-Base!AN349","v":0},{"$f":"+Details!AO349-Base!AO349","v":0},{"$f":"+Details!AP349-Base!AP349","v":0},{"$f":"+Details!AQ349-Base!AQ349","v":0},{"$f":"+Details!AR349-Base!AR349","v":0},{"$f":"+Details!AS349-Base!AS349","v":0}]
["d","SPIA Income",null,null,{"$f":"SUM(F350:AS350)","v":0},{"$f":"+F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E350","v":0},{"$f":"+E350-AU350","v":0},null,null,{"$f":"+Details!F350-Base!F350","v":0},{"$f":"+Details!G350-Base!G350","v":0},{"$f":"+Details!H350-Base!H350","v":0},{"$f":"+Details!I350-Base!I350","v":0},{"$f":"+Details!J350-Base!J350","v":0},{"$f":"+Details!K350-Base!K350","v":0},{"$f":"+Details!L350-Base!L350","v":0},{"$f":"+Details!M350-Base!M350","v":0},{"$f":"+Details!N350-Base!N350","v":0},{"$f":"+Details!O350-Base!O350","v":0},{"$f":"+Details!P350-Base!P350","v":0},{"$f":"+Details!Q350-Base!Q350","v":0},{"$f":"+Details!R350-Base!R350","v":0},{"$f":"+Details!S350-Base!S350","v":0},{"$f":"+Details!T350-Base!T350","v":0},{"$f":"+Details!U350-Base!U350","v":0},{"$f":"+Details!V350-Base!V350","v":0},{"$f":"+Details!W350-Base!W350","v":0},{"$f":"+Details!X350-Base!X350","v":0},{"$f":"+Details!Y350-Base!Y350","v":0},{"$f":"+Details!Z350-Base!Z350","v":0},{"$f":"+Details!AA350-Base!AA350","v":0},{"$f":"+Details!AB350-Base!AB350","v":0},{"$f":"+Details!AC350-Base!AC350","v":0},{"$f":"+Details!AD350-Base!AD350","v":0},{"$f":"+Details!AE350-Base!AE350","v":0},{"$f":"+Details!AF350-Base!AF350","v":0},{"$f":"+Details!AG350-Base!AG350","v":0},{"$f":"+Details!AH350-Base!AH350","v":0},{"$f":"+Details!AI350-Base!AI350","v":0},{"$f":"+Details!AJ350-Base!AJ350","v":0},{"$f":"+Details!AK350-Base!AK350","v":0},{"$f":"+Details!AL350-Base!AL350","v":0},{"$f":"+Details!AM350-Base!AM350","v":0},{"$f":"+Details!AN350-Base!AN350","v":0},{"$f":"+Details!AO350-Base!AO350","v":0},{"$f":"+Details!AP350-Base!AP350","v":0},{"$f":"+Details!AQ350-Base!AQ350","v":0},{"$f":"+Details!AR350-Base!AR350","v":0},{"$f":"+Details!AS350-Base!AS350","v":0}]
["d","Available for Automatic Withdrawals",null,null,null,{"$f":"+F$338+F339+F$340+F$342+F$344+F$346+F$348+F$349+F$350","v":491200},480600,468100,453400,436400,416900,394600,369500,383200,398800,416400,419700,423100,426800,436000,444700,452700,459900,462200,463600,463800,462800,460400,456600,451300,444400,436000,425700,413700,399900,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F351-Base!F351","v":0},{"$f":"+Details!G351-Base!G351","v":0},{"$f":"+Details!H351-Base!H351","v":0},{"$f":"+Details!I351-Base!I351","v":0},{"$f":"+Details!J351-Base!J351","v":0},{"$f":"+Details!K351-Base!K351","v":0},{"$f":"+Details!L351-Base!L351","v":0},{"$f":"+Details!M351-Base!M351","v":0},{"$f":"+Details!N351-Base!N351","v":0},{"$f":"+Details!O351-Base!O351","v":0},{"$f":"+Details!P351-Base!P351","v":0},{"$f":"+Details!Q351-Base!Q351","v":0},{"$f":"+Details!R351-Base!R351","v":0},{"$f":"+Details!S351-Base!S351","v":0},{"$f":"+Details!T351-Base!T351","v":0},{"$f":"+Details!U351-Base!U351","v":0},{"$f":"+Details!V351-Base!V351","v":0},{"$f":"+Details!W351-Base!W351","v":0},{"$f":"+Details!X351-Base!X351","v":0},{"$f":"+Details!Y351-Base!Y351","v":0},{"$f":"+Details!Z351-Base!Z351","v":0},{"$f":"+Details!AA351-Base!AA351","v":0},{"$f":"+Details!AB351-Base!AB351","v":0},{"$f":"+Details!AC351-Base!AC351","v":0},{"$f":"+Details!AD351-Base!AD351","v":0},{"$f":"+Details!AE351-Base!AE351","v":0},{"$f":"+Details!AF351-Base!AF351","v":0},{"$f":"+Details!AG351-Base!AG351","v":0},{"$f":"+Details!AH351-Base!AH351","v":0},{"$f":"+Details!AI351-Base!AI351","v":0},{"$f":"+Details!AJ351-Base!AJ351","v":0},{"$f":"+Details!AK351-Base!AK351","v":0},{"$f":"+Details!AL351-Base!AL351","v":0},{"$f":"+Details!AM351-Base!AM351","v":0},{"$f":"+Details!AN351-Base!AN351","v":0},{"$f":"+Details!AO351-Base!AO351","v":0},{"$f":"+Details!AP351-Base!AP351","v":0},{"$f":"+Details!AQ351-Base!AQ351","v":0},{"$f":"+Details!AR351-Base!AR351","v":0},{"$f":"+Details!AS351-Base!AS351","v":0}]
["d","Less Auto Withdrawals",null,null,{"$f":"SUM(F352:AS352)","v":0},{"$f":"+F95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E352","v":0},{"$f":"+E352-AU352","v":0},null,null,{"$f":"+Details!F352-Base!F352","v":0},{"$f":"+Details!G352-Base!G352","v":0},{"$f":"+Details!H352-Base!H352","v":0},{"$f":"+Details!I352-Base!I352","v":0},{"$f":"+Details!J352-Base!J352","v":0},{"$f":"+Details!K352-Base!K352","v":0},{"$f":"+Details!L352-Base!L352","v":0},{"$f":"+Details!M352-Base!M352","v":0},{"$f":"+Details!N352-Base!N352","v":0},{"$f":"+Details!O352-Base!O352","v":0},{"$f":"+Details!P352-Base!P352","v":0},{"$f":"+Details!Q352-Base!Q352","v":0},{"$f":"+Details!R352-Base!R352","v":0},{"$f":"+Details!S352-Base!S352","v":0},{"$f":"+Details!T352-Base!T352","v":0},{"$f":"+Details!U352-Base!U352","v":0},{"$f":"+Details!V352-Base!V352","v":0},{"$f":"+Details!W352-Base!W352","v":0},{"$f":"+Details!X352-Base!X352","v":0},{"$f":"+Details!Y352-Base!Y352","v":0},{"$f":"+Details!Z352-Base!Z352","v":0},{"$f":"+Details!AA352-Base!AA352","v":0},{"$f":"+Details!AB352-Base!AB352","v":0},{"$f":"+Details!AC352-Base!AC352","v":0},{"$f":"+Details!AD352-Base!AD352","v":0},{"$f":"+Details!AE352-Base!AE352","v":0},{"$f":"+Details!AF352-Base!AF352","v":0},{"$f":"+Details!AG352-Base!AG352","v":0},{"$f":"+Details!AH352-Base!AH352","v":0},{"$f":"+Details!AI352-Base!AI352","v":0},{"$f":"+Details!AJ352-Base!AJ352","v":0},{"$f":"+Details!AK352-Base!AK352","v":0},{"$f":"+Details!AL352-Base!AL352","v":0},{"$f":"+Details!AM352-Base!AM352","v":0},{"$f":"+Details!AN352-Base!AN352","v":0},{"$f":"+Details!AO352-Base!AO352","v":0},{"$f":"+Details!AP352-Base!AP352","v":0},{"$f":"+Details!AQ352-Base!AQ352","v":0},{"$f":"+Details!AR352-Base!AR352","v":0},{"$f":"+Details!AS352-Base!AS352","v":0}]
["d","End of year balance",null,null,{"$f":"INDEX(F353:AS353,Total_Years)","v":399900},{"$f":"+F338+F340+F342+F344+F346+F348+F349+F350+F352","v":491200},{"$f":"+G338+G339+G340+G342+G344+G346+G348+G349+G350+G352","v":480600},468100,453400,436400,416900,394600,369500,383200,398800,416400,419700,423100,426800,436000,444700,452700,459900,462200,463600,463800,462800,460400,456600,451300,444400,436000,425700,413700,399900,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E353","v":399900},{"$f":"+E353-AU353","v":0},null,null,{"$f":"+Details!F353-Base!F353","v":0},{"$f":"+Details!G353-Base!G353","v":0},{"$f":"+Details!H353-Base!H353","v":0},{"$f":"+Details!I353-Base!I353","v":0},{"$f":"+Details!J353-Base!J353","v":0},{"$f":"+Details!K353-Base!K353","v":0},{"$f":"+Details!L353-Base!L353","v":0},{"$f":"+Details!M353-Base!M353","v":0},{"$f":"+Details!N353-Base!N353","v":0},{"$f":"+Details!O353-Base!O353","v":0},{"$f":"+Details!P353-Base!P353","v":0},{"$f":"+Details!Q353-Base!Q353","v":0},{"$f":"+Details!R353-Base!R353","v":0},{"$f":"+Details!S353-Base!S353","v":0},{"$f":"+Details!T353-Base!T353","v":0},{"$f":"+Details!U353-Base!U353","v":0},{"$f":"+Details!V353-Base!V353","v":0},{"$f":"+Details!W353-Base!W353","v":0},{"$f":"+Details!X353-Base!X353","v":0},{"$f":"+Details!Y353-Base!Y353","v":0},{"$f":"+Details!Z353-Base!Z353","v":0},{"$f":"+Details!AA353-Base!AA353","v":0},{"$f":"+Details!AB353-Base!AB353","v":0},{"$f":"+Details!AC353-Base!AC353","v":0},{"$f":"+Details!AD353-Base!AD353","v":0},{"$f":"+Details!AE353-Base!AE353","v":0},{"$f":"+Details!AF353-Base!AF353","v":0},{"$f":"+Details!AG353-Base!AG353","v":0},{"$f":"+Details!AH353-Base!AH353","v":0},{"$f":"+Details!AI353-Base!AI353","v":0},{"$f":"+Details!AJ353-Base!AJ353","v":0},{"$f":"+Details!AK353-Base!AK353","v":0},{"$f":"+Details!AL353-Base!AL353","v":0},{"$f":"+Details!AM353-Base!AM353","v":0},{"$f":"+Details!AN353-Base!AN353","v":0},{"$f":"+Details!AO353-Base!AO353","v":0},{"$f":"+Details!AP353-Base!AP353","v":0},{"$f":"+Details!AQ353-Base!AQ353","v":0},{"$f":"+Details!AR353-Base!AR353","v":0},{"$f":"+Details!AS353-Base!AS353","v":0}]
["d"]
["d","IRA 2"]
["d","Beginning of year balance",null,null,null,{"$f":"+F10","v":200000},{"$f":"+F364*IF(G$7-$F$7<=Total_Years-1,1,0)","v":218500},238100,258800,280800,304100,328700,354800,382400,411700,436000,461700,488900,498800,508100,516800,524800,532200,538700,541100,542300,542300,541000,538300,534000,528000,520400,510900,499700,486500,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F356-Base!F356","v":0},{"$f":"+Details!G356-Base!G356","v":0},{"$f":"+Details!H356-Base!H356","v":0},{"$f":"+Details!I356-Base!I356","v":0},{"$f":"+Details!J356-Base!J356","v":0},{"$f":"+Details!K356-Base!K356","v":0},{"$f":"+Details!L356-Base!L356","v":0},{"$f":"+Details!M356-Base!M356","v":0},{"$f":"+Details!N356-Base!N356","v":0},{"$f":"+Details!O356-Base!O356","v":0},{"$f":"+Details!P356-Base!P356","v":0},{"$f":"+Details!Q356-Base!Q356","v":0},{"$f":"+Details!R356-Base!R356","v":0},{"$f":"+Details!S356-Base!S356","v":0},{"$f":"+Details!T356-Base!T356","v":0},{"$f":"+Details!U356-Base!U356","v":0},{"$f":"+Details!V356-Base!V356","v":0},{"$f":"+Details!W356-Base!W356","v":0},{"$f":"+Details!X356-Base!X356","v":0},{"$f":"+Details!Y356-Base!Y356","v":0},{"$f":"+Details!Z356-Base!Z356","v":0},{"$f":"+Details!AA356-Base!AA356","v":0},{"$f":"+Details!AB356-Base!AB356","v":0},{"$f":"+Details!AC356-Base!AC356","v":0},{"$f":"+Details!AD356-Base!AD356","v":0},{"$f":"+Details!AE356-Base!AE356","v":0},{"$f":"+Details!AF356-Base!AF356","v":0},{"$f":"+Details!AG356-Base!AG356","v":0},{"$f":"+Details!AH356-Base!AH356","v":0},{"$f":"+Details!AI356-Base!AI356","v":0},{"$f":"+Details!AJ356-Base!AJ356","v":0},{"$f":"+Details!AK356-Base!AK356","v":0},{"$f":"+Details!AL356-Base!AL356","v":0},{"$f":"+Details!AM356-Base!AM356","v":0},{"$f":"+Details!AN356-Base!AN356","v":0},{"$f":"+Details!AO356-Base!AO356","v":0},{"$f":"+Details!AP356-Base!AP356","v":0},{"$f":"+Details!AQ356-Base!AQ356","v":0},{"$f":"+Details!AR356-Base!AR356","v":0},{"$f":"+Details!AS356-Base!AS356","v":0}]
["d","Contributions",null,null,{"$f":"SUM(F357:AS357)","v":58500},{"$f":"+F98","v":6500},6500,6500,6500,6500,6500,6500,6500,6500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E357","v":58500},{"$f":"+E357-AU357","v":0},null,null,{"$f":"+Details!F357-Base!F357","v":0},{"$f":"+Details!G357-Base!G357","v":0},{"$f":"+Details!H357-Base!H357","v":0},{"$f":"+Details!I357-Base!I357","v":0},{"$f":"+Details!J357-Base!J357","v":0},{"$f":"+Details!K357-Base!K357","v":0},{"$f":"+Details!L357-Base!L357","v":0},{"$f":"+Details!M357-Base!M357","v":0},{"$f":"+Details!N357-Base!N357","v":0},{"$f":"+Details!O357-Base!O357","v":0},{"$f":"+Details!P357-Base!P357","v":0},{"$f":"+Details!Q357-Base!Q357","v":0},{"$f":"+Details!R357-Base!R357","v":0},{"$f":"+Details!S357-Base!S357","v":0},{"$f":"+Details!T357-Base!T357","v":0},{"$f":"+Details!U357-Base!U357","v":0},{"$f":"+Details!V357-Base!V357","v":0},{"$f":"+Details!W357-Base!W357","v":0},{"$f":"+Details!X357-Base!X357","v":0},{"$f":"+Details!Y357-Base!Y357","v":0},{"$f":"+Details!Z357-Base!Z357","v":0},{"$f":"+Details!AA357-Base!AA357","v":0},{"$f":"+Details!AB357-Base!AB357","v":0},{"$f":"+Details!AC357-Base!AC357","v":0},{"$f":"+Details!AD357-Base!AD357","v":0},{"$f":"+Details!AE357-Base!AE357","v":0},{"$f":"+Details!AF357-Base!AF357","v":0},{"$f":"+Details!AG357-Base!AG357","v":0},{"$f":"+Details!AH357-Base!AH357","v":0},{"$f":"+Details!AI357-Base!AI357","v":0},{"$f":"+Details!AJ357-Base!AJ357","v":0},{"$f":"+Details!AK357-Base!AK357","v":0},{"$f":"+Details!AL357-Base!AL357","v":0},{"$f":"+Details!AM357-Base!AM357","v":0},{"$f":"+Details!AN357-Base!AN357","v":0},{"$f":"+Details!AO357-Base!AO357","v":0},{"$f":"+Details!AP357-Base!AP357","v":0},{"$f":"+Details!AQ357-Base!AQ357","v":0},{"$f":"+Details!AR357-Base!AR357","v":0},{"$f":"+Details!AS357-Base!AS357","v":0}]
["d","Less RMD",null,null,{"$f":"SUM(F358:AS358)","v":-519900},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,-18400,-19600,-20700,-21800,-22900,-24200,-25500,-26800,-28000,-29300,-30600,-32000,-33400,-34700,-36100,-37300,-38700,-39900,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E358","v":-519900},{"$f":"+E358-AU358","v":0},null,null,{"$f":"+Details!F358-Base!F358","v":0},{"$f":"+Details!G358-Base!G358","v":0},{"$f":"+Details!H358-Base!H358","v":0},{"$f":"+Details!I358-Base!I358","v":0},{"$f":"+Details!J358-Base!J358","v":0},{"$f":"+Details!K358-Base!K358","v":0},{"$f":"+Details!L358-Base!L358","v":0},{"$f":"+Details!M358-Base!M358","v":0},{"$f":"+Details!N358-Base!N358","v":0},{"$f":"+Details!O358-Base!O358","v":0},{"$f":"+Details!P358-Base!P358","v":0},{"$f":"+Details!Q358-Base!Q358","v":0},{"$f":"+Details!R358-Base!R358","v":0},{"$f":"+Details!S358-Base!S358","v":0},{"$f":"+Details!T358-Base!T358","v":0},{"$f":"+Details!U358-Base!U358","v":0},{"$f":"+Details!V358-Base!V358","v":0},{"$f":"+Details!W358-Base!W358","v":0},{"$f":"+Details!X358-Base!X358","v":0},{"$f":"+Details!Y358-Base!Y358","v":0},{"$f":"+Details!Z358-Base!Z358","v":0},{"$f":"+Details!AA358-Base!AA358","v":0},{"$f":"+Details!AB358-Base!AB358","v":0},{"$f":"+Details!AC358-Base!AC358","v":0},{"$f":"+Details!AD358-Base!AD358","v":0},{"$f":"+Details!AE358-Base!AE358","v":0},{"$f":"+Details!AF358-Base!AF358","v":0},{"$f":"+Details!AG358-Base!AG358","v":0},{"$f":"+Details!AH358-Base!AH358","v":0},{"$f":"+Details!AI358-Base!AI358","v":0},{"$f":"+Details!AJ358-Base!AJ358","v":0},{"$f":"+Details!AK358-Base!AK358","v":0},{"$f":"+Details!AL358-Base!AL358","v":0},{"$f":"+Details!AM358-Base!AM358","v":0},{"$f":"+Details!AN358-Base!AN358","v":0},{"$f":"+Details!AO358-Base!AO358","v":0},{"$f":"+Details!AP358-Base!AP358","v":0},{"$f":"+Details!AQ358-Base!AQ358","v":0},{"$f":"+Details!AR358-Base!AR358","v":0},{"$f":"+Details!AS358-Base!AS358","v":0}]
["d","Available for Withdrawal #3",null,{"$f":"+Start_Compare3 & \" - \" & End_Compare3","v":" - "},null,{"$f":"IF(AND(Start_Base3<=F$4,OR(End_Base3>=F$4,End_Base3=0)),IF(+F356+F357+F358<=0,0,+F356+F357+F358))*IF(F$7-$F$7<=Total_Years-1,1,0)","v":206500},225000,244600,265300,287300,310600,335200,361300,388900,411700,436000,461700,470500,479200,487400,495000,501900,508000,513200,514300,514300,513000,510400,506300,500600,493300,484300,473600,461000,446600,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F359-Base!F359","v":0},{"$f":"+Details!G359-Base!G359","v":0},{"$f":"+Details!H359-Base!H359","v":0},{"$f":"+Details!I359-Base!I359","v":0},{"$f":"+Details!J359-Base!J359","v":0},{"$f":"+Details!K359-Base!K359","v":0},{"$f":"+Details!L359-Base!L359","v":0},{"$f":"+Details!M359-Base!M359","v":0},{"$f":"+Details!N359-Base!N359","v":0},{"$f":"+Details!O359-Base!O359","v":0},{"$f":"+Details!P359-Base!P359","v":0},{"$f":"+Details!Q359-Base!Q359","v":0},{"$f":"+Details!R359-Base!R359","v":0},{"$f":"+Details!S359-Base!S359","v":0},{"$f":"+Details!T359-Base!T359","v":0},{"$f":"+Details!U359-Base!U359","v":0},{"$f":"+Details!V359-Base!V359","v":0},{"$f":"+Details!W359-Base!W359","v":0},{"$f":"+Details!X359-Base!X359","v":0},{"$f":"+Details!Y359-Base!Y359","v":0},{"$f":"+Details!Z359-Base!Z359","v":0},{"$f":"+Details!AA359-Base!AA359","v":0},{"$f":"+Details!AB359-Base!AB359","v":0},{"$f":"+Details!AC359-Base!AC359","v":0},{"$f":"+Details!AD359-Base!AD359","v":0},{"$f":"+Details!AE359-Base!AE359","v":0},{"$f":"+Details!AF359-Base!AF359","v":0},{"$f":"+Details!AG359-Base!AG359","v":0},{"$f":"+Details!AH359-Base!AH359","v":0},{"$f":"+Details!AI359-Base!AI359","v":0},{"$f":"+Details!AJ359-Base!AJ359","v":0},{"$f":"+Details!AK359-Base!AK359","v":0},{"$f":"+Details!AL359-Base!AL359","v":0},{"$f":"+Details!AM359-Base!AM359","v":0},{"$f":"+Details!AN359-Base!AN359","v":0},{"$f":"+Details!AO359-Base!AO359","v":0},{"$f":"+Details!AP359-Base!AP359","v":0},{"$f":"+Details!AQ359-Base!AQ359","v":0},{"$f":"+Details!AR359-Base!AR359","v":0},{"$f":"+Details!AS359-Base!AS359","v":0}]
["d","Less Withdrawal #3",{"$f":"\"during ages \" & Start_Compare3 & \" - \" & End_Compare3","v":"during ages  - "},null,{"$f":"SUM(F360:AS360)","v":0},{"$f":"+F99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E360","v":0},{"$f":"+E360-AU360","v":0},null,null,{"$f":"+Details!F360-Base!F360","v":0},{"$f":"+Details!G360-Base!G360","v":0},{"$f":"+Details!H360-Base!H360","v":0},{"$f":"+Details!I360-Base!I360","v":0},{"$f":"+Details!J360-Base!J360","v":0},{"$f":"+Details!K360-Base!K360","v":0},{"$f":"+Details!L360-Base!L360","v":0},{"$f":"+Details!M360-Base!M360","v":0},{"$f":"+Details!N360-Base!N360","v":0},{"$f":"+Details!O360-Base!O360","v":0},{"$f":"+Details!P360-Base!P360","v":0},{"$f":"+Details!Q360-Base!Q360","v":0},{"$f":"+Details!R360-Base!R360","v":0},{"$f":"+Details!S360-Base!S360","v":0},{"$f":"+Details!T360-Base!T360","v":0},{"$f":"+Details!U360-Base!U360","v":0},{"$f":"+Details!V360-Base!V360","v":0},{"$f":"+Details!W360-Base!W360","v":0},{"$f":"+Details!X360-Base!X360","v":0},{"$f":"+Details!Y360-Base!Y360","v":0},{"$f":"+Details!Z360-Base!Z360","v":0},{"$f":"+Details!AA360-Base!AA360","v":0},{"$f":"+Details!AB360-Base!AB360","v":0},{"$f":"+Details!AC360-Base!AC360","v":0},{"$f":"+Details!AD360-Base!AD360","v":0},{"$f":"+Details!AE360-Base!AE360","v":0},{"$f":"+Details!AF360-Base!AF360","v":0},{"$f":"+Details!AG360-Base!AG360","v":0},{"$f":"+Details!AH360-Base!AH360","v":0},{"$f":"+Details!AI360-Base!AI360","v":0},{"$f":"+Details!AJ360-Base!AJ360","v":0},{"$f":"+Details!AK360-Base!AK360","v":0},{"$f":"+Details!AL360-Base!AL360","v":0},{"$f":"+Details!AM360-Base!AM360","v":0},{"$f":"+Details!AN360-Base!AN360","v":0},{"$f":"+Details!AO360-Base!AO360","v":0},{"$f":"+Details!AP360-Base!AP360","v":0},{"$f":"+Details!AQ360-Base!AQ360","v":0},{"$f":"+Details!AR360-Base!AR360","v":0},{"$f":"+Details!AS360-Base!AS360","v":0}]
["d","Plus Earnings",null,null,{"$f":"SUM(F361:AS361)","v":732700},{"$f":"+F30","v":12000},13100,14200,15500,16800,18100,19600,21100,22800,24300,25700,27200,28300,28900,29400,29800,30300,30700,27900,28000,28000,28000,27900,27700,27400,27100,26600,26100,25500,24700,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E361","v":732700},{"$f":"+E361-AU361","v":0},null,null,{"$f":"+Details!F361-Base!F361","v":0},{"$f":"+Details!G361-Base!G361","v":0},{"$f":"+Details!H361-Base!H361","v":0},{"$f":"+Details!I361-Base!I361","v":0},{"$f":"+Details!J361-Base!J361","v":0},{"$f":"+Details!K361-Base!K361","v":0},{"$f":"+Details!L361-Base!L361","v":0},{"$f":"+Details!M361-Base!M361","v":0},{"$f":"+Details!N361-Base!N361","v":0},{"$f":"+Details!O361-Base!O361","v":0},{"$f":"+Details!P361-Base!P361","v":0},{"$f":"+Details!Q361-Base!Q361","v":0},{"$f":"+Details!R361-Base!R361","v":0},{"$f":"+Details!S361-Base!S361","v":0},{"$f":"+Details!T361-Base!T361","v":0},{"$f":"+Details!U361-Base!U361","v":0},{"$f":"+Details!V361-Base!V361","v":0},{"$f":"+Details!W361-Base!W361","v":0},{"$f":"+Details!X361-Base!X361","v":0},{"$f":"+Details!Y361-Base!Y361","v":0},{"$f":"+Details!Z361-Base!Z361","v":0},{"$f":"+Details!AA361-Base!AA361","v":0},{"$f":"+Details!AB361-Base!AB361","v":0},{"$f":"+Details!AC361-Base!AC361","v":0},{"$f":"+Details!AD361-Base!AD361","v":0},{"$f":"+Details!AE361-Base!AE361","v":0},{"$f":"+Details!AF361-Base!AF361","v":0},{"$f":"+Details!AG361-Base!AG361","v":0},{"$f":"+Details!AH361-Base!AH361","v":0},{"$f":"+Details!AI361-Base!AI361","v":0},{"$f":"+Details!AJ361-Base!AJ361","v":0},{"$f":"+Details!AK361-Base!AK361","v":0},{"$f":"+Details!AL361-Base!AL361","v":0},{"$f":"+Details!AM361-Base!AM361","v":0},{"$f":"+Details!AN361-Base!AN361","v":0},{"$f":"+Details!AO361-Base!AO361","v":0},{"$f":"+Details!AP361-Base!AP361","v":0},{"$f":"+Details!AQ361-Base!AQ361","v":0},{"$f":"+Details!AR361-Base!AR361","v":0},{"$f":"+Details!AS361-Base!AS361","v":0}]
["d","Available for Automatic Withdrawals",null,null,null,{"$f":"+F356+F357+F358+F360+F361","v":218500},238100,258800,280800,304100,328700,354800,382400,411700,436000,461700,488900,498800,508100,516800,524800,532200,538700,541100,542300,542300,541000,538300,534000,528000,520400,510900,499700,486500,471300,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F362-Base!F362","v":0},{"$f":"+Details!G362-Base!G362","v":0},{"$f":"+Details!H362-Base!H362","v":0},{"$f":"+Details!I362-Base!I362","v":0},{"$f":"+Details!J362-Base!J362","v":0},{"$f":"+Details!K362-Base!K362","v":0},{"$f":"+Details!L362-Base!L362","v":0},{"$f":"+Details!M362-Base!M362","v":0},{"$f":"+Details!N362-Base!N362","v":0},{"$f":"+Details!O362-Base!O362","v":0},{"$f":"+Details!P362-Base!P362","v":0},{"$f":"+Details!Q362-Base!Q362","v":0},{"$f":"+Details!R362-Base!R362","v":0},{"$f":"+Details!S362-Base!S362","v":0},{"$f":"+Details!T362-Base!T362","v":0},{"$f":"+Details!U362-Base!U362","v":0},{"$f":"+Details!V362-Base!V362","v":0},{"$f":"+Details!W362-Base!W362","v":0},{"$f":"+Details!X362-Base!X362","v":0},{"$f":"+Details!Y362-Base!Y362","v":0},{"$f":"+Details!Z362-Base!Z362","v":0},{"$f":"+Details!AA362-Base!AA362","v":0},{"$f":"+Details!AB362-Base!AB362","v":0},{"$f":"+Details!AC362-Base!AC362","v":0},{"$f":"+Details!AD362-Base!AD362","v":0},{"$f":"+Details!AE362-Base!AE362","v":0},{"$f":"+Details!AF362-Base!AF362","v":0},{"$f":"+Details!AG362-Base!AG362","v":0},{"$f":"+Details!AH362-Base!AH362","v":0},{"$f":"+Details!AI362-Base!AI362","v":0},{"$f":"+Details!AJ362-Base!AJ362","v":0},{"$f":"+Details!AK362-Base!AK362","v":0},{"$f":"+Details!AL362-Base!AL362","v":0},{"$f":"+Details!AM362-Base!AM362","v":0},{"$f":"+Details!AN362-Base!AN362","v":0},{"$f":"+Details!AO362-Base!AO362","v":0},{"$f":"+Details!AP362-Base!AP362","v":0},{"$f":"+Details!AQ362-Base!AQ362","v":0},{"$f":"+Details!AR362-Base!AR362","v":0},{"$f":"+Details!AS362-Base!AS362","v":0}]
["d","Less Auto Withdrawals",null,null,{"$f":"SUM(F363:AS363)","v":0},{"$f":"+F103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E363","v":0},{"$f":"+E363-AU363","v":0},null,null,{"$f":"+Details!F363-Base!F363","v":0},{"$f":"+Details!G363-Base!G363","v":0},{"$f":"+Details!H363-Base!H363","v":0},{"$f":"+Details!I363-Base!I363","v":0},{"$f":"+Details!J363-Base!J363","v":0},{"$f":"+Details!K363-Base!K363","v":0},{"$f":"+Details!L363-Base!L363","v":0},{"$f":"+Details!M363-Base!M363","v":0},{"$f":"+Details!N363-Base!N363","v":0},{"$f":"+Details!O363-Base!O363","v":0},{"$f":"+Details!P363-Base!P363","v":0},{"$f":"+Details!Q363-Base!Q363","v":0},{"$f":"+Details!R363-Base!R363","v":0},{"$f":"+Details!S363-Base!S363","v":0},{"$f":"+Details!T363-Base!T363","v":0},{"$f":"+Details!U363-Base!U363","v":0},{"$f":"+Details!V363-Base!V363","v":0},{"$f":"+Details!W363-Base!W363","v":0},{"$f":"+Details!X363-Base!X363","v":0},{"$f":"+Details!Y363-Base!Y363","v":0},{"$f":"+Details!Z363-Base!Z363","v":0},{"$f":"+Details!AA363-Base!AA363","v":0},{"$f":"+Details!AB363-Base!AB363","v":0},{"$f":"+Details!AC363-Base!AC363","v":0},{"$f":"+Details!AD363-Base!AD363","v":0},{"$f":"+Details!AE363-Base!AE363","v":0},{"$f":"+Details!AF363-Base!AF363","v":0},{"$f":"+Details!AG363-Base!AG363","v":0},{"$f":"+Details!AH363-Base!AH363","v":0},{"$f":"+Details!AI363-Base!AI363","v":0},{"$f":"+Details!AJ363-Base!AJ363","v":0},{"$f":"+Details!AK363-Base!AK363","v":0},{"$f":"+Details!AL363-Base!AL363","v":0},{"$f":"+Details!AM363-Base!AM363","v":0},{"$f":"+Details!AN363-Base!AN363","v":0},{"$f":"+Details!AO363-Base!AO363","v":0},{"$f":"+Details!AP363-Base!AP363","v":0},{"$f":"+Details!AQ363-Base!AQ363","v":0},{"$f":"+Details!AR363-Base!AR363","v":0},{"$f":"+Details!AS363-Base!AS363","v":0}]
["d","End of year balance",null,null,{"$f":"INDEX(F364:AS364,Total_Years)","v":471300},{"$f":"+F356+F357+F358+F360+F361+F363","v":218500},238100,258800,280800,304100,328700,354800,382400,411700,436000,461700,488900,498800,508100,516800,524800,532200,538700,541100,542300,542300,541000,538300,534000,528000,520400,510900,499700,486500,471300,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E364","v":471300},{"$f":"+E364-AU364","v":0},null,null,{"$f":"+Details!F364-Base!F364","v":0},{"$f":"+Details!G364-Base!G364","v":0},{"$f":"+Details!H364-Base!H364","v":0},{"$f":"+Details!I364-Base!I364","v":0},{"$f":"+Details!J364-Base!J364","v":0},{"$f":"+Details!K364-Base!K364","v":0},{"$f":"+Details!L364-Base!L364","v":0},{"$f":"+Details!M364-Base!M364","v":0},{"$f":"+Details!N364-Base!N364","v":0},{"$f":"+Details!O364-Base!O364","v":0},{"$f":"+Details!P364-Base!P364","v":0},{"$f":"+Details!Q364-Base!Q364","v":0},{"$f":"+Details!R364-Base!R364","v":0},{"$f":"+Details!S364-Base!S364","v":0},{"$f":"+Details!T364-Base!T364","v":0},{"$f":"+Details!U364-Base!U364","v":0},{"$f":"+Details!V364-Base!V364","v":0},{"$f":"+Details!W364-Base!W364","v":0},{"$f":"+Details!X364-Base!X364","v":0},{"$f":"+Details!Y364-Base!Y364","v":0},{"$f":"+Details!Z364-Base!Z364","v":0},{"$f":"+Details!AA364-Base!AA364","v":0},{"$f":"+Details!AB364-Base!AB364","v":0},{"$f":"+Details!AC364-Base!AC364","v":0},{"$f":"+Details!AD364-Base!AD364","v":0},{"$f":"+Details!AE364-Base!AE364","v":0},{"$f":"+Details!AF364-Base!AF364","v":0},{"$f":"+Details!AG364-Base!AG364","v":0},{"$f":"+Details!AH364-Base!AH364","v":0},{"$f":"+Details!AI364-Base!AI364","v":0},{"$f":"+Details!AJ364-Base!AJ364","v":0},{"$f":"+Details!AK364-Base!AK364","v":0},{"$f":"+Details!AL364-Base!AL364","v":0},{"$f":"+Details!AM364-Base!AM364","v":0},{"$f":"+Details!AN364-Base!AN364","v":0},{"$f":"+Details!AO364-Base!AO364","v":0},{"$f":"+Details!AP364-Base!AP364","v":0},{"$f":"+Details!AQ364-Base!AQ364","v":0},{"$f":"+Details!AR364-Base!AR364","v":0},{"$f":"+Details!AS364-Base!AS364","v":0}]
["d"]
["d","Inherited IRA"]
["d","Beginning of year balance 1",null,null,null,{"$f":"IF(AND(Inheritance=\"y\",IF(Inheritor=\"y\",Inherit_Age=F$4,Inherit_Age=F$5)),Inherit_tIRA,0)","v":0},{"$f":"IF(AND(Inheritance=\"y\",IF(Inheritor=\"y\",Inherit_Age=G$4,Inherit_Age=G$5)),Inherit_tIRA,0)+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,40000,36000,31300,26500,25400,24100,22600,20800,18700,16400,13600,10500,7000,2900,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F367-Base!F367","v":0},{"$f":"+Details!G367-Base!G367","v":0},{"$f":"+Details!H367-Base!H367","v":0},{"$f":"+Details!I367-Base!I367","v":0},{"$f":"+Details!J367-Base!J367","v":0},{"$f":"+Details!K367-Base!K367","v":0},{"$f":"+Details!L367-Base!L367","v":0},{"$f":"+Details!M367-Base!M367","v":0},{"$f":"+Details!N367-Base!N367","v":0},{"$f":"+Details!O367-Base!O367","v":0},{"$f":"+Details!P367-Base!P367","v":0},{"$f":"+Details!Q367-Base!Q367","v":0},{"$f":"+Details!R367-Base!R367","v":0},{"$f":"+Details!S367-Base!S367","v":0},{"$f":"+Details!T367-Base!T367","v":0},{"$f":"+Details!U367-Base!U367","v":0},{"$f":"+Details!V367-Base!V367","v":0},{"$f":"+Details!W367-Base!W367","v":0},{"$f":"+Details!X367-Base!X367","v":0},{"$f":"+Details!Y367-Base!Y367","v":0},{"$f":"+Details!Z367-Base!Z367","v":0},{"$f":"+Details!AA367-Base!AA367","v":0},{"$f":"+Details!AB367-Base!AB367","v":0},{"$f":"+Details!AC367-Base!AC367","v":0},{"$f":"+Details!AD367-Base!AD367","v":0},{"$f":"+Details!AE367-Base!AE367","v":0},{"$f":"+Details!AF367-Base!AF367","v":0},{"$f":"+Details!AG367-Base!AG367","v":0},{"$f":"+Details!AH367-Base!AH367","v":0},{"$f":"+Details!AI367-Base!AI367","v":0},{"$f":"+Details!AJ367-Base!AJ367","v":0},{"$f":"+Details!AK367-Base!AK367","v":0},{"$f":"+Details!AL367-Base!AL367","v":0},{"$f":"+Details!AM367-Base!AM367","v":0},{"$f":"+Details!AN367-Base!AN367","v":0},{"$f":"+Details!AO367-Base!AO367","v":0},{"$f":"+Details!AP367-Base!AP367","v":0},{"$f":"+Details!AQ367-Base!AQ367","v":0},{"$f":"+Details!AR367-Base!AR367","v":0},{"$f":"+Details!AS367-Base!AS367","v":0}]
["d","Beginning of year balance 2",null,null,null,{"$f":"IF(AND(Inheritance2=\"y\",IF(Inheritor2=\"y\",Inherit_Age2=F$4,Inherit_Age2=F$5)),Inherit_tIRA2,0)","v":0},{"$f":"IF(AND(Inheritance2=\"y\",IF(Inheritor2=\"y\",Inherit_Age2=G$4,Inherit_Age2=G$5)),Inherit_tIRA2,0)+F382","v":0},0,0,0,0,0,0,0,0,0,60000,60000,57400,54300,50800,46500,40100,33100,25100,17900,9600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F367-Base!F367","v":0},{"$f":"+Details!G367-Base!G367","v":0},{"$f":"+Details!H367-Base!H367","v":0},{"$f":"+Details!I367-Base!I367","v":0},{"$f":"+Details!J367-Base!J367","v":0},{"$f":"+Details!K367-Base!K367","v":0},{"$f":"+Details!L367-Base!L367","v":0},{"$f":"+Details!M367-Base!M367","v":0},{"$f":"+Details!N367-Base!N367","v":0},{"$f":"+Details!O367-Base!O367","v":0},{"$f":"+Details!P367-Base!P367","v":0},{"$f":"+Details!Q367-Base!Q367","v":0},{"$f":"+Details!R367-Base!R367","v":0},{"$f":"+Details!S367-Base!S367","v":0},{"$f":"+Details!T367-Base!T367","v":0},{"$f":"+Details!U367-Base!U367","v":0},{"$f":"+Details!V367-Base!V367","v":0},{"$f":"+Details!W367-Base!W367","v":0},{"$f":"+Details!X367-Base!X367","v":0},{"$f":"+Details!Y367-Base!Y367","v":0},{"$f":"+Details!Z367-Base!Z367","v":0},{"$f":"+Details!AA367-Base!AA367","v":0},{"$f":"+Details!AB367-Base!AB367","v":0},{"$f":"+Details!AC367-Base!AC367","v":0},{"$f":"+Details!AD367-Base!AD367","v":0},{"$f":"+Details!AE367-Base!AE367","v":0},{"$f":"+Details!AF367-Base!AF367","v":0},{"$f":"+Details!AG367-Base!AG367","v":0},{"$f":"+Details!AH367-Base!AH367","v":0},{"$f":"+Details!AI367-Base!AI367","v":0},{"$f":"+Details!AJ367-Base!AJ367","v":0},{"$f":"+Details!AK367-Base!AK367","v":0},{"$f":"+Details!AL367-Base!AL367","v":0},{"$f":"+Details!AM367-Base!AM367","v":0},{"$f":"+Details!AN367-Base!AN367","v":0},{"$f":"+Details!AO367-Base!AO367","v":0},{"$f":"+Details!AP367-Base!AP367","v":0},{"$f":"+Details!AQ367-Base!AQ367","v":0},{"$f":"+Details!AR367-Base!AR367","v":0},{"$f":"+Details!AS367-Base!AS367","v":0}]
["d","Less RMD 1",null,null,{"$f":"SUM(F369:AS369)","v":-41700},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2900,-2700,-2500,-2600,-2800,-3000,-3200,-3300,-3600,-3800,-4000,-4400,-2900,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E369","v":-41700},{"$f":"+E369-AU369","v":0},null,null,{"$f":"+Details!F368-Base!F368","v":0},{"$f":"+Details!G368-Base!G368","v":0},{"$f":"+Details!H368-Base!H368","v":0},{"$f":"+Details!I368-Base!I368","v":0},{"$f":"+Details!J368-Base!J368","v":0},{"$f":"+Details!K368-Base!K368","v":0},{"$f":"+Details!L368-Base!L368","v":0},{"$f":"+Details!M368-Base!M368","v":0},{"$f":"+Details!N368-Base!N368","v":0},{"$f":"+Details!O368-Base!O368","v":0},{"$f":"+Details!P368-Base!P368","v":0},{"$f":"+Details!Q368-Base!Q368","v":0},{"$f":"+Details!R368-Base!R368","v":0},{"$f":"+Details!S368-Base!S368","v":0},{"$f":"+Details!T368-Base!T368","v":0},{"$f":"+Details!U368-Base!U368","v":0},{"$f":"+Details!V368-Base!V368","v":0},{"$f":"+Details!W368-Base!W368","v":0},{"$f":"+Details!X368-Base!X368","v":0},{"$f":"+Details!Y368-Base!Y368","v":0},{"$f":"+Details!Z368-Base!Z368","v":0},{"$f":"+Details!AA368-Base!AA368","v":0},{"$f":"+Details!AB368-Base!AB368","v":0},{"$f":"+Details!AC368-Base!AC368","v":0},{"$f":"+Details!AD368-Base!AD368","v":0},{"$f":"+Details!AE368-Base!AE368","v":0},{"$f":"+Details!AF368-Base!AF368","v":0},{"$f":"+Details!AG368-Base!AG368","v":0},{"$f":"+Details!AH368-Base!AH368","v":0},{"$f":"+Details!AI368-Base!AI368","v":0},{"$f":"+Details!AJ368-Base!AJ368","v":0},{"$f":"+Details!AK368-Base!AK368","v":0},{"$f":"+Details!AL368-Base!AL368","v":0},{"$f":"+Details!AM368-Base!AM368","v":0},{"$f":"+Details!AN368-Base!AN368","v":0},{"$f":"+Details!AO368-Base!AO368","v":0},{"$f":"+Details!AP368-Base!AP368","v":0},{"$f":"+Details!AQ368-Base!AQ368","v":0},{"$f":"+Details!AR368-Base!AR368","v":0},{"$f":"+Details!AS368-Base!AS368","v":0}]
["d","Less RMD 2",null,null,{"$f":"SUM(F370:AS370)","v":-77000},{"$f":"+F111","v":0},0,0,0,0,0,0,0,0,0,0,0,-6000,-6300,-6500,-7100,-7900,-8000,-8300,-8300,-9000,-9600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E370","v":-77000},{"$f":"+E370-AU370","v":0},null,null,{"$f":"+Details!F369-Base!F369","v":0},{"$f":"+Details!G369-Base!G369","v":0},{"$f":"+Details!H369-Base!H369","v":0},{"$f":"+Details!I369-Base!I369","v":0},{"$f":"+Details!J369-Base!J369","v":0},{"$f":"+Details!K369-Base!K369","v":0},{"$f":"+Details!L369-Base!L369","v":0},{"$f":"+Details!M369-Base!M369","v":0},{"$f":"+Details!N369-Base!N369","v":0},{"$f":"+Details!O369-Base!O369","v":0},{"$f":"+Details!P369-Base!P369","v":0},{"$f":"+Details!Q369-Base!Q369","v":0},{"$f":"+Details!R369-Base!R369","v":0},{"$f":"+Details!S369-Base!S369","v":0},{"$f":"+Details!T369-Base!T369","v":0},{"$f":"+Details!U369-Base!U369","v":0},{"$f":"+Details!V369-Base!V369","v":0},{"$f":"+Details!W369-Base!W369","v":0},{"$f":"+Details!X369-Base!X369","v":0},{"$f":"+Details!Y369-Base!Y369","v":0},{"$f":"+Details!Z369-Base!Z369","v":0},{"$f":"+Details!AA369-Base!AA369","v":0},{"$f":"+Details!AB369-Base!AB369","v":0},{"$f":"+Details!AC369-Base!AC369","v":0},{"$f":"+Details!AD369-Base!AD369","v":0},{"$f":"+Details!AE369-Base!AE369","v":0},{"$f":"+Details!AF369-Base!AF369","v":0},{"$f":"+Details!AG369-Base!AG369","v":0},{"$f":"+Details!AH369-Base!AH369","v":0},{"$f":"+Details!AI369-Base!AI369","v":0},{"$f":"+Details!AJ369-Base!AJ369","v":0},{"$f":"+Details!AK369-Base!AK369","v":0},{"$f":"+Details!AL369-Base!AL369","v":0},{"$f":"+Details!AM369-Base!AM369","v":0},{"$f":"+Details!AN369-Base!AN369","v":0},{"$f":"+Details!AO369-Base!AO369","v":0},{"$f":"+Details!AP369-Base!AP369","v":0},{"$f":"+Details!AQ369-Base!AQ369","v":0},{"$f":"+Details!AR369-Base!AR369","v":0},{"$f":"+Details!AS369-Base!AS369","v":0}]
["d","Available for Withdrawal 1",null,null,null,{"$f":"+F367+F369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,40000,33100,28600,24000,22800,21300,19600,17600,15400,12800,9800,6500,2600,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F370-Base!F370","v":0},{"$f":"+Details!G370-Base!G370","v":0},{"$f":"+Details!H370-Base!H370","v":0},{"$f":"+Details!I370-Base!I370","v":0},{"$f":"+Details!J370-Base!J370","v":0},{"$f":"+Details!K370-Base!K370","v":0},{"$f":"+Details!L370-Base!L370","v":0},{"$f":"+Details!M370-Base!M370","v":0},{"$f":"+Details!N370-Base!N370","v":0},{"$f":"+Details!O370-Base!O370","v":0},{"$f":"+Details!P370-Base!P370","v":0},{"$f":"+Details!Q370-Base!Q370","v":0},{"$f":"+Details!R370-Base!R370","v":0},{"$f":"+Details!S370-Base!S370","v":0},{"$f":"+Details!T370-Base!T370","v":0},{"$f":"+Details!U370-Base!U370","v":0},{"$f":"+Details!V370-Base!V370","v":0},{"$f":"+Details!W370-Base!W370","v":0},{"$f":"+Details!X370-Base!X370","v":0},{"$f":"+Details!Y370-Base!Y370","v":0},{"$f":"+Details!Z370-Base!Z370","v":0},{"$f":"+Details!AA370-Base!AA370","v":0},{"$f":"+Details!AB370-Base!AB370","v":0},{"$f":"+Details!AC370-Base!AC370","v":0},{"$f":"+Details!AD370-Base!AD370","v":0},{"$f":"+Details!AE370-Base!AE370","v":0},{"$f":"+Details!AF370-Base!AF370","v":0},{"$f":"+Details!AG370-Base!AG370","v":0},{"$f":"+Details!AH370-Base!AH370","v":0},{"$f":"+Details!AI370-Base!AI370","v":0},{"$f":"+Details!AJ370-Base!AJ370","v":0},{"$f":"+Details!AK370-Base!AK370","v":0},{"$f":"+Details!AL370-Base!AL370","v":0},{"$f":"+Details!AM370-Base!AM370","v":0},{"$f":"+Details!AN370-Base!AN370","v":0},{"$f":"+Details!AO370-Base!AO370","v":0},{"$f":"+Details!AP370-Base!AP370","v":0},{"$f":"+Details!AQ370-Base!AQ370","v":0},{"$f":"+Details!AR370-Base!AR370","v":0},{"$f":"+Details!AS370-Base!AS370","v":0}]
["d","Available for Withdrawal 2",null,null,null,{"$f":"+F368+F370","v":0},0,0,0,0,0,0,0,0,0,0,60000,54000,51100,47800,43700,38600,32100,24800,16800,8900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F371-Base!F371","v":0},{"$f":"+Details!G371-Base!G371","v":0},{"$f":"+Details!H371-Base!H371","v":0},{"$f":"+Details!I371-Base!I371","v":0},{"$f":"+Details!J371-Base!J371","v":0},{"$f":"+Details!K371-Base!K371","v":0},{"$f":"+Details!L371-Base!L371","v":0},{"$f":"+Details!M371-Base!M371","v":0},{"$f":"+Details!N371-Base!N371","v":0},{"$f":"+Details!O371-Base!O371","v":0},{"$f":"+Details!P371-Base!P371","v":0},{"$f":"+Details!Q371-Base!Q371","v":0},{"$f":"+Details!R371-Base!R371","v":0},{"$f":"+Details!S371-Base!S371","v":0},{"$f":"+Details!T371-Base!T371","v":0},{"$f":"+Details!U371-Base!U371","v":0},{"$f":"+Details!V371-Base!V371","v":0},{"$f":"+Details!W371-Base!W371","v":0},{"$f":"+Details!X371-Base!X371","v":0},{"$f":"+Details!Y371-Base!Y371","v":0},{"$f":"+Details!Z371-Base!Z371","v":0},{"$f":"+Details!AA371-Base!AA371","v":0},{"$f":"+Details!AB371-Base!AB371","v":0},{"$f":"+Details!AC371-Base!AC371","v":0},{"$f":"+Details!AD371-Base!AD371","v":0},{"$f":"+Details!AE371-Base!AE371","v":0},{"$f":"+Details!AF371-Base!AF371","v":0},{"$f":"+Details!AG371-Base!AG371","v":0},{"$f":"+Details!AH371-Base!AH371","v":0},{"$f":"+Details!AI371-Base!AI371","v":0},{"$f":"+Details!AJ371-Base!AJ371","v":0},{"$f":"+Details!AK371-Base!AK371","v":0},{"$f":"+Details!AL371-Base!AL371","v":0},{"$f":"+Details!AM371-Base!AM371","v":0},{"$f":"+Details!AN371-Base!AN371","v":0},{"$f":"+Details!AO371-Base!AO371","v":0},{"$f":"+Details!AP371-Base!AP371","v":0},{"$f":"+Details!AQ371-Base!AQ371","v":0},{"$f":"+Details!AR371-Base!AR371","v":0},{"$f":"+Details!AS371-Base!AS371","v":0}]
["d","Less Withdrawals 1",{"$f":"\"during ages \" & Start_InhIRA & \" - \" & End_InhIRA","v":"during ages 77 - 79"},null,{"$f":"SUM(F373:AS373)","v":-12000},{"$f":"+F113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4000,-4000,-4000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E373","v":-12000},{"$f":"+E373-AU373","v":0},null,null,{"$f":"+Details!F372-Base!F372","v":0},{"$f":"+Details!G372-Base!G372","v":0},{"$f":"+Details!H372-Base!H372","v":0},{"$f":"+Details!I372-Base!I372","v":0},{"$f":"+Details!J372-Base!J372","v":0},{"$f":"+Details!K372-Base!K372","v":0},{"$f":"+Details!L372-Base!L372","v":0},{"$f":"+Details!M372-Base!M372","v":0},{"$f":"+Details!N372-Base!N372","v":0},{"$f":"+Details!O372-Base!O372","v":0},{"$f":"+Details!P372-Base!P372","v":0},{"$f":"+Details!Q372-Base!Q372","v":0},{"$f":"+Details!R372-Base!R372","v":0},{"$f":"+Details!S372-Base!S372","v":0},{"$f":"+Details!T372-Base!T372","v":0},{"$f":"+Details!U372-Base!U372","v":0},{"$f":"+Details!V372-Base!V372","v":0},{"$f":"+Details!W372-Base!W372","v":0},{"$f":"+Details!X372-Base!X372","v":0},{"$f":"+Details!Y372-Base!Y372","v":0},{"$f":"+Details!Z372-Base!Z372","v":0},{"$f":"+Details!AA372-Base!AA372","v":0},{"$f":"+Details!AB372-Base!AB372","v":0},{"$f":"+Details!AC372-Base!AC372","v":0},{"$f":"+Details!AD372-Base!AD372","v":0},{"$f":"+Details!AE372-Base!AE372","v":0},{"$f":"+Details!AF372-Base!AF372","v":0},{"$f":"+Details!AG372-Base!AG372","v":0},{"$f":"+Details!AH372-Base!AH372","v":0},{"$f":"+Details!AI372-Base!AI372","v":0},{"$f":"+Details!AJ372-Base!AJ372","v":0},{"$f":"+Details!AK372-Base!AK372","v":0},{"$f":"+Details!AL372-Base!AL372","v":0},{"$f":"+Details!AM372-Base!AM372","v":0},{"$f":"+Details!AN372-Base!AN372","v":0},{"$f":"+Details!AO372-Base!AO372","v":0},{"$f":"+Details!AP372-Base!AP372","v":0},{"$f":"+Details!AQ372-Base!AQ372","v":0},{"$f":"+Details!AR372-Base!AR372","v":0},{"$f":"+Details!AS372-Base!AS372","v":0}]
["d","Less Withdrawals 2",{"$f":"\"during ages \" & Start_InhIRA2 & \" - \" & End_InhIRA2","v":"during ages 78 - 80"},null,{"$f":"SUM(F374:AS374)","v":-3300},{"$f":"+F114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1000,-1100,-1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E374","v":-3300},{"$f":"+E374-AU374","v":0},null,null,{"$f":"+Details!F373-Base!F373","v":0},{"$f":"+Details!G373-Base!G373","v":0},{"$f":"+Details!H373-Base!H373","v":0},{"$f":"+Details!I373-Base!I373","v":0},{"$f":"+Details!J373-Base!J373","v":0},{"$f":"+Details!K373-Base!K373","v":0},{"$f":"+Details!L373-Base!L373","v":0},{"$f":"+Details!M373-Base!M373","v":0},{"$f":"+Details!N373-Base!N373","v":0},{"$f":"+Details!O373-Base!O373","v":0},{"$f":"+Details!P373-Base!P373","v":0},{"$f":"+Details!Q373-Base!Q373","v":0},{"$f":"+Details!R373-Base!R373","v":0},{"$f":"+Details!S373-Base!S373","v":0},{"$f":"+Details!T373-Base!T373","v":0},{"$f":"+Details!U373-Base!U373","v":0},{"$f":"+Details!V373-Base!V373","v":0},{"$f":"+Details!W373-Base!W373","v":0},{"$f":"+Details!X373-Base!X373","v":0},{"$f":"+Details!Y373-Base!Y373","v":0},{"$f":"+Details!Z373-Base!Z373","v":0},{"$f":"+Details!AA373-Base!AA373","v":0},{"$f":"+Details!AB373-Base!AB373","v":0},{"$f":"+Details!AC373-Base!AC373","v":0},{"$f":"+Details!AD373-Base!AD373","v":0},{"$f":"+Details!AE373-Base!AE373","v":0},{"$f":"+Details!AF373-Base!AF373","v":0},{"$f":"+Details!AG373-Base!AG373","v":0},{"$f":"+Details!AH373-Base!AH373","v":0},{"$f":"+Details!AI373-Base!AI373","v":0},{"$f":"+Details!AJ373-Base!AJ373","v":0},{"$f":"+Details!AK373-Base!AK373","v":0},{"$f":"+Details!AL373-Base!AL373","v":0},{"$f":"+Details!AM373-Base!AM373","v":0},{"$f":"+Details!AN373-Base!AN373","v":0},{"$f":"+Details!AO373-Base!AO373","v":0},{"$f":"+Details!AP373-Base!AP373","v":0},{"$f":"+Details!AQ373-Base!AQ373","v":0},{"$f":"+Details!AR373-Base!AR373","v":0},{"$f":"+Details!AS373-Base!AS373","v":0}]
["d","Plus Earnings 1",null,null,{"$f":"SUM(F375:AS375)","v":13700},{"$f":"+F32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2200,1900,1400,1300,1300,1200,1100,1000,800,700,500,300,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E375","v":13700},{"$f":"+E375-AU375","v":0},null,null,{"$f":"+Details!F374-Base!F374","v":0},{"$f":"+Details!G374-Base!G374","v":0},{"$f":"+Details!H374-Base!H374","v":0},{"$f":"+Details!I374-Base!I374","v":0},{"$f":"+Details!J374-Base!J374","v":0},{"$f":"+Details!K374-Base!K374","v":0},{"$f":"+Details!L374-Base!L374","v":0},{"$f":"+Details!M374-Base!M374","v":0},{"$f":"+Details!N374-Base!N374","v":0},{"$f":"+Details!O374-Base!O374","v":0},{"$f":"+Details!P374-Base!P374","v":0},{"$f":"+Details!Q374-Base!Q374","v":0},{"$f":"+Details!R374-Base!R374","v":0},{"$f":"+Details!S374-Base!S374","v":0},{"$f":"+Details!T374-Base!T374","v":0},{"$f":"+Details!U374-Base!U374","v":0},{"$f":"+Details!V374-Base!V374","v":0},{"$f":"+Details!W374-Base!W374","v":0},{"$f":"+Details!X374-Base!X374","v":0},{"$f":"+Details!Y374-Base!Y374","v":0},{"$f":"+Details!Z374-Base!Z374","v":0},{"$f":"+Details!AA374-Base!AA374","v":0},{"$f":"+Details!AB374-Base!AB374","v":0},{"$f":"+Details!AC374-Base!AC374","v":0},{"$f":"+Details!AD374-Base!AD374","v":0},{"$f":"+Details!AE374-Base!AE374","v":0},{"$f":"+Details!AF374-Base!AF374","v":0},{"$f":"+Details!AG374-Base!AG374","v":0},{"$f":"+Details!AH374-Base!AH374","v":0},{"$f":"+Details!AI374-Base!AI374","v":0},{"$f":"+Details!AJ374-Base!AJ374","v":0},{"$f":"+Details!AK374-Base!AK374","v":0},{"$f":"+Details!AL374-Base!AL374","v":0},{"$f":"+Details!AM374-Base!AM374","v":0},{"$f":"+Details!AN374-Base!AN374","v":0},{"$f":"+Details!AO374-Base!AO374","v":0},{"$f":"+Details!AP374-Base!AP374","v":0},{"$f":"+Details!AQ374-Base!AQ374","v":0},{"$f":"+Details!AR374-Base!AR374","v":0},{"$f":"+Details!AS374-Base!AS374","v":0}]
["d","Plus Earnings 2",null,null,{"$f":"SUM(F376:AS376)","v":20300},{"$f":"+F33","v":0},0,0,0,0,0,0,0,0,0,0,0,3400,3200,3000,2800,2500,2100,1500,1100,700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E376","v":20300},{"$f":"+E376-AU376","v":0},null,null,{"$f":"+Details!F375-Base!F375","v":0},{"$f":"+Details!G375-Base!G375","v":0},{"$f":"+Details!H375-Base!H375","v":0},{"$f":"+Details!I375-Base!I375","v":0},{"$f":"+Details!J375-Base!J375","v":0},{"$f":"+Details!K375-Base!K375","v":0},{"$f":"+Details!L375-Base!L375","v":0},{"$f":"+Details!M375-Base!M375","v":0},{"$f":"+Details!N375-Base!N375","v":0},{"$f":"+Details!O375-Base!O375","v":0},{"$f":"+Details!P375-Base!P375","v":0},{"$f":"+Details!Q375-Base!Q375","v":0},{"$f":"+Details!R375-Base!R375","v":0},{"$f":"+Details!S375-Base!S375","v":0},{"$f":"+Details!T375-Base!T375","v":0},{"$f":"+Details!U375-Base!U375","v":0},{"$f":"+Details!V375-Base!V375","v":0},{"$f":"+Details!W375-Base!W375","v":0},{"$f":"+Details!X375-Base!X375","v":0},{"$f":"+Details!Y375-Base!Y375","v":0},{"$f":"+Details!Z375-Base!Z375","v":0},{"$f":"+Details!AA375-Base!AA375","v":0},{"$f":"+Details!AB375-Base!AB375","v":0},{"$f":"+Details!AC375-Base!AC375","v":0},{"$f":"+Details!AD375-Base!AD375","v":0},{"$f":"+Details!AE375-Base!AE375","v":0},{"$f":"+Details!AF375-Base!AF375","v":0},{"$f":"+Details!AG375-Base!AG375","v":0},{"$f":"+Details!AH375-Base!AH375","v":0},{"$f":"+Details!AI375-Base!AI375","v":0},{"$f":"+Details!AJ375-Base!AJ375","v":0},{"$f":"+Details!AK375-Base!AK375","v":0},{"$f":"+Details!AL375-Base!AL375","v":0},{"$f":"+Details!AM375-Base!AM375","v":0},{"$f":"+Details!AN375-Base!AN375","v":0},{"$f":"+Details!AO375-Base!AO375","v":0},{"$f":"+Details!AP375-Base!AP375","v":0},{"$f":"+Details!AQ375-Base!AQ375","v":0},{"$f":"+Details!AR375-Base!AR375","v":0},{"$f":"+Details!AS375-Base!AS375","v":0}]
["d","Available for Automatic Withdrawals 1",null,null,null,{"$f":"+F367+F369+F373+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,31300,26500,25400,24100,22600,20800,18700,16400,13600,10500,7000,2900,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F376-Base!F376","v":0},{"$f":"+Details!G376-Base!G376","v":0},{"$f":"+Details!H376-Base!H376","v":0},{"$f":"+Details!I376-Base!I376","v":0},{"$f":"+Details!J376-Base!J376","v":0},{"$f":"+Details!K376-Base!K376","v":0},{"$f":"+Details!L376-Base!L376","v":0},{"$f":"+Details!M376-Base!M376","v":0},{"$f":"+Details!N376-Base!N376","v":0},{"$f":"+Details!O376-Base!O376","v":0},{"$f":"+Details!P376-Base!P376","v":0},{"$f":"+Details!Q376-Base!Q376","v":0},{"$f":"+Details!R376-Base!R376","v":0},{"$f":"+Details!S376-Base!S376","v":0},{"$f":"+Details!T376-Base!T376","v":0},{"$f":"+Details!U376-Base!U376","v":0},{"$f":"+Details!V376-Base!V376","v":0},{"$f":"+Details!W376-Base!W376","v":0},{"$f":"+Details!X376-Base!X376","v":0},{"$f":"+Details!Y376-Base!Y376","v":0},{"$f":"+Details!Z376-Base!Z376","v":0},{"$f":"+Details!AA376-Base!AA376","v":0},{"$f":"+Details!AB376-Base!AB376","v":0},{"$f":"+Details!AC376-Base!AC376","v":0},{"$f":"+Details!AD376-Base!AD376","v":0},{"$f":"+Details!AE376-Base!AE376","v":0},{"$f":"+Details!AF376-Base!AF376","v":0},{"$f":"+Details!AG376-Base!AG376","v":0},{"$f":"+Details!AH376-Base!AH376","v":0},{"$f":"+Details!AI376-Base!AI376","v":0},{"$f":"+Details!AJ376-Base!AJ376","v":0},{"$f":"+Details!AK376-Base!AK376","v":0},{"$f":"+Details!AL376-Base!AL376","v":0},{"$f":"+Details!AM376-Base!AM376","v":0},{"$f":"+Details!AN376-Base!AN376","v":0},{"$f":"+Details!AO376-Base!AO376","v":0},{"$f":"+Details!AP376-Base!AP376","v":0},{"$f":"+Details!AQ376-Base!AQ376","v":0},{"$f":"+Details!AR376-Base!AR376","v":0},{"$f":"+Details!AS376-Base!AS376","v":0}]
["d","Available for Automatic Withdrawals 2",null,null,null,{"$f":"+F368+F370+F374+F376","v":0},0,0,0,0,0,0,0,0,0,0,60000,57400,54300,50800,46500,40100,33100,25100,17900,9600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F377-Base!F377","v":0},{"$f":"+Details!G377-Base!G377","v":0},{"$f":"+Details!H377-Base!H377","v":0},{"$f":"+Details!I377-Base!I377","v":0},{"$f":"+Details!J377-Base!J377","v":0},{"$f":"+Details!K377-Base!K377","v":0},{"$f":"+Details!L377-Base!L377","v":0},{"$f":"+Details!M377-Base!M377","v":0},{"$f":"+Details!N377-Base!N377","v":0},{"$f":"+Details!O377-Base!O377","v":0},{"$f":"+Details!P377-Base!P377","v":0},{"$f":"+Details!Q377-Base!Q377","v":0},{"$f":"+Details!R377-Base!R377","v":0},{"$f":"+Details!S377-Base!S377","v":0},{"$f":"+Details!T377-Base!T377","v":0},{"$f":"+Details!U377-Base!U377","v":0},{"$f":"+Details!V377-Base!V377","v":0},{"$f":"+Details!W377-Base!W377","v":0},{"$f":"+Details!X377-Base!X377","v":0},{"$f":"+Details!Y377-Base!Y377","v":0},{"$f":"+Details!Z377-Base!Z377","v":0},{"$f":"+Details!AA377-Base!AA377","v":0},{"$f":"+Details!AB377-Base!AB377","v":0},{"$f":"+Details!AC377-Base!AC377","v":0},{"$f":"+Details!AD377-Base!AD377","v":0},{"$f":"+Details!AE377-Base!AE377","v":0},{"$f":"+Details!AF377-Base!AF377","v":0},{"$f":"+Details!AG377-Base!AG377","v":0},{"$f":"+Details!AH377-Base!AH377","v":0},{"$f":"+Details!AI377-Base!AI377","v":0},{"$f":"+Details!AJ377-Base!AJ377","v":0},{"$f":"+Details!AK377-Base!AK377","v":0},{"$f":"+Details!AL377-Base!AL377","v":0},{"$f":"+Details!AM377-Base!AM377","v":0},{"$f":"+Details!AN377-Base!AN377","v":0},{"$f":"+Details!AO377-Base!AO377","v":0},{"$f":"+Details!AP377-Base!AP377","v":0},{"$f":"+Details!AQ377-Base!AQ377","v":0},{"$f":"+Details!AR377-Base!AR377","v":0},{"$f":"+Details!AS377-Base!AS377","v":0}]
["d","Less Auto Withdrawals 1",null,null,{"$f":"SUM(F379:AS379)","v":0},{"$f":"+F116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E379","v":0},{"$f":"+E379-AU379","v":0},null,null,{"$f":"+Details!F378-Base!F378","v":0},{"$f":"+Details!G378-Base!G378","v":0},{"$f":"+Details!H378-Base!H378","v":0},{"$f":"+Details!I378-Base!I378","v":0},{"$f":"+Details!J378-Base!J378","v":0},{"$f":"+Details!K378-Base!K378","v":0},{"$f":"+Details!L378-Base!L378","v":0},{"$f":"+Details!M378-Base!M378","v":0},{"$f":"+Details!N378-Base!N378","v":0},{"$f":"+Details!O378-Base!O378","v":0},{"$f":"+Details!P378-Base!P378","v":0},{"$f":"+Details!Q378-Base!Q378","v":0},{"$f":"+Details!R378-Base!R378","v":0},{"$f":"+Details!S378-Base!S378","v":0},{"$f":"+Details!T378-Base!T378","v":0},{"$f":"+Details!U378-Base!U378","v":0},{"$f":"+Details!V378-Base!V378","v":0},{"$f":"+Details!W378-Base!W378","v":0},{"$f":"+Details!X378-Base!X378","v":0},{"$f":"+Details!Y378-Base!Y378","v":0},{"$f":"+Details!Z378-Base!Z378","v":0},{"$f":"+Details!AA378-Base!AA378","v":0},{"$f":"+Details!AB378-Base!AB378","v":0},{"$f":"+Details!AC378-Base!AC378","v":0},{"$f":"+Details!AD378-Base!AD378","v":0},{"$f":"+Details!AE378-Base!AE378","v":0},{"$f":"+Details!AF378-Base!AF378","v":0},{"$f":"+Details!AG378-Base!AG378","v":0},{"$f":"+Details!AH378-Base!AH378","v":0},{"$f":"+Details!AI378-Base!AI378","v":0},{"$f":"+Details!AJ378-Base!AJ378","v":0},{"$f":"+Details!AK378-Base!AK378","v":0},{"$f":"+Details!AL378-Base!AL378","v":0},{"$f":"+Details!AM378-Base!AM378","v":0},{"$f":"+Details!AN378-Base!AN378","v":0},{"$f":"+Details!AO378-Base!AO378","v":0},{"$f":"+Details!AP378-Base!AP378","v":0},{"$f":"+Details!AQ378-Base!AQ378","v":0},{"$f":"+Details!AR378-Base!AR378","v":0},{"$f":"+Details!AS378-Base!AS378","v":0}]
["d","Less Auto Withdrawals 2",null,null,{"$f":"SUM(F380:AS380)","v":0},{"$f":"+F117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E380","v":0},{"$f":"+E380-AU380","v":0},null,null,{"$f":"+Details!F379-Base!F379","v":0},{"$f":"+Details!G379-Base!G379","v":0},{"$f":"+Details!H379-Base!H379","v":0},{"$f":"+Details!I379-Base!I379","v":0},{"$f":"+Details!J379-Base!J379","v":0},{"$f":"+Details!K379-Base!K379","v":0},{"$f":"+Details!L379-Base!L379","v":0},{"$f":"+Details!M379-Base!M379","v":0},{"$f":"+Details!N379-Base!N379","v":0},{"$f":"+Details!O379-Base!O379","v":0},{"$f":"+Details!P379-Base!P379","v":0},{"$f":"+Details!Q379-Base!Q379","v":0},{"$f":"+Details!R379-Base!R379","v":0},{"$f":"+Details!S379-Base!S379","v":0},{"$f":"+Details!T379-Base!T379","v":0},{"$f":"+Details!U379-Base!U379","v":0},{"$f":"+Details!V379-Base!V379","v":0},{"$f":"+Details!W379-Base!W379","v":0},{"$f":"+Details!X379-Base!X379","v":0},{"$f":"+Details!Y379-Base!Y379","v":0},{"$f":"+Details!Z379-Base!Z379","v":0},{"$f":"+Details!AA379-Base!AA379","v":0},{"$f":"+Details!AB379-Base!AB379","v":0},{"$f":"+Details!AC379-Base!AC379","v":0},{"$f":"+Details!AD379-Base!AD379","v":0},{"$f":"+Details!AE379-Base!AE379","v":0},{"$f":"+Details!AF379-Base!AF379","v":0},{"$f":"+Details!AG379-Base!AG379","v":0},{"$f":"+Details!AH379-Base!AH379","v":0},{"$f":"+Details!AI379-Base!AI379","v":0},{"$f":"+Details!AJ379-Base!AJ379","v":0},{"$f":"+Details!AK379-Base!AK379","v":0},{"$f":"+Details!AL379-Base!AL379","v":0},{"$f":"+Details!AM379-Base!AM379","v":0},{"$f":"+Details!AN379-Base!AN379","v":0},{"$f":"+Details!AO379-Base!AO379","v":0},{"$f":"+Details!AP379-Base!AP379","v":0},{"$f":"+Details!AQ379-Base!AQ379","v":0},{"$f":"+Details!AR379-Base!AR379","v":0},{"$f":"+Details!AS379-Base!AS379","v":0}]
["d","Inherited IRA End of year balance 1",null,null,{"$f":"INDEX(F381:AS381,Total_Years)","v":0},{"$f":"+F377+F379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,31300,26500,25400,24100,22600,20800,18700,16400,13600,10500,7000,2900,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E381","v":0},{"$f":"+E381-AU381","v":0},null,null,{"$f":"+Details!F380-Base!F380","v":0},{"$f":"+Details!G380-Base!G380","v":0},{"$f":"+Details!H380-Base!H380","v":0},{"$f":"+Details!I380-Base!I380","v":0},{"$f":"+Details!J380-Base!J380","v":0},{"$f":"+Details!K380-Base!K380","v":0},{"$f":"+Details!L380-Base!L380","v":0},{"$f":"+Details!M380-Base!M380","v":0},{"$f":"+Details!N380-Base!N380","v":0},{"$f":"+Details!O380-Base!O380","v":0},{"$f":"+Details!P380-Base!P380","v":0},{"$f":"+Details!Q380-Base!Q380","v":0},{"$f":"+Details!R380-Base!R380","v":0},{"$f":"+Details!S380-Base!S380","v":0},{"$f":"+Details!T380-Base!T380","v":0},{"$f":"+Details!U380-Base!U380","v":0},{"$f":"+Details!V380-Base!V380","v":0},{"$f":"+Details!W380-Base!W380","v":0},{"$f":"+Details!X380-Base!X380","v":0},{"$f":"+Details!Y380-Base!Y380","v":0},{"$f":"+Details!Z380-Base!Z380","v":0},{"$f":"+Details!AA380-Base!AA380","v":0},{"$f":"+Details!AB380-Base!AB380","v":0},{"$f":"+Details!AC380-Base!AC380","v":0},{"$f":"+Details!AD380-Base!AD380","v":0},{"$f":"+Details!AE380-Base!AE380","v":0},{"$f":"+Details!AF380-Base!AF380","v":0},{"$f":"+Details!AG380-Base!AG380","v":0},{"$f":"+Details!AH380-Base!AH380","v":0},{"$f":"+Details!AI380-Base!AI380","v":0},{"$f":"+Details!AJ380-Base!AJ380","v":0},{"$f":"+Details!AK380-Base!AK380","v":0},{"$f":"+Details!AL380-Base!AL380","v":0},{"$f":"+Details!AM380-Base!AM380","v":0},{"$f":"+Details!AN380-Base!AN380","v":0},{"$f":"+Details!AO380-Base!AO380","v":0},{"$f":"+Details!AP380-Base!AP380","v":0},{"$f":"+Details!AQ380-Base!AQ380","v":0},{"$f":"+Details!AR380-Base!AR380","v":0},{"$f":"+Details!AS380-Base!AS380","v":0}]
["d","Inherited IRA End of year balance 2",null,null,{"$f":"INDEX(F382:AS382,Total_Years)","v":0},{"$f":"+F378+F380","v":0},0,0,0,0,0,0,0,0,0,0,60000,57400,54300,50800,46500,40100,33100,25100,17900,9600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E382","v":0},{"$f":"+E382-AU382","v":0},null,null,{"$f":"+Details!F381-Base!F381","v":0},{"$f":"+Details!G381-Base!G381","v":0},{"$f":"+Details!H381-Base!H381","v":0},{"$f":"+Details!I381-Base!I381","v":0},{"$f":"+Details!J381-Base!J381","v":0},{"$f":"+Details!K381-Base!K381","v":0},{"$f":"+Details!L381-Base!L381","v":0},{"$f":"+Details!M381-Base!M381","v":0},{"$f":"+Details!N381-Base!N381","v":0},{"$f":"+Details!O381-Base!O381","v":0},{"$f":"+Details!P381-Base!P381","v":0},{"$f":"+Details!Q381-Base!Q381","v":0},{"$f":"+Details!R381-Base!R381","v":0},{"$f":"+Details!S381-Base!S381","v":0},{"$f":"+Details!T381-Base!T381","v":0},{"$f":"+Details!U381-Base!U381","v":0},{"$f":"+Details!V381-Base!V381","v":0},{"$f":"+Details!W381-Base!W381","v":0},{"$f":"+Details!X381-Base!X381","v":0},{"$f":"+Details!Y381-Base!Y381","v":0},{"$f":"+Details!Z381-Base!Z381","v":0},{"$f":"+Details!AA381-Base!AA381","v":0},{"$f":"+Details!AB381-Base!AB381","v":0},{"$f":"+Details!AC381-Base!AC381","v":0},{"$f":"+Details!AD381-Base!AD381","v":0},{"$f":"+Details!AE381-Base!AE381","v":0},{"$f":"+Details!AF381-Base!AF381","v":0},{"$f":"+Details!AG381-Base!AG381","v":0},{"$f":"+Details!AH381-Base!AH381","v":0},{"$f":"+Details!AI381-Base!AI381","v":0},{"$f":"+Details!AJ381-Base!AJ381","v":0},{"$f":"+Details!AK381-Base!AK381","v":0},{"$f":"+Details!AL381-Base!AL381","v":0},{"$f":"+Details!AM381-Base!AM381","v":0},{"$f":"+Details!AN381-Base!AN381","v":0},{"$f":"+Details!AO381-Base!AO381","v":0},{"$f":"+Details!AP381-Base!AP381","v":0},{"$f":"+Details!AQ381-Base!AQ381","v":0},{"$f":"+Details!AR381-Base!AR381","v":0},{"$f":"+Details!AS381-Base!AS381","v":0}]
["d"]
["d","Roth IRA 1, existing"]
["d","Beginning of year balance",null,null,null,{"$f":"+F15","v":75000},{"$f":"+F396*IF(G$7-$F$7<=Total_Years-1,1,0)","v":80700},86800,93400,100500,106700,113300,120300,127800,135700,144100,153000,162500,172600,183300,194700,206800,219600,233200,204500,174300,142500,109000,73700,36500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F385-Base!F385","v":0},{"$f":"+Details!G385-Base!G385","v":0},{"$f":"+Details!H385-Base!H385","v":0},{"$f":"+Details!I385-Base!I385","v":0},{"$f":"+Details!J385-Base!J385","v":0},{"$f":"+Details!K385-Base!K385","v":0},{"$f":"+Details!L385-Base!L385","v":0},{"$f":"+Details!M385-Base!M385","v":0},{"$f":"+Details!N385-Base!N385","v":0},{"$f":"+Details!O385-Base!O385","v":0},{"$f":"+Details!P385-Base!P385","v":0},{"$f":"+Details!Q385-Base!Q385","v":0},{"$f":"+Details!R385-Base!R385","v":0},{"$f":"+Details!S385-Base!S385","v":0},{"$f":"+Details!T385-Base!T385","v":0},{"$f":"+Details!U385-Base!U385","v":0},{"$f":"+Details!V385-Base!V385","v":0},{"$f":"+Details!W385-Base!W385","v":0},{"$f":"+Details!X385-Base!X385","v":0},{"$f":"+Details!Y385-Base!Y385","v":0},{"$f":"+Details!Z385-Base!Z385","v":0},{"$f":"+Details!AA385-Base!AA385","v":0},{"$f":"+Details!AB385-Base!AB385","v":0},{"$f":"+Details!AC385-Base!AC385","v":0},{"$f":"+Details!AD385-Base!AD385","v":0},{"$f":"+Details!AE385-Base!AE385","v":0},{"$f":"+Details!AF385-Base!AF385","v":0},{"$f":"+Details!AG385-Base!AG385","v":0},{"$f":"+Details!AH385-Base!AH385","v":0},{"$f":"+Details!AI385-Base!AI385","v":0},{"$f":"+Details!AJ385-Base!AJ385","v":0},{"$f":"+Details!AK385-Base!AK385","v":0},{"$f":"+Details!AL385-Base!AL385","v":0},{"$f":"+Details!AM385-Base!AM385","v":0},{"$f":"+Details!AN385-Base!AN385","v":0},{"$f":"+Details!AO385-Base!AO385","v":0},{"$f":"+Details!AP385-Base!AP385","v":0},{"$f":"+Details!AQ385-Base!AQ385","v":0},{"$f":"+Details!AR385-Base!AR385","v":0},{"$f":"+Details!AS385-Base!AS385","v":0}]
["d","Contributions",null,null,{"$f":"SUM(F386:AS386)","v":4600},{"$f":"+F120","v":1000},1100,1200,1300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E386","v":4600},{"$f":"+E386-AU386","v":0},null,null,{"$f":"+Details!F386-Base!F386","v":0},{"$f":"+Details!G386-Base!G386","v":0},{"$f":"+Details!H386-Base!H386","v":0},{"$f":"+Details!I386-Base!I386","v":0},{"$f":"+Details!J386-Base!J386","v":0},{"$f":"+Details!K386-Base!K386","v":0},{"$f":"+Details!L386-Base!L386","v":0},{"$f":"+Details!M386-Base!M386","v":0},{"$f":"+Details!N386-Base!N386","v":0},{"$f":"+Details!O386-Base!O386","v":0},{"$f":"+Details!P386-Base!P386","v":0},{"$f":"+Details!Q386-Base!Q386","v":0},{"$f":"+Details!R386-Base!R386","v":0},{"$f":"+Details!S386-Base!S386","v":0},{"$f":"+Details!T386-Base!T386","v":0},{"$f":"+Details!U386-Base!U386","v":0},{"$f":"+Details!V386-Base!V386","v":0},{"$f":"+Details!W386-Base!W386","v":0},{"$f":"+Details!X386-Base!X386","v":0},{"$f":"+Details!Y386-Base!Y386","v":0},{"$f":"+Details!Z386-Base!Z386","v":0},{"$f":"+Details!AA386-Base!AA386","v":0},{"$f":"+Details!AB386-Base!AB386","v":0},{"$f":"+Details!AC386-Base!AC386","v":0},{"$f":"+Details!AD386-Base!AD386","v":0},{"$f":"+Details!AE386-Base!AE386","v":0},{"$f":"+Details!AF386-Base!AF386","v":0},{"$f":"+Details!AG386-Base!AG386","v":0},{"$f":"+Details!AH386-Base!AH386","v":0},{"$f":"+Details!AI386-Base!AI386","v":0},{"$f":"+Details!AJ386-Base!AJ386","v":0},{"$f":"+Details!AK386-Base!AK386","v":0},{"$f":"+Details!AL386-Base!AL386","v":0},{"$f":"+Details!AM386-Base!AM386","v":0},{"$f":"+Details!AN386-Base!AN386","v":0},{"$f":"+Details!AO386-Base!AO386","v":0},{"$f":"+Details!AP386-Base!AP386","v":0},{"$f":"+Details!AQ386-Base!AQ386","v":0},{"$f":"+Details!AR386-Base!AR386","v":0},{"$f":"+Details!AS386-Base!AS386","v":0}]
["d","Less SPIA purchase",null,null,{"$f":"SUM(F387:AS387)","v":0},{"$f":"+F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E387","v":0},{"$f":"+E387-AU387","v":0},null,null,{"$f":"+Details!F387-Base!F387","v":0},{"$f":"+Details!G387-Base!G387","v":0},{"$f":"+Details!H387-Base!H387","v":0},{"$f":"+Details!I387-Base!I387","v":0},{"$f":"+Details!J387-Base!J387","v":0},{"$f":"+Details!K387-Base!K387","v":0},{"$f":"+Details!L387-Base!L387","v":0},{"$f":"+Details!M387-Base!M387","v":0},{"$f":"+Details!N387-Base!N387","v":0},{"$f":"+Details!O387-Base!O387","v":0},{"$f":"+Details!P387-Base!P387","v":0},{"$f":"+Details!Q387-Base!Q387","v":0},{"$f":"+Details!R387-Base!R387","v":0},{"$f":"+Details!S387-Base!S387","v":0},{"$f":"+Details!T387-Base!T387","v":0},{"$f":"+Details!U387-Base!U387","v":0},{"$f":"+Details!V387-Base!V387","v":0},{"$f":"+Details!W387-Base!W387","v":0},{"$f":"+Details!X387-Base!X387","v":0},{"$f":"+Details!Y387-Base!Y387","v":0},{"$f":"+Details!Z387-Base!Z387","v":0},{"$f":"+Details!AA387-Base!AA387","v":0},{"$f":"+Details!AB387-Base!AB387","v":0},{"$f":"+Details!AC387-Base!AC387","v":0},{"$f":"+Details!AD387-Base!AD387","v":0},{"$f":"+Details!AE387-Base!AE387","v":0},{"$f":"+Details!AF387-Base!AF387","v":0},{"$f":"+Details!AG387-Base!AG387","v":0},{"$f":"+Details!AH387-Base!AH387","v":0},{"$f":"+Details!AI387-Base!AI387","v":0},{"$f":"+Details!AJ387-Base!AJ387","v":0},{"$f":"+Details!AK387-Base!AK387","v":0},{"$f":"+Details!AL387-Base!AL387","v":0},{"$f":"+Details!AM387-Base!AM387","v":0},{"$f":"+Details!AN387-Base!AN387","v":0},{"$f":"+Details!AO387-Base!AO387","v":0},{"$f":"+Details!AP387-Base!AP387","v":0},{"$f":"+Details!AQ387-Base!AQ387","v":0},{"$f":"+Details!AR387-Base!AR387","v":0},{"$f":"+Details!AS387-Base!AS387","v":0}]
["d","SPIA Income",null,null,{"$f":"SUM(F388:AS388)","v":0},{"$f":"+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E388","v":0},{"$f":"+E388-AU388","v":0},null,null,{"$f":"+Details!F393-Base!F388","v":4700},{"$f":"+Details!G393-Base!G388","v":5000},{"$f":"+Details!H393-Base!H388","v":5400},{"$f":"+Details!I393-Base!I388","v":5800},{"$f":"+Details!J393-Base!J388","v":6200},{"$f":"+Details!K393-Base!K388","v":6600},{"$f":"+Details!L393-Base!L388","v":7000},{"$f":"+Details!M393-Base!M388","v":7500},{"$f":"+Details!N393-Base!N388","v":7900},{"$f":"+Details!O393-Base!O388","v":8400},{"$f":"+Details!P393-Base!P388","v":8900},{"$f":"+Details!Q393-Base!Q388","v":9500},{"$f":"+Details!R393-Base!R388","v":10100},{"$f":"+Details!S393-Base!S388","v":10700},{"$f":"+Details!T393-Base!T388","v":11400},{"$f":"+Details!U393-Base!U388","v":12100},{"$f":"+Details!V393-Base!V388","v":12800},{"$f":"+Details!W393-Base!W388","v":13600},{"$f":"+Details!X393-Base!X388","v":11300},{"$f":"+Details!Y393-Base!Y388","v":9800},{"$f":"+Details!Z393-Base!Z388","v":8200},{"$f":"+Details!AA393-Base!AA388","v":6500},{"$f":"+Details!AB393-Base!AB388","v":4700},{"$f":"+Details!AC393-Base!AC388","v":2800},{"$f":"+Details!AD393-Base!AD388","v":0},{"$f":"+Details!AE393-Base!AE388","v":0},{"$f":"+Details!AF393-Base!AF388","v":0},{"$f":"+Details!AG393-Base!AG388","v":0},{"$f":"+Details!AH393-Base!AH388","v":0},{"$f":"+Details!AI393-Base!AI388","v":0},{"$f":"+Details!AJ393-Base!AJ388","v":0},{"$f":"+Details!AK393-Base!AK388","v":0},{"$f":"+Details!AL393-Base!AL388","v":0},{"$f":"+Details!AM393-Base!AM388","v":0},{"$f":"+Details!AN393-Base!AN388","v":0},{"$f":"+Details!AO393-Base!AO388","v":0},{"$f":"+Details!AP393-Base!AP388","v":0},{"$f":"+Details!AQ393-Base!AQ388","v":0},{"$f":"+Details!AR393-Base!AR388","v":0},{"$f":"+Details!AS393-Base!AS388","v":0}]
["d","Available for Withdrawal 1",null,null,null,{"$f":"IF(F385+F386+F387+F388<=0,0,F385+F386+F387+F388)","v":76000},{"$f":"IF(G385+G386+G387+G388<=0,0,G385+G386+G387+G388)","v":81800},88000,94700,100500,106700,113300,120300,127800,135700,144100,153000,162500,172600,183300,194700,206800,219600,233200,204500,174300,142500,109000,73700,36500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F388-Base!F389","v":-76000},{"$f":"+Details!G388-Base!G389","v":-81800},{"$f":"+Details!H388-Base!H389","v":-88000},{"$f":"+Details!I388-Base!I389","v":-94700},{"$f":"+Details!J388-Base!J389","v":-100500},{"$f":"+Details!K388-Base!K389","v":-106700},{"$f":"+Details!L388-Base!L389","v":-113300},{"$f":"+Details!M388-Base!M389","v":-120300},{"$f":"+Details!N388-Base!N389","v":-127800},{"$f":"+Details!O388-Base!O389","v":-135700},{"$f":"+Details!P388-Base!P389","v":-144100},{"$f":"+Details!Q388-Base!Q389","v":-153000},{"$f":"+Details!R388-Base!R389","v":-162500},{"$f":"+Details!S388-Base!S389","v":-172600},{"$f":"+Details!T388-Base!T389","v":-183300},{"$f":"+Details!U388-Base!U389","v":-194700},{"$f":"+Details!V388-Base!V389","v":-206800},{"$f":"+Details!W388-Base!W389","v":-219600},{"$f":"+Details!X388-Base!X389","v":-233200},{"$f":"+Details!Y388-Base!Y389","v":-204500},{"$f":"+Details!Z388-Base!Z389","v":-174300},{"$f":"+Details!AA388-Base!AA389","v":-142500},{"$f":"+Details!AB388-Base!AB389","v":-109000},{"$f":"+Details!AC388-Base!AC389","v":-73700},{"$f":"+Details!AD388-Base!AD389","v":-36500},{"$f":"+Details!AE388-Base!AE389","v":0},{"$f":"+Details!AF388-Base!AF389","v":0},{"$f":"+Details!AG388-Base!AG389","v":0},{"$f":"+Details!AH388-Base!AH389","v":0},{"$f":"+Details!AI388-Base!AI389","v":0},{"$f":"+Details!AJ388-Base!AJ389","v":0},{"$f":"+Details!AK388-Base!AK389","v":0},{"$f":"+Details!AL388-Base!AL389","v":0},{"$f":"+Details!AM388-Base!AM389","v":0},{"$f":"+Details!AN388-Base!AN389","v":0},{"$f":"+Details!AO388-Base!AO389","v":0},{"$f":"+Details!AP388-Base!AP389","v":0},{"$f":"+Details!AQ388-Base!AQ389","v":0},{"$f":"+Details!AR388-Base!AR389","v":0},{"$f":"+Details!AS388-Base!AS389","v":0}]
["d","Less Withdrawals 1",{"$f":"\"during ages \" & Start_ExRoth &\" - \" & End_ExRoth","v":"during ages 80 - "},null,{"$f":"SUM(F390:AS390)","v":-210000},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-30000,-30000,-30000,-30000,-30000,-30000,-30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E390","v":-210000},{"$f":"+E390-AU390","v":0},null,null,{"$f":"+Details!F389-Base!F390","v":76000},{"$f":"+Details!G389-Base!G390","v":81800},{"$f":"+Details!H389-Base!H390","v":88000},{"$f":"+Details!I389-Base!I390","v":94700},{"$f":"+Details!J389-Base!J390","v":100500},{"$f":"+Details!K389-Base!K390","v":106700},{"$f":"+Details!L389-Base!L390","v":113300},{"$f":"+Details!M389-Base!M390","v":120300},{"$f":"+Details!N389-Base!N390","v":127800},{"$f":"+Details!O389-Base!O390","v":135700},{"$f":"+Details!P389-Base!P390","v":144100},{"$f":"+Details!Q389-Base!Q390","v":153000},{"$f":"+Details!R389-Base!R390","v":162500},{"$f":"+Details!S389-Base!S390","v":172600},{"$f":"+Details!T389-Base!T390","v":183300},{"$f":"+Details!U389-Base!U390","v":194700},{"$f":"+Details!V389-Base!V390","v":206800},{"$f":"+Details!W389-Base!W390","v":219600},{"$f":"+Details!X389-Base!X390","v":263200},{"$f":"+Details!Y389-Base!Y390","v":234500},{"$f":"+Details!Z389-Base!Z390","v":204300},{"$f":"+Details!AA389-Base!AA390","v":172500},{"$f":"+Details!AB389-Base!AB390","v":139000},{"$f":"+Details!AC389-Base!AC390","v":103700},{"$f":"+Details!AD389-Base!AD390","v":66500},{"$f":"+Details!AE389-Base!AE390","v":0},{"$f":"+Details!AF389-Base!AF390","v":0},{"$f":"+Details!AG389-Base!AG390","v":0},{"$f":"+Details!AH389-Base!AH390","v":0},{"$f":"+Details!AI389-Base!AI390","v":0},{"$f":"+Details!AJ389-Base!AJ390","v":0},{"$f":"+Details!AK389-Base!AK390","v":0},{"$f":"+Details!AL389-Base!AL390","v":0},{"$f":"+Details!AM389-Base!AM390","v":0},{"$f":"+Details!AN389-Base!AN390","v":0},{"$f":"+Details!AO389-Base!AO390","v":0},{"$f":"+Details!AP389-Base!AP390","v":0},{"$f":"+Details!AQ389-Base!AQ390","v":0},{"$f":"+Details!AR389-Base!AR390","v":0},{"$f":"+Details!AS389-Base!AS390","v":0}]
["d","Available for Withdrawal 2",null,null,null,{"$f":"+F389+F390","v":76000},{"$f":"+G389+G390","v":81800},88000,94700,100500,106700,113300,120300,127800,135700,144100,153000,162500,172600,183300,194700,206800,219600,203200,174500,144300,112500,79000,43700,6500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F390-Base!F391","v":-76000},{"$f":"+Details!G390-Base!G391","v":-81800},{"$f":"+Details!H390-Base!H391","v":-88000},{"$f":"+Details!I390-Base!I391","v":-94700},{"$f":"+Details!J390-Base!J391","v":-100500},{"$f":"+Details!K390-Base!K391","v":-106700},{"$f":"+Details!L390-Base!L391","v":-113300},{"$f":"+Details!M390-Base!M391","v":-120300},{"$f":"+Details!N390-Base!N391","v":-127800},{"$f":"+Details!O390-Base!O391","v":-135700},{"$f":"+Details!P390-Base!P391","v":-144100},{"$f":"+Details!Q390-Base!Q391","v":-153000},{"$f":"+Details!R390-Base!R391","v":-162500},{"$f":"+Details!S390-Base!S391","v":-172600},{"$f":"+Details!T390-Base!T391","v":-183300},{"$f":"+Details!U390-Base!U391","v":-194700},{"$f":"+Details!V390-Base!V391","v":-206800},{"$f":"+Details!W390-Base!W391","v":-219600},{"$f":"+Details!X390-Base!X391","v":-233200},{"$f":"+Details!Y390-Base!Y391","v":-204500},{"$f":"+Details!Z390-Base!Z391","v":-174300},{"$f":"+Details!AA390-Base!AA391","v":-142500},{"$f":"+Details!AB390-Base!AB391","v":-109000},{"$f":"+Details!AC390-Base!AC391","v":-73700},{"$f":"+Details!AD390-Base!AD391","v":-36500},{"$f":"+Details!AE390-Base!AE391","v":0},{"$f":"+Details!AF390-Base!AF391","v":0},{"$f":"+Details!AG390-Base!AG391","v":0},{"$f":"+Details!AH390-Base!AH391","v":0},{"$f":"+Details!AI390-Base!AI391","v":0},{"$f":"+Details!AJ390-Base!AJ391","v":0},{"$f":"+Details!AK390-Base!AK391","v":0},{"$f":"+Details!AL390-Base!AL391","v":0},{"$f":"+Details!AM390-Base!AM391","v":0},{"$f":"+Details!AN390-Base!AN391","v":0},{"$f":"+Details!AO390-Base!AO391","v":0},{"$f":"+Details!AP390-Base!AP391","v":0},{"$f":"+Details!AQ390-Base!AQ391","v":0},{"$f":"+Details!AR390-Base!AR391","v":0},{"$f":"+Details!AS390-Base!AS391","v":0}]
[null,"Less Withdrawals 2",{"$f":"\"during ages \" & Start_ExRoth1_2 &\" - \" & End_ExRoth1_2","v":"during ages 80 - "},null,{"$f":"SUM(F392:AS392)","v":-66500},{"$f":"+F122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10000,-10000,-10000,-10000,-10000,-10000,-6500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E392","v":-66500},{"$f":"+E392-AU392","v":0},null,null,{"$f":"+Details!F391-Base!F392","v":76000},{"$f":"+Details!G391-Base!G392","v":81800},{"$f":"+Details!H391-Base!H392","v":88000},{"$f":"+Details!I391-Base!I392","v":94700},{"$f":"+Details!J391-Base!J392","v":100500},{"$f":"+Details!K391-Base!K392","v":106700},{"$f":"+Details!L391-Base!L392","v":113300},{"$f":"+Details!M391-Base!M392","v":120300},{"$f":"+Details!N391-Base!N392","v":127800},{"$f":"+Details!O391-Base!O392","v":135700},{"$f":"+Details!P391-Base!P392","v":144100},{"$f":"+Details!Q391-Base!Q392","v":153000},{"$f":"+Details!R391-Base!R392","v":162500},{"$f":"+Details!S391-Base!S392","v":172600},{"$f":"+Details!T391-Base!T392","v":183300},{"$f":"+Details!U391-Base!U392","v":194700},{"$f":"+Details!V391-Base!V392","v":206800},{"$f":"+Details!W391-Base!W392","v":219600},{"$f":"+Details!X391-Base!X392","v":213200},{"$f":"+Details!Y391-Base!Y392","v":184500},{"$f":"+Details!Z391-Base!Z392","v":154300},{"$f":"+Details!AA391-Base!AA392","v":122500},{"$f":"+Details!AB391-Base!AB392","v":89000},{"$f":"+Details!AC391-Base!AC392","v":53700},{"$f":"+Details!AD391-Base!AD392","v":13000},{"$f":"+Details!AE391-Base!AE392","v":0},{"$f":"+Details!AF391-Base!AF392","v":0},{"$f":"+Details!AG391-Base!AG392","v":0},{"$f":"+Details!AH391-Base!AH392","v":0},{"$f":"+Details!AI391-Base!AI392","v":0},{"$f":"+Details!AJ391-Base!AJ392","v":0},{"$f":"+Details!AK391-Base!AK392","v":0},{"$f":"+Details!AL391-Base!AL392","v":0},{"$f":"+Details!AM391-Base!AM392","v":0},{"$f":"+Details!AN391-Base!AN392","v":0},{"$f":"+Details!AO391-Base!AO392","v":0},{"$f":"+Details!AP391-Base!AP392","v":0},{"$f":"+Details!AQ391-Base!AQ392","v":0},{"$f":"+Details!AR391-Base!AR392","v":0},{"$f":"+Details!AS391-Base!AS392","v":0}]
["d","Plus Earnings",null,"fix 21.1",{"$f":"SUM(F393:AS393)","v":196900},{"$f":"+F35","v":4700},{"$f":"IF((G389+G390)=0,0,G35)","v":5000},5400,5800,6200,6600,7000,7500,7900,8400,8900,9500,10100,10700,11400,12100,12800,13600,11300,9800,8200,6500,4700,2800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E393","v":196900},{"$f":"+E393-AU393","v":0},null,null,{"$f":"+Details!F392-Base!F393","v":-4700},{"$f":"+Details!G392-Base!G393","v":-5000},{"$f":"+Details!H392-Base!H393","v":-5400},{"$f":"+Details!I392-Base!I393","v":-5800},{"$f":"+Details!J392-Base!J393","v":-6200},{"$f":"+Details!K392-Base!K393","v":-6600},{"$f":"+Details!L392-Base!L393","v":-7000},{"$f":"+Details!M392-Base!M393","v":-7500},{"$f":"+Details!N392-Base!N393","v":-7900},{"$f":"+Details!O392-Base!O393","v":-8400},{"$f":"+Details!P392-Base!P393","v":-8900},{"$f":"+Details!Q392-Base!Q393","v":-9500},{"$f":"+Details!R392-Base!R393","v":-10100},{"$f":"+Details!S392-Base!S393","v":-10700},{"$f":"+Details!T392-Base!T393","v":-11400},{"$f":"+Details!U392-Base!U393","v":-12100},{"$f":"+Details!V392-Base!V393","v":-12800},{"$f":"+Details!W392-Base!W393","v":-13600},{"$f":"+Details!X392-Base!X393","v":-21300},{"$f":"+Details!Y392-Base!Y393","v":-19800},{"$f":"+Details!Z392-Base!Z393","v":-18200},{"$f":"+Details!AA392-Base!AA393","v":-16500},{"$f":"+Details!AB392-Base!AB393","v":-14700},{"$f":"+Details!AC392-Base!AC393","v":-12800},{"$f":"+Details!AD392-Base!AD393","v":-6500},{"$f":"+Details!AE392-Base!AE393","v":0},{"$f":"+Details!AF392-Base!AF393","v":0},{"$f":"+Details!AG392-Base!AG393","v":0},{"$f":"+Details!AH392-Base!AH393","v":0},{"$f":"+Details!AI392-Base!AI393","v":0},{"$f":"+Details!AJ392-Base!AJ393","v":0},{"$f":"+Details!AK392-Base!AK393","v":0},{"$f":"+Details!AL392-Base!AL393","v":0},{"$f":"+Details!AM392-Base!AM393","v":0},{"$f":"+Details!AN392-Base!AN393","v":0},{"$f":"+Details!AO392-Base!AO393","v":0},{"$f":"+Details!AP392-Base!AP393","v":0},{"$f":"+Details!AQ392-Base!AQ393","v":0},{"$f":"+Details!AR392-Base!AR393","v":0},{"$f":"+Details!AS392-Base!AS393","v":0}]
["d","Available for Automatic Withdrawals",null,"fix 21.1",null,{"$f":"+F385+F386+F387+F388+F390+F392+F393","v":80700},{"$f":"+G385+G386+G387+G388+G390+G392+G393","v":86800},{"$f":"+H385+H386+H387+H388+H390+H392+H393","v":93400},100500,106700,113300,120300,127800,135700,144100,153000,162500,172600,183300,194700,206800,219600,233200,204500,174300,142500,109000,73700,36500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F393-Base!F394","v":-76000},{"$f":"+Details!G393-Base!G394","v":-81800},{"$f":"+Details!H393-Base!H394","v":-88000},{"$f":"+Details!I393-Base!I394","v":-94700},{"$f":"+Details!J393-Base!J394","v":-100500},{"$f":"+Details!K393-Base!K394","v":-106700},{"$f":"+Details!L393-Base!L394","v":-113300},{"$f":"+Details!M393-Base!M394","v":-120300},{"$f":"+Details!N393-Base!N394","v":-127800},{"$f":"+Details!O393-Base!O394","v":-135700},{"$f":"+Details!P393-Base!P394","v":-144100},{"$f":"+Details!Q393-Base!Q394","v":-153000},{"$f":"+Details!R393-Base!R394","v":-162500},{"$f":"+Details!S393-Base!S394","v":-172600},{"$f":"+Details!T393-Base!T394","v":-183300},{"$f":"+Details!U393-Base!U394","v":-194700},{"$f":"+Details!V393-Base!V394","v":-206800},{"$f":"+Details!W393-Base!W394","v":-219600},{"$f":"+Details!X393-Base!X394","v":-193200},{"$f":"+Details!Y393-Base!Y394","v":-164500},{"$f":"+Details!Z393-Base!Z394","v":-134300},{"$f":"+Details!AA393-Base!AA394","v":-102500},{"$f":"+Details!AB393-Base!AB394","v":-69000},{"$f":"+Details!AC393-Base!AC394","v":-33700},{"$f":"+Details!AD393-Base!AD394","v":0},{"$f":"+Details!AE393-Base!AE394","v":0},{"$f":"+Details!AF393-Base!AF394","v":0},{"$f":"+Details!AG393-Base!AG394","v":0},{"$f":"+Details!AH393-Base!AH394","v":0},{"$f":"+Details!AI393-Base!AI394","v":0},{"$f":"+Details!AJ393-Base!AJ394","v":0},{"$f":"+Details!AK393-Base!AK394","v":0},{"$f":"+Details!AL393-Base!AL394","v":0},{"$f":"+Details!AM393-Base!AM394","v":0},{"$f":"+Details!AN393-Base!AN394","v":0},{"$f":"+Details!AO393-Base!AO394","v":0},{"$f":"+Details!AP393-Base!AP394","v":0},{"$f":"+Details!AQ393-Base!AQ394","v":0},{"$f":"+Details!AR393-Base!AR394","v":0},{"$f":"+Details!AS393-Base!AS394","v":0}]
["d","Less Auto Withdrawals",null,null,{"$f":"SUM(F395:AS395)","v":0},{"$f":"+F126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E395","v":0},{"$f":"+E395-AU395","v":0},null,null,{"$f":"+Details!F394-Base!F395","v":80700},{"$f":"+Details!G394-Base!G395","v":86800},{"$f":"+Details!H394-Base!H395","v":93400},{"$f":"+Details!I394-Base!I395","v":100500},{"$f":"+Details!J394-Base!J395","v":106700},{"$f":"+Details!K394-Base!K395","v":113300},{"$f":"+Details!L394-Base!L395","v":120300},{"$f":"+Details!M394-Base!M395","v":127800},{"$f":"+Details!N394-Base!N395","v":135700},{"$f":"+Details!O394-Base!O395","v":144100},{"$f":"+Details!P394-Base!P395","v":153000},{"$f":"+Details!Q394-Base!Q395","v":162500},{"$f":"+Details!R394-Base!R395","v":172600},{"$f":"+Details!S394-Base!S395","v":183300},{"$f":"+Details!T394-Base!T395","v":194700},{"$f":"+Details!U394-Base!U395","v":206800},{"$f":"+Details!V394-Base!V395","v":219600},{"$f":"+Details!W394-Base!W395","v":233200},{"$f":"+Details!X394-Base!X395","v":204500},{"$f":"+Details!Y394-Base!Y395","v":174300},{"$f":"+Details!Z394-Base!Z395","v":142500},{"$f":"+Details!AA394-Base!AA395","v":109000},{"$f":"+Details!AB394-Base!AB395","v":73700},{"$f":"+Details!AC394-Base!AC395","v":36500},{"$f":"+Details!AD394-Base!AD395","v":0},{"$f":"+Details!AE394-Base!AE395","v":0},{"$f":"+Details!AF394-Base!AF395","v":0},{"$f":"+Details!AG394-Base!AG395","v":0},{"$f":"+Details!AH394-Base!AH395","v":0},{"$f":"+Details!AI394-Base!AI395","v":0},{"$f":"+Details!AJ394-Base!AJ395","v":0},{"$f":"+Details!AK394-Base!AK395","v":0},{"$f":"+Details!AL394-Base!AL395","v":0},{"$f":"+Details!AM394-Base!AM395","v":0},{"$f":"+Details!AN394-Base!AN395","v":0},{"$f":"+Details!AO394-Base!AO395","v":0},{"$f":"+Details!AP394-Base!AP395","v":0},{"$f":"+Details!AQ394-Base!AQ395","v":0},{"$f":"+Details!AR394-Base!AR395","v":0},{"$f":"+Details!AS394-Base!AS395","v":0}]
["d","Roth 1 end of year balance",null,"fix 21.1",{"$f":"INDEX(F396:AS396,Total_Years)","v":0},{"$f":"+F385+F386+F387+F388+F390+F392+F393+F395","v":80700},{"$f":"+G385+G386+G387+G388+G390+G392+G393+G395","v":86800},{"$f":"+H385+H386+H387+H388+H390+H392+H393+H395","v":93400},100500,106700,113300,120300,127800,135700,144100,153000,162500,172600,183300,194700,206800,219600,233200,204500,174300,142500,109000,73700,36500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E396","v":0},{"$f":"+E396-AU396","v":0},null,null,{"$f":"+Details!F395-Base!F396","v":-80700},{"$f":"+Details!G395-Base!G396","v":-86800},{"$f":"+Details!H395-Base!H396","v":-93400},{"$f":"+Details!I395-Base!I396","v":-100500},{"$f":"+Details!J395-Base!J396","v":-106700},{"$f":"+Details!K395-Base!K396","v":-113300},{"$f":"+Details!L395-Base!L396","v":-120300},{"$f":"+Details!M395-Base!M396","v":-127800},{"$f":"+Details!N395-Base!N396","v":-135700},{"$f":"+Details!O395-Base!O396","v":-144100},{"$f":"+Details!P395-Base!P396","v":-153000},{"$f":"+Details!Q395-Base!Q396","v":-162500},{"$f":"+Details!R395-Base!R396","v":-172600},{"$f":"+Details!S395-Base!S396","v":-183300},{"$f":"+Details!T395-Base!T396","v":-194700},{"$f":"+Details!U395-Base!U396","v":-206800},{"$f":"+Details!V395-Base!V396","v":-219600},{"$f":"+Details!W395-Base!W396","v":-233200},{"$f":"+Details!X395-Base!X396","v":-204500},{"$f":"+Details!Y395-Base!Y396","v":-174300},{"$f":"+Details!Z395-Base!Z396","v":-142500},{"$f":"+Details!AA395-Base!AA396","v":-109000},{"$f":"+Details!AB395-Base!AB396","v":-73700},{"$f":"+Details!AC395-Base!AC396","v":-36500},{"$f":"+Details!AD395-Base!AD396","v":0},{"$f":"+Details!AE395-Base!AE396","v":0},{"$f":"+Details!AF395-Base!AF396","v":0},{"$f":"+Details!AG395-Base!AG396","v":0},{"$f":"+Details!AH395-Base!AH396","v":0},{"$f":"+Details!AI395-Base!AI396","v":0},{"$f":"+Details!AJ395-Base!AJ396","v":0},{"$f":"+Details!AK395-Base!AK396","v":0},{"$f":"+Details!AL395-Base!AL396","v":0},{"$f":"+Details!AM395-Base!AM396","v":0},{"$f":"+Details!AN395-Base!AN396","v":0},{"$f":"+Details!AO395-Base!AO396","v":0},{"$f":"+Details!AP395-Base!AP396","v":0},{"$f":"+Details!AQ395-Base!AQ396","v":0},{"$f":"+Details!AR395-Base!AR396","v":0},{"$f":"+Details!AS395-Base!AS396","v":0}]
["d"]
["d","Roth IRA 2, existing"]
["d","Beginning of year balance - Available for Withdrawal",null,null,null,{"$f":"+F16","v":25000},{"$f":"+F406*IF(G$7-$F$7<=Total_Years-1,1,0)","v":26400},27900,29500,31200,33000,34900,36900,39000,36100,32500,28100,22800,16500,9100,9600,10100,10700,11300,11900,12500,13200,13900,14600,15400,16200,17100,18000,19000,20000,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F399-Base!F399","v":0},{"$f":"+Details!G399-Base!G399","v":0},{"$f":"+Details!H399-Base!H399","v":0},{"$f":"+Details!I399-Base!I399","v":0},{"$f":"+Details!J399-Base!J399","v":0},{"$f":"+Details!K399-Base!K399","v":0},{"$f":"+Details!L399-Base!L399","v":0},{"$f":"+Details!M399-Base!M399","v":0},{"$f":"+Details!N399-Base!N399","v":0},{"$f":"+Details!O399-Base!O399","v":0},{"$f":"+Details!P399-Base!P399","v":0},{"$f":"+Details!Q399-Base!Q399","v":0},{"$f":"+Details!R399-Base!R399","v":0},{"$f":"+Details!S399-Base!S399","v":0},{"$f":"+Details!T399-Base!T399","v":0},{"$f":"+Details!U399-Base!U399","v":0},{"$f":"+Details!V399-Base!V399","v":0},{"$f":"+Details!W399-Base!W399","v":0},{"$f":"+Details!X399-Base!X399","v":0},{"$f":"+Details!Y399-Base!Y399","v":0},{"$f":"+Details!Z399-Base!Z399","v":0},{"$f":"+Details!AA399-Base!AA399","v":0},{"$f":"+Details!AB399-Base!AB399","v":0},{"$f":"+Details!AC399-Base!AC399","v":0},{"$f":"+Details!AD399-Base!AD399","v":0},{"$f":"+Details!AE399-Base!AE399","v":0},{"$f":"+Details!AF399-Base!AF399","v":0},{"$f":"+Details!AG399-Base!AG399","v":0},{"$f":"+Details!AH399-Base!AH399","v":0},{"$f":"+Details!AI399-Base!AI399","v":0},{"$f":"+Details!AJ399-Base!AJ399","v":0},{"$f":"+Details!AK399-Base!AK399","v":0},{"$f":"+Details!AL399-Base!AL399","v":0},{"$f":"+Details!AM399-Base!AM399","v":0},{"$f":"+Details!AN399-Base!AN399","v":0},{"$f":"+Details!AO399-Base!AO399","v":0},{"$f":"+Details!AP399-Base!AP399","v":0},{"$f":"+Details!AQ399-Base!AQ399","v":0},{"$f":"+Details!AR399-Base!AR399","v":0},{"$f":"+Details!AS399-Base!AS399","v":0}]
["d","Less SPIA purchase","n/a",null,{"$f":"SUM(F400:AS400)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!E400","v":0},{"$f":"+E400-AU400","v":0},null,null,{"$f":"+Details!F400-Base!F400","v":0},{"$f":"+Details!G400-Base!G400","v":0},{"$f":"+Details!H400-Base!H400","v":0},{"$f":"+Details!I400-Base!I400","v":0},{"$f":"+Details!J400-Base!J400","v":0},{"$f":"+Details!K400-Base!K400","v":0},{"$f":"+Details!L400-Base!L400","v":0},{"$f":"+Details!M400-Base!M400","v":0},{"$f":"+Details!N400-Base!N400","v":0},{"$f":"+Details!O400-Base!O400","v":0},{"$f":"+Details!P400-Base!P400","v":0},{"$f":"+Details!Q400-Base!Q400","v":0},{"$f":"+Details!R400-Base!R400","v":0},{"$f":"+Details!S400-Base!S400","v":0},{"$f":"+Details!T400-Base!T400","v":0},{"$f":"+Details!U400-Base!U400","v":0},{"$f":"+Details!V400-Base!V400","v":0},{"$f":"+Details!W400-Base!W400","v":0},{"$f":"+Details!X400-Base!X400","v":0},{"$f":"+Details!Y400-Base!Y400","v":0},{"$f":"+Details!Z400-Base!Z400","v":0},{"$f":"+Details!AA400-Base!AA400","v":0},{"$f":"+Details!AB400-Base!AB400","v":0},{"$f":"+Details!AC400-Base!AC400","v":0},{"$f":"+Details!AD400-Base!AD400","v":0},{"$f":"+Details!AE400-Base!AE400","v":0},{"$f":"+Details!AF400-Base!AF400","v":0},{"$f":"+Details!AG400-Base!AG400","v":0},{"$f":"+Details!AH400-Base!AH400","v":0},{"$f":"+Details!AI400-Base!AI400","v":0},{"$f":"+Details!AJ400-Base!AJ400","v":0},{"$f":"+Details!AK400-Base!AK400","v":0},{"$f":"+Details!AL400-Base!AL400","v":0},{"$f":"+Details!AM400-Base!AM400","v":0},{"$f":"+Details!AN400-Base!AN400","v":0},{"$f":"+Details!AO400-Base!AO400","v":0},{"$f":"+Details!AP400-Base!AP400","v":0},{"$f":"+Details!AQ400-Base!AQ400","v":0},{"$f":"+Details!AR400-Base!AR400","v":0},{"$f":"+Details!AS400-Base!AS400","v":0}]
["d","Plus Earnings",null,null,{"$f":"SUM(F401:AS401)","v":34900},{"$f":"+F36","v":1400},1500,1600,1700,1800,1900,2000,2100,2100,1900,1700,1400,1100,700,500,500,600,600,600,600,700,700,700,800,800,900,900,1000,1000,1100,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E401","v":34900},{"$f":"+E401-AU401","v":0},null,null,{"$f":"+Details!F401-Base!F401","v":0},{"$f":"+Details!G401-Base!G401","v":0},{"$f":"+Details!H401-Base!H401","v":0},{"$f":"+Details!I401-Base!I401","v":0},{"$f":"+Details!J401-Base!J401","v":0},{"$f":"+Details!K401-Base!K401","v":0},{"$f":"+Details!L401-Base!L401","v":0},{"$f":"+Details!M401-Base!M401","v":0},{"$f":"+Details!N401-Base!N401","v":0},{"$f":"+Details!O401-Base!O401","v":0},{"$f":"+Details!P401-Base!P401","v":0},{"$f":"+Details!Q401-Base!Q401","v":0},{"$f":"+Details!R401-Base!R401","v":0},{"$f":"+Details!S401-Base!S401","v":0},{"$f":"+Details!T401-Base!T401","v":0},{"$f":"+Details!U401-Base!U401","v":0},{"$f":"+Details!V401-Base!V401","v":0},{"$f":"+Details!W401-Base!W401","v":0},{"$f":"+Details!X401-Base!X401","v":0},{"$f":"+Details!Y401-Base!Y401","v":0},{"$f":"+Details!Z401-Base!Z401","v":0},{"$f":"+Details!AA401-Base!AA401","v":0},{"$f":"+Details!AB401-Base!AB401","v":0},{"$f":"+Details!AC401-Base!AC401","v":0},{"$f":"+Details!AD401-Base!AD401","v":0},{"$f":"+Details!AE401-Base!AE401","v":0},{"$f":"+Details!AF401-Base!AF401","v":0},{"$f":"+Details!AG401-Base!AG401","v":0},{"$f":"+Details!AH401-Base!AH401","v":0},{"$f":"+Details!AI401-Base!AI401","v":0},{"$f":"+Details!AJ401-Base!AJ401","v":0},{"$f":"+Details!AK401-Base!AK401","v":0},{"$f":"+Details!AL401-Base!AL401","v":0},{"$f":"+Details!AM401-Base!AM401","v":0},{"$f":"+Details!AN401-Base!AN401","v":0},{"$f":"+Details!AO401-Base!AO401","v":0},{"$f":"+Details!AP401-Base!AP401","v":0},{"$f":"+Details!AQ401-Base!AQ401","v":0},{"$f":"+Details!AR401-Base!AR401","v":0},{"$f":"+Details!AS401-Base!AS401","v":0}]
["d","SPIA Income","n/a",null,{"$f":"SUM(F402:AS402)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!E402","v":0},0,null,null,{"$f":"+Details!F402-Base!F402","v":0},{"$f":"+Details!G402-Base!G402","v":0},{"$f":"+Details!H402-Base!H402","v":0},{"$f":"+Details!I402-Base!I402","v":0},{"$f":"+Details!J402-Base!J402","v":0},{"$f":"+Details!K402-Base!K402","v":0},{"$f":"+Details!L402-Base!L402","v":0},{"$f":"+Details!M402-Base!M402","v":0},{"$f":"+Details!N402-Base!N402","v":0},{"$f":"+Details!O402-Base!O402","v":0},{"$f":"+Details!P402-Base!P402","v":0},{"$f":"+Details!Q402-Base!Q402","v":0},{"$f":"+Details!R402-Base!R402","v":0},{"$f":"+Details!S402-Base!S402","v":0},{"$f":"+Details!T402-Base!T402","v":0},{"$f":"+Details!U402-Base!U402","v":0},{"$f":"+Details!V402-Base!V402","v":0},{"$f":"+Details!W402-Base!W402","v":0},{"$f":"+Details!X402-Base!X402","v":0},{"$f":"+Details!Y402-Base!Y402","v":0},{"$f":"+Details!Z402-Base!Z402","v":0},{"$f":"+Details!AA402-Base!AA402","v":0},{"$f":"+Details!AB402-Base!AB402","v":0},{"$f":"+Details!AC402-Base!AC402","v":0},{"$f":"+Details!AD402-Base!AD402","v":0},{"$f":"+Details!AE402-Base!AE402","v":0},{"$f":"+Details!AF402-Base!AF402","v":0},{"$f":"+Details!AG402-Base!AG402","v":0},{"$f":"+Details!AH402-Base!AH402","v":0},{"$f":"+Details!AI402-Base!AI402","v":0},{"$f":"+Details!AJ402-Base!AJ402","v":0},{"$f":"+Details!AK402-Base!AK402","v":0},{"$f":"+Details!AL402-Base!AL402","v":0},{"$f":"+Details!AM402-Base!AM402","v":0},{"$f":"+Details!AN402-Base!AN402","v":0},{"$f":"+Details!AO402-Base!AO402","v":0},{"$f":"+Details!AP402-Base!AP402","v":0},{"$f":"+Details!AQ402-Base!AQ402","v":0},{"$f":"+Details!AR402-Base!AR402","v":0},{"$f":"+Details!AS402-Base!AS402","v":0}]
["d","Less Withdrawals",{"$f":"\"during ages \" & Start_ExRoth2 &\" - \" & End_ExRoth2","v":"during ages 70 - 75"},null,{"$f":"SUM(F403:AS403)","v":-38800},{"$f":"+F124","v":0},0,0,0,0,0,0,0,-5000,-5500,-6100,-6700,-7400,-8100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E403","v":-38800},{"$f":"+E403-AU403","v":0},null,null,{"$f":"+Details!F403-Base!F403","v":0},{"$f":"+Details!G403-Base!G403","v":0},{"$f":"+Details!H403-Base!H403","v":0},{"$f":"+Details!I403-Base!I403","v":0},{"$f":"+Details!J403-Base!J403","v":0},{"$f":"+Details!K403-Base!K403","v":0},{"$f":"+Details!L403-Base!L403","v":0},{"$f":"+Details!M403-Base!M403","v":0},{"$f":"+Details!N403-Base!N403","v":0},{"$f":"+Details!O403-Base!O403","v":0},{"$f":"+Details!P403-Base!P403","v":0},{"$f":"+Details!Q403-Base!Q403","v":0},{"$f":"+Details!R403-Base!R403","v":0},{"$f":"+Details!S403-Base!S403","v":0},{"$f":"+Details!T403-Base!T403","v":0},{"$f":"+Details!U403-Base!U403","v":0},{"$f":"+Details!V403-Base!V403","v":0},{"$f":"+Details!W403-Base!W403","v":0},{"$f":"+Details!X403-Base!X403","v":0},{"$f":"+Details!Y403-Base!Y403","v":0},{"$f":"+Details!Z403-Base!Z403","v":0},{"$f":"+Details!AA403-Base!AA403","v":0},{"$f":"+Details!AB403-Base!AB403","v":0},{"$f":"+Details!AC403-Base!AC403","v":0},{"$f":"+Details!AD403-Base!AD403","v":0},{"$f":"+Details!AE403-Base!AE403","v":0},{"$f":"+Details!AF403-Base!AF403","v":0},{"$f":"+Details!AG403-Base!AG403","v":0},{"$f":"+Details!AH403-Base!AH403","v":0},{"$f":"+Details!AI403-Base!AI403","v":0},{"$f":"+Details!AJ403-Base!AJ403","v":0},{"$f":"+Details!AK403-Base!AK403","v":0},{"$f":"+Details!AL403-Base!AL403","v":0},{"$f":"+Details!AM403-Base!AM403","v":0},{"$f":"+Details!AN403-Base!AN403","v":0},{"$f":"+Details!AO403-Base!AO403","v":0},{"$f":"+Details!AP403-Base!AP403","v":0},{"$f":"+Details!AQ403-Base!AQ403","v":0},{"$f":"+Details!AR403-Base!AR403","v":0},{"$f":"+Details!AS403-Base!AS403","v":0}]
["d","Available for Automatic Withdrawals",null,null,null,{"$f":"+F399+F400+F401+F402+F403","v":26400},27900,29500,31200,33000,34900,36900,39000,36100,32500,28100,22800,16500,9100,9600,10100,10700,11300,11900,12500,13200,13900,14600,15400,16200,17100,18000,19000,20000,21100,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F404-Base!F404","v":0},{"$f":"+Details!G404-Base!G404","v":0},{"$f":"+Details!H404-Base!H404","v":0},{"$f":"+Details!I404-Base!I404","v":0},{"$f":"+Details!J404-Base!J404","v":0},{"$f":"+Details!K404-Base!K404","v":0},{"$f":"+Details!L404-Base!L404","v":0},{"$f":"+Details!M404-Base!M404","v":0},{"$f":"+Details!N404-Base!N404","v":0},{"$f":"+Details!O404-Base!O404","v":0},{"$f":"+Details!P404-Base!P404","v":0},{"$f":"+Details!Q404-Base!Q404","v":0},{"$f":"+Details!R404-Base!R404","v":0},{"$f":"+Details!S404-Base!S404","v":0},{"$f":"+Details!T404-Base!T404","v":0},{"$f":"+Details!U404-Base!U404","v":0},{"$f":"+Details!V404-Base!V404","v":0},{"$f":"+Details!W404-Base!W404","v":0},{"$f":"+Details!X404-Base!X404","v":0},{"$f":"+Details!Y404-Base!Y404","v":0},{"$f":"+Details!Z404-Base!Z404","v":0},{"$f":"+Details!AA404-Base!AA404","v":0},{"$f":"+Details!AB404-Base!AB404","v":0},{"$f":"+Details!AC404-Base!AC404","v":0},{"$f":"+Details!AD404-Base!AD404","v":0},{"$f":"+Details!AE404-Base!AE404","v":0},{"$f":"+Details!AF404-Base!AF404","v":0},{"$f":"+Details!AG404-Base!AG404","v":0},{"$f":"+Details!AH404-Base!AH404","v":0},{"$f":"+Details!AI404-Base!AI404","v":0},{"$f":"+Details!AJ404-Base!AJ404","v":0},{"$f":"+Details!AK404-Base!AK404","v":0},{"$f":"+Details!AL404-Base!AL404","v":0},{"$f":"+Details!AM404-Base!AM404","v":0},{"$f":"+Details!AN404-Base!AN404","v":0},{"$f":"+Details!AO404-Base!AO404","v":0},{"$f":"+Details!AP404-Base!AP404","v":0},{"$f":"+Details!AQ404-Base!AQ404","v":0},{"$f":"+Details!AR404-Base!AR404","v":0},{"$f":"+Details!AS404-Base!AS404","v":0}]
["d","Less Auto Withdrawals","n/a",null,{"$f":"SUM(F405:AS405)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!E405","v":0},0,null,null,{"$f":"+Details!F405-Base!F405","v":0},{"$f":"+Details!G405-Base!G405","v":0},{"$f":"+Details!H405-Base!H405","v":0},{"$f":"+Details!I405-Base!I405","v":0},{"$f":"+Details!J405-Base!J405","v":0},{"$f":"+Details!K405-Base!K405","v":0},{"$f":"+Details!L405-Base!L405","v":0},{"$f":"+Details!M405-Base!M405","v":0},{"$f":"+Details!N405-Base!N405","v":0},{"$f":"+Details!O405-Base!O405","v":0},{"$f":"+Details!P405-Base!P405","v":0},{"$f":"+Details!Q405-Base!Q405","v":0},{"$f":"+Details!R405-Base!R405","v":0},{"$f":"+Details!S405-Base!S405","v":0},{"$f":"+Details!T405-Base!T405","v":0},{"$f":"+Details!U405-Base!U405","v":0},{"$f":"+Details!V405-Base!V405","v":0},{"$f":"+Details!W405-Base!W405","v":0},{"$f":"+Details!X405-Base!X405","v":0},{"$f":"+Details!Y405-Base!Y405","v":0},{"$f":"+Details!Z405-Base!Z405","v":0},{"$f":"+Details!AA405-Base!AA405","v":0},{"$f":"+Details!AB405-Base!AB405","v":0},{"$f":"+Details!AC405-Base!AC405","v":0},{"$f":"+Details!AD405-Base!AD405","v":0},{"$f":"+Details!AE405-Base!AE405","v":0},{"$f":"+Details!AF405-Base!AF405","v":0},{"$f":"+Details!AG405-Base!AG405","v":0},{"$f":"+Details!AH405-Base!AH405","v":0},{"$f":"+Details!AI405-Base!AI405","v":0},{"$f":"+Details!AJ405-Base!AJ405","v":0},{"$f":"+Details!AK405-Base!AK405","v":0},{"$f":"+Details!AL405-Base!AL405","v":0},{"$f":"+Details!AM405-Base!AM405","v":0},{"$f":"+Details!AN405-Base!AN405","v":0},{"$f":"+Details!AO405-Base!AO405","v":0},{"$f":"+Details!AP405-Base!AP405","v":0},{"$f":"+Details!AQ405-Base!AQ405","v":0},{"$f":"+Details!AR405-Base!AR405","v":0},{"$f":"+Details!AS405-Base!AS405","v":0}]
["d","Roth 2 end of year balance",null,null,{"$f":"INDEX(F406:AS406,Total_Years)","v":21100},{"$f":"+F404+F405","v":26400},27900,29500,31200,33000,34900,36900,39000,36100,32500,28100,22800,16500,9100,9600,10100,10700,11300,11900,12500,13200,13900,14600,15400,16200,17100,18000,19000,20000,21100,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Details!E406","v":21100},{"$f":"+E406-AU406","v":0},null,null,{"$f":"+Details!F406-Base!F406","v":0},{"$f":"+Details!G406-Base!G406","v":0},{"$f":"+Details!H406-Base!H406","v":0},{"$f":"+Details!I406-Base!I406","v":0},{"$f":"+Details!J406-Base!J406","v":0},{"$f":"+Details!K406-Base!K406","v":0},{"$f":"+Details!L406-Base!L406","v":0},{"$f":"+Details!M406-Base!M406","v":0},{"$f":"+Details!N406-Base!N406","v":0},{"$f":"+Details!O406-Base!O406","v":0},{"$f":"+Details!P406-Base!P406","v":0},{"$f":"+Details!Q406-Base!Q406","v":0},{"$f":"+Details!R406-Base!R406","v":0},{"$f":"+Details!S406-Base!S406","v":0},{"$f":"+Details!T406-Base!T406","v":0},{"$f":"+Details!U406-Base!U406","v":0},{"$f":"+Details!V406-Base!V406","v":0},{"$f":"+Details!W406-Base!W406","v":0},{"$f":"+Details!X406-Base!X406","v":0},{"$f":"+Details!Y406-Base!Y406","v":0},{"$f":"+Details!Z406-Base!Z406","v":0},{"$f":"+Details!AA406-Base!AA406","v":0},{"$f":"+Details!AB406-Base!AB406","v":0},{"$f":"+Details!AC406-Base!AC406","v":0},{"$f":"+Details!AD406-Base!AD406","v":0},{"$f":"+Details!AE406-Base!AE406","v":0},{"$f":"+Details!AF406-Base!AF406","v":0},{"$f":"+Details!AG406-Base!AG406","v":0},{"$f":"+Details!AH406-Base!AH406","v":0},{"$f":"+Details!AI406-Base!AI406","v":0},{"$f":"+Details!AJ406-Base!AJ406","v":0},{"$f":"+Details!AK406-Base!AK406","v":0},{"$f":"+Details!AL406-Base!AL406","v":0},{"$f":"+Details!AM406-Base!AM406","v":0},{"$f":"+Details!AN406-Base!AN406","v":0},{"$f":"+Details!AO406-Base!AO406","v":0},{"$f":"+Details!AP406-Base!AP406","v":0},{"$f":"+Details!AQ406-Base!AQ406","v":0},{"$f":"+Details!AR406-Base!AR406","v":0},{"$f":"+Details!AS406-Base!AS406","v":0}]
["d"]
["d","Roth IRA, conversion",null,null,"Not in Base"]
["d","Beginning of year balance - Available for Withdrawal",null,null,"Not in Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!F409-Base!F409","v":0},{"$f":"+Details!G409-Base!G409","v":0},{"$f":"+Details!H409-Base!H409","v":0},{"$f":"+Details!I409-Base!I409","v":0},{"$f":"+Details!J409-Base!J409","v":0},{"$f":"+Details!K409-Base!K409","v":0},{"$f":"+Details!L409-Base!L409","v":0},{"$f":"+Details!M409-Base!M409","v":0},{"$f":"+Details!N409-Base!N409","v":0},{"$f":"+Details!O409-Base!O409","v":0},{"$f":"+Details!P409-Base!P409","v":0},{"$f":"+Details!Q409-Base!Q409","v":0},{"$f":"+Details!R409-Base!R409","v":0},{"$f":"+Details!S409-Base!S409","v":0},{"$f":"+Details!T409-Base!T409","v":0},{"$f":"+Details!U409-Base!U409","v":0},{"$f":"+Details!V409-Base!V409","v":0},{"$f":"+Details!W409-Base!W409","v":0},{"$f":"+Details!X409-Base!X409","v":0},{"$f":"+Details!Y409-Base!Y409","v":0},{"$f":"+Details!Z409-Base!Z409","v":0},{"$f":"+Details!AA409-Base!AA409","v":0},{"$f":"+Details!AB409-Base!AB409","v":0},{"$f":"+Details!AC409-Base!AC409","v":0},{"$f":"+Details!AD409-Base!AD409","v":0},{"$f":"+Details!AE409-Base!AE409","v":0},{"$f":"+Details!AF409-Base!AF409","v":0},{"$f":"+Details!AG409-Base!AG409","v":0},{"$f":"+Details!AH409-Base!AH409","v":0},{"$f":"+Details!AI409-Base!AI409","v":0},{"$f":"+Details!AJ409-Base!AJ409","v":0},{"$f":"+Details!AK409-Base!AK409","v":0},{"$f":"+Details!AL409-Base!AL409","v":0},{"$f":"+Details!AM409-Base!AM409","v":0},{"$f":"+Details!AN409-Base!AN409","v":0},{"$f":"+Details!AO409-Base!AO409","v":0},{"$f":"+Details!AP409-Base!AP409","v":0},{"$f":"+Details!AQ409-Base!AQ409","v":0},{"$f":"+Details!AR409-Base!AR409","v":0},{"$f":"+Details!AS409-Base!AS409","v":0}]
["d","Plus Conversions",null,null,"Not in Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!E410","v":0},{"$f":"+AU410-0","v":0},null,null,{"$f":"+Details!F410-Base!F410","v":0},{"$f":"+Details!G410-Base!G410","v":0},{"$f":"+Details!H410-Base!H410","v":0},{"$f":"+Details!I410-Base!I410","v":0},{"$f":"+Details!J410-Base!J410","v":0},{"$f":"+Details!K410-Base!K410","v":0},{"$f":"+Details!L410-Base!L410","v":0},{"$f":"+Details!M410-Base!M410","v":0},{"$f":"+Details!N410-Base!N410","v":0},{"$f":"+Details!O410-Base!O410","v":0},{"$f":"+Details!P410-Base!P410","v":0},{"$f":"+Details!Q410-Base!Q410","v":0},{"$f":"+Details!R410-Base!R410","v":0},{"$f":"+Details!S410-Base!S410","v":0},{"$f":"+Details!T410-Base!T410","v":0},{"$f":"+Details!U410-Base!U410","v":0},{"$f":"+Details!V410-Base!V410","v":0},{"$f":"+Details!W410-Base!W410","v":0},{"$f":"+Details!X410-Base!X410","v":0},{"$f":"+Details!Y410-Base!Y410","v":0},{"$f":"+Details!Z410-Base!Z410","v":0},{"$f":"+Details!AA410-Base!AA410","v":0},{"$f":"+Details!AB410-Base!AB410","v":0},{"$f":"+Details!AC410-Base!AC410","v":0},{"$f":"+Details!AD410-Base!AD410","v":0},{"$f":"+Details!AE410-Base!AE410","v":0},{"$f":"+Details!AF410-Base!AF410","v":0},{"$f":"+Details!AG410-Base!AG410","v":0},{"$f":"+Details!AH410-Base!AH410","v":0},{"$f":"+Details!AI410-Base!AI410","v":0},{"$f":"+Details!AJ410-Base!AJ410","v":0},{"$f":"+Details!AK410-Base!AK410","v":0},{"$f":"+Details!AL410-Base!AL410","v":0},{"$f":"+Details!AM410-Base!AM410","v":0},{"$f":"+Details!AN410-Base!AN410","v":0},{"$f":"+Details!AO410-Base!AO410","v":0},{"$f":"+Details!AP410-Base!AP410","v":0},{"$f":"+Details!AQ410-Base!AQ410","v":0},{"$f":"+Details!AR410-Base!AR410","v":0},{"$f":"+Details!AS410-Base!AS410","v":0}]
["d","Plus Earnings",null,null,"Not in Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!E411","v":0},{"$f":"+AU411-0","v":0},null,null,{"$f":"+Details!F411-Base!F411","v":0},{"$f":"+Details!G411-Base!G411","v":0},{"$f":"+Details!H411-Base!H411","v":0},{"$f":"+Details!I411-Base!I411","v":0},{"$f":"+Details!J411-Base!J411","v":0},{"$f":"+Details!K411-Base!K411","v":0},{"$f":"+Details!L411-Base!L411","v":0},{"$f":"+Details!M411-Base!M411","v":0},{"$f":"+Details!N411-Base!N411","v":0},{"$f":"+Details!O411-Base!O411","v":0},{"$f":"+Details!P411-Base!P411","v":0},{"$f":"+Details!Q411-Base!Q411","v":0},{"$f":"+Details!R411-Base!R411","v":0},{"$f":"+Details!S411-Base!S411","v":0},{"$f":"+Details!T411-Base!T411","v":0},{"$f":"+Details!U411-Base!U411","v":0},{"$f":"+Details!V411-Base!V411","v":0},{"$f":"+Details!W411-Base!W411","v":0},{"$f":"+Details!X411-Base!X411","v":0},{"$f":"+Details!Y411-Base!Y411","v":0},{"$f":"+Details!Z411-Base!Z411","v":0},{"$f":"+Details!AA411-Base!AA411","v":0},{"$f":"+Details!AB411-Base!AB411","v":0},{"$f":"+Details!AC411-Base!AC411","v":0},{"$f":"+Details!AD411-Base!AD411","v":0},{"$f":"+Details!AE411-Base!AE411","v":0},{"$f":"+Details!AF411-Base!AF411","v":0},{"$f":"+Details!AG411-Base!AG411","v":0},{"$f":"+Details!AH411-Base!AH411","v":0},{"$f":"+Details!AI411-Base!AI411","v":0},{"$f":"+Details!AJ411-Base!AJ411","v":0},{"$f":"+Details!AK411-Base!AK411","v":0},{"$f":"+Details!AL411-Base!AL411","v":0},{"$f":"+Details!AM411-Base!AM411","v":0},{"$f":"+Details!AN411-Base!AN411","v":0},{"$f":"+Details!AO411-Base!AO411","v":0},{"$f":"+Details!AP411-Base!AP411","v":0},{"$f":"+Details!AQ411-Base!AQ411","v":0},{"$f":"+Details!AR411-Base!AR411","v":0},{"$f":"+Details!AS411-Base!AS411","v":0}]
["d","Less Withdrawals",null,null,"Not in Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!E412","v":0},{"$f":"+AU412-0","v":0},null,null,{"$f":"+Details!F412-Base!F412","v":0},{"$f":"+Details!G412-Base!G412","v":0},{"$f":"+Details!H412-Base!H412","v":0},{"$f":"+Details!I412-Base!I412","v":0},{"$f":"+Details!J412-Base!J412","v":0},{"$f":"+Details!K412-Base!K412","v":0},{"$f":"+Details!L412-Base!L412","v":0},{"$f":"+Details!M412-Base!M412","v":0},{"$f":"+Details!N412-Base!N412","v":0},{"$f":"+Details!O412-Base!O412","v":0},{"$f":"+Details!P412-Base!P412","v":0},{"$f":"+Details!Q412-Base!Q412","v":0},{"$f":"+Details!R412-Base!R412","v":0},{"$f":"+Details!S412-Base!S412","v":0},{"$f":"+Details!T412-Base!T412","v":0},{"$f":"+Details!U412-Base!U412","v":0},{"$f":"+Details!V412-Base!V412","v":0},{"$f":"+Details!W412-Base!W412","v":0},{"$f":"+Details!X412-Base!X412","v":0},{"$f":"+Details!Y412-Base!Y412","v":0},{"$f":"+Details!Z412-Base!Z412","v":0},{"$f":"+Details!AA412-Base!AA412","v":0},{"$f":"+Details!AB412-Base!AB412","v":0},{"$f":"+Details!AC412-Base!AC412","v":0},{"$f":"+Details!AD412-Base!AD412","v":0},{"$f":"+Details!AE412-Base!AE412","v":0},{"$f":"+Details!AF412-Base!AF412","v":0},{"$f":"+Details!AG412-Base!AG412","v":0},{"$f":"+Details!AH412-Base!AH412","v":0},{"$f":"+Details!AI412-Base!AI412","v":0},{"$f":"+Details!AJ412-Base!AJ412","v":0},{"$f":"+Details!AK412-Base!AK412","v":0},{"$f":"+Details!AL412-Base!AL412","v":0},{"$f":"+Details!AM412-Base!AM412","v":0},{"$f":"+Details!AN412-Base!AN412","v":0},{"$f":"+Details!AO412-Base!AO412","v":0},{"$f":"+Details!AP412-Base!AP412","v":0},{"$f":"+Details!AQ412-Base!AQ412","v":0},{"$f":"+Details!AR412-Base!AR412","v":0},{"$f":"+Details!AS412-Base!AS412","v":0}]
["d","Available for Automatic Withdrawals",null,null,"Not in Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!F413-Base!F413","v":0},{"$f":"+Details!G413-Base!G413","v":0},{"$f":"+Details!H413-Base!H413","v":0},{"$f":"+Details!I413-Base!I413","v":0},{"$f":"+Details!J413-Base!J413","v":0},{"$f":"+Details!K413-Base!K413","v":0},{"$f":"+Details!L413-Base!L413","v":0},{"$f":"+Details!M413-Base!M413","v":0},{"$f":"+Details!N413-Base!N413","v":0},{"$f":"+Details!O413-Base!O413","v":0},{"$f":"+Details!P413-Base!P413","v":0},{"$f":"+Details!Q413-Base!Q413","v":0},{"$f":"+Details!R413-Base!R413","v":0},{"$f":"+Details!S413-Base!S413","v":0},{"$f":"+Details!T413-Base!T413","v":0},{"$f":"+Details!U413-Base!U413","v":0},{"$f":"+Details!V413-Base!V413","v":0},{"$f":"+Details!W413-Base!W413","v":0},{"$f":"+Details!X413-Base!X413","v":0},{"$f":"+Details!Y413-Base!Y413","v":0},{"$f":"+Details!Z413-Base!Z413","v":0},{"$f":"+Details!AA413-Base!AA413","v":0},{"$f":"+Details!AB413-Base!AB413","v":0},{"$f":"+Details!AC413-Base!AC413","v":0},{"$f":"+Details!AD413-Base!AD413","v":0},{"$f":"+Details!AE413-Base!AE413","v":0},{"$f":"+Details!AF413-Base!AF413","v":0},{"$f":"+Details!AG413-Base!AG413","v":0},{"$f":"+Details!AH413-Base!AH413","v":0},{"$f":"+Details!AI413-Base!AI413","v":0},{"$f":"+Details!AJ413-Base!AJ413","v":0},{"$f":"+Details!AK413-Base!AK413","v":0},{"$f":"+Details!AL413-Base!AL413","v":0},{"$f":"+Details!AM413-Base!AM413","v":0},{"$f":"+Details!AN413-Base!AN413","v":0},{"$f":"+Details!AO413-Base!AO413","v":0},{"$f":"+Details!AP413-Base!AP413","v":0},{"$f":"+Details!AQ413-Base!AQ413","v":0},{"$f":"+Details!AR413-Base!AR413","v":0},{"$f":"+Details!AS413-Base!AS413","v":0}]
["d","Less Auto Withdrawals",null,null,"Not in Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!E414","v":0},{"$f":"+AU414-0","v":0},null,null,{"$f":"+Details!F414-Base!F414","v":0},{"$f":"+Details!G414-Base!G414","v":0},{"$f":"+Details!H414-Base!H414","v":0},{"$f":"+Details!I414-Base!I414","v":0},{"$f":"+Details!J414-Base!J414","v":0},{"$f":"+Details!K414-Base!K414","v":0},{"$f":"+Details!L414-Base!L414","v":0},{"$f":"+Details!M414-Base!M414","v":0},{"$f":"+Details!N414-Base!N414","v":0},{"$f":"+Details!O414-Base!O414","v":0},{"$f":"+Details!P414-Base!P414","v":0},{"$f":"+Details!Q414-Base!Q414","v":0},{"$f":"+Details!R414-Base!R414","v":0},{"$f":"+Details!S414-Base!S414","v":0},{"$f":"+Details!T414-Base!T414","v":0},{"$f":"+Details!U414-Base!U414","v":0},{"$f":"+Details!V414-Base!V414","v":0},{"$f":"+Details!W414-Base!W414","v":0},{"$f":"+Details!X414-Base!X414","v":0},{"$f":"+Details!Y414-Base!Y414","v":0},{"$f":"+Details!Z414-Base!Z414","v":0},{"$f":"+Details!AA414-Base!AA414","v":0},{"$f":"+Details!AB414-Base!AB414","v":0},{"$f":"+Details!AC414-Base!AC414","v":0},{"$f":"+Details!AD414-Base!AD414","v":0},{"$f":"+Details!AE414-Base!AE414","v":0},{"$f":"+Details!AF414-Base!AF414","v":0},{"$f":"+Details!AG414-Base!AG414","v":0},{"$f":"+Details!AH414-Base!AH414","v":0},{"$f":"+Details!AI414-Base!AI414","v":0},{"$f":"+Details!AJ414-Base!AJ414","v":0},{"$f":"+Details!AK414-Base!AK414","v":0},{"$f":"+Details!AL414-Base!AL414","v":0},{"$f":"+Details!AM414-Base!AM414","v":0},{"$f":"+Details!AN414-Base!AN414","v":0},{"$f":"+Details!AO414-Base!AO414","v":0},{"$f":"+Details!AP414-Base!AP414","v":0},{"$f":"+Details!AQ414-Base!AQ414","v":0},{"$f":"+Details!AR414-Base!AR414","v":0},{"$f":"+Details!AS414-Base!AS414","v":0}]
["d","Conversion Roth End of year balance",null,null,"Not in Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!E415","v":0},{"$f":"+AU415-0","v":0},null,null,{"$f":"+Details!F415-Base!F415","v":0},{"$f":"+Details!G415-Base!G415","v":0},{"$f":"+Details!H415-Base!H415","v":0},{"$f":"+Details!I415-Base!I415","v":0},{"$f":"+Details!J415-Base!J415","v":0},{"$f":"+Details!K415-Base!K415","v":0},{"$f":"+Details!L415-Base!L415","v":0},{"$f":"+Details!M415-Base!M415","v":0},{"$f":"+Details!N415-Base!N415","v":0},{"$f":"+Details!O415-Base!O415","v":0},{"$f":"+Details!P415-Base!P415","v":0},{"$f":"+Details!Q415-Base!Q415","v":0},{"$f":"+Details!R415-Base!R415","v":0},{"$f":"+Details!S415-Base!S415","v":0},{"$f":"+Details!T415-Base!T415","v":0},{"$f":"+Details!U415-Base!U415","v":0},{"$f":"+Details!V415-Base!V415","v":0},{"$f":"+Details!W415-Base!W415","v":0},{"$f":"+Details!X415-Base!X415","v":0},{"$f":"+Details!Y415-Base!Y415","v":0},{"$f":"+Details!Z415-Base!Z415","v":0},{"$f":"+Details!AA415-Base!AA415","v":0},{"$f":"+Details!AB415-Base!AB415","v":0},{"$f":"+Details!AC415-Base!AC415","v":0},{"$f":"+Details!AD415-Base!AD415","v":0},{"$f":"+Details!AE415-Base!AE415","v":0},{"$f":"+Details!AF415-Base!AF415","v":0},{"$f":"+Details!AG415-Base!AG415","v":0},{"$f":"+Details!AH415-Base!AH415","v":0},{"$f":"+Details!AI415-Base!AI415","v":0},{"$f":"+Details!AJ415-Base!AJ415","v":0},{"$f":"+Details!AK415-Base!AK415","v":0},{"$f":"+Details!AL415-Base!AL415","v":0},{"$f":"+Details!AM415-Base!AM415","v":0},{"$f":"+Details!AN415-Base!AN415","v":0},{"$f":"+Details!AO415-Base!AO415","v":0},{"$f":"+Details!AP415-Base!AP415","v":0},{"$f":"+Details!AQ415-Base!AQ415","v":0},{"$f":"+Details!AR415-Base!AR415","v":0},{"$f":"+Details!AS415-Base!AS415","v":0}]
["d","Entered Conversion Amounts",null,null,"Not in Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!E416","v":0},{"$f":"+AU416-0","v":0}]
["d","Conversions",null,{"$f":"+E128","v":0},"Not in Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!E417","v":280000},280000,null,null,{"$f":"+Details!F417-Base!F417","v":45000},{"$f":"+Details!G417-Base!G417","v":30000},{"$f":"+Details!H417-Base!H417","v":45000},{"$f":"+Details!I417-Base!I417","v":45000},{"$f":"+Details!J417-Base!J417","v":50000},{"$f":"+Details!K417-Base!K417","v":30000},{"$f":"+Details!L417-Base!L417","v":35000},{"$f":"+Details!M417-Base!M417","v":0},{"$f":"+Details!N417-Base!N417","v":0},{"$f":"+Details!O417-Base!O417","v":0},{"$f":"+Details!P417-Base!P417","v":0},{"$f":"+Details!Q417-Base!Q417","v":0},{"$f":"+Details!R417-Base!R417","v":0},{"$f":"+Details!S417-Base!S417","v":0},{"$f":"+Details!T417-Base!T417","v":0},{"$f":"+Details!U417-Base!U417","v":0},{"$f":"+Details!V417-Base!V417","v":0},{"$f":"+Details!W417-Base!W417","v":0},{"$f":"+Details!X417-Base!X417","v":0},{"$f":"+Details!Y417-Base!Y417","v":0},{"$f":"+Details!Z417-Base!Z417","v":0},{"$f":"+Details!AA417-Base!AA417","v":0},{"$f":"+Details!AB417-Base!AB417","v":0},{"$f":"+Details!AC417-Base!AC417","v":0},{"$f":"+Details!AD417-Base!AD417","v":0},{"$f":"+Details!AE417-Base!AE417","v":0},{"$f":"+Details!AF417-Base!AF417","v":0},{"$f":"+Details!AG417-Base!AG417","v":0},{"$f":"+Details!AH417-Base!AH417","v":0},{"$f":"+Details!AI417-Base!AI417","v":0},{"$f":"+Details!AJ417-Base!AJ417","v":0},{"$f":"+Details!AK417-Base!AK417","v":0},{"$f":"+Details!AL417-Base!AL417","v":0},{"$f":"+Details!AM417-Base!AM417","v":0},{"$f":"+Details!AN417-Base!AN417","v":0},{"$f":"+Details!AO417-Base!AO417","v":0},{"$f":"+Details!AP417-Base!AP417","v":0},{"$f":"+Details!AQ417-Base!AQ417","v":0},{"$f":"+Details!AR417-Base!AR417","v":0},{"$f":"+Details!AS417-Base!AS417","v":0}]
["d","Withdrawals",null,{"$f":"-E129","v":0},"Not in Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!E418","v":25000},25000,null,null,{"$f":"+Details!F418-Base!F418","v":0},{"$f":"+Details!G418-Base!G418","v":0},{"$f":"+Details!H418-Base!H418","v":0},{"$f":"+Details!I418-Base!I418","v":0},{"$f":"+Details!J418-Base!J418","v":0},{"$f":"+Details!K418-Base!K418","v":0},{"$f":"+Details!L418-Base!L418","v":0},{"$f":"+Details!M418-Base!M418","v":0},{"$f":"+Details!N418-Base!N418","v":0},{"$f":"+Details!O418-Base!O418","v":0},{"$f":"+Details!P418-Base!P418","v":0},{"$f":"+Details!Q418-Base!Q418","v":0},{"$f":"+Details!R418-Base!R418","v":0},{"$f":"+Details!S418-Base!S418","v":10000},{"$f":"+Details!T418-Base!T418","v":15000},{"$f":"+Details!U418-Base!U418","v":0},{"$f":"+Details!V418-Base!V418","v":0},{"$f":"+Details!W418-Base!W418","v":0},{"$f":"+Details!X418-Base!X418","v":0},{"$f":"+Details!Y418-Base!Y418","v":0},{"$f":"+Details!Z418-Base!Z418","v":0},{"$f":"+Details!AA418-Base!AA418","v":0},{"$f":"+Details!AB418-Base!AB418","v":0},{"$f":"+Details!AC418-Base!AC418","v":0},{"$f":"+Details!AD418-Base!AD418","v":0},{"$f":"+Details!AE418-Base!AE418","v":0},{"$f":"+Details!AF418-Base!AF418","v":0},{"$f":"+Details!AG418-Base!AG418","v":0},{"$f":"+Details!AH418-Base!AH418","v":0},{"$f":"+Details!AI418-Base!AI418","v":0},{"$f":"+Details!AJ418-Base!AJ418","v":0},{"$f":"+Details!AK418-Base!AK418","v":0},{"$f":"+Details!AL418-Base!AL418","v":0},{"$f":"+Details!AM418-Base!AM418","v":0},{"$f":"+Details!AN418-Base!AN418","v":0},{"$f":"+Details!AO418-Base!AO418","v":0},{"$f":"+Details!AP418-Base!AP418","v":0},{"$f":"+Details!AQ418-Base!AQ418","v":0},{"$f":"+Details!AR418-Base!AR418","v":0},{"$f":"+Details!AS418-Base!AS418","v":0}]
[null,"Details of automated IRA withdrawal and other calculations hidden above ^"]
[null,null,null,null,null,1,{"$f":"+F420+1","v":2},{"$f":"+G420+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"+AI420+1","v":31},32,33,34,35,36,37,{"$f":"+AP420+1","v":38},{"$f":"+AQ420+1","v":39},40]
[null,"Calculation of Taxable Account Tax-Exempt Earnings"]
[null,"Beginning of year balances","Default","Optional",{"$f":"SUM(F422:AS422)","v":16504400},{"$f":"+F8","v":200000},182100,176500,158000,138900,120800,127700,136100,145100,171500,194500,136500,211500,236600,281300,204900,293600,330100,382800,457700,535900,619300,708100,1197700,1300400,1476800,1521700,1569000,1619000,1670300,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F422-Base!F422","v":0},{"$f":"+Details!G422-Base!G422","v":0},{"$f":"+Details!H422-Base!H422","v":0},{"$f":"+Details!I422-Base!I422","v":0},{"$f":"+Details!J422-Base!J422","v":0},{"$f":"+Details!K422-Base!K422","v":0},{"$f":"+Details!L422-Base!L422","v":0},{"$f":"+Details!M422-Base!M422","v":0},{"$f":"+Details!N422-Base!N422","v":0},{"$f":"+Details!O422-Base!O422","v":0},{"$f":"+Details!P422-Base!P422","v":0},{"$f":"+Details!Q422-Base!Q422","v":0},{"$f":"+Details!R422-Base!R422","v":0},{"$f":"+Details!S422-Base!S422","v":0},{"$f":"+Details!T422-Base!T422","v":0},{"$f":"+Details!U422-Base!U422","v":0},{"$f":"+Details!V422-Base!V422","v":0},{"$f":"+Details!W422-Base!W422","v":0},{"$f":"+Details!X422-Base!X422","v":0},{"$f":"+Details!Y422-Base!Y422","v":0},{"$f":"+Details!Z422-Base!Z422","v":0},{"$f":"+Details!AA422-Base!AA422","v":0},{"$f":"+Details!AB422-Base!AB422","v":0},{"$f":"+Details!AC422-Base!AC422","v":0},{"$f":"+Details!AD422-Base!AD422","v":0},{"$f":"+Details!AE422-Base!AE422","v":0},{"$f":"+Details!AF422-Base!AF422","v":0},{"$f":"+Details!AG422-Base!AG422","v":0},{"$f":"+Details!AH422-Base!AH422","v":0},{"$f":"+Details!AI422-Base!AI422","v":0},{"$f":"+Details!AJ422-Base!AJ422","v":0},{"$f":"+Details!AK422-Base!AK422","v":0},{"$f":"+Details!AL422-Base!AL422","v":0},{"$f":"+Details!AM422-Base!AM422","v":0},{"$f":"+Details!AN422-Base!AN422","v":0},{"$f":"+Details!AO422-Base!AO422","v":0},{"$f":"+Details!AP422-Base!AP422","v":0},{"$f":"+Details!AQ422-Base!AQ422","v":0},{"$f":"+Details!AR422-Base!AR422","v":0},{"$f":"+Details!AS422-Base!AS422","v":0}]
[null,"Stocks",{"$f":"+Stock_Taxable","v":0.45},{"$f":"IF(Change_Age=0,Stock_Taxable,+Stock_Taxable2)","v":0.25},{"$f":"+Change_Age","v":80},{"$f":"+F$479*$C423","v":90000},{"$f":"IF(G$4>=$E$423,$D423*G$422,$C423*G$422)*IF(G$7-$F$7<=Total_Years-1,1,0)","v":81945},79425,71100,62505,54360,57465,61245,65295,77175,87525,{"$f":"IF(Q$4>=$E$423,$D423*Q$422,$C423*Q$422)*IF(Q$7-$F$7<=Total_Years-1,1,0)","v":61425},95175,106470,126585,92205,132120,148545,95700,114425,133975,{"$f":"IF(AA$4>=$E$423,$D423*AA$422,$C423*AA$422)*IF(AA$7-$F$7<=Total_Years-1,1,0)","v":154825},177025,299425,325100,369200,380425,392250,404750,417575,0,{"$f":"IF(AK$4>=$E$423,$D423*AK$422,$C423*AK$422)*IF(AK$7-$F$7<=Total_Years-1,1,0)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F423-Base!F423","v":0},{"$f":"+Details!G423-Base!G423","v":0},{"$f":"+Details!H423-Base!H423","v":0},{"$f":"+Details!I423-Base!I423","v":0},{"$f":"+Details!J423-Base!J423","v":0},{"$f":"+Details!K423-Base!K423","v":0},{"$f":"+Details!L423-Base!L423","v":0},{"$f":"+Details!M423-Base!M423","v":0},{"$f":"+Details!N423-Base!N423","v":0},{"$f":"+Details!O423-Base!O423","v":0},{"$f":"+Details!P423-Base!P423","v":0},{"$f":"+Details!Q423-Base!Q423","v":0},{"$f":"+Details!R423-Base!R423","v":0},{"$f":"+Details!S423-Base!S423","v":0},{"$f":"+Details!T423-Base!T423","v":0},{"$f":"+Details!U423-Base!U423","v":0},{"$f":"+Details!V423-Base!V423","v":0},{"$f":"+Details!W423-Base!W423","v":0},{"$f":"+Details!X423-Base!X423","v":0},{"$f":"+Details!Y423-Base!Y423","v":0},{"$f":"+Details!Z423-Base!Z423","v":0},{"$f":"+Details!AA423-Base!AA423","v":0},{"$f":"+Details!AB423-Base!AB423","v":0},{"$f":"+Details!AC423-Base!AC423","v":0},{"$f":"+Details!AD423-Base!AD423","v":0},{"$f":"+Details!AE423-Base!AE423","v":0},{"$f":"+Details!AF423-Base!AF423","v":0},{"$f":"+Details!AG423-Base!AG423","v":0},{"$f":"+Details!AH423-Base!AH423","v":0},{"$f":"+Details!AI423-Base!AI423","v":0},{"$f":"+Details!AJ423-Base!AJ423","v":0},{"$f":"+Details!AK423-Base!AK423","v":0},{"$f":"+Details!AL423-Base!AL423","v":0},{"$f":"+Details!AM423-Base!AM423","v":0},{"$f":"+Details!AN423-Base!AN423","v":0},{"$f":"+Details!AO423-Base!AO423","v":0},{"$f":"+Details!AP423-Base!AP423","v":0},{"$f":"+Details!AQ423-Base!AQ423","v":0},{"$f":"+Details!AR423-Base!AR423","v":0},{"$f":"+Details!AS423-Base!AS423","v":0}]
[null,"Bonds",{"$f":"+Bond_Taxable","v":0},{"$f":"IF(Change_Age=0,+Bond_Taxable,+Bond_Taxable2)","v":0},null,{"$f":"+F$479*$C424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F424-Base!F424","v":0},{"$f":"+Details!G424-Base!G424","v":0},{"$f":"+Details!H424-Base!H424","v":0},{"$f":"+Details!I424-Base!I424","v":0},{"$f":"+Details!J424-Base!J424","v":0},{"$f":"+Details!K424-Base!K424","v":0},{"$f":"+Details!L424-Base!L424","v":0},{"$f":"+Details!M424-Base!M424","v":0},{"$f":"+Details!N424-Base!N424","v":0},{"$f":"+Details!O424-Base!O424","v":0},{"$f":"+Details!P424-Base!P424","v":0},{"$f":"+Details!Q424-Base!Q424","v":0},{"$f":"+Details!R424-Base!R424","v":0},{"$f":"+Details!S424-Base!S424","v":0},{"$f":"+Details!T424-Base!T424","v":0},{"$f":"+Details!U424-Base!U424","v":0},{"$f":"+Details!V424-Base!V424","v":0},{"$f":"+Details!W424-Base!W424","v":0},{"$f":"+Details!X424-Base!X424","v":0},{"$f":"+Details!Y424-Base!Y424","v":0},{"$f":"+Details!Z424-Base!Z424","v":0},{"$f":"+Details!AA424-Base!AA424","v":0},{"$f":"+Details!AB424-Base!AB424","v":0},{"$f":"+Details!AC424-Base!AC424","v":0},{"$f":"+Details!AD424-Base!AD424","v":0},{"$f":"+Details!AE424-Base!AE424","v":0},{"$f":"+Details!AF424-Base!AF424","v":0},{"$f":"+Details!AG424-Base!AG424","v":0},{"$f":"+Details!AH424-Base!AH424","v":0},{"$f":"+Details!AI424-Base!AI424","v":0},{"$f":"+Details!AJ424-Base!AJ424","v":0},{"$f":"+Details!AK424-Base!AK424","v":0},{"$f":"+Details!AL424-Base!AL424","v":0},{"$f":"+Details!AM424-Base!AM424","v":0},{"$f":"+Details!AN424-Base!AN424","v":0},{"$f":"+Details!AO424-Base!AO424","v":0},{"$f":"+Details!AP424-Base!AP424","v":0},{"$f":"+Details!AQ424-Base!AQ424","v":0},{"$f":"+Details!AR424-Base!AR424","v":0},{"$f":"+Details!AS424-Base!AS424","v":0}]
[null,"Tax-exempt",{"$f":"+Setup!G91","v":0.5},{"$f":"IF(Change_Age=0,TaxEx_Taxable,TaxEx_Taxable2)","v":0.7},null,{"$f":"+F$479*$C425","v":100000},91050,88250,79000,69450,60400,63850,68050,72550,85750,97250,68250,105750,118300,140650,102450,146800,165050,267960,320390,375130,433510,495669.99999999994,838390,910280,1033759.9999999999,1065190,1098300,1133300,1169210,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F425-Base!F425","v":0},{"$f":"+Details!G425-Base!G425","v":0},{"$f":"+Details!H425-Base!H425","v":0},{"$f":"+Details!I425-Base!I425","v":0},{"$f":"+Details!J425-Base!J425","v":0},{"$f":"+Details!K425-Base!K425","v":0},{"$f":"+Details!L425-Base!L425","v":0},{"$f":"+Details!M425-Base!M425","v":0},{"$f":"+Details!N425-Base!N425","v":0},{"$f":"+Details!O425-Base!O425","v":0},{"$f":"+Details!P425-Base!P425","v":0},{"$f":"+Details!Q425-Base!Q425","v":0},{"$f":"+Details!R425-Base!R425","v":0},{"$f":"+Details!S425-Base!S425","v":0},{"$f":"+Details!T425-Base!T425","v":0},{"$f":"+Details!U425-Base!U425","v":0},{"$f":"+Details!V425-Base!V425","v":0},{"$f":"+Details!W425-Base!W425","v":0},{"$f":"+Details!X425-Base!X425","v":0},{"$f":"+Details!Y425-Base!Y425","v":0},{"$f":"+Details!Z425-Base!Z425","v":0},{"$f":"+Details!AA425-Base!AA425","v":0},{"$f":"+Details!AB425-Base!AB425","v":0},{"$f":"+Details!AC425-Base!AC425","v":0},{"$f":"+Details!AD425-Base!AD425","v":0},{"$f":"+Details!AE425-Base!AE425","v":0},{"$f":"+Details!AF425-Base!AF425","v":0},{"$f":"+Details!AG425-Base!AG425","v":0},{"$f":"+Details!AH425-Base!AH425","v":0},{"$f":"+Details!AI425-Base!AI425","v":0},{"$f":"+Details!AJ425-Base!AJ425","v":0},{"$f":"+Details!AK425-Base!AK425","v":0},{"$f":"+Details!AL425-Base!AL425","v":0},{"$f":"+Details!AM425-Base!AM425","v":0},{"$f":"+Details!AN425-Base!AN425","v":0},{"$f":"+Details!AO425-Base!AO425","v":0},{"$f":"+Details!AP425-Base!AP425","v":0},{"$f":"+Details!AQ425-Base!AQ425","v":0},{"$f":"+Details!AR425-Base!AR425","v":0},{"$f":"+Details!AS425-Base!AS425","v":0}]
[null,"Money Market and other",{"$f":"+Cash_Taxable","v":0.05},{"$f":"IF(Change_Age=0,Cash_Taxable,+Cash_Taxable2)","v":0.05},null,{"$f":"+F$479*$C426","v":10000},9105,8825,7900,6945,6040,6385,6805,7255,8575,9725,6825,10575,11830,14065,10245,14680,16505,19140,22885,26795,30965,35405,59885,65020,73840,76085,78450,80950,83515,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F426-Base!F426","v":0},{"$f":"+Details!G426-Base!G426","v":0},{"$f":"+Details!H426-Base!H426","v":0},{"$f":"+Details!I426-Base!I426","v":0},{"$f":"+Details!J426-Base!J426","v":0},{"$f":"+Details!K426-Base!K426","v":0},{"$f":"+Details!L426-Base!L426","v":0},{"$f":"+Details!M426-Base!M426","v":0},{"$f":"+Details!N426-Base!N426","v":0},{"$f":"+Details!O426-Base!O426","v":0},{"$f":"+Details!P426-Base!P426","v":0},{"$f":"+Details!Q426-Base!Q426","v":0},{"$f":"+Details!R426-Base!R426","v":0},{"$f":"+Details!S426-Base!S426","v":0},{"$f":"+Details!T426-Base!T426","v":0},{"$f":"+Details!U426-Base!U426","v":0},{"$f":"+Details!V426-Base!V426","v":0},{"$f":"+Details!W426-Base!W426","v":0},{"$f":"+Details!X426-Base!X426","v":0},{"$f":"+Details!Y426-Base!Y426","v":0},{"$f":"+Details!Z426-Base!Z426","v":0},{"$f":"+Details!AA426-Base!AA426","v":0},{"$f":"+Details!AB426-Base!AB426","v":0},{"$f":"+Details!AC426-Base!AC426","v":0},{"$f":"+Details!AD426-Base!AD426","v":0},{"$f":"+Details!AE426-Base!AE426","v":0},{"$f":"+Details!AF426-Base!AF426","v":0},{"$f":"+Details!AG426-Base!AG426","v":0},{"$f":"+Details!AH426-Base!AH426","v":0},{"$f":"+Details!AI426-Base!AI426","v":0},{"$f":"+Details!AJ426-Base!AJ426","v":0},{"$f":"+Details!AK426-Base!AK426","v":0},{"$f":"+Details!AL426-Base!AL426","v":0},{"$f":"+Details!AM426-Base!AM426","v":0},{"$f":"+Details!AN426-Base!AN426","v":0},{"$f":"+Details!AO426-Base!AO426","v":0},{"$f":"+Details!AP426-Base!AP426","v":0},{"$f":"+Details!AQ426-Base!AQ426","v":0},{"$f":"+Details!AR426-Base!AR426","v":0},{"$f":"+Details!AS426-Base!AS426","v":0}]
[null,"Total",null,null,{"$f":"SUM(F427:AS427)","v":16504400},{"$f":"SUM(F423:F426)","v":200000},{"$f":"SUM(G423:G426)","v":182100},176500,158000,138900,120800,127700,136100,145100,171500,194500,136500,211500,236600,281300,204900,293600,330100,382800,457700,535900,619300,708100,1197700,1300400,1476800,1521700,1569000,1619000,1670300,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F427-Base!F427","v":0},{"$f":"+Details!G427-Base!G427","v":0},{"$f":"+Details!H427-Base!H427","v":0},{"$f":"+Details!I427-Base!I427","v":0},{"$f":"+Details!J427-Base!J427","v":0},{"$f":"+Details!K427-Base!K427","v":0},{"$f":"+Details!L427-Base!L427","v":0},{"$f":"+Details!M427-Base!M427","v":0},{"$f":"+Details!N427-Base!N427","v":0},{"$f":"+Details!O427-Base!O427","v":0},{"$f":"+Details!P427-Base!P427","v":0},{"$f":"+Details!Q427-Base!Q427","v":0},{"$f":"+Details!R427-Base!R427","v":0},{"$f":"+Details!S427-Base!S427","v":0},{"$f":"+Details!T427-Base!T427","v":0},{"$f":"+Details!U427-Base!U427","v":0},{"$f":"+Details!V427-Base!V427","v":0},{"$f":"+Details!W427-Base!W427","v":0},{"$f":"+Details!X427-Base!X427","v":0},{"$f":"+Details!Y427-Base!Y427","v":0},{"$f":"+Details!Z427-Base!Z427","v":0},{"$f":"+Details!AA427-Base!AA427","v":0},{"$f":"+Details!AB427-Base!AB427","v":0},{"$f":"+Details!AC427-Base!AC427","v":0},{"$f":"+Details!AD427-Base!AD427","v":0},{"$f":"+Details!AE427-Base!AE427","v":0},{"$f":"+Details!AF427-Base!AF427","v":0},{"$f":"+Details!AG427-Base!AG427","v":0},{"$f":"+Details!AH427-Base!AH427","v":0},{"$f":"+Details!AI427-Base!AI427","v":0},{"$f":"+Details!AJ427-Base!AJ427","v":0},{"$f":"+Details!AK427-Base!AK427","v":0},{"$f":"+Details!AL427-Base!AL427","v":0},{"$f":"+Details!AM427-Base!AM427","v":0},{"$f":"+Details!AN427-Base!AN427","v":0},{"$f":"+Details!AO427-Base!AO427","v":0},{"$f":"+Details!AP427-Base!AP427","v":0},{"$f":"+Details!AQ427-Base!AQ427","v":0},{"$f":"+Details!AR427-Base!AR427","v":0},{"$f":"+Details!AS427-Base!AS427","v":0}]
[null,"Difference from primary",null,null,{"$f":"SUM(F428:AS428)","v":0},{"$f":"+F482-F427","v":0},{"$f":"+G427-G479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F428-Base!F428","v":0},{"$f":"+Details!G428-Base!G428","v":0},{"$f":"+Details!H428-Base!H428","v":0},{"$f":"+Details!I428-Base!I428","v":0},{"$f":"+Details!J428-Base!J428","v":0},{"$f":"+Details!K428-Base!K428","v":0},{"$f":"+Details!L428-Base!L428","v":0},{"$f":"+Details!M428-Base!M428","v":0},{"$f":"+Details!N428-Base!N428","v":0},{"$f":"+Details!O428-Base!O428","v":0},{"$f":"+Details!P428-Base!P428","v":0},{"$f":"+Details!Q428-Base!Q428","v":0},{"$f":"+Details!R428-Base!R428","v":0},{"$f":"+Details!S428-Base!S428","v":0},{"$f":"+Details!T428-Base!T428","v":0},{"$f":"+Details!U428-Base!U428","v":0},{"$f":"+Details!V428-Base!V428","v":0},{"$f":"+Details!W428-Base!W428","v":0},{"$f":"+Details!X428-Base!X428","v":0},{"$f":"+Details!Y428-Base!Y428","v":0},{"$f":"+Details!Z428-Base!Z428","v":0},{"$f":"+Details!AA428-Base!AA428","v":0},{"$f":"+Details!AB428-Base!AB428","v":0},{"$f":"+Details!AC428-Base!AC428","v":0},{"$f":"+Details!AD428-Base!AD428","v":0},{"$f":"+Details!AE428-Base!AE428","v":0},{"$f":"+Details!AF428-Base!AF428","v":0},{"$f":"+Details!AG428-Base!AG428","v":0},{"$f":"+Details!AH428-Base!AH428","v":0},{"$f":"+Details!AI428-Base!AI428","v":0},{"$f":"+Details!AJ428-Base!AJ428","v":0},{"$f":"+Details!AK428-Base!AK428","v":0},{"$f":"+Details!AL428-Base!AL428","v":0},{"$f":"+Details!AM428-Base!AM428","v":0},{"$f":"+Details!AN428-Base!AN428","v":0},{"$f":"+Details!AO428-Base!AO428","v":0},{"$f":"+Details!AP428-Base!AP428","v":0},{"$f":"+Details!AQ428-Base!AQ428","v":0},{"$f":"+Details!AR428-Base!AR428","v":0},{"$f":"+Details!AS428-Base!AS428","v":0}]
[]
[null,"Net changes before earnings prorated to each asset class"]
[null,"Stocks",null,null,null,{"$f":"IF(F$427>0,+$C423*F$504,0)","v":-10125},-3240,-9855,-9675,-8865,3645,4140,4635,9990,6615,-29520,31500,9135,16875,-37845,37080,13095,20880,31455,31680,32895,34020,210645,31590,64035,3330,3960,4725,4545,3645,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F431-Base!F431","v":0},{"$f":"+Details!G431-Base!G431","v":0},{"$f":"+Details!H431-Base!H431","v":0},{"$f":"+Details!I431-Base!I431","v":0},{"$f":"+Details!J431-Base!J431","v":0},{"$f":"+Details!K431-Base!K431","v":0},{"$f":"+Details!L431-Base!L431","v":0},{"$f":"+Details!M431-Base!M431","v":0},{"$f":"+Details!N431-Base!N431","v":0},{"$f":"+Details!O431-Base!O431","v":0},{"$f":"+Details!P431-Base!P431","v":0},{"$f":"+Details!Q431-Base!Q431","v":0},{"$f":"+Details!R431-Base!R431","v":0},{"$f":"+Details!S431-Base!S431","v":0},{"$f":"+Details!T431-Base!T431","v":0},{"$f":"+Details!U431-Base!U431","v":0},{"$f":"+Details!V431-Base!V431","v":0},{"$f":"+Details!W431-Base!W431","v":0},{"$f":"+Details!X431-Base!X431","v":0},{"$f":"+Details!Y431-Base!Y431","v":0},{"$f":"+Details!Z431-Base!Z431","v":0},{"$f":"+Details!AA431-Base!AA431","v":0},{"$f":"+Details!AB431-Base!AB431","v":0},{"$f":"+Details!AC431-Base!AC431","v":0},{"$f":"+Details!AD431-Base!AD431","v":0},{"$f":"+Details!AE431-Base!AE431","v":0},{"$f":"+Details!AF431-Base!AF431","v":0},{"$f":"+Details!AG431-Base!AG431","v":0},{"$f":"+Details!AH431-Base!AH431","v":0},{"$f":"+Details!AI431-Base!AI431","v":0},{"$f":"+Details!AJ431-Base!AJ431","v":0},{"$f":"+Details!AK431-Base!AK431","v":0},{"$f":"+Details!AL431-Base!AL431","v":0},{"$f":"+Details!AM431-Base!AM431","v":0},{"$f":"+Details!AN431-Base!AN431","v":0},{"$f":"+Details!AO431-Base!AO431","v":0},{"$f":"+Details!AP431-Base!AP431","v":0},{"$f":"+Details!AQ431-Base!AQ431","v":0},{"$f":"+Details!AR431-Base!AR431","v":0},{"$f":"+Details!AS431-Base!AS431","v":0}]
[null,"Bonds",null,null,null,{"$f":"IF(F$427>0,+$C424*F$504,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F432-Base!F432","v":0},{"$f":"+Details!G432-Base!G432","v":0},{"$f":"+Details!H432-Base!H432","v":0},{"$f":"+Details!I432-Base!I432","v":0},{"$f":"+Details!J432-Base!J432","v":0},{"$f":"+Details!K432-Base!K432","v":0},{"$f":"+Details!L432-Base!L432","v":0},{"$f":"+Details!M432-Base!M432","v":0},{"$f":"+Details!N432-Base!N432","v":0},{"$f":"+Details!O432-Base!O432","v":0},{"$f":"+Details!P432-Base!P432","v":0},{"$f":"+Details!Q432-Base!Q432","v":0},{"$f":"+Details!R432-Base!R432","v":0},{"$f":"+Details!S432-Base!S432","v":0},{"$f":"+Details!T432-Base!T432","v":0},{"$f":"+Details!U432-Base!U432","v":0},{"$f":"+Details!V432-Base!V432","v":0},{"$f":"+Details!W432-Base!W432","v":0},{"$f":"+Details!X432-Base!X432","v":0},{"$f":"+Details!Y432-Base!Y432","v":0},{"$f":"+Details!Z432-Base!Z432","v":0},{"$f":"+Details!AA432-Base!AA432","v":0},{"$f":"+Details!AB432-Base!AB432","v":0},{"$f":"+Details!AC432-Base!AC432","v":0},{"$f":"+Details!AD432-Base!AD432","v":0},{"$f":"+Details!AE432-Base!AE432","v":0},{"$f":"+Details!AF432-Base!AF432","v":0},{"$f":"+Details!AG432-Base!AG432","v":0},{"$f":"+Details!AH432-Base!AH432","v":0},{"$f":"+Details!AI432-Base!AI432","v":0},{"$f":"+Details!AJ432-Base!AJ432","v":0},{"$f":"+Details!AK432-Base!AK432","v":0},{"$f":"+Details!AL432-Base!AL432","v":0},{"$f":"+Details!AM432-Base!AM432","v":0},{"$f":"+Details!AN432-Base!AN432","v":0},{"$f":"+Details!AO432-Base!AO432","v":0},{"$f":"+Details!AP432-Base!AP432","v":0},{"$f":"+Details!AQ432-Base!AQ432","v":0},{"$f":"+Details!AR432-Base!AR432","v":0},{"$f":"+Details!AS432-Base!AS432","v":0}]
[null,"Tax-exempt",null,null,null,{"$f":"IF(F$427>0,+$C425*F$504,0)","v":-11250},-3600,-10950,-10750,-9850,4050,4600,5150,11100,7350,-32800,35000,10150,18750,-42050,41200,14550,23200,34950,35200,36550,37800,234050,35100,71150,3700,4400,5250,5050,4050,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F433-Base!F433","v":0},{"$f":"+Details!G433-Base!G433","v":0},{"$f":"+Details!H433-Base!H433","v":0},{"$f":"+Details!I433-Base!I433","v":0},{"$f":"+Details!J433-Base!J433","v":0},{"$f":"+Details!K433-Base!K433","v":0},{"$f":"+Details!L433-Base!L433","v":0},{"$f":"+Details!M433-Base!M433","v":0},{"$f":"+Details!N433-Base!N433","v":0},{"$f":"+Details!O433-Base!O433","v":0},{"$f":"+Details!P433-Base!P433","v":0},{"$f":"+Details!Q433-Base!Q433","v":0},{"$f":"+Details!R433-Base!R433","v":0},{"$f":"+Details!S433-Base!S433","v":0},{"$f":"+Details!T433-Base!T433","v":0},{"$f":"+Details!U433-Base!U433","v":0},{"$f":"+Details!V433-Base!V433","v":0},{"$f":"+Details!W433-Base!W433","v":0},{"$f":"+Details!X433-Base!X433","v":0},{"$f":"+Details!Y433-Base!Y433","v":0},{"$f":"+Details!Z433-Base!Z433","v":0},{"$f":"+Details!AA433-Base!AA433","v":0},{"$f":"+Details!AB433-Base!AB433","v":0},{"$f":"+Details!AC433-Base!AC433","v":0},{"$f":"+Details!AD433-Base!AD433","v":0},{"$f":"+Details!AE433-Base!AE433","v":0},{"$f":"+Details!AF433-Base!AF433","v":0},{"$f":"+Details!AG433-Base!AG433","v":0},{"$f":"+Details!AH433-Base!AH433","v":0},{"$f":"+Details!AI433-Base!AI433","v":0},{"$f":"+Details!AJ433-Base!AJ433","v":0},{"$f":"+Details!AK433-Base!AK433","v":0},{"$f":"+Details!AL433-Base!AL433","v":0},{"$f":"+Details!AM433-Base!AM433","v":0},{"$f":"+Details!AN433-Base!AN433","v":0},{"$f":"+Details!AO433-Base!AO433","v":0},{"$f":"+Details!AP433-Base!AP433","v":0},{"$f":"+Details!AQ433-Base!AQ433","v":0},{"$f":"+Details!AR433-Base!AR433","v":0},{"$f":"+Details!AS433-Base!AS433","v":0}]
[null,"Money Market and other",null,null,null,{"$f":"IF(F$427>0,+$C426*F$504,0)","v":-1125},-360,-1095,-1075,-985,405,460,515,1110,735,-3280,3500,1015,1875,-4205,4120,1455,2320,3495,3520,3655,3780,23405,3510,7115,370,440,525,505,405,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F434-Base!F434","v":0},{"$f":"+Details!G434-Base!G434","v":0},{"$f":"+Details!H434-Base!H434","v":0},{"$f":"+Details!I434-Base!I434","v":0},{"$f":"+Details!J434-Base!J434","v":0},{"$f":"+Details!K434-Base!K434","v":0},{"$f":"+Details!L434-Base!L434","v":0},{"$f":"+Details!M434-Base!M434","v":0},{"$f":"+Details!N434-Base!N434","v":0},{"$f":"+Details!O434-Base!O434","v":0},{"$f":"+Details!P434-Base!P434","v":0},{"$f":"+Details!Q434-Base!Q434","v":0},{"$f":"+Details!R434-Base!R434","v":0},{"$f":"+Details!S434-Base!S434","v":0},{"$f":"+Details!T434-Base!T434","v":0},{"$f":"+Details!U434-Base!U434","v":0},{"$f":"+Details!V434-Base!V434","v":0},{"$f":"+Details!W434-Base!W434","v":0},{"$f":"+Details!X434-Base!X434","v":0},{"$f":"+Details!Y434-Base!Y434","v":0},{"$f":"+Details!Z434-Base!Z434","v":0},{"$f":"+Details!AA434-Base!AA434","v":0},{"$f":"+Details!AB434-Base!AB434","v":0},{"$f":"+Details!AC434-Base!AC434","v":0},{"$f":"+Details!AD434-Base!AD434","v":0},{"$f":"+Details!AE434-Base!AE434","v":0},{"$f":"+Details!AF434-Base!AF434","v":0},{"$f":"+Details!AG434-Base!AG434","v":0},{"$f":"+Details!AH434-Base!AH434","v":0},{"$f":"+Details!AI434-Base!AI434","v":0},{"$f":"+Details!AJ434-Base!AJ434","v":0},{"$f":"+Details!AK434-Base!AK434","v":0},{"$f":"+Details!AL434-Base!AL434","v":0},{"$f":"+Details!AM434-Base!AM434","v":0},{"$f":"+Details!AN434-Base!AN434","v":0},{"$f":"+Details!AO434-Base!AO434","v":0},{"$f":"+Details!AP434-Base!AP434","v":0},{"$f":"+Details!AQ434-Base!AQ434","v":0},{"$f":"+Details!AR434-Base!AR434","v":0},{"$f":"+Details!AS434-Base!AS434","v":0}]
[null,"Total",null,null,{"$f":"SUM(F435:AS435)","v":1122200},{"$f":"SUM(F431:F434)","v":-22500},-7200,-21900,-21500,-19700,8100,9200,10300,22200,14700,-65600,70000,20300,37500,-84100,82400,29100,46400,69900,70400,73100,75600,468100,70200,142300,7400,8800,10500,10100,8100,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F435-Base!F435","v":0},{"$f":"+Details!G435-Base!G435","v":0},{"$f":"+Details!H435-Base!H435","v":0},{"$f":"+Details!I435-Base!I435","v":0},{"$f":"+Details!J435-Base!J435","v":0},{"$f":"+Details!K435-Base!K435","v":0},{"$f":"+Details!L435-Base!L435","v":0},{"$f":"+Details!M435-Base!M435","v":0},{"$f":"+Details!N435-Base!N435","v":0},{"$f":"+Details!O435-Base!O435","v":0},{"$f":"+Details!P435-Base!P435","v":0},{"$f":"+Details!Q435-Base!Q435","v":0},{"$f":"+Details!R435-Base!R435","v":0},{"$f":"+Details!S435-Base!S435","v":0},{"$f":"+Details!T435-Base!T435","v":0},{"$f":"+Details!U435-Base!U435","v":0},{"$f":"+Details!V435-Base!V435","v":0},{"$f":"+Details!W435-Base!W435","v":0},{"$f":"+Details!X435-Base!X435","v":0},{"$f":"+Details!Y435-Base!Y435","v":0},{"$f":"+Details!Z435-Base!Z435","v":0},{"$f":"+Details!AA435-Base!AA435","v":0},{"$f":"+Details!AB435-Base!AB435","v":0},{"$f":"+Details!AC435-Base!AC435","v":0},{"$f":"+Details!AD435-Base!AD435","v":0},{"$f":"+Details!AE435-Base!AE435","v":0},{"$f":"+Details!AF435-Base!AF435","v":0},{"$f":"+Details!AG435-Base!AG435","v":0},{"$f":"+Details!AH435-Base!AH435","v":0},{"$f":"+Details!AI435-Base!AI435","v":0},{"$f":"+Details!AJ435-Base!AJ435","v":0},{"$f":"+Details!AK435-Base!AK435","v":0},{"$f":"+Details!AL435-Base!AL435","v":0},{"$f":"+Details!AM435-Base!AM435","v":0},{"$f":"+Details!AN435-Base!AN435","v":0},{"$f":"+Details!AO435-Base!AO435","v":0},{"$f":"+Details!AP435-Base!AP435","v":0},{"$f":"+Details!AQ435-Base!AQ435","v":0},{"$f":"+Details!AR435-Base!AR435","v":0},{"$f":"+Details!AS435-Base!AS435","v":0}]
[]
[null,"Taxable account average balance",null,null,null,{"$f":"(+F427+F427+F430)/2","v":200000},182100,176500,158000,138900,120800,127700,136100,145100,171500,194500,136500,211500,236600,281300,204900,293600,330100,382800,457700,535900,619300,708100,1197700,1300400,1476800,1521700,1569000,1619000,1670300,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F437-Base!F437","v":0},{"$f":"+Details!G437-Base!G437","v":0},{"$f":"+Details!H437-Base!H437","v":0},{"$f":"+Details!I437-Base!I437","v":0},{"$f":"+Details!J437-Base!J437","v":0},{"$f":"+Details!K437-Base!K437","v":0},{"$f":"+Details!L437-Base!L437","v":0},{"$f":"+Details!M437-Base!M437","v":0},{"$f":"+Details!N437-Base!N437","v":0},{"$f":"+Details!O437-Base!O437","v":0},{"$f":"+Details!P437-Base!P437","v":0},{"$f":"+Details!Q437-Base!Q437","v":0},{"$f":"+Details!R437-Base!R437","v":0},{"$f":"+Details!S437-Base!S437","v":0},{"$f":"+Details!T437-Base!T437","v":0},{"$f":"+Details!U437-Base!U437","v":0},{"$f":"+Details!V437-Base!V437","v":0},{"$f":"+Details!W437-Base!W437","v":0},{"$f":"+Details!X437-Base!X437","v":0},{"$f":"+Details!Y437-Base!Y437","v":0},{"$f":"+Details!Z437-Base!Z437","v":0},{"$f":"+Details!AA437-Base!AA437","v":0},{"$f":"+Details!AB437-Base!AB437","v":0},{"$f":"+Details!AC437-Base!AC437","v":0},{"$f":"+Details!AD437-Base!AD437","v":0},{"$f":"+Details!AE437-Base!AE437","v":0},{"$f":"+Details!AF437-Base!AF437","v":0},{"$f":"+Details!AG437-Base!AG437","v":0},{"$f":"+Details!AH437-Base!AH437","v":0},{"$f":"+Details!AI437-Base!AI437","v":0},{"$f":"+Details!AJ437-Base!AJ437","v":0},{"$f":"+Details!AK437-Base!AK437","v":0},{"$f":"+Details!AL437-Base!AL437","v":0},{"$f":"+Details!AM437-Base!AM437","v":0},{"$f":"+Details!AN437-Base!AN437","v":0},{"$f":"+Details!AO437-Base!AO437","v":0},{"$f":"+Details!AP437-Base!AP437","v":0},{"$f":"+Details!AQ437-Base!AQ437","v":0},{"$f":"+Details!AR437-Base!AR437","v":0},{"$f":"+Details!AS437-Base!AS437","v":0}]
[]
[null,"Taxable account averages by asset type"]
[null,"Stocks",null,null,null,{"$f":"(+F423+(F423+F431))/2","v":84937.5},80325,74497.5,66262.5,58072.5,56182.5,59535,63562.5,70290,80482.5,72765,77175,99742.5,114907.5,107662.5,110745,138667.5,158985,111427.5,130265,150422.5,171835,282347.5,315220,357117.5,370865,382405,394612.5,407022.5,419397.5,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F440-Base!F440","v":0},{"$f":"+Details!G440-Base!G440","v":0},{"$f":"+Details!H440-Base!H440","v":0},{"$f":"+Details!I440-Base!I440","v":0},{"$f":"+Details!J440-Base!J440","v":0},{"$f":"+Details!K440-Base!K440","v":0},{"$f":"+Details!L440-Base!L440","v":0},{"$f":"+Details!M440-Base!M440","v":0},{"$f":"+Details!N440-Base!N440","v":0},{"$f":"+Details!O440-Base!O440","v":0},{"$f":"+Details!P440-Base!P440","v":0},{"$f":"+Details!Q440-Base!Q440","v":0},{"$f":"+Details!R440-Base!R440","v":0},{"$f":"+Details!S440-Base!S440","v":0},{"$f":"+Details!T440-Base!T440","v":0},{"$f":"+Details!U440-Base!U440","v":0},{"$f":"+Details!V440-Base!V440","v":0},{"$f":"+Details!W440-Base!W440","v":0},{"$f":"+Details!X440-Base!X440","v":0},{"$f":"+Details!Y440-Base!Y440","v":0},{"$f":"+Details!Z440-Base!Z440","v":0},{"$f":"+Details!AA440-Base!AA440","v":0},{"$f":"+Details!AB440-Base!AB440","v":0},{"$f":"+Details!AC440-Base!AC440","v":0},{"$f":"+Details!AD440-Base!AD440","v":0},{"$f":"+Details!AE440-Base!AE440","v":0},{"$f":"+Details!AF440-Base!AF440","v":0},{"$f":"+Details!AG440-Base!AG440","v":0},{"$f":"+Details!AH440-Base!AH440","v":0},{"$f":"+Details!AI440-Base!AI440","v":0},{"$f":"+Details!AJ440-Base!AJ440","v":0},{"$f":"+Details!AK440-Base!AK440","v":0},{"$f":"+Details!AL440-Base!AL440","v":0},{"$f":"+Details!AM440-Base!AM440","v":0},{"$f":"+Details!AN440-Base!AN440","v":0},{"$f":"+Details!AO440-Base!AO440","v":0},{"$f":"+Details!AP440-Base!AP440","v":0},{"$f":"+Details!AQ440-Base!AQ440","v":0},{"$f":"+Details!AR440-Base!AR440","v":0},{"$f":"+Details!AS440-Base!AS440","v":0}]
[null,"Bonds",null,null,null,{"$f":"(+F424+(F424+F432))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F441-Base!F441","v":0},{"$f":"+Details!G441-Base!G441","v":0},{"$f":"+Details!H441-Base!H441","v":0},{"$f":"+Details!I441-Base!I441","v":0},{"$f":"+Details!J441-Base!J441","v":0},{"$f":"+Details!K441-Base!K441","v":0},{"$f":"+Details!L441-Base!L441","v":0},{"$f":"+Details!M441-Base!M441","v":0},{"$f":"+Details!N441-Base!N441","v":0},{"$f":"+Details!O441-Base!O441","v":0},{"$f":"+Details!P441-Base!P441","v":0},{"$f":"+Details!Q441-Base!Q441","v":0},{"$f":"+Details!R441-Base!R441","v":0},{"$f":"+Details!S441-Base!S441","v":0},{"$f":"+Details!T441-Base!T441","v":0},{"$f":"+Details!U441-Base!U441","v":0},{"$f":"+Details!V441-Base!V441","v":0},{"$f":"+Details!W441-Base!W441","v":0},{"$f":"+Details!X441-Base!X441","v":0},{"$f":"+Details!Y441-Base!Y441","v":0},{"$f":"+Details!Z441-Base!Z441","v":0},{"$f":"+Details!AA441-Base!AA441","v":0},{"$f":"+Details!AB441-Base!AB441","v":0},{"$f":"+Details!AC441-Base!AC441","v":0},{"$f":"+Details!AD441-Base!AD441","v":0},{"$f":"+Details!AE441-Base!AE441","v":0},{"$f":"+Details!AF441-Base!AF441","v":0},{"$f":"+Details!AG441-Base!AG441","v":0},{"$f":"+Details!AH441-Base!AH441","v":0},{"$f":"+Details!AI441-Base!AI441","v":0},{"$f":"+Details!AJ441-Base!AJ441","v":0},{"$f":"+Details!AK441-Base!AK441","v":0},{"$f":"+Details!AL441-Base!AL441","v":0},{"$f":"+Details!AM441-Base!AM441","v":0},{"$f":"+Details!AN441-Base!AN441","v":0},{"$f":"+Details!AO441-Base!AO441","v":0},{"$f":"+Details!AP441-Base!AP441","v":0},{"$f":"+Details!AQ441-Base!AQ441","v":0},{"$f":"+Details!AR441-Base!AR441","v":0},{"$f":"+Details!AS441-Base!AS441","v":0}]
[null,"Tax-exempt",null,null,null,{"$f":"(+F425+(F425+F433))/2","v":94375},89250,82775,73625,64525,62425,66150,70625,78100,89425,80850,85750,110825,127675,119625,123050,154075,176650,285435,337990,393405,452410,612695,855940,945855,1035609.9999999999,1067390,1100925,1135825,1171235,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F442-Base!F442","v":0},{"$f":"+Details!G442-Base!G442","v":0},{"$f":"+Details!H442-Base!H442","v":0},{"$f":"+Details!I442-Base!I442","v":0},{"$f":"+Details!J442-Base!J442","v":0},{"$f":"+Details!K442-Base!K442","v":0},{"$f":"+Details!L442-Base!L442","v":0},{"$f":"+Details!M442-Base!M442","v":0},{"$f":"+Details!N442-Base!N442","v":0},{"$f":"+Details!O442-Base!O442","v":0},{"$f":"+Details!P442-Base!P442","v":0},{"$f":"+Details!Q442-Base!Q442","v":0},{"$f":"+Details!R442-Base!R442","v":0},{"$f":"+Details!S442-Base!S442","v":0},{"$f":"+Details!T442-Base!T442","v":0},{"$f":"+Details!U442-Base!U442","v":0},{"$f":"+Details!V442-Base!V442","v":0},{"$f":"+Details!W442-Base!W442","v":0},{"$f":"+Details!X442-Base!X442","v":0},{"$f":"+Details!Y442-Base!Y442","v":0},{"$f":"+Details!Z442-Base!Z442","v":0},{"$f":"+Details!AA442-Base!AA442","v":0},{"$f":"+Details!AB442-Base!AB442","v":0},{"$f":"+Details!AC442-Base!AC442","v":0},{"$f":"+Details!AD442-Base!AD442","v":0},{"$f":"+Details!AE442-Base!AE442","v":0},{"$f":"+Details!AF442-Base!AF442","v":0},{"$f":"+Details!AG442-Base!AG442","v":0},{"$f":"+Details!AH442-Base!AH442","v":0},{"$f":"+Details!AI442-Base!AI442","v":0},{"$f":"+Details!AJ442-Base!AJ442","v":0},{"$f":"+Details!AK442-Base!AK442","v":0},{"$f":"+Details!AL442-Base!AL442","v":0},{"$f":"+Details!AM442-Base!AM442","v":0},{"$f":"+Details!AN442-Base!AN442","v":0},{"$f":"+Details!AO442-Base!AO442","v":0},{"$f":"+Details!AP442-Base!AP442","v":0},{"$f":"+Details!AQ442-Base!AQ442","v":0},{"$f":"+Details!AR442-Base!AR442","v":0},{"$f":"+Details!AS442-Base!AS442","v":0}]
[null,"Money Market and other",null,null,null,{"$f":"(+F426+(F426+F434))/2","v":9437.5},8925,8277.5,7362.5,6452.5,6242.5,6615,7062.5,7810,8942.5,8085,8575,11082.5,12767.5,11962.5,12305,15407.5,17665,20887.5,24645,28622.5,32855,47107.5,61640,68577.5,74025,76305,78712.5,81202.5,83717.5,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F443-Base!F443","v":0},{"$f":"+Details!G443-Base!G443","v":0},{"$f":"+Details!H443-Base!H443","v":0},{"$f":"+Details!I443-Base!I443","v":0},{"$f":"+Details!J443-Base!J443","v":0},{"$f":"+Details!K443-Base!K443","v":0},{"$f":"+Details!L443-Base!L443","v":0},{"$f":"+Details!M443-Base!M443","v":0},{"$f":"+Details!N443-Base!N443","v":0},{"$f":"+Details!O443-Base!O443","v":0},{"$f":"+Details!P443-Base!P443","v":0},{"$f":"+Details!Q443-Base!Q443","v":0},{"$f":"+Details!R443-Base!R443","v":0},{"$f":"+Details!S443-Base!S443","v":0},{"$f":"+Details!T443-Base!T443","v":0},{"$f":"+Details!U443-Base!U443","v":0},{"$f":"+Details!V443-Base!V443","v":0},{"$f":"+Details!W443-Base!W443","v":0},{"$f":"+Details!X443-Base!X443","v":0},{"$f":"+Details!Y443-Base!Y443","v":0},{"$f":"+Details!Z443-Base!Z443","v":0},{"$f":"+Details!AA443-Base!AA443","v":0},{"$f":"+Details!AB443-Base!AB443","v":0},{"$f":"+Details!AC443-Base!AC443","v":0},{"$f":"+Details!AD443-Base!AD443","v":0},{"$f":"+Details!AE443-Base!AE443","v":0},{"$f":"+Details!AF443-Base!AF443","v":0},{"$f":"+Details!AG443-Base!AG443","v":0},{"$f":"+Details!AH443-Base!AH443","v":0},{"$f":"+Details!AI443-Base!AI443","v":0},{"$f":"+Details!AJ443-Base!AJ443","v":0},{"$f":"+Details!AK443-Base!AK443","v":0},{"$f":"+Details!AL443-Base!AL443","v":0},{"$f":"+Details!AM443-Base!AM443","v":0},{"$f":"+Details!AN443-Base!AN443","v":0},{"$f":"+Details!AO443-Base!AO443","v":0},{"$f":"+Details!AP443-Base!AP443","v":0},{"$f":"+Details!AQ443-Base!AQ443","v":0},{"$f":"+Details!AR443-Base!AR443","v":0},{"$f":"+Details!AS443-Base!AS443","v":0}]
[null,"Total",null,null,{"$f":"SUM(F444:AS444)","v":17065500},{"$f":"SUM(F440:F443)","v":188750},178500,165550,147250,129050,124850,132300,141250,156200,178850,161700,171500,221650,255350,239250,246100,308150,353300,417750,492900,572450,657100,942150,1232800,1371550,1480500,1526100,1574250,1624050,1674350,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F444-Base!F444","v":0},{"$f":"+Details!G444-Base!G444","v":0},{"$f":"+Details!H444-Base!H444","v":0},{"$f":"+Details!I444-Base!I444","v":0},{"$f":"+Details!J444-Base!J444","v":0},{"$f":"+Details!K444-Base!K444","v":0},{"$f":"+Details!L444-Base!L444","v":0},{"$f":"+Details!M444-Base!M444","v":0},{"$f":"+Details!N444-Base!N444","v":0},{"$f":"+Details!O444-Base!O444","v":0},{"$f":"+Details!P444-Base!P444","v":0},{"$f":"+Details!Q444-Base!Q444","v":0},{"$f":"+Details!R444-Base!R444","v":0},{"$f":"+Details!S444-Base!S444","v":0},{"$f":"+Details!T444-Base!T444","v":0},{"$f":"+Details!U444-Base!U444","v":0},{"$f":"+Details!V444-Base!V444","v":0},{"$f":"+Details!W444-Base!W444","v":0},{"$f":"+Details!X444-Base!X444","v":0},{"$f":"+Details!Y444-Base!Y444","v":0},{"$f":"+Details!Z444-Base!Z444","v":0},{"$f":"+Details!AA444-Base!AA444","v":0},{"$f":"+Details!AB444-Base!AB444","v":0},{"$f":"+Details!AC444-Base!AC444","v":0},{"$f":"+Details!AD444-Base!AD444","v":0},{"$f":"+Details!AE444-Base!AE444","v":0},{"$f":"+Details!AF444-Base!AF444","v":0},{"$f":"+Details!AG444-Base!AG444","v":0},{"$f":"+Details!AH444-Base!AH444","v":0},{"$f":"+Details!AI444-Base!AI444","v":0},{"$f":"+Details!AJ444-Base!AJ444","v":0},{"$f":"+Details!AK444-Base!AK444","v":0},{"$f":"+Details!AL444-Base!AL444","v":0},{"$f":"+Details!AM444-Base!AM444","v":0},{"$f":"+Details!AN444-Base!AN444","v":0},{"$f":"+Details!AO444-Base!AO444","v":0},{"$f":"+Details!AP444-Base!AP444","v":0},{"$f":"+Details!AQ444-Base!AQ444","v":0},{"$f":"+Details!AR444-Base!AR444","v":0},{"$f":"+Details!AS444-Base!AS444","v":0}]
[null,null,null,null,null,{"$f":"+F510-F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxable account earnings by asset class"]
[null,"Stocks",{"$f":"+Stock_Rate","v":7.4999999999999997E-2},null,{"$f":"SUM(F447:AS447)","v":380400},{"$f":"ROUND(+F440*$C447/Round_To,0)*Round_To","v":6400},6000,5600,5000,4400,4200,4500,4800,5300,6000,5500,5800,7500,8600,8100,8300,10400,11900,8400,9800,11300,12900,21200,23600,26800,27800,28700,29600,30500,31500,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F447-Base!F447","v":0},{"$f":"+Details!G447-Base!G447","v":0},{"$f":"+Details!H447-Base!H447","v":0},{"$f":"+Details!I447-Base!I447","v":0},{"$f":"+Details!J447-Base!J447","v":0},{"$f":"+Details!K447-Base!K447","v":0},{"$f":"+Details!L447-Base!L447","v":0},{"$f":"+Details!M447-Base!M447","v":0},{"$f":"+Details!N447-Base!N447","v":0},{"$f":"+Details!O447-Base!O447","v":0},{"$f":"+Details!P447-Base!P447","v":0},{"$f":"+Details!Q447-Base!Q447","v":0},{"$f":"+Details!R447-Base!R447","v":0},{"$f":"+Details!S447-Base!S447","v":0},{"$f":"+Details!T447-Base!T447","v":0},{"$f":"+Details!U447-Base!U447","v":0},{"$f":"+Details!V447-Base!V447","v":0},{"$f":"+Details!W447-Base!W447","v":0},{"$f":"+Details!X447-Base!X447","v":0},{"$f":"+Details!Y447-Base!Y447","v":0},{"$f":"+Details!Z447-Base!Z447","v":0},{"$f":"+Details!AA447-Base!AA447","v":0},{"$f":"+Details!AB447-Base!AB447","v":0},{"$f":"+Details!AC447-Base!AC447","v":0},{"$f":"+Details!AD447-Base!AD447","v":0},{"$f":"+Details!AE447-Base!AE447","v":0},{"$f":"+Details!AF447-Base!AF447","v":0},{"$f":"+Details!AG447-Base!AG447","v":0},{"$f":"+Details!AH447-Base!AH447","v":0},{"$f":"+Details!AI447-Base!AI447","v":0},{"$f":"+Details!AJ447-Base!AJ447","v":0},{"$f":"+Details!AK447-Base!AK447","v":0},{"$f":"+Details!AL447-Base!AL447","v":0},{"$f":"+Details!AM447-Base!AM447","v":0},{"$f":"+Details!AN447-Base!AN447","v":0},{"$f":"+Details!AO447-Base!AO447","v":0},{"$f":"+Details!AP447-Base!AP447","v":0},{"$f":"+Details!AQ447-Base!AQ447","v":0},{"$f":"+Details!AR447-Base!AR447","v":0},{"$f":"+Details!AS447-Base!AS447","v":0}]
[null,"Bonds",{"$f":"+Bond_Rate","v":4.4999999999999998E-2},null,0,{"$f":"ROUND(+F441*$C448/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F448-Base!F448","v":0},{"$f":"+Details!G448-Base!G448","v":0},{"$f":"+Details!H448-Base!H448","v":0},{"$f":"+Details!I448-Base!I448","v":0},{"$f":"+Details!J448-Base!J448","v":0},{"$f":"+Details!K448-Base!K448","v":0},{"$f":"+Details!L448-Base!L448","v":0},{"$f":"+Details!M448-Base!M448","v":0},{"$f":"+Details!N448-Base!N448","v":0},{"$f":"+Details!O448-Base!O448","v":0},{"$f":"+Details!P448-Base!P448","v":0},{"$f":"+Details!Q448-Base!Q448","v":0},{"$f":"+Details!R448-Base!R448","v":0},{"$f":"+Details!S448-Base!S448","v":0},{"$f":"+Details!T448-Base!T448","v":0},{"$f":"+Details!U448-Base!U448","v":0},{"$f":"+Details!V448-Base!V448","v":0},{"$f":"+Details!W448-Base!W448","v":0},{"$f":"+Details!X448-Base!X448","v":0},{"$f":"+Details!Y448-Base!Y448","v":0},{"$f":"+Details!Z448-Base!Z448","v":0},{"$f":"+Details!AA448-Base!AA448","v":0},{"$f":"+Details!AB448-Base!AB448","v":0},{"$f":"+Details!AC448-Base!AC448","v":0},{"$f":"+Details!AD448-Base!AD448","v":0},{"$f":"+Details!AE448-Base!AE448","v":0},{"$f":"+Details!AF448-Base!AF448","v":0},{"$f":"+Details!AG448-Base!AG448","v":0},{"$f":"+Details!AH448-Base!AH448","v":0},{"$f":"+Details!AI448-Base!AI448","v":0},{"$f":"+Details!AJ448-Base!AJ448","v":0},{"$f":"+Details!AK448-Base!AK448","v":0},{"$f":"+Details!AL448-Base!AL448","v":0},{"$f":"+Details!AM448-Base!AM448","v":0},{"$f":"+Details!AN448-Base!AN448","v":0},{"$f":"+Details!AO448-Base!AO448","v":0},{"$f":"+Details!AP448-Base!AP448","v":0},{"$f":"+Details!AQ448-Base!AQ448","v":0},{"$f":"+Details!AR448-Base!AR448","v":0},{"$f":"+Details!AS448-Base!AS448","v":0}]
[null,"Tax-exempt",{"$f":"TaxEx_Rate","v":0.03},null,334300,{"$f":"ROUND(+F442*$C449/Round_To,0)*Round_To","v":2800},2700,2500,2200,1900,1900,2000,2100,2300,2700,2400,2600,3300,3800,3600,3700,4600,5300,8600,10100,11800,13600,18400,25700,28400,31100,32000,33000,34100,35100,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F449-Base!F449","v":0},{"$f":"+Details!G449-Base!G449","v":0},{"$f":"+Details!H449-Base!H449","v":0},{"$f":"+Details!I449-Base!I449","v":0},{"$f":"+Details!J449-Base!J449","v":0},{"$f":"+Details!K449-Base!K449","v":0},{"$f":"+Details!L449-Base!L449","v":0},{"$f":"+Details!M449-Base!M449","v":0},{"$f":"+Details!N449-Base!N449","v":0},{"$f":"+Details!O449-Base!O449","v":0},{"$f":"+Details!P449-Base!P449","v":0},{"$f":"+Details!Q449-Base!Q449","v":0},{"$f":"+Details!R449-Base!R449","v":0},{"$f":"+Details!S449-Base!S449","v":0},{"$f":"+Details!T449-Base!T449","v":0},{"$f":"+Details!U449-Base!U449","v":0},{"$f":"+Details!V449-Base!V449","v":0},{"$f":"+Details!W449-Base!W449","v":0},{"$f":"+Details!X449-Base!X449","v":0},{"$f":"+Details!Y449-Base!Y449","v":0},{"$f":"+Details!Z449-Base!Z449","v":0},{"$f":"+Details!AA449-Base!AA449","v":0},{"$f":"+Details!AB449-Base!AB449","v":0},{"$f":"+Details!AC449-Base!AC449","v":0},{"$f":"+Details!AD449-Base!AD449","v":0},{"$f":"+Details!AE449-Base!AE449","v":0},{"$f":"+Details!AF449-Base!AF449","v":0},{"$f":"+Details!AG449-Base!AG449","v":0},{"$f":"+Details!AH449-Base!AH449","v":0},{"$f":"+Details!AI449-Base!AI449","v":0},{"$f":"+Details!AJ449-Base!AJ449","v":0},{"$f":"+Details!AK449-Base!AK449","v":0},{"$f":"+Details!AL449-Base!AL449","v":0},{"$f":"+Details!AM449-Base!AM449","v":0},{"$f":"+Details!AN449-Base!AN449","v":0},{"$f":"+Details!AO449-Base!AO449","v":0},{"$f":"+Details!AP449-Base!AP449","v":0},{"$f":"+Details!AQ449-Base!AQ449","v":0},{"$f":"+Details!AR449-Base!AR449","v":0},{"$f":"+Details!AS449-Base!AS449","v":0}]
[null,"Money Market and other",{"$f":"+Cash_Rate","v":1.4999999999999999E-2},null,12600,{"$f":"ROUND(+F443*$C450/Round_To,0)*Round_To","v":100},100,100,100,100,100,100,100,100,100,100,100,200,200,200,200,200,300,300,400,400,500,700,900,1000,1100,1100,1200,1200,1300,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F450-Base!F450","v":0},{"$f":"+Details!G450-Base!G450","v":0},{"$f":"+Details!H450-Base!H450","v":0},{"$f":"+Details!I450-Base!I450","v":0},{"$f":"+Details!J450-Base!J450","v":0},{"$f":"+Details!K450-Base!K450","v":0},{"$f":"+Details!L450-Base!L450","v":0},{"$f":"+Details!M450-Base!M450","v":0},{"$f":"+Details!N450-Base!N450","v":0},{"$f":"+Details!O450-Base!O450","v":0},{"$f":"+Details!P450-Base!P450","v":0},{"$f":"+Details!Q450-Base!Q450","v":0},{"$f":"+Details!R450-Base!R450","v":0},{"$f":"+Details!S450-Base!S450","v":0},{"$f":"+Details!T450-Base!T450","v":0},{"$f":"+Details!U450-Base!U450","v":0},{"$f":"+Details!V450-Base!V450","v":0},{"$f":"+Details!W450-Base!W450","v":0},{"$f":"+Details!X450-Base!X450","v":0},{"$f":"+Details!Y450-Base!Y450","v":0},{"$f":"+Details!Z450-Base!Z450","v":0},{"$f":"+Details!AA450-Base!AA450","v":0},{"$f":"+Details!AB450-Base!AB450","v":0},{"$f":"+Details!AC450-Base!AC450","v":0},{"$f":"+Details!AD450-Base!AD450","v":0},{"$f":"+Details!AE450-Base!AE450","v":0},{"$f":"+Details!AF450-Base!AF450","v":0},{"$f":"+Details!AG450-Base!AG450","v":0},{"$f":"+Details!AH450-Base!AH450","v":0},{"$f":"+Details!AI450-Base!AI450","v":0},{"$f":"+Details!AJ450-Base!AJ450","v":0},{"$f":"+Details!AK450-Base!AK450","v":0},{"$f":"+Details!AL450-Base!AL450","v":0},{"$f":"+Details!AM450-Base!AM450","v":0},{"$f":"+Details!AN450-Base!AN450","v":0},{"$f":"+Details!AO450-Base!AO450","v":0},{"$f":"+Details!AP450-Base!AP450","v":0},{"$f":"+Details!AQ450-Base!AQ450","v":0},{"$f":"+Details!AR450-Base!AR450","v":0},{"$f":"+Details!AS450-Base!AS450","v":0}]
[null,"Total and weighted average",{"$f":"+Setup!I91","v":0.05},{"$f":"+Setup!I104","v":4.1000000000000002E-2},727300,{"$f":"SUM(F447:F450)","v":9300},8800,8200,7300,6400,6200,6600,7000,7700,8800,8000,8500,11000,12600,11900,12200,15200,17500,17300,20300,23500,27000,40300,50200,56200,60000,61800,63800,65800,67900,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F451-Base!F451","v":0},{"$f":"+Details!G451-Base!G451","v":0},{"$f":"+Details!H451-Base!H451","v":0},{"$f":"+Details!I451-Base!I451","v":0},{"$f":"+Details!J451-Base!J451","v":0},{"$f":"+Details!K451-Base!K451","v":0},{"$f":"+Details!L451-Base!L451","v":0},{"$f":"+Details!M451-Base!M451","v":0},{"$f":"+Details!N451-Base!N451","v":0},{"$f":"+Details!O451-Base!O451","v":0},{"$f":"+Details!P451-Base!P451","v":0},{"$f":"+Details!Q451-Base!Q451","v":0},{"$f":"+Details!R451-Base!R451","v":0},{"$f":"+Details!S451-Base!S451","v":0},{"$f":"+Details!T451-Base!T451","v":0},{"$f":"+Details!U451-Base!U451","v":0},{"$f":"+Details!V451-Base!V451","v":0},{"$f":"+Details!W451-Base!W451","v":0},{"$f":"+Details!X451-Base!X451","v":0},{"$f":"+Details!Y451-Base!Y451","v":0},{"$f":"+Details!Z451-Base!Z451","v":0},{"$f":"+Details!AA451-Base!AA451","v":0},{"$f":"+Details!AB451-Base!AB451","v":0},{"$f":"+Details!AC451-Base!AC451","v":0},{"$f":"+Details!AD451-Base!AD451","v":0},{"$f":"+Details!AE451-Base!AE451","v":0},{"$f":"+Details!AF451-Base!AF451","v":0},{"$f":"+Details!AG451-Base!AG451","v":0},{"$f":"+Details!AH451-Base!AH451","v":0},{"$f":"+Details!AI451-Base!AI451","v":0},{"$f":"+Details!AJ451-Base!AJ451","v":0},{"$f":"+Details!AK451-Base!AK451","v":0},{"$f":"+Details!AL451-Base!AL451","v":0},{"$f":"+Details!AM451-Base!AM451","v":0},{"$f":"+Details!AN451-Base!AN451","v":0},{"$f":"+Details!AO451-Base!AO451","v":0},{"$f":"+Details!AP451-Base!AP451","v":0},{"$f":"+Details!AQ451-Base!AQ451","v":0},{"$f":"+Details!AR451-Base!AR451","v":0},{"$f":"+Details!AS451-Base!AS451","v":0}]
[null,"Difference from default calculation method",null,null,3881.4500000000262,{"$f":"+F512-F451","v":137.5},125,77.5,62.5,52.5,42.5,15,62.5,110,142.5,85,75,82.5,167.5,62.5,105,207.5,165,-172.25,-91.099999999998545,-29.549999999999272,-58.899999999997817,-1671.8499999999985,344.80000000000291,33.55000000000291,700.5,770.10000000000582,744.25,786.05000000000291,748.35000000000582,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F452-Base!F452","v":0},{"$f":"+Details!G452-Base!G452","v":0},{"$f":"+Details!H452-Base!H452","v":0},{"$f":"+Details!I452-Base!I452","v":0},{"$f":"+Details!J452-Base!J452","v":0},{"$f":"+Details!K452-Base!K452","v":0},{"$f":"+Details!L452-Base!L452","v":0},{"$f":"+Details!M452-Base!M452","v":0},{"$f":"+Details!N452-Base!N452","v":0},{"$f":"+Details!O452-Base!O452","v":0},{"$f":"+Details!P452-Base!P452","v":0},{"$f":"+Details!Q452-Base!Q452","v":0},{"$f":"+Details!R452-Base!R452","v":0},{"$f":"+Details!S452-Base!S452","v":0},{"$f":"+Details!T452-Base!T452","v":0},{"$f":"+Details!U452-Base!U452","v":0},{"$f":"+Details!V452-Base!V452","v":0},{"$f":"+Details!W452-Base!W452","v":0},{"$f":"+Details!X452-Base!X452","v":0},{"$f":"+Details!Y452-Base!Y452","v":0},{"$f":"+Details!Z452-Base!Z452","v":0},{"$f":"+Details!AA452-Base!AA452","v":0},{"$f":"+Details!AB452-Base!AB452","v":0},{"$f":"+Details!AC452-Base!AC452","v":0},{"$f":"+Details!AD452-Base!AD452","v":0},{"$f":"+Details!AE452-Base!AE452","v":0},{"$f":"+Details!AF452-Base!AF452","v":0},{"$f":"+Details!AG452-Base!AG452","v":0},{"$f":"+Details!AH452-Base!AH452","v":0},{"$f":"+Details!AI452-Base!AI452","v":0},{"$f":"+Details!AJ452-Base!AJ452","v":0},{"$f":"+Details!AK452-Base!AK452","v":0},{"$f":"+Details!AL452-Base!AL452","v":0},{"$f":"+Details!AM452-Base!AM452","v":0},{"$f":"+Details!AN452-Base!AN452","v":0},{"$f":"+Details!AO452-Base!AO452","v":0},{"$f":"+Details!AP452-Base!AP452","v":0},{"$f":"+Details!AQ452-Base!AQ452","v":0},{"$f":"+Details!AR452-Base!AR452","v":0},{"$f":"+Details!AS452-Base!AS452","v":0}]
[]
[null,"Federal and state taxes",null,null,{"$f":"SUM(F454:AS454)","v":331700},{"$f":"F$214+F$241","v":4800},{"$f":"G$214+G$241","v":7300},{"$f":"H$214+H$241","v":4900},5000,4900,7400,7400,8400,3600,600,500,3600,6300,5600,4300,6000,8000,11400,12100,12400,13200,13700,17100,18000,22100,23200,24100,25000,25400,25400,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F454-Base!F454","v":0},{"$f":"+Details!G454-Base!G454","v":0},{"$f":"+Details!H454-Base!H454","v":0},{"$f":"+Details!I454-Base!I454","v":0},{"$f":"+Details!J454-Base!J454","v":0},{"$f":"+Details!K454-Base!K454","v":0},{"$f":"+Details!L454-Base!L454","v":0},{"$f":"+Details!M454-Base!M454","v":0},{"$f":"+Details!N454-Base!N454","v":0},{"$f":"+Details!O454-Base!O454","v":0},{"$f":"+Details!P454-Base!P454","v":0},{"$f":"+Details!Q454-Base!Q454","v":0},{"$f":"+Details!R454-Base!R454","v":0},{"$f":"+Details!S454-Base!S454","v":0},{"$f":"+Details!T454-Base!T454","v":0},{"$f":"+Details!U454-Base!U454","v":0},{"$f":"+Details!V454-Base!V454","v":0},{"$f":"+Details!W454-Base!W454","v":0},{"$f":"+Details!X454-Base!X454","v":0},{"$f":"+Details!Y454-Base!Y454","v":0},{"$f":"+Details!Z454-Base!Z454","v":0},{"$f":"+Details!AA454-Base!AA454","v":0},{"$f":"+Details!AB454-Base!AB454","v":0},{"$f":"+Details!AC454-Base!AC454","v":0},{"$f":"+Details!AD454-Base!AD454","v":0},{"$f":"+Details!AE454-Base!AE454","v":0},{"$f":"+Details!AF454-Base!AF454","v":0},{"$f":"+Details!AG454-Base!AG454","v":0},{"$f":"+Details!AH454-Base!AH454","v":0},{"$f":"+Details!AI454-Base!AI454","v":0},{"$f":"+Details!AJ454-Base!AJ454","v":0},{"$f":"+Details!AK454-Base!AK454","v":0},{"$f":"+Details!AL454-Base!AL454","v":0},{"$f":"+Details!AM454-Base!AM454","v":0},{"$f":"+Details!AN454-Base!AN454","v":0},{"$f":"+Details!AO454-Base!AO454","v":0},{"$f":"+Details!AP454-Base!AP454","v":0},{"$f":"+Details!AQ454-Base!AQ454","v":0},{"$f":"+Details!AR454-Base!AR454","v":0},{"$f":"+Details!AS454-Base!AS454","v":0}]
[]
[null,"End of year balances",null,null,null,{"$f":"+F427+F435+F451-F454","v":182000},176400,157900,138800,120700,127700,136100,145000,171400,194400,136400,211400,236500,281100,204800,293500,329900,382600,457900,536000,619300,708200,1199400,1300100,1476800,1521000,1568200,1618300,1669500,1720900,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F456-Base!F456","v":0},{"$f":"+Details!G456-Base!G456","v":0},{"$f":"+Details!H456-Base!H456","v":0},{"$f":"+Details!I456-Base!I456","v":0},{"$f":"+Details!J456-Base!J456","v":0},{"$f":"+Details!K456-Base!K456","v":0},{"$f":"+Details!L456-Base!L456","v":0},{"$f":"+Details!M456-Base!M456","v":0},{"$f":"+Details!N456-Base!N456","v":0},{"$f":"+Details!O456-Base!O456","v":0},{"$f":"+Details!P456-Base!P456","v":0},{"$f":"+Details!Q456-Base!Q456","v":0},{"$f":"+Details!R456-Base!R456","v":0},{"$f":"+Details!S456-Base!S456","v":0},{"$f":"+Details!T456-Base!T456","v":0},{"$f":"+Details!U456-Base!U456","v":0},{"$f":"+Details!V456-Base!V456","v":0},{"$f":"+Details!W456-Base!W456","v":0},{"$f":"+Details!X456-Base!X456","v":0},{"$f":"+Details!Y456-Base!Y456","v":0},{"$f":"+Details!Z456-Base!Z456","v":0},{"$f":"+Details!AA456-Base!AA456","v":0},{"$f":"+Details!AB456-Base!AB456","v":0},{"$f":"+Details!AC456-Base!AC456","v":0},{"$f":"+Details!AD456-Base!AD456","v":0},{"$f":"+Details!AE456-Base!AE456","v":0},{"$f":"+Details!AF456-Base!AF456","v":0},{"$f":"+Details!AG456-Base!AG456","v":0},{"$f":"+Details!AH456-Base!AH456","v":0},{"$f":"+Details!AI456-Base!AI456","v":0},{"$f":"+Details!AJ456-Base!AJ456","v":0},{"$f":"+Details!AK456-Base!AK456","v":0},{"$f":"+Details!AL456-Base!AL456","v":0},{"$f":"+Details!AM456-Base!AM456","v":0},{"$f":"+Details!AN456-Base!AN456","v":0},{"$f":"+Details!AO456-Base!AO456","v":0},{"$f":"+Details!AP456-Base!AP456","v":0},{"$f":"+Details!AQ456-Base!AQ456","v":0},{"$f":"+Details!AR456-Base!AR456","v":0},{"$f":"+Details!AS456-Base!AS456","v":0}]
[null,"Difference from default calculation method",null,null,null,{"$f":"+F517-F456","v":100},100,100,100,100,0,0,100,100,100,100,100,100,200,100,100,200,200,-200,-100,0,-100,-1700,300,0,700,800,700,800,700,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F457-Base!F457","v":0},{"$f":"+Details!G457-Base!G457","v":0},{"$f":"+Details!H457-Base!H457","v":0},{"$f":"+Details!I457-Base!I457","v":0},{"$f":"+Details!J457-Base!J457","v":0},{"$f":"+Details!K457-Base!K457","v":0},{"$f":"+Details!L457-Base!L457","v":0},{"$f":"+Details!M457-Base!M457","v":0},{"$f":"+Details!N457-Base!N457","v":0},{"$f":"+Details!O457-Base!O457","v":0},{"$f":"+Details!P457-Base!P457","v":0},{"$f":"+Details!Q457-Base!Q457","v":0},{"$f":"+Details!R457-Base!R457","v":0},{"$f":"+Details!S457-Base!S457","v":0},{"$f":"+Details!T457-Base!T457","v":0},{"$f":"+Details!U457-Base!U457","v":0},{"$f":"+Details!V457-Base!V457","v":0},{"$f":"+Details!W457-Base!W457","v":0},{"$f":"+Details!X457-Base!X457","v":0},{"$f":"+Details!Y457-Base!Y457","v":0},{"$f":"+Details!Z457-Base!Z457","v":0},{"$f":"+Details!AA457-Base!AA457","v":0},{"$f":"+Details!AB457-Base!AB457","v":0},{"$f":"+Details!AC457-Base!AC457","v":0},{"$f":"+Details!AD457-Base!AD457","v":0},{"$f":"+Details!AE457-Base!AE457","v":0},{"$f":"+Details!AF457-Base!AF457","v":0},{"$f":"+Details!AG457-Base!AG457","v":0},{"$f":"+Details!AH457-Base!AH457","v":0},{"$f":"+Details!AI457-Base!AI457","v":0},{"$f":"+Details!AJ457-Base!AJ457","v":0},{"$f":"+Details!AK457-Base!AK457","v":0},{"$f":"+Details!AL457-Base!AL457","v":0},{"$f":"+Details!AM457-Base!AM457","v":0},{"$f":"+Details!AN457-Base!AN457","v":0},{"$f":"+Details!AO457-Base!AO457","v":0},{"$f":"+Details!AP457-Base!AP457","v":0},{"$f":"+Details!AQ457-Base!AQ457","v":0},{"$f":"+Details!AR457-Base!AR457","v":0},{"$f":"+Details!AS457-Base!AS457","v":0}]
[]
[]
[null,"Detail of how selected earnings are calculated"]
[null,"Earnings Rates"]
[null,"Taxable Account",null,"Change Yr",null,{"$f":"+F22","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,null,null,null,null,null,{"$f":"+Details!F462-Base!F462","v":0},{"$f":"+Details!G462-Base!G462","v":0},{"$f":"+Details!H462-Base!H462","v":0},{"$f":"+Details!I462-Base!I462","v":0},{"$f":"+Details!J462-Base!J462","v":0},{"$f":"+Details!K462-Base!K462","v":0},{"$f":"+Details!L462-Base!L462","v":0},{"$f":"+Details!M462-Base!M462","v":0},{"$f":"+Details!N462-Base!N462","v":0},{"$f":"+Details!O462-Base!O462","v":0},{"$f":"+Details!P462-Base!P462","v":0},{"$f":"+Details!Q462-Base!Q462","v":0},{"$f":"+Details!R462-Base!R462","v":0},{"$f":"+Details!S462-Base!S462","v":0},{"$f":"+Details!T462-Base!T462","v":0},{"$f":"+Details!U462-Base!U462","v":0},{"$f":"+Details!V462-Base!V462","v":0},{"$f":"+Details!W462-Base!W462","v":0},{"$f":"+Details!X462-Base!X462","v":0},{"$f":"+Details!Y462-Base!Y462","v":0},{"$f":"+Details!Z462-Base!Z462","v":0},{"$f":"+Details!AA462-Base!AA462","v":0},{"$f":"+Details!AB462-Base!AB462","v":0},{"$f":"+Details!AC462-Base!AC462","v":0},{"$f":"+Details!AD462-Base!AD462","v":0},{"$f":"+Details!AE462-Base!AE462","v":0},{"$f":"+Details!AF462-Base!AF462","v":0},{"$f":"+Details!AG462-Base!AG462","v":0},{"$f":"+Details!AH462-Base!AH462","v":0},{"$f":"+Details!AI462-Base!AI462","v":0},{"$f":"+Details!AJ462-Base!AJ462","v":0},{"$f":"+Details!AK462-Base!AK462","v":0},{"$f":"+Details!AL462-Base!AL462","v":0},{"$f":"+Details!AM462-Base!AM462","v":0},{"$f":"+Details!AN462-Base!AN462","v":0},{"$f":"+Details!AO462-Base!AO462","v":0},{"$f":"+Details!AP462-Base!AP462","v":0},{"$f":"+Details!AQ462-Base!AQ462","v":0},{"$f":"+Details!AR462-Base!AR462","v":0},{"$f":"+Details!AS462-Base!AS462","v":0}]
[null,"IRA 1 incl Inherited 1",null,{"$f":"IF(Change_Age>0,Change_Age-Your_Age+First_Year,First_Year)","v":2042},null,{"$f":"+F23","v":6.5000000000000002E-2},6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,null,null,null,null,null,{"$f":"+Details!F463-Base!F463","v":0},{"$f":"+Details!G463-Base!G463","v":0},{"$f":"+Details!H463-Base!H463","v":0},{"$f":"+Details!I463-Base!I463","v":0},{"$f":"+Details!J463-Base!J463","v":0},{"$f":"+Details!K463-Base!K463","v":0},{"$f":"+Details!L463-Base!L463","v":0},{"$f":"+Details!M463-Base!M463","v":0},{"$f":"+Details!N463-Base!N463","v":0},{"$f":"+Details!O463-Base!O463","v":0},{"$f":"+Details!P463-Base!P463","v":0},{"$f":"+Details!Q463-Base!Q463","v":0},{"$f":"+Details!R463-Base!R463","v":0},{"$f":"+Details!S463-Base!S463","v":0},{"$f":"+Details!T463-Base!T463","v":0},{"$f":"+Details!U463-Base!U463","v":0},{"$f":"+Details!V463-Base!V463","v":0},{"$f":"+Details!W463-Base!W463","v":0},{"$f":"+Details!X463-Base!X463","v":0},{"$f":"+Details!Y463-Base!Y463","v":0},{"$f":"+Details!Z463-Base!Z463","v":0},{"$f":"+Details!AA463-Base!AA463","v":0},{"$f":"+Details!AB463-Base!AB463","v":0},{"$f":"+Details!AC463-Base!AC463","v":0},{"$f":"+Details!AD463-Base!AD463","v":0},{"$f":"+Details!AE463-Base!AE463","v":0},{"$f":"+Details!AF463-Base!AF463","v":0},{"$f":"+Details!AG463-Base!AG463","v":0},{"$f":"+Details!AH463-Base!AH463","v":0},{"$f":"+Details!AI463-Base!AI463","v":0},{"$f":"+Details!AJ463-Base!AJ463","v":0},{"$f":"+Details!AK463-Base!AK463","v":0},{"$f":"+Details!AL463-Base!AL463","v":0},{"$f":"+Details!AM463-Base!AM463","v":0},{"$f":"+Details!AN463-Base!AN463","v":0},{"$f":"+Details!AO463-Base!AO463","v":0},{"$f":"+Details!AP463-Base!AP463","v":0},{"$f":"+Details!AQ463-Base!AQ463","v":0},{"$f":"+Details!AR463-Base!AR463","v":0},{"$f":"+Details!AS463-Base!AS463","v":0}]
[null,"IRA 2 incl Inherited 2",null,null,null,{"$f":"+F24","v":5.8999999999999997E-2},5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,null,null,null,null,null,{"$f":"+Details!F464-Base!F464","v":0},{"$f":"+Details!G464-Base!G464","v":0},{"$f":"+Details!H464-Base!H464","v":0},{"$f":"+Details!I464-Base!I464","v":0},{"$f":"+Details!J464-Base!J464","v":0},{"$f":"+Details!K464-Base!K464","v":0},{"$f":"+Details!L464-Base!L464","v":0},{"$f":"+Details!M464-Base!M464","v":0},{"$f":"+Details!N464-Base!N464","v":0},{"$f":"+Details!O464-Base!O464","v":0},{"$f":"+Details!P464-Base!P464","v":0},{"$f":"+Details!Q464-Base!Q464","v":0},{"$f":"+Details!R464-Base!R464","v":0},{"$f":"+Details!S464-Base!S464","v":0},{"$f":"+Details!T464-Base!T464","v":0},{"$f":"+Details!U464-Base!U464","v":0},{"$f":"+Details!V464-Base!V464","v":0},{"$f":"+Details!W464-Base!W464","v":0},{"$f":"+Details!X464-Base!X464","v":0},{"$f":"+Details!Y464-Base!Y464","v":0},{"$f":"+Details!Z464-Base!Z464","v":0},{"$f":"+Details!AA464-Base!AA464","v":0},{"$f":"+Details!AB464-Base!AB464","v":0},{"$f":"+Details!AC464-Base!AC464","v":0},{"$f":"+Details!AD464-Base!AD464","v":0},{"$f":"+Details!AE464-Base!AE464","v":0},{"$f":"+Details!AF464-Base!AF464","v":0},{"$f":"+Details!AG464-Base!AG464","v":0},{"$f":"+Details!AH464-Base!AH464","v":0},{"$f":"+Details!AI464-Base!AI464","v":0},{"$f":"+Details!AJ464-Base!AJ464","v":0},{"$f":"+Details!AK464-Base!AK464","v":0},{"$f":"+Details!AL464-Base!AL464","v":0},{"$f":"+Details!AM464-Base!AM464","v":0},{"$f":"+Details!AN464-Base!AN464","v":0},{"$f":"+Details!AO464-Base!AO464","v":0},{"$f":"+Details!AP464-Base!AP464","v":0},{"$f":"+Details!AQ464-Base!AQ464","v":0},{"$f":"+Details!AR464-Base!AR464","v":0},{"$f":"+Details!AS464-Base!AS464","v":0}]
[null,"Roth IRA 1",null,null,null,{"$f":"+F25","v":6.2E-2},6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,6.2E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,null,null,null,null,null,{"$f":"+Details!F465-Base!F465","v":0},{"$f":"+Details!G465-Base!G465","v":0},{"$f":"+Details!H465-Base!H465","v":0},{"$f":"+Details!I465-Base!I465","v":0},{"$f":"+Details!J465-Base!J465","v":0},{"$f":"+Details!K465-Base!K465","v":0},{"$f":"+Details!L465-Base!L465","v":0},{"$f":"+Details!M465-Base!M465","v":0},{"$f":"+Details!N465-Base!N465","v":0},{"$f":"+Details!O465-Base!O465","v":0},{"$f":"+Details!P465-Base!P465","v":0},{"$f":"+Details!Q465-Base!Q465","v":0},{"$f":"+Details!R465-Base!R465","v":0},{"$f":"+Details!S465-Base!S465","v":0},{"$f":"+Details!T465-Base!T465","v":0},{"$f":"+Details!U465-Base!U465","v":0},{"$f":"+Details!V465-Base!V465","v":0},{"$f":"+Details!W465-Base!W465","v":0},{"$f":"+Details!X465-Base!X465","v":0},{"$f":"+Details!Y465-Base!Y465","v":0},{"$f":"+Details!Z465-Base!Z465","v":0},{"$f":"+Details!AA465-Base!AA465","v":0},{"$f":"+Details!AB465-Base!AB465","v":0},{"$f":"+Details!AC465-Base!AC465","v":0},{"$f":"+Details!AD465-Base!AD465","v":0},{"$f":"+Details!AE465-Base!AE465","v":0},{"$f":"+Details!AF465-Base!AF465","v":0},{"$f":"+Details!AG465-Base!AG465","v":0},{"$f":"+Details!AH465-Base!AH465","v":0},{"$f":"+Details!AI465-Base!AI465","v":0},{"$f":"+Details!AJ465-Base!AJ465","v":0},{"$f":"+Details!AK465-Base!AK465","v":0},{"$f":"+Details!AL465-Base!AL465","v":0},{"$f":"+Details!AM465-Base!AM465","v":0},{"$f":"+Details!AN465-Base!AN465","v":0},{"$f":"+Details!AO465-Base!AO465","v":0},{"$f":"+Details!AP465-Base!AP465","v":0},{"$f":"+Details!AQ465-Base!AQ465","v":0},{"$f":"+Details!AR465-Base!AR465","v":0},{"$f":"+Details!AS465-Base!AS465","v":0}]
[null,"Roth IRA 2",null,null,null,{"$f":"+F26","v":5.7000000000000002E-2},5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,null,null,null,null,null,{"$f":"+Details!F466-Base!F466","v":0},{"$f":"+Details!G466-Base!G466","v":0},{"$f":"+Details!H466-Base!H466","v":0},{"$f":"+Details!I466-Base!I466","v":0},{"$f":"+Details!J466-Base!J466","v":0},{"$f":"+Details!K466-Base!K466","v":0},{"$f":"+Details!L466-Base!L466","v":0},{"$f":"+Details!M466-Base!M466","v":0},{"$f":"+Details!N466-Base!N466","v":0},{"$f":"+Details!O466-Base!O466","v":0},{"$f":"+Details!P466-Base!P466","v":0},{"$f":"+Details!Q466-Base!Q466","v":0},{"$f":"+Details!R466-Base!R466","v":0},{"$f":"+Details!S466-Base!S466","v":0},{"$f":"+Details!T466-Base!T466","v":0},{"$f":"+Details!U466-Base!U466","v":0},{"$f":"+Details!V466-Base!V466","v":0},{"$f":"+Details!W466-Base!W466","v":0},{"$f":"+Details!X466-Base!X466","v":0},{"$f":"+Details!Y466-Base!Y466","v":0},{"$f":"+Details!Z466-Base!Z466","v":0},{"$f":"+Details!AA466-Base!AA466","v":0},{"$f":"+Details!AB466-Base!AB466","v":0},{"$f":"+Details!AC466-Base!AC466","v":0},{"$f":"+Details!AD466-Base!AD466","v":0},{"$f":"+Details!AE466-Base!AE466","v":0},{"$f":"+Details!AF466-Base!AF466","v":0},{"$f":"+Details!AG466-Base!AG466","v":0},{"$f":"+Details!AH466-Base!AH466","v":0},{"$f":"+Details!AI466-Base!AI466","v":0},{"$f":"+Details!AJ466-Base!AJ466","v":0},{"$f":"+Details!AK466-Base!AK466","v":0},{"$f":"+Details!AL466-Base!AL466","v":0},{"$f":"+Details!AM466-Base!AM466","v":0},{"$f":"+Details!AN466-Base!AN466","v":0},{"$f":"+Details!AO466-Base!AO466","v":0},{"$f":"+Details!AP466-Base!AP466","v":0},{"$f":"+Details!AQ466-Base!AQ466","v":0},{"$f":"+Details!AR466-Base!AR466","v":0},{"$f":"+Details!AS466-Base!AS466","v":0}]
[null,"Roth Conversion",null,null,null,{"$f":"+F27","v":6.3E-2},6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,null,null,null,null,null,{"$f":"+Details!F467-Base!F467","v":0},{"$f":"+Details!G467-Base!G467","v":0},{"$f":"+Details!H467-Base!H467","v":0},{"$f":"+Details!I467-Base!I467","v":0},{"$f":"+Details!J467-Base!J467","v":0},{"$f":"+Details!K467-Base!K467","v":0},{"$f":"+Details!L467-Base!L467","v":0},{"$f":"+Details!M467-Base!M467","v":0},{"$f":"+Details!N467-Base!N467","v":0},{"$f":"+Details!O467-Base!O467","v":0},{"$f":"+Details!P467-Base!P467","v":0},{"$f":"+Details!Q467-Base!Q467","v":0},{"$f":"+Details!R467-Base!R467","v":0},{"$f":"+Details!S467-Base!S467","v":0},{"$f":"+Details!T467-Base!T467","v":0},{"$f":"+Details!U467-Base!U467","v":0},{"$f":"+Details!V467-Base!V467","v":0},{"$f":"+Details!W467-Base!W467","v":0},{"$f":"+Details!X467-Base!X467","v":0},{"$f":"+Details!Y467-Base!Y467","v":0},{"$f":"+Details!Z467-Base!Z467","v":0},{"$f":"+Details!AA467-Base!AA467","v":0},{"$f":"+Details!AB467-Base!AB467","v":0},{"$f":"+Details!AC467-Base!AC467","v":0},{"$f":"+Details!AD467-Base!AD467","v":0},{"$f":"+Details!AE467-Base!AE467","v":0},{"$f":"+Details!AF467-Base!AF467","v":0},{"$f":"+Details!AG467-Base!AG467","v":0},{"$f":"+Details!AH467-Base!AH467","v":0},{"$f":"+Details!AI467-Base!AI467","v":0},{"$f":"+Details!AJ467-Base!AJ467","v":0},{"$f":"+Details!AK467-Base!AK467","v":0},{"$f":"+Details!AL467-Base!AL467","v":0},{"$f":"+Details!AM467-Base!AM467","v":0},{"$f":"+Details!AN467-Base!AN467","v":0},{"$f":"+Details!AO467-Base!AO467","v":0},{"$f":"+Details!AP467-Base!AP467","v":0},{"$f":"+Details!AQ467-Base!AQ467","v":0},{"$f":"+Details!AR467-Base!AR467","v":0},{"$f":"+Details!AS467-Base!AS467","v":0}]
[]
[null,"Earnings Summary"]
[null,"Taxable",null,null,{"$f":"SUM(F470:AS470)","v":731100},{"$f":"+F28","v":9400},8900,8300,7400,6500,6200,6600,7100,7800,8900,8100,8600,11100,12800,12000,12300,15400,17700,17100,20200,23500,26900,38600,50500,56200,60700,62600,64500,66600,68600,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F470-Base!F470","v":0},{"$f":"+Details!G470-Base!G470","v":0},{"$f":"+Details!H470-Base!H470","v":0},{"$f":"+Details!I470-Base!I470","v":0},{"$f":"+Details!J470-Base!J470","v":0},{"$f":"+Details!K470-Base!K470","v":0},{"$f":"+Details!L470-Base!L470","v":0},{"$f":"+Details!M470-Base!M470","v":0},{"$f":"+Details!N470-Base!N470","v":0},{"$f":"+Details!O470-Base!O470","v":0},{"$f":"+Details!P470-Base!P470","v":0},{"$f":"+Details!Q470-Base!Q470","v":0},{"$f":"+Details!R470-Base!R470","v":0},{"$f":"+Details!S470-Base!S470","v":0},{"$f":"+Details!T470-Base!T470","v":0},{"$f":"+Details!U470-Base!U470","v":0},{"$f":"+Details!V470-Base!V470","v":0},{"$f":"+Details!W470-Base!W470","v":0},{"$f":"+Details!X470-Base!X470","v":0},{"$f":"+Details!Y470-Base!Y470","v":0},{"$f":"+Details!Z470-Base!Z470","v":0},{"$f":"+Details!AA470-Base!AA470","v":0},{"$f":"+Details!AB470-Base!AB470","v":0},{"$f":"+Details!AC470-Base!AC470","v":0},{"$f":"+Details!AD470-Base!AD470","v":0},{"$f":"+Details!AE470-Base!AE470","v":0},{"$f":"+Details!AF470-Base!AF470","v":0},{"$f":"+Details!AG470-Base!AG470","v":0},{"$f":"+Details!AH470-Base!AH470","v":0},{"$f":"+Details!AI470-Base!AI470","v":0},{"$f":"+Details!AJ470-Base!AJ470","v":0},{"$f":"+Details!AK470-Base!AK470","v":0},{"$f":"+Details!AL470-Base!AL470","v":0},{"$f":"+Details!AM470-Base!AM470","v":0},{"$f":"+Details!AN470-Base!AN470","v":0},{"$f":"+Details!AO470-Base!AO470","v":0},{"$f":"+Details!AP470-Base!AP470","v":0},{"$f":"+Details!AQ470-Base!AQ470","v":0},{"$f":"+Details!AR470-Base!AR470","v":0},{"$f":"+Details!AS470-Base!AS470","v":0}]
[null,"IRA",null,null,{"$f":"SUM(F471:AS471)","v":1549900},{"$f":"+F31+F34","v":43200},43700,44100,44500,44800,45000,45100,45200,46500,48900,51400,53500,58200,58900,59600,60300,63200,63400,55900,55600,55300,54400,54100,53700,52900,52200,51100,49900,48400,46900,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F471-Base!F471","v":0},{"$f":"+Details!G471-Base!G471","v":0},{"$f":"+Details!H471-Base!H471","v":0},{"$f":"+Details!I471-Base!I471","v":0},{"$f":"+Details!J471-Base!J471","v":0},{"$f":"+Details!K471-Base!K471","v":0},{"$f":"+Details!L471-Base!L471","v":0},{"$f":"+Details!M471-Base!M471","v":0},{"$f":"+Details!N471-Base!N471","v":0},{"$f":"+Details!O471-Base!O471","v":0},{"$f":"+Details!P471-Base!P471","v":0},{"$f":"+Details!Q471-Base!Q471","v":0},{"$f":"+Details!R471-Base!R471","v":0},{"$f":"+Details!S471-Base!S471","v":0},{"$f":"+Details!T471-Base!T471","v":0},{"$f":"+Details!U471-Base!U471","v":0},{"$f":"+Details!V471-Base!V471","v":0},{"$f":"+Details!W471-Base!W471","v":0},{"$f":"+Details!X471-Base!X471","v":0},{"$f":"+Details!Y471-Base!Y471","v":0},{"$f":"+Details!Z471-Base!Z471","v":0},{"$f":"+Details!AA471-Base!AA471","v":0},{"$f":"+Details!AB471-Base!AB471","v":0},{"$f":"+Details!AC471-Base!AC471","v":0},{"$f":"+Details!AD471-Base!AD471","v":0},{"$f":"+Details!AE471-Base!AE471","v":0},{"$f":"+Details!AF471-Base!AF471","v":0},{"$f":"+Details!AG471-Base!AG471","v":0},{"$f":"+Details!AH471-Base!AH471","v":0},{"$f":"+Details!AI471-Base!AI471","v":0},{"$f":"+Details!AJ471-Base!AJ471","v":0},{"$f":"+Details!AK471-Base!AK471","v":0},{"$f":"+Details!AL471-Base!AL471","v":0},{"$f":"+Details!AM471-Base!AM471","v":0},{"$f":"+Details!AN471-Base!AN471","v":0},{"$f":"+Details!AO471-Base!AO471","v":0},{"$f":"+Details!AP471-Base!AP471","v":0},{"$f":"+Details!AQ471-Base!AQ471","v":0},{"$f":"+Details!AR471-Base!AR471","v":0},{"$f":"+Details!AS471-Base!AS471","v":0}]
[null,"Roth",null,null,{"$f":"SUM(F472:AS472)","v":231800},{"$f":"+F37+F38","v":6100},6500,7000,7500,8000,8500,9000,9600,10000,10300,10600,10900,11200,11400,11900,12600,13400,14200,11900,10400,8900,7200,5400,3600,800,900,900,1000,1000,1100,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F472-Base!F472","v":0},{"$f":"+Details!G472-Base!G472","v":0},{"$f":"+Details!H472-Base!H472","v":0},{"$f":"+Details!I472-Base!I472","v":0},{"$f":"+Details!J472-Base!J472","v":0},{"$f":"+Details!K472-Base!K472","v":0},{"$f":"+Details!L472-Base!L472","v":0},{"$f":"+Details!M472-Base!M472","v":0},{"$f":"+Details!N472-Base!N472","v":0},{"$f":"+Details!O472-Base!O472","v":0},{"$f":"+Details!P472-Base!P472","v":0},{"$f":"+Details!Q472-Base!Q472","v":0},{"$f":"+Details!R472-Base!R472","v":0},{"$f":"+Details!S472-Base!S472","v":0},{"$f":"+Details!T472-Base!T472","v":0},{"$f":"+Details!U472-Base!U472","v":0},{"$f":"+Details!V472-Base!V472","v":0},{"$f":"+Details!W472-Base!W472","v":0},{"$f":"+Details!X472-Base!X472","v":0},{"$f":"+Details!Y472-Base!Y472","v":0},{"$f":"+Details!Z472-Base!Z472","v":0},{"$f":"+Details!AA472-Base!AA472","v":0},{"$f":"+Details!AB472-Base!AB472","v":0},{"$f":"+Details!AC472-Base!AC472","v":0},{"$f":"+Details!AD472-Base!AD472","v":0},{"$f":"+Details!AE472-Base!AE472","v":0},{"$f":"+Details!AF472-Base!AF472","v":0},{"$f":"+Details!AG472-Base!AG472","v":0},{"$f":"+Details!AH472-Base!AH472","v":0},{"$f":"+Details!AI472-Base!AI472","v":0},{"$f":"+Details!AJ472-Base!AJ472","v":0},{"$f":"+Details!AK472-Base!AK472","v":0},{"$f":"+Details!AL472-Base!AL472","v":0},{"$f":"+Details!AM472-Base!AM472","v":0},{"$f":"+Details!AN472-Base!AN472","v":0},{"$f":"+Details!AO472-Base!AO472","v":0},{"$f":"+Details!AP472-Base!AP472","v":0},{"$f":"+Details!AQ472-Base!AQ472","v":0},{"$f":"+Details!AR472-Base!AR472","v":0},{"$f":"+Details!AS472-Base!AS472","v":0}]
[null,"SS benefits",null,null,{"$f":"SUM(F473:AS473)","v":1468500},{"$f":"+F61","v":0},0,0,0,0,22100,22500,23000,69900,71300,72700,74200,75700,77200,59900,61100,62300,63500,64700,66000,67300,68700,70100,71500,48300,49300,50300,51300,52300,53300,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F473-Base!F473","v":0},{"$f":"+Details!G473-Base!G473","v":0},{"$f":"+Details!H473-Base!H473","v":0},{"$f":"+Details!I473-Base!I473","v":0},{"$f":"+Details!J473-Base!J473","v":0},{"$f":"+Details!K473-Base!K473","v":0},{"$f":"+Details!L473-Base!L473","v":0},{"$f":"+Details!M473-Base!M473","v":0},{"$f":"+Details!N473-Base!N473","v":0},{"$f":"+Details!O473-Base!O473","v":0},{"$f":"+Details!P473-Base!P473","v":0},{"$f":"+Details!Q473-Base!Q473","v":0},{"$f":"+Details!R473-Base!R473","v":0},{"$f":"+Details!S473-Base!S473","v":0},{"$f":"+Details!T473-Base!T473","v":0},{"$f":"+Details!U473-Base!U473","v":0},{"$f":"+Details!V473-Base!V473","v":0},{"$f":"+Details!W473-Base!W473","v":0},{"$f":"+Details!X473-Base!X473","v":0},{"$f":"+Details!Y473-Base!Y473","v":0},{"$f":"+Details!Z473-Base!Z473","v":0},{"$f":"+Details!AA473-Base!AA473","v":0},{"$f":"+Details!AB473-Base!AB473","v":0},{"$f":"+Details!AC473-Base!AC473","v":0},{"$f":"+Details!AD473-Base!AD473","v":0},{"$f":"+Details!AE473-Base!AE473","v":0},{"$f":"+Details!AF473-Base!AF473","v":0},{"$f":"+Details!AG473-Base!AG473","v":0},{"$f":"+Details!AH473-Base!AH473","v":0},{"$f":"+Details!AI473-Base!AI473","v":0},{"$f":"+Details!AJ473-Base!AJ473","v":0},{"$f":"+Details!AK473-Base!AK473","v":0},{"$f":"+Details!AL473-Base!AL473","v":0},{"$f":"+Details!AM473-Base!AM473","v":0},{"$f":"+Details!AN473-Base!AN473","v":0},{"$f":"+Details!AO473-Base!AO473","v":0},{"$f":"+Details!AP473-Base!AP473","v":0},{"$f":"+Details!AQ473-Base!AQ473","v":0},{"$f":"+Details!AR473-Base!AR473","v":0},{"$f":"+Details!AS473-Base!AS473","v":0}]
[null,"SPIA",null,null,144000,{"$f":"+F65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F474-Base!F474","v":0},{"$f":"+Details!G474-Base!G474","v":0},{"$f":"+Details!H474-Base!H474","v":0},{"$f":"+Details!I474-Base!I474","v":0},{"$f":"+Details!J474-Base!J474","v":0},{"$f":"+Details!K474-Base!K474","v":0},{"$f":"+Details!L474-Base!L474","v":0},{"$f":"+Details!M474-Base!M474","v":0},{"$f":"+Details!N474-Base!N474","v":0},{"$f":"+Details!O474-Base!O474","v":0},{"$f":"+Details!P474-Base!P474","v":0},{"$f":"+Details!Q474-Base!Q474","v":0},{"$f":"+Details!R474-Base!R474","v":0},{"$f":"+Details!S474-Base!S474","v":0},{"$f":"+Details!T474-Base!T474","v":0},{"$f":"+Details!U474-Base!U474","v":0},{"$f":"+Details!V474-Base!V474","v":0},{"$f":"+Details!W474-Base!W474","v":0},{"$f":"+Details!X474-Base!X474","v":0},{"$f":"+Details!Y474-Base!Y474","v":0},{"$f":"+Details!Z474-Base!Z474","v":0},{"$f":"+Details!AA474-Base!AA474","v":0},{"$f":"+Details!AB474-Base!AB474","v":0},{"$f":"+Details!AC474-Base!AC474","v":0},{"$f":"+Details!AD474-Base!AD474","v":0},{"$f":"+Details!AE474-Base!AE474","v":0},{"$f":"+Details!AF474-Base!AF474","v":0},{"$f":"+Details!AG474-Base!AG474","v":0},{"$f":"+Details!AH474-Base!AH474","v":0},{"$f":"+Details!AI474-Base!AI474","v":0},{"$f":"+Details!AJ474-Base!AJ474","v":0},{"$f":"+Details!AK474-Base!AK474","v":0},{"$f":"+Details!AL474-Base!AL474","v":0},{"$f":"+Details!AM474-Base!AM474","v":0},{"$f":"+Details!AN474-Base!AN474","v":0},{"$f":"+Details!AO474-Base!AO474","v":0},{"$f":"+Details!AP474-Base!AP474","v":0},{"$f":"+Details!AQ474-Base!AQ474","v":0},{"$f":"+Details!AR474-Base!AR474","v":0},{"$f":"+Details!AS474-Base!AS474","v":0}]
[null,"Other",null,null,549600,{"$f":"+F70","v":20000},35600,21200,21900,22600,23400,24200,25000,25800,12500,12800,13100,13400,13700,14100,14500,14900,15300,15700,16100,16500,16900,17300,17800,16300,16800,17300,17800,18300,18800,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F475-Base!F475","v":0},{"$f":"+Details!G475-Base!G475","v":0},{"$f":"+Details!H475-Base!H475","v":0},{"$f":"+Details!I475-Base!I475","v":0},{"$f":"+Details!J475-Base!J475","v":0},{"$f":"+Details!K475-Base!K475","v":0},{"$f":"+Details!L475-Base!L475","v":0},{"$f":"+Details!M475-Base!M475","v":0},{"$f":"+Details!N475-Base!N475","v":0},{"$f":"+Details!O475-Base!O475","v":0},{"$f":"+Details!P475-Base!P475","v":0},{"$f":"+Details!Q475-Base!Q475","v":0},{"$f":"+Details!R475-Base!R475","v":0},{"$f":"+Details!S475-Base!S475","v":0},{"$f":"+Details!T475-Base!T475","v":0},{"$f":"+Details!U475-Base!U475","v":0},{"$f":"+Details!V475-Base!V475","v":0},{"$f":"+Details!W475-Base!W475","v":0},{"$f":"+Details!X475-Base!X475","v":0},{"$f":"+Details!Y475-Base!Y475","v":0},{"$f":"+Details!Z475-Base!Z475","v":0},{"$f":"+Details!AA475-Base!AA475","v":0},{"$f":"+Details!AB475-Base!AB475","v":0},{"$f":"+Details!AC475-Base!AC475","v":0},{"$f":"+Details!AD475-Base!AD475","v":0},{"$f":"+Details!AE475-Base!AE475","v":0},{"$f":"+Details!AF475-Base!AF475","v":0},{"$f":"+Details!AG475-Base!AG475","v":0},{"$f":"+Details!AH475-Base!AH475","v":0},{"$f":"+Details!AI475-Base!AI475","v":0},{"$f":"+Details!AJ475-Base!AJ475","v":0},{"$f":"+Details!AK475-Base!AK475","v":0},{"$f":"+Details!AL475-Base!AL475","v":0},{"$f":"+Details!AM475-Base!AM475","v":0},{"$f":"+Details!AN475-Base!AN475","v":0},{"$f":"+Details!AO475-Base!AO475","v":0},{"$f":"+Details!AP475-Base!AP475","v":0},{"$f":"+Details!AQ475-Base!AQ475","v":0},{"$f":"+Details!AR475-Base!AR475","v":0},{"$f":"+Details!AS475-Base!AS475","v":0}]
[null,"Total",null,null,{"$f":"SUM(F476:AS476)","v":4674900},{"$f":"SUM(F470:F475)","v":78700},94700,80600,81300,81900,105200,107400,109900,160000,151900,155600,160300,169600,174000,166500,169800,178200,183100,174300,177300,180500,183100,194500,206100,183500,188900,191200,193500,195600,197700,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F476-Base!F476","v":0},{"$f":"+Details!G476-Base!G476","v":0},{"$f":"+Details!H476-Base!H476","v":0},{"$f":"+Details!I476-Base!I476","v":0},{"$f":"+Details!J476-Base!J476","v":0},{"$f":"+Details!K476-Base!K476","v":0},{"$f":"+Details!L476-Base!L476","v":0},{"$f":"+Details!M476-Base!M476","v":0},{"$f":"+Details!N476-Base!N476","v":0},{"$f":"+Details!O476-Base!O476","v":0},{"$f":"+Details!P476-Base!P476","v":0},{"$f":"+Details!Q476-Base!Q476","v":0},{"$f":"+Details!R476-Base!R476","v":0},{"$f":"+Details!S476-Base!S476","v":0},{"$f":"+Details!T476-Base!T476","v":0},{"$f":"+Details!U476-Base!U476","v":0},{"$f":"+Details!V476-Base!V476","v":0},{"$f":"+Details!W476-Base!W476","v":0},{"$f":"+Details!X476-Base!X476","v":0},{"$f":"+Details!Y476-Base!Y476","v":0},{"$f":"+Details!Z476-Base!Z476","v":0},{"$f":"+Details!AA476-Base!AA476","v":0},{"$f":"+Details!AB476-Base!AB476","v":0},{"$f":"+Details!AC476-Base!AC476","v":0},{"$f":"+Details!AD476-Base!AD476","v":0},{"$f":"+Details!AE476-Base!AE476","v":0},{"$f":"+Details!AF476-Base!AF476","v":0},{"$f":"+Details!AG476-Base!AG476","v":0},{"$f":"+Details!AH476-Base!AH476","v":0},{"$f":"+Details!AI476-Base!AI476","v":0},{"$f":"+Details!AJ476-Base!AJ476","v":0},{"$f":"+Details!AK476-Base!AK476","v":0},{"$f":"+Details!AL476-Base!AL476","v":0},{"$f":"+Details!AM476-Base!AM476","v":0},{"$f":"+Details!AN476-Base!AN476","v":0},{"$f":"+Details!AO476-Base!AO476","v":0},{"$f":"+Details!AP476-Base!AP476","v":0},{"$f":"+Details!AQ476-Base!AQ476","v":0},{"$f":"+Details!AR476-Base!AR476","v":0},{"$f":"+Details!AS476-Base!AS476","v":0}]
[]
[null,"Taxable account"]
[null,"Start of year balance",null,null,{"$f":"SUM(F479:AS479)","v":16504400},{"$f":"+F8","v":200000},182100,176500,158000,138900,120800,127700,136100,145100,171500,194500,136500,211500,236600,281300,204900,293600,330100,382800,457700,535900,619300,708100,1197700,1300400,1476800,1521700,1569000,1619000,1670300,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F479-Base!F479","v":0},{"$f":"+Details!G479-Base!G479","v":0},{"$f":"+Details!H479-Base!H479","v":0},{"$f":"+Details!I479-Base!I479","v":0},{"$f":"+Details!J479-Base!J479","v":0},{"$f":"+Details!K479-Base!K479","v":0},{"$f":"+Details!L479-Base!L479","v":0},{"$f":"+Details!M479-Base!M479","v":0},{"$f":"+Details!N479-Base!N479","v":0},{"$f":"+Details!O479-Base!O479","v":0},{"$f":"+Details!P479-Base!P479","v":0},{"$f":"+Details!Q479-Base!Q479","v":0},{"$f":"+Details!R479-Base!R479","v":0},{"$f":"+Details!S479-Base!S479","v":0},{"$f":"+Details!T479-Base!T479","v":0},{"$f":"+Details!U479-Base!U479","v":0},{"$f":"+Details!V479-Base!V479","v":0},{"$f":"+Details!W479-Base!W479","v":0},{"$f":"+Details!X479-Base!X479","v":0},{"$f":"+Details!Y479-Base!Y479","v":0},{"$f":"+Details!Z479-Base!Z479","v":0},{"$f":"+Details!AA479-Base!AA479","v":0},{"$f":"+Details!AB479-Base!AB479","v":0},{"$f":"+Details!AC479-Base!AC479","v":0},{"$f":"+Details!AD479-Base!AD479","v":0},{"$f":"+Details!AE479-Base!AE479","v":0},{"$f":"+Details!AF479-Base!AF479","v":0},{"$f":"+Details!AG479-Base!AG479","v":0},{"$f":"+Details!AH479-Base!AH479","v":0},{"$f":"+Details!AI479-Base!AI479","v":0},{"$f":"+Details!AJ479-Base!AJ479","v":0},{"$f":"+Details!AK479-Base!AK479","v":0},{"$f":"+Details!AL479-Base!AL479","v":0},{"$f":"+Details!AM479-Base!AM479","v":0},{"$f":"+Details!AN479-Base!AN479","v":0},{"$f":"+Details!AO479-Base!AO479","v":0},{"$f":"+Details!AP479-Base!AP479","v":0},{"$f":"+Details!AQ479-Base!AQ479","v":0},{"$f":"+Details!AR479-Base!AR479","v":0},{"$f":"+Details!AS479-Base!AS479","v":0}]
[]
[null,"Determine year end balance before earnings"]
[null,"Taxable beginning","Note this calculation",null,null,{"$f":"+F8","v":200000},182100,176500,158000,138900,120800,127700,136100,145100,171500,194500,136500,211500,236600,281300,204900,293600,330100,382800,457700,535900,619300,708100,1197700,1300400,1476800,1521700,1569000,1619000,1670300,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F482-Base!F482","v":0},{"$f":"+Details!G482-Base!G482","v":0},{"$f":"+Details!H482-Base!H482","v":0},{"$f":"+Details!I482-Base!I482","v":0},{"$f":"+Details!J482-Base!J482","v":0},{"$f":"+Details!K482-Base!K482","v":0},{"$f":"+Details!L482-Base!L482","v":0},{"$f":"+Details!M482-Base!M482","v":0},{"$f":"+Details!N482-Base!N482","v":0},{"$f":"+Details!O482-Base!O482","v":0},{"$f":"+Details!P482-Base!P482","v":0},{"$f":"+Details!Q482-Base!Q482","v":0},{"$f":"+Details!R482-Base!R482","v":0},{"$f":"+Details!S482-Base!S482","v":0},{"$f":"+Details!T482-Base!T482","v":0},{"$f":"+Details!U482-Base!U482","v":0},{"$f":"+Details!V482-Base!V482","v":0},{"$f":"+Details!W482-Base!W482","v":0},{"$f":"+Details!X482-Base!X482","v":0},{"$f":"+Details!Y482-Base!Y482","v":0},{"$f":"+Details!Z482-Base!Z482","v":0},{"$f":"+Details!AA482-Base!AA482","v":0},{"$f":"+Details!AB482-Base!AB482","v":0},{"$f":"+Details!AC482-Base!AC482","v":0},{"$f":"+Details!AD482-Base!AD482","v":0},{"$f":"+Details!AE482-Base!AE482","v":0},{"$f":"+Details!AF482-Base!AF482","v":0},{"$f":"+Details!AG482-Base!AG482","v":0},{"$f":"+Details!AH482-Base!AH482","v":0},{"$f":"+Details!AI482-Base!AI482","v":0},{"$f":"+Details!AJ482-Base!AJ482","v":0},{"$f":"+Details!AK482-Base!AK482","v":0},{"$f":"+Details!AL482-Base!AL482","v":0},{"$f":"+Details!AM482-Base!AM482","v":0},{"$f":"+Details!AN482-Base!AN482","v":0},{"$f":"+Details!AO482-Base!AO482","v":0},{"$f":"+Details!AP482-Base!AP482","v":0},{"$f":"+Details!AQ482-Base!AQ482","v":0},{"$f":"+Details!AR482-Base!AR482","v":0},{"$f":"+Details!AS482-Base!AS482","v":0}]
[null,"SS Benefits","does not include current",null,{"$f":"SUM(F483:AS483)","v":1468500},{"$f":"+F61","v":0},0,0,0,0,22100,22500,23000,69900,71300,72700,74200,75700,77200,59900,61100,62300,63500,64700,66000,67300,68700,70100,71500,48300,49300,50300,51300,52300,53300,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F483-Base!F483","v":0},{"$f":"+Details!G483-Base!G483","v":0},{"$f":"+Details!H483-Base!H483","v":0},{"$f":"+Details!I483-Base!I483","v":0},{"$f":"+Details!J483-Base!J483","v":0},{"$f":"+Details!K483-Base!K483","v":0},{"$f":"+Details!L483-Base!L483","v":0},{"$f":"+Details!M483-Base!M483","v":0},{"$f":"+Details!N483-Base!N483","v":0},{"$f":"+Details!O483-Base!O483","v":0},{"$f":"+Details!P483-Base!P483","v":0},{"$f":"+Details!Q483-Base!Q483","v":0},{"$f":"+Details!R483-Base!R483","v":0},{"$f":"+Details!S483-Base!S483","v":0},{"$f":"+Details!T483-Base!T483","v":0},{"$f":"+Details!U483-Base!U483","v":0},{"$f":"+Details!V483-Base!V483","v":0},{"$f":"+Details!W483-Base!W483","v":0},{"$f":"+Details!X483-Base!X483","v":0},{"$f":"+Details!Y483-Base!Y483","v":0},{"$f":"+Details!Z483-Base!Z483","v":0},{"$f":"+Details!AA483-Base!AA483","v":0},{"$f":"+Details!AB483-Base!AB483","v":0},{"$f":"+Details!AC483-Base!AC483","v":0},{"$f":"+Details!AD483-Base!AD483","v":0},{"$f":"+Details!AE483-Base!AE483","v":0},{"$f":"+Details!AF483-Base!AF483","v":0},{"$f":"+Details!AG483-Base!AG483","v":0},{"$f":"+Details!AH483-Base!AH483","v":0},{"$f":"+Details!AI483-Base!AI483","v":0},{"$f":"+Details!AJ483-Base!AJ483","v":0},{"$f":"+Details!AK483-Base!AK483","v":0},{"$f":"+Details!AL483-Base!AL483","v":0},{"$f":"+Details!AM483-Base!AM483","v":0},{"$f":"+Details!AN483-Base!AN483","v":0},{"$f":"+Details!AO483-Base!AO483","v":0},{"$f":"+Details!AP483-Base!AP483","v":0},{"$f":"+Details!AQ483-Base!AQ483","v":0},{"$f":"+Details!AR483-Base!AR483","v":0},{"$f":"+Details!AS483-Base!AS483","v":0}]
[null,"SPIA income","year tax payments as that",null,144000,{"$f":"+F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F484-Base!F484","v":0},{"$f":"+Details!G484-Base!G484","v":0},{"$f":"+Details!H484-Base!H484","v":0},{"$f":"+Details!I484-Base!I484","v":0},{"$f":"+Details!J484-Base!J484","v":0},{"$f":"+Details!K484-Base!K484","v":0},{"$f":"+Details!L484-Base!L484","v":0},{"$f":"+Details!M484-Base!M484","v":0},{"$f":"+Details!N484-Base!N484","v":0},{"$f":"+Details!O484-Base!O484","v":0},{"$f":"+Details!P484-Base!P484","v":0},{"$f":"+Details!Q484-Base!Q484","v":0},{"$f":"+Details!R484-Base!R484","v":0},{"$f":"+Details!S484-Base!S484","v":0},{"$f":"+Details!T484-Base!T484","v":0},{"$f":"+Details!U484-Base!U484","v":0},{"$f":"+Details!V484-Base!V484","v":0},{"$f":"+Details!W484-Base!W484","v":0},{"$f":"+Details!X484-Base!X484","v":0},{"$f":"+Details!Y484-Base!Y484","v":0},{"$f":"+Details!Z484-Base!Z484","v":0},{"$f":"+Details!AA484-Base!AA484","v":0},{"$f":"+Details!AB484-Base!AB484","v":0},{"$f":"+Details!AC484-Base!AC484","v":0},{"$f":"+Details!AD484-Base!AD484","v":0},{"$f":"+Details!AE484-Base!AE484","v":0},{"$f":"+Details!AF484-Base!AF484","v":0},{"$f":"+Details!AG484-Base!AG484","v":0},{"$f":"+Details!AH484-Base!AH484","v":0},{"$f":"+Details!AI484-Base!AI484","v":0},{"$f":"+Details!AJ484-Base!AJ484","v":0},{"$f":"+Details!AK484-Base!AK484","v":0},{"$f":"+Details!AL484-Base!AL484","v":0},{"$f":"+Details!AM484-Base!AM484","v":0},{"$f":"+Details!AN484-Base!AN484","v":0},{"$f":"+Details!AO484-Base!AO484","v":0},{"$f":"+Details!AP484-Base!AP484","v":0},{"$f":"+Details!AQ484-Base!AQ484","v":0},{"$f":"+Details!AR484-Base!AR484","v":0},{"$f":"+Details!AS484-Base!AS484","v":0}]
[null,"Other Income - pensions, annuity, etc.","would create a circular",null,549600,{"$f":"+F70","v":20000},35600,21200,21900,22600,23400,24200,25000,25800,12500,12800,13100,13400,13700,14100,14500,14900,15300,15700,16100,16500,16900,17300,17800,16300,16800,17300,17800,18300,18800,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F485-Base!F485","v":0},{"$f":"+Details!G485-Base!G485","v":0},{"$f":"+Details!H485-Base!H485","v":0},{"$f":"+Details!I485-Base!I485","v":0},{"$f":"+Details!J485-Base!J485","v":0},{"$f":"+Details!K485-Base!K485","v":0},{"$f":"+Details!L485-Base!L485","v":0},{"$f":"+Details!M485-Base!M485","v":0},{"$f":"+Details!N485-Base!N485","v":0},{"$f":"+Details!O485-Base!O485","v":0},{"$f":"+Details!P485-Base!P485","v":0},{"$f":"+Details!Q485-Base!Q485","v":0},{"$f":"+Details!R485-Base!R485","v":0},{"$f":"+Details!S485-Base!S485","v":0},{"$f":"+Details!T485-Base!T485","v":0},{"$f":"+Details!U485-Base!U485","v":0},{"$f":"+Details!V485-Base!V485","v":0},{"$f":"+Details!W485-Base!W485","v":0},{"$f":"+Details!X485-Base!X485","v":0},{"$f":"+Details!Y485-Base!Y485","v":0},{"$f":"+Details!Z485-Base!Z485","v":0},{"$f":"+Details!AA485-Base!AA485","v":0},{"$f":"+Details!AB485-Base!AB485","v":0},{"$f":"+Details!AC485-Base!AC485","v":0},{"$f":"+Details!AD485-Base!AD485","v":0},{"$f":"+Details!AE485-Base!AE485","v":0},{"$f":"+Details!AF485-Base!AF485","v":0},{"$f":"+Details!AG485-Base!AG485","v":0},{"$f":"+Details!AH485-Base!AH485","v":0},{"$f":"+Details!AI485-Base!AI485","v":0},{"$f":"+Details!AJ485-Base!AJ485","v":0},{"$f":"+Details!AK485-Base!AK485","v":0},{"$f":"+Details!AL485-Base!AL485","v":0},{"$f":"+Details!AM485-Base!AM485","v":0},{"$f":"+Details!AN485-Base!AN485","v":0},{"$f":"+Details!AO485-Base!AO485","v":0},{"$f":"+Details!AP485-Base!AP485","v":0},{"$f":"+Details!AQ485-Base!AQ485","v":0},{"$f":"+Details!AR485-Base!AR485","v":0},{"$f":"+Details!AS485-Base!AS485","v":0}]
[null,"IRA 1 Contributions",null,null,null,{"$f":"+F74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IRA 1 Withdrawals","calculation error.",null,{"$f":"SUM(F487:AS487)","v":402600},{"$f":"-F91","v":40000},41200,42400,43700,45000,46400,47800,49200,10000,9000,8100,7300,6600,5900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F487-Base!F487","v":0},{"$f":"+Details!G487-Base!G487","v":0},{"$f":"+Details!H487-Base!H487","v":0},{"$f":"+Details!I487-Base!I487","v":0},{"$f":"+Details!J487-Base!J487","v":0},{"$f":"+Details!K487-Base!K487","v":0},{"$f":"+Details!L487-Base!L487","v":0},{"$f":"+Details!M487-Base!M487","v":0},{"$f":"+Details!N487-Base!N487","v":0},{"$f":"+Details!O487-Base!O487","v":0},{"$f":"+Details!P487-Base!P487","v":0},{"$f":"+Details!Q487-Base!Q487","v":0},{"$f":"+Details!R487-Base!R487","v":0},{"$f":"+Details!S487-Base!S487","v":0},{"$f":"+Details!T487-Base!T487","v":0},{"$f":"+Details!U487-Base!U487","v":0},{"$f":"+Details!V487-Base!V487","v":0},{"$f":"+Details!W487-Base!W487","v":0},{"$f":"+Details!X487-Base!X487","v":0},{"$f":"+Details!Y487-Base!Y487","v":0},{"$f":"+Details!Z487-Base!Z487","v":0},{"$f":"+Details!AA487-Base!AA487","v":0},{"$f":"+Details!AB487-Base!AB487","v":0},{"$f":"+Details!AC487-Base!AC487","v":0},{"$f":"+Details!AD487-Base!AD487","v":0},{"$f":"+Details!AE487-Base!AE487","v":0},{"$f":"+Details!AF487-Base!AF487","v":0},{"$f":"+Details!AG487-Base!AG487","v":0},{"$f":"+Details!AH487-Base!AH487","v":0},{"$f":"+Details!AI487-Base!AI487","v":0},{"$f":"+Details!AJ487-Base!AJ487","v":0},{"$f":"+Details!AK487-Base!AK487","v":0},{"$f":"+Details!AL487-Base!AL487","v":0},{"$f":"+Details!AM487-Base!AM487","v":0},{"$f":"+Details!AN487-Base!AN487","v":0},{"$f":"+Details!AO487-Base!AO487","v":0},{"$f":"+Details!AP487-Base!AP487","v":0},{"$f":"+Details!AQ487-Base!AQ487","v":0},{"$f":"+Details!AR487-Base!AR487","v":0},{"$f":"+Details!AS487-Base!AS487","v":0}]
[null,"IRA 1 RMD","So current year earnings",null,{"$f":"SUM(F488:AS488)","v":480700},{"$f":"-F94","v":0},0,0,0,0,0,0,0,0,0,0,15700,16500,17200,18000,19000,20200,21500,22800,23800,25100,26200,27500,28800,30000,31300,32400,33800,34900,36000,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F488-Base!F488","v":0},{"$f":"+Details!G488-Base!G488","v":0},{"$f":"+Details!H488-Base!H488","v":0},{"$f":"+Details!I488-Base!I488","v":0},{"$f":"+Details!J488-Base!J488","v":0},{"$f":"+Details!K488-Base!K488","v":0},{"$f":"+Details!L488-Base!L488","v":0},{"$f":"+Details!M488-Base!M488","v":0},{"$f":"+Details!N488-Base!N488","v":0},{"$f":"+Details!O488-Base!O488","v":0},{"$f":"+Details!P488-Base!P488","v":0},{"$f":"+Details!Q488-Base!Q488","v":0},{"$f":"+Details!R488-Base!R488","v":0},{"$f":"+Details!S488-Base!S488","v":0},{"$f":"+Details!T488-Base!T488","v":0},{"$f":"+Details!U488-Base!U488","v":0},{"$f":"+Details!V488-Base!V488","v":0},{"$f":"+Details!W488-Base!W488","v":0},{"$f":"+Details!X488-Base!X488","v":0},{"$f":"+Details!Y488-Base!Y488","v":0},{"$f":"+Details!Z488-Base!Z488","v":0},{"$f":"+Details!AA488-Base!AA488","v":0},{"$f":"+Details!AB488-Base!AB488","v":0},{"$f":"+Details!AC488-Base!AC488","v":0},{"$f":"+Details!AD488-Base!AD488","v":0},{"$f":"+Details!AE488-Base!AE488","v":0},{"$f":"+Details!AF488-Base!AF488","v":0},{"$f":"+Details!AG488-Base!AG488","v":0},{"$f":"+Details!AH488-Base!AH488","v":0},{"$f":"+Details!AI488-Base!AI488","v":0},{"$f":"+Details!AJ488-Base!AJ488","v":0},{"$f":"+Details!AK488-Base!AK488","v":0},{"$f":"+Details!AL488-Base!AL488","v":0},{"$f":"+Details!AM488-Base!AM488","v":0},{"$f":"+Details!AN488-Base!AN488","v":0},{"$f":"+Details!AO488-Base!AO488","v":0},{"$f":"+Details!AP488-Base!AP488","v":0},{"$f":"+Details!AQ488-Base!AQ488","v":0},{"$f":"+Details!AR488-Base!AR488","v":0},{"$f":"+Details!AS488-Base!AS488","v":0}]
[null,"IRA 1 auto","are slightly overstated.",null,{"$f":"SUM(F489:AS489)","v":0},{"$f":"-F95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F489-Base!F489","v":0},{"$f":"+Details!G489-Base!G489","v":0},{"$f":"+Details!H489-Base!H489","v":0},{"$f":"+Details!I489-Base!I489","v":0},{"$f":"+Details!J489-Base!J489","v":0},{"$f":"+Details!K489-Base!K489","v":0},{"$f":"+Details!L489-Base!L489","v":0},{"$f":"+Details!M489-Base!M489","v":0},{"$f":"+Details!N489-Base!N489","v":0},{"$f":"+Details!O489-Base!O489","v":0},{"$f":"+Details!P489-Base!P489","v":0},{"$f":"+Details!Q489-Base!Q489","v":0},{"$f":"+Details!R489-Base!R489","v":0},{"$f":"+Details!S489-Base!S489","v":0},{"$f":"+Details!T489-Base!T489","v":0},{"$f":"+Details!U489-Base!U489","v":0},{"$f":"+Details!V489-Base!V489","v":0},{"$f":"+Details!W489-Base!W489","v":0},{"$f":"+Details!X489-Base!X489","v":0},{"$f":"+Details!Y489-Base!Y489","v":0},{"$f":"+Details!Z489-Base!Z489","v":0},{"$f":"+Details!AA489-Base!AA489","v":0},{"$f":"+Details!AB489-Base!AB489","v":0},{"$f":"+Details!AC489-Base!AC489","v":0},{"$f":"+Details!AD489-Base!AD489","v":0},{"$f":"+Details!AE489-Base!AE489","v":0},{"$f":"+Details!AF489-Base!AF489","v":0},{"$f":"+Details!AG489-Base!AG489","v":0},{"$f":"+Details!AH489-Base!AH489","v":0},{"$f":"+Details!AI489-Base!AI489","v":0},{"$f":"+Details!AJ489-Base!AJ489","v":0},{"$f":"+Details!AK489-Base!AK489","v":0},{"$f":"+Details!AL489-Base!AL489","v":0},{"$f":"+Details!AM489-Base!AM489","v":0},{"$f":"+Details!AN489-Base!AN489","v":0},{"$f":"+Details!AO489-Base!AO489","v":0},{"$f":"+Details!AP489-Base!AP489","v":0},{"$f":"+Details!AQ489-Base!AQ489","v":0},{"$f":"+Details!AR489-Base!AR489","v":0},{"$f":"+Details!AS489-Base!AS489","v":0}]
[null,"IRA 2 Contributions",null,null,{"$f":"SUM(F490:AS490)","v":-58500},{"$f":"+F75","v":-6500},-6500,-6500,-6500,-6500,-6500,-6500,-6500,-6500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F490-Base!F490","v":0},{"$f":"+Details!G490-Base!G490","v":0},{"$f":"+Details!H490-Base!H490","v":0},{"$f":"+Details!I490-Base!I490","v":0},{"$f":"+Details!J490-Base!J490","v":0},{"$f":"+Details!K490-Base!K490","v":0},{"$f":"+Details!L490-Base!L490","v":0},{"$f":"+Details!M490-Base!M490","v":0},{"$f":"+Details!N490-Base!N490","v":0},{"$f":"+Details!O490-Base!O490","v":0},{"$f":"+Details!P490-Base!P490","v":0},{"$f":"+Details!Q490-Base!Q490","v":0},{"$f":"+Details!R490-Base!R490","v":0},{"$f":"+Details!S490-Base!S490","v":0},{"$f":"+Details!T490-Base!T490","v":0},{"$f":"+Details!U490-Base!U490","v":0},{"$f":"+Details!V490-Base!V490","v":0},{"$f":"+Details!W490-Base!W490","v":0},{"$f":"+Details!X490-Base!X490","v":0},{"$f":"+Details!Y490-Base!Y490","v":0},{"$f":"+Details!Z490-Base!Z490","v":0},{"$f":"+Details!AA490-Base!AA490","v":0},{"$f":"+Details!AB490-Base!AB490","v":0},{"$f":"+Details!AC490-Base!AC490","v":0},{"$f":"+Details!AD490-Base!AD490","v":0},{"$f":"+Details!AE490-Base!AE490","v":0},{"$f":"+Details!AF490-Base!AF490","v":0},{"$f":"+Details!AG490-Base!AG490","v":0},{"$f":"+Details!AH490-Base!AH490","v":0},{"$f":"+Details!AI490-Base!AI490","v":0},{"$f":"+Details!AJ490-Base!AJ490","v":0},{"$f":"+Details!AK490-Base!AK490","v":0},{"$f":"+Details!AL490-Base!AL490","v":0},{"$f":"+Details!AM490-Base!AM490","v":0},{"$f":"+Details!AN490-Base!AN490","v":0},{"$f":"+Details!AO490-Base!AO490","v":0},{"$f":"+Details!AP490-Base!AP490","v":0},{"$f":"+Details!AQ490-Base!AQ490","v":0},{"$f":"+Details!AR490-Base!AR490","v":0},{"$f":"+Details!AS490-Base!AS490","v":0}]
[null,"IRA 2 Withdrawals",null,null,{"$f":"SUM(F491:AS491)","v":0},{"$f":"-F99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F491-Base!F491","v":0},{"$f":"+Details!G491-Base!G491","v":0},{"$f":"+Details!H491-Base!H491","v":0},{"$f":"+Details!I491-Base!I491","v":0},{"$f":"+Details!J491-Base!J491","v":0},{"$f":"+Details!K491-Base!K491","v":0},{"$f":"+Details!L491-Base!L491","v":0},{"$f":"+Details!M491-Base!M491","v":0},{"$f":"+Details!N491-Base!N491","v":0},{"$f":"+Details!O491-Base!O491","v":0},{"$f":"+Details!P491-Base!P491","v":0},{"$f":"+Details!Q491-Base!Q491","v":0},{"$f":"+Details!R491-Base!R491","v":0},{"$f":"+Details!S491-Base!S491","v":0},{"$f":"+Details!T491-Base!T491","v":0},{"$f":"+Details!U491-Base!U491","v":0},{"$f":"+Details!V491-Base!V491","v":0},{"$f":"+Details!W491-Base!W491","v":0},{"$f":"+Details!X491-Base!X491","v":0},{"$f":"+Details!Y491-Base!Y491","v":0},{"$f":"+Details!Z491-Base!Z491","v":0},{"$f":"+Details!AA491-Base!AA491","v":0},{"$f":"+Details!AB491-Base!AB491","v":0},{"$f":"+Details!AC491-Base!AC491","v":0},{"$f":"+Details!AD491-Base!AD491","v":0},{"$f":"+Details!AE491-Base!AE491","v":0},{"$f":"+Details!AF491-Base!AF491","v":0},{"$f":"+Details!AG491-Base!AG491","v":0},{"$f":"+Details!AH491-Base!AH491","v":0},{"$f":"+Details!AI491-Base!AI491","v":0},{"$f":"+Details!AJ491-Base!AJ491","v":0},{"$f":"+Details!AK491-Base!AK491","v":0},{"$f":"+Details!AL491-Base!AL491","v":0},{"$f":"+Details!AM491-Base!AM491","v":0},{"$f":"+Details!AN491-Base!AN491","v":0},{"$f":"+Details!AO491-Base!AO491","v":0},{"$f":"+Details!AP491-Base!AP491","v":0},{"$f":"+Details!AQ491-Base!AQ491","v":0},{"$f":"+Details!AR491-Base!AR491","v":0},{"$f":"+Details!AS491-Base!AS491","v":0}]
[null,"IRA 2 RMD",null,null,519900,{"$f":"-F102","v":0},0,0,0,0,0,0,0,0,0,0,0,18400,19600,20700,21800,22900,24200,25500,26800,28000,29300,30600,32000,33400,34700,36100,37300,38700,39900,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F492-Base!F492","v":0},{"$f":"+Details!G492-Base!G492","v":0},{"$f":"+Details!H492-Base!H492","v":0},{"$f":"+Details!I492-Base!I492","v":0},{"$f":"+Details!J492-Base!J492","v":0},{"$f":"+Details!K492-Base!K492","v":0},{"$f":"+Details!L492-Base!L492","v":0},{"$f":"+Details!M492-Base!M492","v":0},{"$f":"+Details!N492-Base!N492","v":0},{"$f":"+Details!O492-Base!O492","v":0},{"$f":"+Details!P492-Base!P492","v":0},{"$f":"+Details!Q492-Base!Q492","v":0},{"$f":"+Details!R492-Base!R492","v":0},{"$f":"+Details!S492-Base!S492","v":0},{"$f":"+Details!T492-Base!T492","v":0},{"$f":"+Details!U492-Base!U492","v":0},{"$f":"+Details!V492-Base!V492","v":0},{"$f":"+Details!W492-Base!W492","v":0},{"$f":"+Details!X492-Base!X492","v":0},{"$f":"+Details!Y492-Base!Y492","v":0},{"$f":"+Details!Z492-Base!Z492","v":0},{"$f":"+Details!AA492-Base!AA492","v":0},{"$f":"+Details!AB492-Base!AB492","v":0},{"$f":"+Details!AC492-Base!AC492","v":0},{"$f":"+Details!AD492-Base!AD492","v":0},{"$f":"+Details!AE492-Base!AE492","v":0},{"$f":"+Details!AF492-Base!AF492","v":0},{"$f":"+Details!AG492-Base!AG492","v":0},{"$f":"+Details!AH492-Base!AH492","v":0},{"$f":"+Details!AI492-Base!AI492","v":0},{"$f":"+Details!AJ492-Base!AJ492","v":0},{"$f":"+Details!AK492-Base!AK492","v":0},{"$f":"+Details!AL492-Base!AL492","v":0},{"$f":"+Details!AM492-Base!AM492","v":0},{"$f":"+Details!AN492-Base!AN492","v":0},{"$f":"+Details!AO492-Base!AO492","v":0},{"$f":"+Details!AP492-Base!AP492","v":0},{"$f":"+Details!AQ492-Base!AQ492","v":0},{"$f":"+Details!AR492-Base!AR492","v":0},{"$f":"+Details!AS492-Base!AS492","v":0}]
[null,"IRA 2 auto",null,null,0,{"$f":"-F103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F493-Base!F493","v":0},{"$f":"+Details!G493-Base!G493","v":0},{"$f":"+Details!H493-Base!H493","v":0},{"$f":"+Details!I493-Base!I493","v":0},{"$f":"+Details!J493-Base!J493","v":0},{"$f":"+Details!K493-Base!K493","v":0},{"$f":"+Details!L493-Base!L493","v":0},{"$f":"+Details!M493-Base!M493","v":0},{"$f":"+Details!N493-Base!N493","v":0},{"$f":"+Details!O493-Base!O493","v":0},{"$f":"+Details!P493-Base!P493","v":0},{"$f":"+Details!Q493-Base!Q493","v":0},{"$f":"+Details!R493-Base!R493","v":0},{"$f":"+Details!S493-Base!S493","v":0},{"$f":"+Details!T493-Base!T493","v":0},{"$f":"+Details!U493-Base!U493","v":0},{"$f":"+Details!V493-Base!V493","v":0},{"$f":"+Details!W493-Base!W493","v":0},{"$f":"+Details!X493-Base!X493","v":0},{"$f":"+Details!Y493-Base!Y493","v":0},{"$f":"+Details!Z493-Base!Z493","v":0},{"$f":"+Details!AA493-Base!AA493","v":0},{"$f":"+Details!AB493-Base!AB493","v":0},{"$f":"+Details!AC493-Base!AC493","v":0},{"$f":"+Details!AD493-Base!AD493","v":0},{"$f":"+Details!AE493-Base!AE493","v":0},{"$f":"+Details!AF493-Base!AF493","v":0},{"$f":"+Details!AG493-Base!AG493","v":0},{"$f":"+Details!AH493-Base!AH493","v":0},{"$f":"+Details!AI493-Base!AI493","v":0},{"$f":"+Details!AJ493-Base!AJ493","v":0},{"$f":"+Details!AK493-Base!AK493","v":0},{"$f":"+Details!AL493-Base!AL493","v":0},{"$f":"+Details!AM493-Base!AM493","v":0},{"$f":"+Details!AN493-Base!AN493","v":0},{"$f":"+Details!AO493-Base!AO493","v":0},{"$f":"+Details!AP493-Base!AP493","v":0},{"$f":"+Details!AQ493-Base!AQ493","v":0},{"$f":"+Details!AR493-Base!AR493","v":0},{"$f":"+Details!AS493-Base!AS493","v":0}]
[null,"Inherited IRA withdrawals",null,null,15300,{"$f":"-F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,4000,5000,5100,1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F494-Base!F494","v":0},{"$f":"+Details!G494-Base!G494","v":0},{"$f":"+Details!H494-Base!H494","v":0},{"$f":"+Details!I494-Base!I494","v":0},{"$f":"+Details!J494-Base!J494","v":0},{"$f":"+Details!K494-Base!K494","v":0},{"$f":"+Details!L494-Base!L494","v":0},{"$f":"+Details!M494-Base!M494","v":0},{"$f":"+Details!N494-Base!N494","v":0},{"$f":"+Details!O494-Base!O494","v":0},{"$f":"+Details!P494-Base!P494","v":0},{"$f":"+Details!Q494-Base!Q494","v":0},{"$f":"+Details!R494-Base!R494","v":0},{"$f":"+Details!S494-Base!S494","v":0},{"$f":"+Details!T494-Base!T494","v":0},{"$f":"+Details!U494-Base!U494","v":0},{"$f":"+Details!V494-Base!V494","v":0},{"$f":"+Details!W494-Base!W494","v":0},{"$f":"+Details!X494-Base!X494","v":0},{"$f":"+Details!Y494-Base!Y494","v":0},{"$f":"+Details!Z494-Base!Z494","v":0},{"$f":"+Details!AA494-Base!AA494","v":0},{"$f":"+Details!AB494-Base!AB494","v":0},{"$f":"+Details!AC494-Base!AC494","v":0},{"$f":"+Details!AD494-Base!AD494","v":0},{"$f":"+Details!AE494-Base!AE494","v":0},{"$f":"+Details!AF494-Base!AF494","v":0},{"$f":"+Details!AG494-Base!AG494","v":0},{"$f":"+Details!AH494-Base!AH494","v":0},{"$f":"+Details!AI494-Base!AI494","v":0},{"$f":"+Details!AJ494-Base!AJ494","v":0},{"$f":"+Details!AK494-Base!AK494","v":0},{"$f":"+Details!AL494-Base!AL494","v":0},{"$f":"+Details!AM494-Base!AM494","v":0},{"$f":"+Details!AN494-Base!AN494","v":0},{"$f":"+Details!AO494-Base!AO494","v":0},{"$f":"+Details!AP494-Base!AP494","v":0},{"$f":"+Details!AQ494-Base!AQ494","v":0},{"$f":"+Details!AR494-Base!AR494","v":0},{"$f":"+Details!AS494-Base!AS494","v":0}]
[null,"Inherited IRA RMD",null,null,118700,{"$f":"-F112","v":0},0,0,0,0,0,0,0,0,0,0,0,6000,6300,6500,7100,10800,10700,10800,10900,11800,12600,3200,3300,3600,3800,4000,4400,2900,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F495-Base!F495","v":0},{"$f":"+Details!G495-Base!G495","v":0},{"$f":"+Details!H495-Base!H495","v":0},{"$f":"+Details!I495-Base!I495","v":0},{"$f":"+Details!J495-Base!J495","v":0},{"$f":"+Details!K495-Base!K495","v":0},{"$f":"+Details!L495-Base!L495","v":0},{"$f":"+Details!M495-Base!M495","v":0},{"$f":"+Details!N495-Base!N495","v":0},{"$f":"+Details!O495-Base!O495","v":0},{"$f":"+Details!P495-Base!P495","v":0},{"$f":"+Details!Q495-Base!Q495","v":0},{"$f":"+Details!R495-Base!R495","v":0},{"$f":"+Details!S495-Base!S495","v":0},{"$f":"+Details!T495-Base!T495","v":0},{"$f":"+Details!U495-Base!U495","v":0},{"$f":"+Details!V495-Base!V495","v":0},{"$f":"+Details!W495-Base!W495","v":0},{"$f":"+Details!X495-Base!X495","v":0},{"$f":"+Details!Y495-Base!Y495","v":0},{"$f":"+Details!Z495-Base!Z495","v":0},{"$f":"+Details!AA495-Base!AA495","v":0},{"$f":"+Details!AB495-Base!AB495","v":0},{"$f":"+Details!AC495-Base!AC495","v":0},{"$f":"+Details!AD495-Base!AD495","v":0},{"$f":"+Details!AE495-Base!AE495","v":0},{"$f":"+Details!AF495-Base!AF495","v":0},{"$f":"+Details!AG495-Base!AG495","v":0},{"$f":"+Details!AH495-Base!AH495","v":0},{"$f":"+Details!AI495-Base!AI495","v":0},{"$f":"+Details!AJ495-Base!AJ495","v":0},{"$f":"+Details!AK495-Base!AK495","v":0},{"$f":"+Details!AL495-Base!AL495","v":0},{"$f":"+Details!AM495-Base!AM495","v":0},{"$f":"+Details!AN495-Base!AN495","v":0},{"$f":"+Details!AO495-Base!AO495","v":0},{"$f":"+Details!AP495-Base!AP495","v":0},{"$f":"+Details!AQ495-Base!AQ495","v":0},{"$f":"+Details!AR495-Base!AR495","v":0},{"$f":"+Details!AS495-Base!AS495","v":0}]
[null,"Inherited IRA auto",null,null,0,{"$f":"-F118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F496-Base!F496","v":0},{"$f":"+Details!G496-Base!G496","v":0},{"$f":"+Details!H496-Base!H496","v":0},{"$f":"+Details!I496-Base!I496","v":0},{"$f":"+Details!J496-Base!J496","v":0},{"$f":"+Details!K496-Base!K496","v":0},{"$f":"+Details!L496-Base!L496","v":0},{"$f":"+Details!M496-Base!M496","v":0},{"$f":"+Details!N496-Base!N496","v":0},{"$f":"+Details!O496-Base!O496","v":0},{"$f":"+Details!P496-Base!P496","v":0},{"$f":"+Details!Q496-Base!Q496","v":0},{"$f":"+Details!R496-Base!R496","v":0},{"$f":"+Details!S496-Base!S496","v":0},{"$f":"+Details!T496-Base!T496","v":0},{"$f":"+Details!U496-Base!U496","v":0},{"$f":"+Details!V496-Base!V496","v":0},{"$f":"+Details!W496-Base!W496","v":0},{"$f":"+Details!X496-Base!X496","v":0},{"$f":"+Details!Y496-Base!Y496","v":0},{"$f":"+Details!Z496-Base!Z496","v":0},{"$f":"+Details!AA496-Base!AA496","v":0},{"$f":"+Details!AB496-Base!AB496","v":0},{"$f":"+Details!AC496-Base!AC496","v":0},{"$f":"+Details!AD496-Base!AD496","v":0},{"$f":"+Details!AE496-Base!AE496","v":0},{"$f":"+Details!AF496-Base!AF496","v":0},{"$f":"+Details!AG496-Base!AG496","v":0},{"$f":"+Details!AH496-Base!AH496","v":0},{"$f":"+Details!AI496-Base!AI496","v":0},{"$f":"+Details!AJ496-Base!AJ496","v":0},{"$f":"+Details!AK496-Base!AK496","v":0},{"$f":"+Details!AL496-Base!AL496","v":0},{"$f":"+Details!AM496-Base!AM496","v":0},{"$f":"+Details!AN496-Base!AN496","v":0},{"$f":"+Details!AO496-Base!AO496","v":0},{"$f":"+Details!AP496-Base!AP496","v":0},{"$f":"+Details!AQ496-Base!AQ496","v":0},{"$f":"+Details!AR496-Base!AR496","v":0},{"$f":"+Details!AS496-Base!AS496","v":0}]
[null,"Roth contributions",null,null,-4600,{"$f":"F76","v":-1000},-1100,-1200,-1300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F497-Base!F497","v":0},{"$f":"+Details!G497-Base!G497","v":0},{"$f":"+Details!H497-Base!H497","v":0},{"$f":"+Details!I497-Base!I497","v":0},{"$f":"+Details!J497-Base!J497","v":0},{"$f":"+Details!K497-Base!K497","v":0},{"$f":"+Details!L497-Base!L497","v":0},{"$f":"+Details!M497-Base!M497","v":0},{"$f":"+Details!N497-Base!N497","v":0},{"$f":"+Details!O497-Base!O497","v":0},{"$f":"+Details!P497-Base!P497","v":0},{"$f":"+Details!Q497-Base!Q497","v":0},{"$f":"+Details!R497-Base!R497","v":0},{"$f":"+Details!S497-Base!S497","v":0},{"$f":"+Details!T497-Base!T497","v":0},{"$f":"+Details!U497-Base!U497","v":0},{"$f":"+Details!V497-Base!V497","v":0},{"$f":"+Details!W497-Base!W497","v":0},{"$f":"+Details!X497-Base!X497","v":0},{"$f":"+Details!Y497-Base!Y497","v":0},{"$f":"+Details!Z497-Base!Z497","v":0},{"$f":"+Details!AA497-Base!AA497","v":0},{"$f":"+Details!AB497-Base!AB497","v":0},{"$f":"+Details!AC497-Base!AC497","v":0},{"$f":"+Details!AD497-Base!AD497","v":0},{"$f":"+Details!AE497-Base!AE497","v":0},{"$f":"+Details!AF497-Base!AF497","v":0},{"$f":"+Details!AG497-Base!AG497","v":0},{"$f":"+Details!AH497-Base!AH497","v":0},{"$f":"+Details!AI497-Base!AI497","v":0},{"$f":"+Details!AJ497-Base!AJ497","v":0},{"$f":"+Details!AK497-Base!AK497","v":0},{"$f":"+Details!AL497-Base!AL497","v":0},{"$f":"+Details!AM497-Base!AM497","v":0},{"$f":"+Details!AN497-Base!AN497","v":0},{"$f":"+Details!AO497-Base!AO497","v":0},{"$f":"+Details!AP497-Base!AP497","v":0},{"$f":"+Details!AQ497-Base!AQ497","v":0},{"$f":"+Details!AR497-Base!AR497","v":0},{"$f":"+Details!AS497-Base!AS497","v":0}]
[null,"Roth Withdrawals, Existing",null,null,315300,{"$f":"-F125","v":0},0,0,0,0,0,0,0,5000,5500,6100,6700,7400,8100,0,0,0,0,40000,40000,40000,40000,40000,40000,36500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F498-Base!F498","v":0},{"$f":"+Details!G498-Base!G498","v":0},{"$f":"+Details!H498-Base!H498","v":0},{"$f":"+Details!I498-Base!I498","v":0},{"$f":"+Details!J498-Base!J498","v":0},{"$f":"+Details!K498-Base!K498","v":0},{"$f":"+Details!L498-Base!L498","v":0},{"$f":"+Details!M498-Base!M498","v":0},{"$f":"+Details!N498-Base!N498","v":0},{"$f":"+Details!O498-Base!O498","v":0},{"$f":"+Details!P498-Base!P498","v":0},{"$f":"+Details!Q498-Base!Q498","v":0},{"$f":"+Details!R498-Base!R498","v":0},{"$f":"+Details!S498-Base!S498","v":0},{"$f":"+Details!T498-Base!T498","v":0},{"$f":"+Details!U498-Base!U498","v":0},{"$f":"+Details!V498-Base!V498","v":0},{"$f":"+Details!W498-Base!W498","v":0},{"$f":"+Details!X498-Base!X498","v":0},{"$f":"+Details!Y498-Base!Y498","v":0},{"$f":"+Details!Z498-Base!Z498","v":0},{"$f":"+Details!AA498-Base!AA498","v":0},{"$f":"+Details!AB498-Base!AB498","v":0},{"$f":"+Details!AC498-Base!AC498","v":0},{"$f":"+Details!AD498-Base!AD498","v":0},{"$f":"+Details!AE498-Base!AE498","v":0},{"$f":"+Details!AF498-Base!AF498","v":0},{"$f":"+Details!AG498-Base!AG498","v":0},{"$f":"+Details!AH498-Base!AH498","v":0},{"$f":"+Details!AI498-Base!AI498","v":0},{"$f":"+Details!AJ498-Base!AJ498","v":0},{"$f":"+Details!AK498-Base!AK498","v":0},{"$f":"+Details!AL498-Base!AL498","v":0},{"$f":"+Details!AM498-Base!AM498","v":0},{"$f":"+Details!AN498-Base!AN498","v":0},{"$f":"+Details!AO498-Base!AO498","v":0},{"$f":"+Details!AP498-Base!AP498","v":0},{"$f":"+Details!AQ498-Base!AQ498","v":0},{"$f":"+Details!AR498-Base!AR498","v":0},{"$f":"+Details!AS498-Base!AS498","v":0}]
[null,"Roth Withdrawals auto, Existing",null,null,0,{"$f":"-F126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F499-Base!F499","v":0},{"$f":"+Details!G499-Base!G499","v":0},{"$f":"+Details!H499-Base!H499","v":0},{"$f":"+Details!I499-Base!I499","v":0},{"$f":"+Details!J499-Base!J499","v":0},{"$f":"+Details!K499-Base!K499","v":0},{"$f":"+Details!L499-Base!L499","v":0},{"$f":"+Details!M499-Base!M499","v":0},{"$f":"+Details!N499-Base!N499","v":0},{"$f":"+Details!O499-Base!O499","v":0},{"$f":"+Details!P499-Base!P499","v":0},{"$f":"+Details!Q499-Base!Q499","v":0},{"$f":"+Details!R499-Base!R499","v":0},{"$f":"+Details!S499-Base!S499","v":0},{"$f":"+Details!T499-Base!T499","v":0},{"$f":"+Details!U499-Base!U499","v":0},{"$f":"+Details!V499-Base!V499","v":0},{"$f":"+Details!W499-Base!W499","v":0},{"$f":"+Details!X499-Base!X499","v":0},{"$f":"+Details!Y499-Base!Y499","v":0},{"$f":"+Details!Z499-Base!Z499","v":0},{"$f":"+Details!AA499-Base!AA499","v":0},{"$f":"+Details!AB499-Base!AB499","v":0},{"$f":"+Details!AC499-Base!AC499","v":0},{"$f":"+Details!AD499-Base!AD499","v":0},{"$f":"+Details!AE499-Base!AE499","v":0},{"$f":"+Details!AF499-Base!AF499","v":0},{"$f":"+Details!AG499-Base!AG499","v":0},{"$f":"+Details!AH499-Base!AH499","v":0},{"$f":"+Details!AI499-Base!AI499","v":0},{"$f":"+Details!AJ499-Base!AJ499","v":0},{"$f":"+Details!AK499-Base!AK499","v":0},{"$f":"+Details!AL499-Base!AL499","v":0},{"$f":"+Details!AM499-Base!AM499","v":0},{"$f":"+Details!AN499-Base!AN499","v":0},{"$f":"+Details!AO499-Base!AO499","v":0},{"$f":"+Details!AP499-Base!AP499","v":0},{"$f":"+Details!AQ499-Base!AQ499","v":0},{"$f":"+Details!AR499-Base!AR499","v":0},{"$f":"+Details!AS499-Base!AS499","v":0}]
[null,"Roth Withdrawals, Conversion",null,null,0,{"$f":"-F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F500-Base!F500","v":0},{"$f":"+Details!G500-Base!G500","v":0},{"$f":"+Details!H500-Base!H500","v":0},{"$f":"+Details!I500-Base!I500","v":0},{"$f":"+Details!J500-Base!J500","v":0},{"$f":"+Details!K500-Base!K500","v":0},{"$f":"+Details!L500-Base!L500","v":0},{"$f":"+Details!M500-Base!M500","v":0},{"$f":"+Details!N500-Base!N500","v":0},{"$f":"+Details!O500-Base!O500","v":0},{"$f":"+Details!P500-Base!P500","v":0},{"$f":"+Details!Q500-Base!Q500","v":0},{"$f":"+Details!R500-Base!R500","v":0},{"$f":"+Details!S500-Base!S500","v":0},{"$f":"+Details!T500-Base!T500","v":0},{"$f":"+Details!U500-Base!U500","v":0},{"$f":"+Details!V500-Base!V500","v":0},{"$f":"+Details!W500-Base!W500","v":0},{"$f":"+Details!X500-Base!X500","v":0},{"$f":"+Details!Y500-Base!Y500","v":0},{"$f":"+Details!Z500-Base!Z500","v":0},{"$f":"+Details!AA500-Base!AA500","v":0},{"$f":"+Details!AB500-Base!AB500","v":0},{"$f":"+Details!AC500-Base!AC500","v":0},{"$f":"+Details!AD500-Base!AD500","v":0},{"$f":"+Details!AE500-Base!AE500","v":0},{"$f":"+Details!AF500-Base!AF500","v":0},{"$f":"+Details!AG500-Base!AG500","v":0},{"$f":"+Details!AH500-Base!AH500","v":0},{"$f":"+Details!AI500-Base!AI500","v":0},{"$f":"+Details!AJ500-Base!AJ500","v":0},{"$f":"+Details!AK500-Base!AK500","v":0},{"$f":"+Details!AL500-Base!AL500","v":0},{"$f":"+Details!AM500-Base!AM500","v":0},{"$f":"+Details!AN500-Base!AN500","v":0},{"$f":"+Details!AO500-Base!AO500","v":0},{"$f":"+Details!AP500-Base!AP500","v":0},{"$f":"+Details!AQ500-Base!AQ500","v":0},{"$f":"+Details!AR500-Base!AR500","v":0},{"$f":"+Details!AS500-Base!AS500","v":0}]
[null,"Roth Withdrawals auto",null,null,0,{"$f":"-F135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F501-Base!F501","v":0},{"$f":"+Details!G501-Base!G501","v":0},{"$f":"+Details!H501-Base!H501","v":0},{"$f":"+Details!I501-Base!I501","v":0},{"$f":"+Details!J501-Base!J501","v":0},{"$f":"+Details!K501-Base!K501","v":0},{"$f":"+Details!L501-Base!L501","v":0},{"$f":"+Details!M501-Base!M501","v":0},{"$f":"+Details!N501-Base!N501","v":0},{"$f":"+Details!O501-Base!O501","v":0},{"$f":"+Details!P501-Base!P501","v":0},{"$f":"+Details!Q501-Base!Q501","v":0},{"$f":"+Details!R501-Base!R501","v":0},{"$f":"+Details!S501-Base!S501","v":0},{"$f":"+Details!T501-Base!T501","v":0},{"$f":"+Details!U501-Base!U501","v":0},{"$f":"+Details!V501-Base!V501","v":0},{"$f":"+Details!W501-Base!W501","v":0},{"$f":"+Details!X501-Base!X501","v":0},{"$f":"+Details!Y501-Base!Y501","v":0},{"$f":"+Details!Z501-Base!Z501","v":0},{"$f":"+Details!AA501-Base!AA501","v":0},{"$f":"+Details!AB501-Base!AB501","v":0},{"$f":"+Details!AC501-Base!AC501","v":0},{"$f":"+Details!AD501-Base!AD501","v":0},{"$f":"+Details!AE501-Base!AE501","v":0},{"$f":"+Details!AF501-Base!AF501","v":0},{"$f":"+Details!AG501-Base!AG501","v":0},{"$f":"+Details!AH501-Base!AH501","v":0},{"$f":"+Details!AI501-Base!AI501","v":0},{"$f":"+Details!AJ501-Base!AJ501","v":0},{"$f":"+Details!AK501-Base!AK501","v":0},{"$f":"+Details!AL501-Base!AL501","v":0},{"$f":"+Details!AM501-Base!AM501","v":0},{"$f":"+Details!AN501-Base!AN501","v":0},{"$f":"+Details!AO501-Base!AO501","v":0},{"$f":"+Details!AP501-Base!AP501","v":0},{"$f":"+Details!AQ501-Base!AQ501","v":0},{"$f":"+Details!AR501-Base!AR501","v":0},{"$f":"+Details!AS501-Base!AS501","v":0}]
[null,"Special Events, Annuity and QCD",null,null,{"$f":"SUM(F502:AS502)","v":300000},{"$f":"+F85+F137","v":0},0,0,0,0,0,0,0,0,0,-80000,40000,-35000,-20000,-120000,40000,-20000,-5000,0,0,0,0,400000,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F502-Base!F502","v":0},{"$f":"+Details!G502-Base!G502","v":0},{"$f":"+Details!H502-Base!H502","v":0},{"$f":"+Details!I502-Base!I502","v":0},{"$f":"+Details!J502-Base!J502","v":0},{"$f":"+Details!K502-Base!K502","v":0},{"$f":"+Details!L502-Base!L502","v":0},{"$f":"+Details!M502-Base!M502","v":0},{"$f":"+Details!N502-Base!N502","v":0},{"$f":"+Details!O502-Base!O502","v":0},{"$f":"+Details!P502-Base!P502","v":0},{"$f":"+Details!Q502-Base!Q502","v":0},{"$f":"+Details!R502-Base!R502","v":0},{"$f":"+Details!S502-Base!S502","v":0},{"$f":"+Details!T502-Base!T502","v":0},{"$f":"+Details!U502-Base!U502","v":0},{"$f":"+Details!V502-Base!V502","v":0},{"$f":"+Details!W502-Base!W502","v":0},{"$f":"+Details!X502-Base!X502","v":0},{"$f":"+Details!Y502-Base!Y502","v":0},{"$f":"+Details!Z502-Base!Z502","v":0},{"$f":"+Details!AA502-Base!AA502","v":0},{"$f":"+Details!AB502-Base!AB502","v":0},{"$f":"+Details!AC502-Base!AC502","v":0},{"$f":"+Details!AD502-Base!AD502","v":0},{"$f":"+Details!AE502-Base!AE502","v":0},{"$f":"+Details!AF502-Base!AF502","v":0},{"$f":"+Details!AG502-Base!AG502","v":0},{"$f":"+Details!AH502-Base!AH502","v":0},{"$f":"+Details!AI502-Base!AI502","v":0},{"$f":"+Details!AJ502-Base!AJ502","v":0},{"$f":"+Details!AK502-Base!AK502","v":0},{"$f":"+Details!AL502-Base!AL502","v":0},{"$f":"+Details!AM502-Base!AM502","v":0},{"$f":"+Details!AN502-Base!AN502","v":0},{"$f":"+Details!AO502-Base!AO502","v":0},{"$f":"+Details!AP502-Base!AP502","v":0},{"$f":"+Details!AQ502-Base!AQ502","v":0},{"$f":"+Details!AR502-Base!AR502","v":0},{"$f":"+Details!AS502-Base!AS502","v":0}]
[null,"Living Expenses",null,null,{"$f":"SUM(F503:AS503)","v":-3129300},{"$f":"-F144","v":-75000},-76400,-77800,-79300,-80800,-77300,-78800,-80400,-82000,-83600,-85300,-87000,-88700,-90500,-92300,-94100,-96000,-97900,-119800,-122200,-124600,-127100,-129600,-132200,-134800,-137500,-140300,-143100,-146000,-148900,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F503-Base!F503","v":0},{"$f":"+Details!G503-Base!G503","v":0},{"$f":"+Details!H503-Base!H503","v":0},{"$f":"+Details!I503-Base!I503","v":0},{"$f":"+Details!J503-Base!J503","v":0},{"$f":"+Details!K503-Base!K503","v":0},{"$f":"+Details!L503-Base!L503","v":0},{"$f":"+Details!M503-Base!M503","v":0},{"$f":"+Details!N503-Base!N503","v":0},{"$f":"+Details!O503-Base!O503","v":0},{"$f":"+Details!P503-Base!P503","v":0},{"$f":"+Details!Q503-Base!Q503","v":0},{"$f":"+Details!R503-Base!R503","v":0},{"$f":"+Details!S503-Base!S503","v":0},{"$f":"+Details!T503-Base!T503","v":0},{"$f":"+Details!U503-Base!U503","v":0},{"$f":"+Details!V503-Base!V503","v":0},{"$f":"+Details!W503-Base!W503","v":0},{"$f":"+Details!X503-Base!X503","v":0},{"$f":"+Details!Y503-Base!Y503","v":0},{"$f":"+Details!Z503-Base!Z503","v":0},{"$f":"+Details!AA503-Base!AA503","v":0},{"$f":"+Details!AB503-Base!AB503","v":0},{"$f":"+Details!AC503-Base!AC503","v":0},{"$f":"+Details!AD503-Base!AD503","v":0},{"$f":"+Details!AE503-Base!AE503","v":0},{"$f":"+Details!AF503-Base!AF503","v":0},{"$f":"+Details!AG503-Base!AG503","v":0},{"$f":"+Details!AH503-Base!AH503","v":0},{"$f":"+Details!AI503-Base!AI503","v":0},{"$f":"+Details!AJ503-Base!AJ503","v":0},{"$f":"+Details!AK503-Base!AK503","v":0},{"$f":"+Details!AL503-Base!AL503","v":0},{"$f":"+Details!AM503-Base!AM503","v":0},{"$f":"+Details!AN503-Base!AN503","v":0},{"$f":"+Details!AO503-Base!AO503","v":0},{"$f":"+Details!AP503-Base!AP503","v":0},{"$f":"+Details!AQ503-Base!AQ503","v":0},{"$f":"+Details!AR503-Base!AR503","v":0},{"$f":"+Details!AS503-Base!AS503","v":0}]
[null,"Net changes before taxes and taxable earnings",null,null,{"$f":"SUM(F504:AS504)","v":1122200},{"$f":"SUM(F483:F503)","v":-22500},-7200,-21900,-21500,-19700,8100,9200,10300,22200,14700,-65600,70000,20300,37500,-84100,82400,29100,46400,69900,70400,73100,75600,468100,70200,142300,7400,8800,10500,10100,8100,0,0,0,0,0,0,0,0,0,0,null,null,null,467,null,{"$f":"+Details!F504-Base!F504","v":0},{"$f":"+Details!G504-Base!G504","v":0},{"$f":"+Details!H504-Base!H504","v":0},{"$f":"+Details!I504-Base!I504","v":0},{"$f":"+Details!J504-Base!J504","v":0},{"$f":"+Details!K504-Base!K504","v":0},{"$f":"+Details!L504-Base!L504","v":0},{"$f":"+Details!M504-Base!M504","v":0},{"$f":"+Details!N504-Base!N504","v":0},{"$f":"+Details!O504-Base!O504","v":0},{"$f":"+Details!P504-Base!P504","v":0},{"$f":"+Details!Q504-Base!Q504","v":0},{"$f":"+Details!R504-Base!R504","v":0},{"$f":"+Details!S504-Base!S504","v":0},{"$f":"+Details!T504-Base!T504","v":0},{"$f":"+Details!U504-Base!U504","v":0},{"$f":"+Details!V504-Base!V504","v":0},{"$f":"+Details!W504-Base!W504","v":0},{"$f":"+Details!X504-Base!X504","v":0},{"$f":"+Details!Y504-Base!Y504","v":0},{"$f":"+Details!Z504-Base!Z504","v":0},{"$f":"+Details!AA504-Base!AA504","v":0},{"$f":"+Details!AB504-Base!AB504","v":0},{"$f":"+Details!AC504-Base!AC504","v":0},{"$f":"+Details!AD504-Base!AD504","v":0},{"$f":"+Details!AE504-Base!AE504","v":0},{"$f":"+Details!AF504-Base!AF504","v":0},{"$f":"+Details!AG504-Base!AG504","v":0},{"$f":"+Details!AH504-Base!AH504","v":0},{"$f":"+Details!AI504-Base!AI504","v":0},{"$f":"+Details!AJ504-Base!AJ504","v":0},{"$f":"+Details!AK504-Base!AK504","v":0},{"$f":"+Details!AL504-Base!AL504","v":0},{"$f":"+Details!AM504-Base!AM504","v":0},{"$f":"+Details!AN504-Base!AN504","v":0},{"$f":"+Details!AO504-Base!AO504","v":0},{"$f":"+Details!AP504-Base!AP504","v":0},{"$f":"+Details!AQ504-Base!AQ504","v":0},{"$f":"+Details!AR504-Base!AR504","v":0},{"$f":"+Details!AS504-Base!AS504","v":0}]
[]
[null,"Taxable account ending balance before earnings and taxes",null,null,null,{"$f":"SUM(F482:F503)","v":177500},174900,154600,136500,119200,128900,136900,146400,167300,186200,128900,206500,231800,274100,197200,287300,322700,376500,452700,528100,609000,694900,1176200,1267900,1442700,1484200,1530500,1579500,1629100,1678400,0,0,0,0,0,0,0,0,0,0,467,null,null,null,null,{"$f":"+Details!F506-Base!F506","v":0},{"$f":"+Details!G506-Base!G506","v":0},{"$f":"+Details!H506-Base!H506","v":0},{"$f":"+Details!I506-Base!I506","v":0},{"$f":"+Details!J506-Base!J506","v":0},{"$f":"+Details!K506-Base!K506","v":0},{"$f":"+Details!L506-Base!L506","v":0},{"$f":"+Details!M506-Base!M506","v":0},{"$f":"+Details!N506-Base!N506","v":0},{"$f":"+Details!O506-Base!O506","v":0},{"$f":"+Details!P506-Base!P506","v":0},{"$f":"+Details!Q506-Base!Q506","v":0},{"$f":"+Details!R506-Base!R506","v":0},{"$f":"+Details!S506-Base!S506","v":0},{"$f":"+Details!T506-Base!T506","v":0},{"$f":"+Details!U506-Base!U506","v":0},{"$f":"+Details!V506-Base!V506","v":0},{"$f":"+Details!W506-Base!W506","v":0},{"$f":"+Details!X506-Base!X506","v":0},{"$f":"+Details!Y506-Base!Y506","v":0},{"$f":"+Details!Z506-Base!Z506","v":0},{"$f":"+Details!AA506-Base!AA506","v":0},{"$f":"+Details!AB506-Base!AB506","v":0},{"$f":"+Details!AC506-Base!AC506","v":0},{"$f":"+Details!AD506-Base!AD506","v":0},{"$f":"+Details!AE506-Base!AE506","v":0},{"$f":"+Details!AF506-Base!AF506","v":0},{"$f":"+Details!AG506-Base!AG506","v":0},{"$f":"+Details!AH506-Base!AH506","v":0},{"$f":"+Details!AI506-Base!AI506","v":0},{"$f":"+Details!AJ506-Base!AJ506","v":0},{"$f":"+Details!AK506-Base!AK506","v":0},{"$f":"+Details!AL506-Base!AL506","v":0},{"$f":"+Details!AM506-Base!AM506","v":0},{"$f":"+Details!AN506-Base!AN506","v":0},{"$f":"+Details!AO506-Base!AO506","v":0},{"$f":"+Details!AP506-Base!AP506","v":0},{"$f":"+Details!AQ506-Base!AQ506","v":0},{"$f":"+Details!AR506-Base!AR506","v":0},{"$f":"+Details!AS506-Base!AS506","v":0}]
[]
[null,"Sum of beginning and ending balances",null,null,null,{"$f":"+F479+F506","v":377500},357000,331100,294500,258100,249700,264600,282500,312400,357700,323400,343000,443300,510700,478500,492200,616300,706600,835500,985800,1144900,1314200,1884300,2465600,2743100,2961000,3052200,3148500,3248100,3348700,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F508-Base!F508","v":0},{"$f":"+Details!G508-Base!G508","v":0},{"$f":"+Details!H508-Base!H508","v":0},{"$f":"+Details!I508-Base!I508","v":0},{"$f":"+Details!J508-Base!J508","v":0},{"$f":"+Details!K508-Base!K508","v":0},{"$f":"+Details!L508-Base!L508","v":0},{"$f":"+Details!M508-Base!M508","v":0},{"$f":"+Details!N508-Base!N508","v":0},{"$f":"+Details!O508-Base!O508","v":0},{"$f":"+Details!P508-Base!P508","v":0},{"$f":"+Details!Q508-Base!Q508","v":0},{"$f":"+Details!R508-Base!R508","v":0},{"$f":"+Details!S508-Base!S508","v":0},{"$f":"+Details!T508-Base!T508","v":0},{"$f":"+Details!U508-Base!U508","v":0},{"$f":"+Details!V508-Base!V508","v":0},{"$f":"+Details!W508-Base!W508","v":0},{"$f":"+Details!X508-Base!X508","v":0},{"$f":"+Details!Y508-Base!Y508","v":0},{"$f":"+Details!Z508-Base!Z508","v":0},{"$f":"+Details!AA508-Base!AA508","v":0},{"$f":"+Details!AB508-Base!AB508","v":0},{"$f":"+Details!AC508-Base!AC508","v":0},{"$f":"+Details!AD508-Base!AD508","v":0},{"$f":"+Details!AE508-Base!AE508","v":0},{"$f":"+Details!AF508-Base!AF508","v":0},{"$f":"+Details!AG508-Base!AG508","v":0},{"$f":"+Details!AH508-Base!AH508","v":0},{"$f":"+Details!AI508-Base!AI508","v":0},{"$f":"+Details!AJ508-Base!AJ508","v":0},{"$f":"+Details!AK508-Base!AK508","v":0},{"$f":"+Details!AL508-Base!AL508","v":0},{"$f":"+Details!AM508-Base!AM508","v":0},{"$f":"+Details!AN508-Base!AN508","v":0},{"$f":"+Details!AO508-Base!AO508","v":0},{"$f":"+Details!AP508-Base!AP508","v":0},{"$f":"+Details!AQ508-Base!AQ508","v":0},{"$f":"+Details!AR508-Base!AR508","v":0},{"$f":"+Details!AS508-Base!AS508","v":0}]
[null,"Divide by two",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,null,null,null,null,null,{"$f":"+Details!F509-Base!F509","v":0},{"$f":"+Details!G509-Base!G509","v":0},{"$f":"+Details!H509-Base!H509","v":0},{"$f":"+Details!I509-Base!I509","v":0},{"$f":"+Details!J509-Base!J509","v":0},{"$f":"+Details!K509-Base!K509","v":0},{"$f":"+Details!L509-Base!L509","v":0},{"$f":"+Details!M509-Base!M509","v":0},{"$f":"+Details!N509-Base!N509","v":0},{"$f":"+Details!O509-Base!O509","v":0},{"$f":"+Details!P509-Base!P509","v":0},{"$f":"+Details!Q509-Base!Q509","v":0},{"$f":"+Details!R509-Base!R509","v":0},{"$f":"+Details!S509-Base!S509","v":0},{"$f":"+Details!T509-Base!T509","v":0},{"$f":"+Details!U509-Base!U509","v":0},{"$f":"+Details!V509-Base!V509","v":0},{"$f":"+Details!W509-Base!W509","v":0},{"$f":"+Details!X509-Base!X509","v":0},{"$f":"+Details!Y509-Base!Y509","v":0},{"$f":"+Details!Z509-Base!Z509","v":0},{"$f":"+Details!AA509-Base!AA509","v":0},{"$f":"+Details!AB509-Base!AB509","v":0},{"$f":"+Details!AC509-Base!AC509","v":0},{"$f":"+Details!AD509-Base!AD509","v":0},{"$f":"+Details!AE509-Base!AE509","v":0},{"$f":"+Details!AF509-Base!AF509","v":0},{"$f":"+Details!AG509-Base!AG509","v":0},{"$f":"+Details!AH509-Base!AH509","v":0},{"$f":"+Details!AI509-Base!AI509","v":0},{"$f":"+Details!AJ509-Base!AJ509","v":0},{"$f":"+Details!AK509-Base!AK509","v":0},{"$f":"+Details!AL509-Base!AL509","v":0},{"$f":"+Details!AM509-Base!AM509","v":0},{"$f":"+Details!AN509-Base!AN509","v":0},{"$f":"+Details!AO509-Base!AO509","v":0},{"$f":"+Details!AP509-Base!AP509","v":0},{"$f":"+Details!AQ509-Base!AQ509","v":0},{"$f":"+Details!AR509-Base!AR509","v":0},{"$f":"+Details!AS509-Base!AS509","v":0}]
[null,"Average taxable account balance",null,null,{"$f":"SUM(F510:AS510)/Total_Years","v":568850},{"$f":"+F508/F509","v":188750},178500,165550,147250,129050,124850,132300,141250,156200,178850,161700,171500,221650,255350,239250,246100,308150,353300,417750,492900,572450,657100,942150,1232800,1371550,1480500,1526100,1574250,1624050,1674350,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F510-Base!F510","v":0},{"$f":"+Details!G510-Base!G510","v":0},{"$f":"+Details!H510-Base!H510","v":0},{"$f":"+Details!I510-Base!I510","v":0},{"$f":"+Details!J510-Base!J510","v":0},{"$f":"+Details!K510-Base!K510","v":0},{"$f":"+Details!L510-Base!L510","v":0},{"$f":"+Details!M510-Base!M510","v":0},{"$f":"+Details!N510-Base!N510","v":0},{"$f":"+Details!O510-Base!O510","v":0},{"$f":"+Details!P510-Base!P510","v":0},{"$f":"+Details!Q510-Base!Q510","v":0},{"$f":"+Details!R510-Base!R510","v":0},{"$f":"+Details!S510-Base!S510","v":0},{"$f":"+Details!T510-Base!T510","v":0},{"$f":"+Details!U510-Base!U510","v":0},{"$f":"+Details!V510-Base!V510","v":0},{"$f":"+Details!W510-Base!W510","v":0},{"$f":"+Details!X510-Base!X510","v":0},{"$f":"+Details!Y510-Base!Y510","v":0},{"$f":"+Details!Z510-Base!Z510","v":0},{"$f":"+Details!AA510-Base!AA510","v":0},{"$f":"+Details!AB510-Base!AB510","v":0},{"$f":"+Details!AC510-Base!AC510","v":0},{"$f":"+Details!AD510-Base!AD510","v":0},{"$f":"+Details!AE510-Base!AE510","v":0},{"$f":"+Details!AF510-Base!AF510","v":0},{"$f":"+Details!AG510-Base!AG510","v":0},{"$f":"+Details!AH510-Base!AH510","v":0},{"$f":"+Details!AI510-Base!AI510","v":0},{"$f":"+Details!AJ510-Base!AJ510","v":0},{"$f":"+Details!AK510-Base!AK510","v":0},{"$f":"+Details!AL510-Base!AL510","v":0},{"$f":"+Details!AM510-Base!AM510","v":0},{"$f":"+Details!AN510-Base!AN510","v":0},{"$f":"+Details!AO510-Base!AO510","v":0},{"$f":"+Details!AP510-Base!AP510","v":0},{"$f":"+Details!AQ510-Base!AQ510","v":0},{"$f":"+Details!AR510-Base!AR510","v":0},{"$f":"+Details!AS510-Base!AS510","v":0}]
[null,"Taxable earnings rate",null,null,null,{"$f":"IF(AND(Use_Class=\"c\",F$4>=Change_Age),Taxable_Return2,Taxable_Return)","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,null,null,null,null,null,{"$f":"+Details!F511-Base!F511","v":0},{"$f":"+Details!G511-Base!G511","v":0},{"$f":"+Details!H511-Base!H511","v":0},{"$f":"+Details!I511-Base!I511","v":0},{"$f":"+Details!J511-Base!J511","v":0},{"$f":"+Details!K511-Base!K511","v":0},{"$f":"+Details!L511-Base!L511","v":0},{"$f":"+Details!M511-Base!M511","v":0},{"$f":"+Details!N511-Base!N511","v":0},{"$f":"+Details!O511-Base!O511","v":0},{"$f":"+Details!P511-Base!P511","v":0},{"$f":"+Details!Q511-Base!Q511","v":0},{"$f":"+Details!R511-Base!R511","v":0},{"$f":"+Details!S511-Base!S511","v":0},{"$f":"+Details!T511-Base!T511","v":0},{"$f":"+Details!U511-Base!U511","v":0},{"$f":"+Details!V511-Base!V511","v":0},{"$f":"+Details!W511-Base!W511","v":0},{"$f":"+Details!X511-Base!X511","v":0},{"$f":"+Details!Y511-Base!Y511","v":0},{"$f":"+Details!Z511-Base!Z511","v":0},{"$f":"+Details!AA511-Base!AA511","v":0},{"$f":"+Details!AB511-Base!AB511","v":0},{"$f":"+Details!AC511-Base!AC511","v":0},{"$f":"+Details!AD511-Base!AD511","v":0},{"$f":"+Details!AE511-Base!AE511","v":0},{"$f":"+Details!AF511-Base!AF511","v":0},{"$f":"+Details!AG511-Base!AG511","v":0},{"$f":"+Details!AH511-Base!AH511","v":0},{"$f":"+Details!AI511-Base!AI511","v":0},{"$f":"+Details!AJ511-Base!AJ511","v":0},{"$f":"+Details!AK511-Base!AK511","v":0},{"$f":"+Details!AL511-Base!AL511","v":0},{"$f":"+Details!AM511-Base!AM511","v":0},{"$f":"+Details!AN511-Base!AN511","v":0},{"$f":"+Details!AO511-Base!AO511","v":0},{"$f":"+Details!AP511-Base!AP511","v":0},{"$f":"+Details!AQ511-Base!AQ511","v":0},{"$f":"+Details!AR511-Base!AR511","v":0},{"$f":"+Details!AS511-Base!AS511","v":0}]
[null,"Taxable earnings",null,null,{"$f":"SUM(F512:AS512)","v":731181.45000000007},{"$f":"+F510*F511","v":9437.5},8925,8277.5,7362.5,6452.5,6242.5,6615,7062.5,7810,8942.5,8085,8575,11082.5,12767.5,11962.5,12305,15407.5,17665,17127.75,20208.900000000001,23470.45,26941.100000000002,38628.15,50544.800000000003,56233.55,60700.5,62570.100000000006,64544.25,66586.05,68648.350000000006,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F512-Base!F512","v":0},{"$f":"+Details!G512-Base!G512","v":0},{"$f":"+Details!H512-Base!H512","v":0},{"$f":"+Details!I512-Base!I512","v":0},{"$f":"+Details!J512-Base!J512","v":0},{"$f":"+Details!K512-Base!K512","v":0},{"$f":"+Details!L512-Base!L512","v":0},{"$f":"+Details!M512-Base!M512","v":0},{"$f":"+Details!N512-Base!N512","v":0},{"$f":"+Details!O512-Base!O512","v":0},{"$f":"+Details!P512-Base!P512","v":0},{"$f":"+Details!Q512-Base!Q512","v":0},{"$f":"+Details!R512-Base!R512","v":0},{"$f":"+Details!S512-Base!S512","v":0},{"$f":"+Details!T512-Base!T512","v":0},{"$f":"+Details!U512-Base!U512","v":0},{"$f":"+Details!V512-Base!V512","v":0},{"$f":"+Details!W512-Base!W512","v":0},{"$f":"+Details!X512-Base!X512","v":0},{"$f":"+Details!Y512-Base!Y512","v":0},{"$f":"+Details!Z512-Base!Z512","v":0},{"$f":"+Details!AA512-Base!AA512","v":0},{"$f":"+Details!AB512-Base!AB512","v":0},{"$f":"+Details!AC512-Base!AC512","v":0},{"$f":"+Details!AD512-Base!AD512","v":0},{"$f":"+Details!AE512-Base!AE512","v":0},{"$f":"+Details!AF512-Base!AF512","v":0},{"$f":"+Details!AG512-Base!AG512","v":0},{"$f":"+Details!AH512-Base!AH512","v":0},{"$f":"+Details!AI512-Base!AI512","v":0},{"$f":"+Details!AJ512-Base!AJ512","v":0},{"$f":"+Details!AK512-Base!AK512","v":0},{"$f":"+Details!AL512-Base!AL512","v":0},{"$f":"+Details!AM512-Base!AM512","v":0},{"$f":"+Details!AN512-Base!AN512","v":0},{"$f":"+Details!AO512-Base!AO512","v":0},{"$f":"+Details!AP512-Base!AP512","v":0},{"$f":"+Details!AQ512-Base!AQ512","v":0},{"$f":"+Details!AR512-Base!AR512","v":0},{"$f":"+Details!AS512-Base!AS512","v":0}]
[null,"Taxable earnings - rounded",null,null,{"$f":"SUM(F513:AS513)","v":731100},{"$f":"ROUND(+F512/Round_To,0)*Round_To","v":9400},8900,8300,7400,6500,6200,6600,7100,7800,8900,8100,8600,11100,12800,12000,12300,15400,17700,17100,20200,23500,26900,38600,50500,56200,60700,62600,64500,66600,68600,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F513-Base!F513","v":0},{"$f":"+Details!G513-Base!G513","v":0},{"$f":"+Details!H513-Base!H513","v":0},{"$f":"+Details!I513-Base!I513","v":0},{"$f":"+Details!J513-Base!J513","v":0},{"$f":"+Details!K513-Base!K513","v":0},{"$f":"+Details!L513-Base!L513","v":0},{"$f":"+Details!M513-Base!M513","v":0},{"$f":"+Details!N513-Base!N513","v":0},{"$f":"+Details!O513-Base!O513","v":0},{"$f":"+Details!P513-Base!P513","v":0},{"$f":"+Details!Q513-Base!Q513","v":0},{"$f":"+Details!R513-Base!R513","v":0},{"$f":"+Details!S513-Base!S513","v":0},{"$f":"+Details!T513-Base!T513","v":0},{"$f":"+Details!U513-Base!U513","v":0},{"$f":"+Details!V513-Base!V513","v":0},{"$f":"+Details!W513-Base!W513","v":0},{"$f":"+Details!X513-Base!X513","v":0},{"$f":"+Details!Y513-Base!Y513","v":0},{"$f":"+Details!Z513-Base!Z513","v":0},{"$f":"+Details!AA513-Base!AA513","v":0},{"$f":"+Details!AB513-Base!AB513","v":0},{"$f":"+Details!AC513-Base!AC513","v":0},{"$f":"+Details!AD513-Base!AD513","v":0},{"$f":"+Details!AE513-Base!AE513","v":0},{"$f":"+Details!AF513-Base!AF513","v":0},{"$f":"+Details!AG513-Base!AG513","v":0},{"$f":"+Details!AH513-Base!AH513","v":0},{"$f":"+Details!AI513-Base!AI513","v":0},{"$f":"+Details!AJ513-Base!AJ513","v":0},{"$f":"+Details!AK513-Base!AK513","v":0},{"$f":"+Details!AL513-Base!AL513","v":0},{"$f":"+Details!AM513-Base!AM513","v":0},{"$f":"+Details!AN513-Base!AN513","v":0},{"$f":"+Details!AO513-Base!AO513","v":0},{"$f":"+Details!AP513-Base!AP513","v":0},{"$f":"+Details!AQ513-Base!AQ513","v":0},{"$f":"+Details!AR513-Base!AR513","v":0},{"$f":"+Details!AS513-Base!AS513","v":0}]
[null,"Difference from Earnings section calculation: larger / (smaller)",null,null,{"$f":"SUM(F514:AS514)","v":0},{"$f":"+F28-F513","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F514-Base!F514","v":0},{"$f":"+Details!G514-Base!G514","v":0},{"$f":"+Details!H514-Base!H514","v":0},{"$f":"+Details!I514-Base!I514","v":0},{"$f":"+Details!J514-Base!J514","v":0},{"$f":"+Details!K514-Base!K514","v":0},{"$f":"+Details!L514-Base!L514","v":0},{"$f":"+Details!M514-Base!M514","v":0},{"$f":"+Details!N514-Base!N514","v":0},{"$f":"+Details!O514-Base!O514","v":0},{"$f":"+Details!P514-Base!P514","v":0},{"$f":"+Details!Q514-Base!Q514","v":0},{"$f":"+Details!R514-Base!R514","v":0},{"$f":"+Details!S514-Base!S514","v":0},{"$f":"+Details!T514-Base!T514","v":0},{"$f":"+Details!U514-Base!U514","v":0},{"$f":"+Details!V514-Base!V514","v":0},{"$f":"+Details!W514-Base!W514","v":0},{"$f":"+Details!X514-Base!X514","v":0},{"$f":"+Details!Y514-Base!Y514","v":0},{"$f":"+Details!Z514-Base!Z514","v":0},{"$f":"+Details!AA514-Base!AA514","v":0},{"$f":"+Details!AB514-Base!AB514","v":0},{"$f":"+Details!AC514-Base!AC514","v":0},{"$f":"+Details!AD514-Base!AD514","v":0},{"$f":"+Details!AE514-Base!AE514","v":0},{"$f":"+Details!AF514-Base!AF514","v":0},{"$f":"+Details!AG514-Base!AG514","v":0},{"$f":"+Details!AH514-Base!AH514","v":0},{"$f":"+Details!AI514-Base!AI514","v":0},{"$f":"+Details!AJ514-Base!AJ514","v":0},{"$f":"+Details!AK514-Base!AK514","v":0},{"$f":"+Details!AL514-Base!AL514","v":0},{"$f":"+Details!AM514-Base!AM514","v":0},{"$f":"+Details!AN514-Base!AN514","v":0},{"$f":"+Details!AO514-Base!AO514","v":0},{"$f":"+Details!AP514-Base!AP514","v":0},{"$f":"+Details!AQ514-Base!AQ514","v":0},{"$f":"+Details!AR514-Base!AR514","v":0},{"$f":"+Details!AS514-Base!AS514","v":0}]
[]
[null,"Federal and state taxes",null,null,{"$f":"SUM(F516:AS516)","v":-331700},{"$f":"-F214-F241","v":-4800},-7300,-4900,-5000,-4900,-7400,-7400,-8400,-3600,-600,-500,-3600,-6300,-5600,-4300,-6000,-8000,-11400,-12100,-12400,-13200,-13700,-17100,-18000,-22100,-23200,-24100,-25000,-25400,-25400,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F516-Base!F516","v":0},{"$f":"+Details!G516-Base!G516","v":0},{"$f":"+Details!H516-Base!H516","v":0},{"$f":"+Details!I516-Base!I516","v":0},{"$f":"+Details!J516-Base!J516","v":0},{"$f":"+Details!K516-Base!K516","v":0},{"$f":"+Details!L516-Base!L516","v":0},{"$f":"+Details!M516-Base!M516","v":0},{"$f":"+Details!N516-Base!N516","v":0},{"$f":"+Details!O516-Base!O516","v":0},{"$f":"+Details!P516-Base!P516","v":0},{"$f":"+Details!Q516-Base!Q516","v":0},{"$f":"+Details!R516-Base!R516","v":0},{"$f":"+Details!S516-Base!S516","v":0},{"$f":"+Details!T516-Base!T516","v":0},{"$f":"+Details!U516-Base!U516","v":0},{"$f":"+Details!V516-Base!V516","v":0},{"$f":"+Details!W516-Base!W516","v":0},{"$f":"+Details!X516-Base!X516","v":0},{"$f":"+Details!Y516-Base!Y516","v":0},{"$f":"+Details!Z516-Base!Z516","v":0},{"$f":"+Details!AA516-Base!AA516","v":0},{"$f":"+Details!AB516-Base!AB516","v":0},{"$f":"+Details!AC516-Base!AC516","v":0},{"$f":"+Details!AD516-Base!AD516","v":0},{"$f":"+Details!AE516-Base!AE516","v":0},{"$f":"+Details!AF516-Base!AF516","v":0},{"$f":"+Details!AG516-Base!AG516","v":0},{"$f":"+Details!AH516-Base!AH516","v":0},{"$f":"+Details!AI516-Base!AI516","v":0},{"$f":"+Details!AJ516-Base!AJ516","v":0},{"$f":"+Details!AK516-Base!AK516","v":0},{"$f":"+Details!AL516-Base!AL516","v":0},{"$f":"+Details!AM516-Base!AM516","v":0},{"$f":"+Details!AN516-Base!AN516","v":0},{"$f":"+Details!AO516-Base!AO516","v":0},{"$f":"+Details!AP516-Base!AP516","v":0},{"$f":"+Details!AQ516-Base!AQ516","v":0},{"$f":"+Details!AR516-Base!AR516","v":0},{"$f":"+Details!AS516-Base!AS516","v":0}]
[null,"Taxable account ending balance",null,null,null,{"$f":"+F506+F513+F516","v":182100},176500,158000,138900,120800,127700,136100,145100,171500,194500,136500,211500,236600,281300,204900,293600,330100,382800,457700,535900,619300,708100,1197700,1300400,1476800,1521700,1569000,1619000,1670300,1721600,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F517-Base!F517","v":0},{"$f":"+Details!G517-Base!G517","v":0},{"$f":"+Details!H517-Base!H517","v":0},{"$f":"+Details!I517-Base!I517","v":0},{"$f":"+Details!J517-Base!J517","v":0},{"$f":"+Details!K517-Base!K517","v":0},{"$f":"+Details!L517-Base!L517","v":0},{"$f":"+Details!M517-Base!M517","v":0},{"$f":"+Details!N517-Base!N517","v":0},{"$f":"+Details!O517-Base!O517","v":0},{"$f":"+Details!P517-Base!P517","v":0},{"$f":"+Details!Q517-Base!Q517","v":0},{"$f":"+Details!R517-Base!R517","v":0},{"$f":"+Details!S517-Base!S517","v":0},{"$f":"+Details!T517-Base!T517","v":0},{"$f":"+Details!U517-Base!U517","v":0},{"$f":"+Details!V517-Base!V517","v":0},{"$f":"+Details!W517-Base!W517","v":0},{"$f":"+Details!X517-Base!X517","v":0},{"$f":"+Details!Y517-Base!Y517","v":0},{"$f":"+Details!Z517-Base!Z517","v":0},{"$f":"+Details!AA517-Base!AA517","v":0},{"$f":"+Details!AB517-Base!AB517","v":0},{"$f":"+Details!AC517-Base!AC517","v":0},{"$f":"+Details!AD517-Base!AD517","v":0},{"$f":"+Details!AE517-Base!AE517","v":0},{"$f":"+Details!AF517-Base!AF517","v":0},{"$f":"+Details!AG517-Base!AG517","v":0},{"$f":"+Details!AH517-Base!AH517","v":0},{"$f":"+Details!AI517-Base!AI517","v":0},{"$f":"+Details!AJ517-Base!AJ517","v":0},{"$f":"+Details!AK517-Base!AK517","v":0},{"$f":"+Details!AL517-Base!AL517","v":0},{"$f":"+Details!AM517-Base!AM517","v":0},{"$f":"+Details!AN517-Base!AN517","v":0},{"$f":"+Details!AO517-Base!AO517","v":0},{"$f":"+Details!AP517-Base!AP517","v":0},{"$f":"+Details!AQ517-Base!AQ517","v":0},{"$f":"+Details!AR517-Base!AR517","v":0},{"$f":"+Details!AS517-Base!AS517","v":0}]
[null,"Difference from Earnings section calculation: larger / (smaller)",null,null,{"$f":"SUM(F518:AS518)","v":0},{"$f":"IF(F$4>=Your_Age_End,0,+G8-F517)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F518-Base!F518","v":0},{"$f":"+Details!G518-Base!G518","v":0},{"$f":"+Details!H518-Base!H518","v":0},{"$f":"+Details!I518-Base!I518","v":0},{"$f":"+Details!J518-Base!J518","v":0},{"$f":"+Details!K518-Base!K518","v":0},{"$f":"+Details!L518-Base!L518","v":0},{"$f":"+Details!M518-Base!M518","v":0},{"$f":"+Details!N518-Base!N518","v":0},{"$f":"+Details!O518-Base!O518","v":0},{"$f":"+Details!P518-Base!P518","v":0},{"$f":"+Details!Q518-Base!Q518","v":0},{"$f":"+Details!R518-Base!R518","v":0},{"$f":"+Details!S518-Base!S518","v":0},{"$f":"+Details!T518-Base!T518","v":0},{"$f":"+Details!U518-Base!U518","v":0},{"$f":"+Details!V518-Base!V518","v":0},{"$f":"+Details!W518-Base!W518","v":0},{"$f":"+Details!X518-Base!X518","v":0},{"$f":"+Details!Y518-Base!Y518","v":0},{"$f":"+Details!Z518-Base!Z518","v":0},{"$f":"+Details!AA518-Base!AA518","v":0},{"$f":"+Details!AB518-Base!AB518","v":0},{"$f":"+Details!AC518-Base!AC518","v":0},{"$f":"+Details!AD518-Base!AD518","v":0},{"$f":"+Details!AE518-Base!AE518","v":0},{"$f":"+Details!AF518-Base!AF518","v":0},{"$f":"+Details!AG518-Base!AG518","v":0},{"$f":"+Details!AH518-Base!AH518","v":0},{"$f":"+Details!AI518-Base!AI518","v":0},{"$f":"+Details!AJ518-Base!AJ518","v":0},{"$f":"+Details!AK518-Base!AK518","v":0},{"$f":"+Details!AL518-Base!AL518","v":0},{"$f":"+Details!AM518-Base!AM518","v":0},{"$f":"+Details!AN518-Base!AN518","v":0},{"$f":"+Details!AO518-Base!AO518","v":0},{"$f":"+Details!AP518-Base!AP518","v":0},{"$f":"+Details!AQ518-Base!AQ518","v":0},{"$f":"+Details!AR518-Base!AR518","v":0},{"$f":"+Details!AS518-Base!AS518","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Details!F519-Base!F519","v":0},{"$f":"+Details!G519-Base!G519","v":0},{"$f":"+Details!H519-Base!H519","v":0},{"$f":"+Details!I519-Base!I519","v":0},{"$f":"+Details!J519-Base!J519","v":0},{"$f":"+Details!K519-Base!K519","v":0},{"$f":"+Details!L519-Base!L519","v":0},{"$f":"+Details!M519-Base!M519","v":0},{"$f":"+Details!N519-Base!N519","v":0},{"$f":"+Details!O519-Base!O519","v":0},{"$f":"+Details!P519-Base!P519","v":0},{"$f":"+Details!Q519-Base!Q519","v":0},{"$f":"+Details!R519-Base!R519","v":0},{"$f":"+Details!S519-Base!S519","v":0},{"$f":"+Details!T519-Base!T519","v":0},{"$f":"+Details!U519-Base!U519","v":0},{"$f":"+Details!V519-Base!V519","v":0},{"$f":"+Details!W519-Base!W519","v":0},{"$f":"+Details!X519-Base!X519","v":0},{"$f":"+Details!Y519-Base!Y519","v":0},{"$f":"+Details!Z519-Base!Z519","v":0},{"$f":"+Details!AA519-Base!AA519","v":0},{"$f":"+Details!AB519-Base!AB519","v":0},{"$f":"+Details!AC519-Base!AC519","v":0},{"$f":"+Details!AD519-Base!AD519","v":0},{"$f":"+Details!AE519-Base!AE519","v":0},{"$f":"+Details!AF519-Base!AF519","v":0},{"$f":"+Details!AG519-Base!AG519","v":0},{"$f":"+Details!AH519-Base!AH519","v":0},{"$f":"+Details!AI519-Base!AI519","v":0},{"$f":"+Details!AJ519-Base!AJ519","v":0},{"$f":"+Details!AK519-Base!AK519","v":0},{"$f":"+Details!AL519-Base!AL519","v":0},{"$f":"+Details!AM519-Base!AM519","v":0},{"$f":"+Details!AN519-Base!AN519","v":0},{"$f":"+Details!AO519-Base!AO519","v":0},{"$f":"+Details!AP519-Base!AP519","v":0},{"$f":"+Details!AQ519-Base!AQ519","v":0},{"$f":"+Details!AR519-Base!AR519","v":0},{"$f":"+Details!AS519-Base!AS519","v":0}]
[null,"IRA 1"]
[null,"Start of year balance",null,null,null,{"$f":"+F9","v":500000},491200,480600,468100,453400,436400,416900,394600,369500,383200,398800,416400,419700,423100,426800,436000,444700,452700,459900,462200,463600,463800,462800,460400,456600,451300,444400,436000,425700,413700,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F521-Base!F521","v":0},{"$f":"+Details!G521-Base!G521","v":0},{"$f":"+Details!H521-Base!H521","v":0},{"$f":"+Details!I521-Base!I521","v":0},{"$f":"+Details!J521-Base!J521","v":0},{"$f":"+Details!K521-Base!K521","v":0},{"$f":"+Details!L521-Base!L521","v":0},{"$f":"+Details!M521-Base!M521","v":0},{"$f":"+Details!N521-Base!N521","v":0},{"$f":"+Details!O521-Base!O521","v":0},{"$f":"+Details!P521-Base!P521","v":0},{"$f":"+Details!Q521-Base!Q521","v":0},{"$f":"+Details!R521-Base!R521","v":0},{"$f":"+Details!S521-Base!S521","v":0},{"$f":"+Details!T521-Base!T521","v":0},{"$f":"+Details!U521-Base!U521","v":0},{"$f":"+Details!V521-Base!V521","v":0},{"$f":"+Details!W521-Base!W521","v":0},{"$f":"+Details!X521-Base!X521","v":0},{"$f":"+Details!Y521-Base!Y521","v":0},{"$f":"+Details!Z521-Base!Z521","v":0},{"$f":"+Details!AA521-Base!AA521","v":0},{"$f":"+Details!AB521-Base!AB521","v":0},{"$f":"+Details!AC521-Base!AC521","v":0},{"$f":"+Details!AD521-Base!AD521","v":0},{"$f":"+Details!AE521-Base!AE521","v":0},{"$f":"+Details!AF521-Base!AF521","v":0},{"$f":"+Details!AG521-Base!AG521","v":0},{"$f":"+Details!AH521-Base!AH521","v":0},{"$f":"+Details!AI521-Base!AI521","v":0},{"$f":"+Details!AJ521-Base!AJ521","v":0},{"$f":"+Details!AK521-Base!AK521","v":0},{"$f":"+Details!AL521-Base!AL521","v":0},{"$f":"+Details!AM521-Base!AM521","v":0},{"$f":"+Details!AN521-Base!AN521","v":0},{"$f":"+Details!AO521-Base!AO521","v":0},{"$f":"+Details!AP521-Base!AP521","v":0},{"$f":"+Details!AQ521-Base!AQ521","v":0},{"$f":"+Details!AR521-Base!AR521","v":0},{"$f":"+Details!AS521-Base!AS521","v":0}]
[null,"Contributions",null,null,{"$f":"SUM(F522:AS522)","v":0},{"$f":"+F87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F522-Base!F522","v":0},{"$f":"+Details!G522-Base!G522","v":0},{"$f":"+Details!H522-Base!H522","v":0},{"$f":"+Details!I522-Base!I522","v":0},{"$f":"+Details!J522-Base!J522","v":0},{"$f":"+Details!K522-Base!K522","v":0},{"$f":"+Details!L522-Base!L522","v":0},{"$f":"+Details!M522-Base!M522","v":0},{"$f":"+Details!N522-Base!N522","v":0},{"$f":"+Details!O522-Base!O522","v":0},{"$f":"+Details!P522-Base!P522","v":0},{"$f":"+Details!Q522-Base!Q522","v":0},{"$f":"+Details!R522-Base!R522","v":0},{"$f":"+Details!S522-Base!S522","v":0},{"$f":"+Details!T522-Base!T522","v":0},{"$f":"+Details!U522-Base!U522","v":0},{"$f":"+Details!V522-Base!V522","v":0},{"$f":"+Details!W522-Base!W522","v":0},{"$f":"+Details!X522-Base!X522","v":0},{"$f":"+Details!Y522-Base!Y522","v":0},{"$f":"+Details!Z522-Base!Z522","v":0},{"$f":"+Details!AA522-Base!AA522","v":0},{"$f":"+Details!AB522-Base!AB522","v":0},{"$f":"+Details!AC522-Base!AC522","v":0},{"$f":"+Details!AD522-Base!AD522","v":0},{"$f":"+Details!AE522-Base!AE522","v":0},{"$f":"+Details!AF522-Base!AF522","v":0},{"$f":"+Details!AG522-Base!AG522","v":0},{"$f":"+Details!AH522-Base!AH522","v":0},{"$f":"+Details!AI522-Base!AI522","v":0},{"$f":"+Details!AJ522-Base!AJ522","v":0},{"$f":"+Details!AK522-Base!AK522","v":0},{"$f":"+Details!AL522-Base!AL522","v":0},{"$f":"+Details!AM522-Base!AM522","v":0},{"$f":"+Details!AN522-Base!AN522","v":0},{"$f":"+Details!AO522-Base!AO522","v":0},{"$f":"+Details!AP522-Base!AP522","v":0},{"$f":"+Details!AQ522-Base!AQ522","v":0},{"$f":"+Details!AR522-Base!AR522","v":0},{"$f":"+Details!AS522-Base!AS522","v":0}]
[null,"Withdrawals - entered, RMD & SPIA purchase",null,null,{"$f":"SUM(F523:AS523)","v":-883300},{"$f":"+F91+F94+F96","v":-40000},-41200,-42400,-43700,-45000,-46400,-47800,-49200,-10000,-9000,-8100,-23000,-23100,-23100,-18000,-19000,-20200,-21500,-22800,-23800,-25100,-26200,-27500,-28800,-30000,-31300,-32400,-33800,-34900,-36000,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F523-Base!F523","v":0},{"$f":"+Details!G523-Base!G523","v":0},{"$f":"+Details!H523-Base!H523","v":0},{"$f":"+Details!I523-Base!I523","v":0},{"$f":"+Details!J523-Base!J523","v":0},{"$f":"+Details!K523-Base!K523","v":0},{"$f":"+Details!L523-Base!L523","v":0},{"$f":"+Details!M523-Base!M523","v":0},{"$f":"+Details!N523-Base!N523","v":0},{"$f":"+Details!O523-Base!O523","v":0},{"$f":"+Details!P523-Base!P523","v":0},{"$f":"+Details!Q523-Base!Q523","v":0},{"$f":"+Details!R523-Base!R523","v":0},{"$f":"+Details!S523-Base!S523","v":0},{"$f":"+Details!T523-Base!T523","v":0},{"$f":"+Details!U523-Base!U523","v":0},{"$f":"+Details!V523-Base!V523","v":0},{"$f":"+Details!W523-Base!W523","v":0},{"$f":"+Details!X523-Base!X523","v":0},{"$f":"+Details!Y523-Base!Y523","v":0},{"$f":"+Details!Z523-Base!Z523","v":0},{"$f":"+Details!AA523-Base!AA523","v":0},{"$f":"+Details!AB523-Base!AB523","v":0},{"$f":"+Details!AC523-Base!AC523","v":0},{"$f":"+Details!AD523-Base!AD523","v":0},{"$f":"+Details!AE523-Base!AE523","v":0},{"$f":"+Details!AF523-Base!AF523","v":0},{"$f":"+Details!AG523-Base!AG523","v":0},{"$f":"+Details!AH523-Base!AH523","v":0},{"$f":"+Details!AI523-Base!AI523","v":0},{"$f":"+Details!AJ523-Base!AJ523","v":0},{"$f":"+Details!AK523-Base!AK523","v":0},{"$f":"+Details!AL523-Base!AL523","v":0},{"$f":"+Details!AM523-Base!AM523","v":0},{"$f":"+Details!AN523-Base!AN523","v":0},{"$f":"+Details!AO523-Base!AO523","v":0},{"$f":"+Details!AP523-Base!AP523","v":0},{"$f":"+Details!AQ523-Base!AQ523","v":0},{"$f":"+Details!AR523-Base!AR523","v":0},{"$f":"+Details!AS523-Base!AS523","v":0}]
[null,"Conversions",null,null,{"$f":"SUM(F524:AS524)","v":0},{"$f":"-F133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F524-Base!F524","v":0},{"$f":"+Details!G524-Base!G524","v":0},{"$f":"+Details!H524-Base!H524","v":0},{"$f":"+Details!I524-Base!I524","v":0},{"$f":"+Details!J524-Base!J524","v":0},{"$f":"+Details!K524-Base!K524","v":0},{"$f":"+Details!L524-Base!L524","v":0},{"$f":"+Details!M524-Base!M524","v":0},{"$f":"+Details!N524-Base!N524","v":0},{"$f":"+Details!O524-Base!O524","v":0},{"$f":"+Details!P524-Base!P524","v":0},{"$f":"+Details!Q524-Base!Q524","v":0},{"$f":"+Details!R524-Base!R524","v":0},{"$f":"+Details!S524-Base!S524","v":0},{"$f":"+Details!T524-Base!T524","v":0},{"$f":"+Details!U524-Base!U524","v":0},{"$f":"+Details!V524-Base!V524","v":0},{"$f":"+Details!W524-Base!W524","v":0},{"$f":"+Details!X524-Base!X524","v":0},{"$f":"+Details!Y524-Base!Y524","v":0},{"$f":"+Details!Z524-Base!Z524","v":0},{"$f":"+Details!AA524-Base!AA524","v":0},{"$f":"+Details!AB524-Base!AB524","v":0},{"$f":"+Details!AC524-Base!AC524","v":0},{"$f":"+Details!AD524-Base!AD524","v":0},{"$f":"+Details!AE524-Base!AE524","v":0},{"$f":"+Details!AF524-Base!AF524","v":0},{"$f":"+Details!AG524-Base!AG524","v":0},{"$f":"+Details!AH524-Base!AH524","v":0},{"$f":"+Details!AI524-Base!AI524","v":0},{"$f":"+Details!AJ524-Base!AJ524","v":0},{"$f":"+Details!AK524-Base!AK524","v":0},{"$f":"+Details!AL524-Base!AL524","v":0},{"$f":"+Details!AM524-Base!AM524","v":0},{"$f":"+Details!AN524-Base!AN524","v":0},{"$f":"+Details!AO524-Base!AO524","v":0},{"$f":"+Details!AP524-Base!AP524","v":0},{"$f":"+Details!AQ524-Base!AQ524","v":0},{"$f":"+Details!AR524-Base!AR524","v":0},{"$f":"+Details!AS524-Base!AS524","v":0}]
[null,"End of year balance before earnings",null,null,null,{"$f":"+F521+F522+F523+F524","v":460000},450000,438200,424400,408400,390000,369100,345400,359500,374200,390700,393400,396600,400000,408800,417000,424500,431200,437100,438400,438500,437600,435300,431600,426600,420000,412000,402200,390800,377700,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F525-Base!F525","v":0},{"$f":"+Details!G525-Base!G525","v":0},{"$f":"+Details!H525-Base!H525","v":0},{"$f":"+Details!I525-Base!I525","v":0},{"$f":"+Details!J525-Base!J525","v":0},{"$f":"+Details!K525-Base!K525","v":0},{"$f":"+Details!L525-Base!L525","v":0},{"$f":"+Details!M525-Base!M525","v":0},{"$f":"+Details!N525-Base!N525","v":0},{"$f":"+Details!O525-Base!O525","v":0},{"$f":"+Details!P525-Base!P525","v":0},{"$f":"+Details!Q525-Base!Q525","v":0},{"$f":"+Details!R525-Base!R525","v":0},{"$f":"+Details!S525-Base!S525","v":0},{"$f":"+Details!T525-Base!T525","v":0},{"$f":"+Details!U525-Base!U525","v":0},{"$f":"+Details!V525-Base!V525","v":0},{"$f":"+Details!W525-Base!W525","v":0},{"$f":"+Details!X525-Base!X525","v":0},{"$f":"+Details!Y525-Base!Y525","v":0},{"$f":"+Details!Z525-Base!Z525","v":0},{"$f":"+Details!AA525-Base!AA525","v":0},{"$f":"+Details!AB525-Base!AB525","v":0},{"$f":"+Details!AC525-Base!AC525","v":0},{"$f":"+Details!AD525-Base!AD525","v":0},{"$f":"+Details!AE525-Base!AE525","v":0},{"$f":"+Details!AF525-Base!AF525","v":0},{"$f":"+Details!AG525-Base!AG525","v":0},{"$f":"+Details!AH525-Base!AH525","v":0},{"$f":"+Details!AI525-Base!AI525","v":0},{"$f":"+Details!AJ525-Base!AJ525","v":0},{"$f":"+Details!AK525-Base!AK525","v":0},{"$f":"+Details!AL525-Base!AL525","v":0},{"$f":"+Details!AM525-Base!AM525","v":0},{"$f":"+Details!AN525-Base!AN525","v":0},{"$f":"+Details!AO525-Base!AO525","v":0},{"$f":"+Details!AP525-Base!AP525","v":0},{"$f":"+Details!AQ525-Base!AQ525","v":0},{"$f":"+Details!AR525-Base!AR525","v":0},{"$f":"+Details!AS525-Base!AS525","v":0}]
[null,"Average of start and end balances",null,null,null,{"$f":"(+F521+F525)/2","v":480000},470600,459400,446250,430900,413200,393000,370000,364500,378700,394750,404900,408150,411550,417800,426500,434600,441950,448500,450300,451050,450700,449050,446000,441600,435650,428200,419100,408250,395700,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F526-Base!F526","v":0},{"$f":"+Details!G526-Base!G526","v":0},{"$f":"+Details!H526-Base!H526","v":0},{"$f":"+Details!I526-Base!I526","v":0},{"$f":"+Details!J526-Base!J526","v":0},{"$f":"+Details!K526-Base!K526","v":0},{"$f":"+Details!L526-Base!L526","v":0},{"$f":"+Details!M526-Base!M526","v":0},{"$f":"+Details!N526-Base!N526","v":0},{"$f":"+Details!O526-Base!O526","v":0},{"$f":"+Details!P526-Base!P526","v":0},{"$f":"+Details!Q526-Base!Q526","v":0},{"$f":"+Details!R526-Base!R526","v":0},{"$f":"+Details!S526-Base!S526","v":0},{"$f":"+Details!T526-Base!T526","v":0},{"$f":"+Details!U526-Base!U526","v":0},{"$f":"+Details!V526-Base!V526","v":0},{"$f":"+Details!W526-Base!W526","v":0},{"$f":"+Details!X526-Base!X526","v":0},{"$f":"+Details!Y526-Base!Y526","v":0},{"$f":"+Details!Z526-Base!Z526","v":0},{"$f":"+Details!AA526-Base!AA526","v":0},{"$f":"+Details!AB526-Base!AB526","v":0},{"$f":"+Details!AC526-Base!AC526","v":0},{"$f":"+Details!AD526-Base!AD526","v":0},{"$f":"+Details!AE526-Base!AE526","v":0},{"$f":"+Details!AF526-Base!AF526","v":0},{"$f":"+Details!AG526-Base!AG526","v":0},{"$f":"+Details!AH526-Base!AH526","v":0},{"$f":"+Details!AI526-Base!AI526","v":0},{"$f":"+Details!AJ526-Base!AJ526","v":0},{"$f":"+Details!AK526-Base!AK526","v":0},{"$f":"+Details!AL526-Base!AL526","v":0},{"$f":"+Details!AM526-Base!AM526","v":0},{"$f":"+Details!AN526-Base!AN526","v":0},{"$f":"+Details!AO526-Base!AO526","v":0},{"$f":"+Details!AP526-Base!AP526","v":0},{"$f":"+Details!AQ526-Base!AQ526","v":0},{"$f":"+Details!AR526-Base!AR526","v":0},{"$f":"+Details!AS526-Base!AS526","v":0}]
[null,"Earnings rate",null,null,null,{"$f":"IF(AND(Use_Class=\"c\",F$4>=Change_Age),tIRA_Return2,tIRA_Return)","v":6.5000000000000002E-2},6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,null,null,null,null,null,{"$f":"+Details!F527-Base!F527","v":0},{"$f":"+Details!G527-Base!G527","v":0},{"$f":"+Details!H527-Base!H527","v":0},{"$f":"+Details!I527-Base!I527","v":0},{"$f":"+Details!J527-Base!J527","v":0},{"$f":"+Details!K527-Base!K527","v":0},{"$f":"+Details!L527-Base!L527","v":0},{"$f":"+Details!M527-Base!M527","v":0},{"$f":"+Details!N527-Base!N527","v":0},{"$f":"+Details!O527-Base!O527","v":0},{"$f":"+Details!P527-Base!P527","v":0},{"$f":"+Details!Q527-Base!Q527","v":0},{"$f":"+Details!R527-Base!R527","v":0},{"$f":"+Details!S527-Base!S527","v":0},{"$f":"+Details!T527-Base!T527","v":0},{"$f":"+Details!U527-Base!U527","v":0},{"$f":"+Details!V527-Base!V527","v":0},{"$f":"+Details!W527-Base!W527","v":0},{"$f":"+Details!X527-Base!X527","v":0},{"$f":"+Details!Y527-Base!Y527","v":0},{"$f":"+Details!Z527-Base!Z527","v":0},{"$f":"+Details!AA527-Base!AA527","v":0},{"$f":"+Details!AB527-Base!AB527","v":0},{"$f":"+Details!AC527-Base!AC527","v":0},{"$f":"+Details!AD527-Base!AD527","v":0},{"$f":"+Details!AE527-Base!AE527","v":0},{"$f":"+Details!AF527-Base!AF527","v":0},{"$f":"+Details!AG527-Base!AG527","v":0},{"$f":"+Details!AH527-Base!AH527","v":0},{"$f":"+Details!AI527-Base!AI527","v":0},{"$f":"+Details!AJ527-Base!AJ527","v":0},{"$f":"+Details!AK527-Base!AK527","v":0},{"$f":"+Details!AL527-Base!AL527","v":0},{"$f":"+Details!AM527-Base!AM527","v":0},{"$f":"+Details!AN527-Base!AN527","v":0},{"$f":"+Details!AO527-Base!AO527","v":0},{"$f":"+Details!AP527-Base!AP527","v":0},{"$f":"+Details!AQ527-Base!AQ527","v":0},{"$f":"+Details!AR527-Base!AR527","v":0},{"$f":"+Details!AS527-Base!AS527","v":0}]
[null,"Earnings - if IRA ends with zero balance it is assumed all distributions/RMD/etc were made Jan 1.",null,null,{"$f":"SUM(F528:AS528)","v":783088.35},{"$f":"IF(F525=0,0,+F526*F527)","v":31200},30589,29861,29006.25,28008.5,26858,25545,24050,23692.5,24615.5,25658.75,26318.5,26529.75,26750.75,27157,27722.5,28249,28726.75,25116,25216.799999999999,25258.799999999999,25239.200000000001,25146.799999999999,24976,24729.600000000002,24396.400000000001,23979.200000000001,23469.600000000002,22862,22159.200000000001,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F528-Base!F528","v":0},{"$f":"+Details!G528-Base!G528","v":0},{"$f":"+Details!H528-Base!H528","v":0},{"$f":"+Details!I528-Base!I528","v":0},{"$f":"+Details!J528-Base!J528","v":0},{"$f":"+Details!K528-Base!K528","v":0},{"$f":"+Details!L528-Base!L528","v":0},{"$f":"+Details!M528-Base!M528","v":0},{"$f":"+Details!N528-Base!N528","v":0},{"$f":"+Details!O528-Base!O528","v":0},{"$f":"+Details!P528-Base!P528","v":0},{"$f":"+Details!Q528-Base!Q528","v":0},{"$f":"+Details!R528-Base!R528","v":0},{"$f":"+Details!S528-Base!S528","v":0},{"$f":"+Details!T528-Base!T528","v":0},{"$f":"+Details!U528-Base!U528","v":0},{"$f":"+Details!V528-Base!V528","v":0},{"$f":"+Details!W528-Base!W528","v":0},{"$f":"+Details!X528-Base!X528","v":0},{"$f":"+Details!Y528-Base!Y528","v":0},{"$f":"+Details!Z528-Base!Z528","v":0},{"$f":"+Details!AA528-Base!AA528","v":0},{"$f":"+Details!AB528-Base!AB528","v":0},{"$f":"+Details!AC528-Base!AC528","v":0},{"$f":"+Details!AD528-Base!AD528","v":0},{"$f":"+Details!AE528-Base!AE528","v":0},{"$f":"+Details!AF528-Base!AF528","v":0},{"$f":"+Details!AG528-Base!AG528","v":0},{"$f":"+Details!AH528-Base!AH528","v":0},{"$f":"+Details!AI528-Base!AI528","v":0},{"$f":"+Details!AJ528-Base!AJ528","v":0},{"$f":"+Details!AK528-Base!AK528","v":0},{"$f":"+Details!AL528-Base!AL528","v":0},{"$f":"+Details!AM528-Base!AM528","v":0},{"$f":"+Details!AN528-Base!AN528","v":0},{"$f":"+Details!AO528-Base!AO528","v":0},{"$f":"+Details!AP528-Base!AP528","v":0},{"$f":"+Details!AQ528-Base!AQ528","v":0},{"$f":"+Details!AR528-Base!AR528","v":0},{"$f":"+Details!AS528-Base!AS528","v":0}]
[null,"Rounded",null,null,{"$f":"SUM(F529:AS529)","v":783200},{"$f":"ROUND(+F528/Round_To,0)*Round_To","v":31200},30600,29900,29000,28000,26900,25500,24100,23700,24600,25700,26300,26500,26800,27200,27700,28200,28700,25100,25200,25300,25200,25100,25000,24700,24400,24000,23500,22900,22200,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F529-Base!F529","v":0},{"$f":"+Details!G529-Base!G529","v":0},{"$f":"+Details!H529-Base!H529","v":0},{"$f":"+Details!I529-Base!I529","v":0},{"$f":"+Details!J529-Base!J529","v":0},{"$f":"+Details!K529-Base!K529","v":0},{"$f":"+Details!L529-Base!L529","v":0},{"$f":"+Details!M529-Base!M529","v":0},{"$f":"+Details!N529-Base!N529","v":0},{"$f":"+Details!O529-Base!O529","v":0},{"$f":"+Details!P529-Base!P529","v":0},{"$f":"+Details!Q529-Base!Q529","v":0},{"$f":"+Details!R529-Base!R529","v":0},{"$f":"+Details!S529-Base!S529","v":0},{"$f":"+Details!T529-Base!T529","v":0},{"$f":"+Details!U529-Base!U529","v":0},{"$f":"+Details!V529-Base!V529","v":0},{"$f":"+Details!W529-Base!W529","v":0},{"$f":"+Details!X529-Base!X529","v":0},{"$f":"+Details!Y529-Base!Y529","v":0},{"$f":"+Details!Z529-Base!Z529","v":0},{"$f":"+Details!AA529-Base!AA529","v":0},{"$f":"+Details!AB529-Base!AB529","v":0},{"$f":"+Details!AC529-Base!AC529","v":0},{"$f":"+Details!AD529-Base!AD529","v":0},{"$f":"+Details!AE529-Base!AE529","v":0},{"$f":"+Details!AF529-Base!AF529","v":0},{"$f":"+Details!AG529-Base!AG529","v":0},{"$f":"+Details!AH529-Base!AH529","v":0},{"$f":"+Details!AI529-Base!AI529","v":0},{"$f":"+Details!AJ529-Base!AJ529","v":0},{"$f":"+Details!AK529-Base!AK529","v":0},{"$f":"+Details!AL529-Base!AL529","v":0},{"$f":"+Details!AM529-Base!AM529","v":0},{"$f":"+Details!AN529-Base!AN529","v":0},{"$f":"+Details!AO529-Base!AO529","v":0},{"$f":"+Details!AP529-Base!AP529","v":0},{"$f":"+Details!AQ529-Base!AQ529","v":0},{"$f":"+Details!AR529-Base!AR529","v":0},{"$f":"+Details!AS529-Base!AS529","v":0}]
[null,"Difference from Earnings section calculation: larger / (smaller)",null,null,{"$f":"SUM(F530:AS530)","v":0},{"$f":"+F29-F529","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F530-Base!F530","v":0},{"$f":"+Details!G530-Base!G530","v":0},{"$f":"+Details!H530-Base!H530","v":0},{"$f":"+Details!I530-Base!I530","v":0},{"$f":"+Details!J530-Base!J530","v":0},{"$f":"+Details!K530-Base!K530","v":0},{"$f":"+Details!L530-Base!L530","v":0},{"$f":"+Details!M530-Base!M530","v":0},{"$f":"+Details!N530-Base!N530","v":0},{"$f":"+Details!O530-Base!O530","v":0},{"$f":"+Details!P530-Base!P530","v":0},{"$f":"+Details!Q530-Base!Q530","v":0},{"$f":"+Details!R530-Base!R530","v":0},{"$f":"+Details!S530-Base!S530","v":0},{"$f":"+Details!T530-Base!T530","v":0},{"$f":"+Details!U530-Base!U530","v":0},{"$f":"+Details!V530-Base!V530","v":0},{"$f":"+Details!W530-Base!W530","v":0},{"$f":"+Details!X530-Base!X530","v":0},{"$f":"+Details!Y530-Base!Y530","v":0},{"$f":"+Details!Z530-Base!Z530","v":0},{"$f":"+Details!AA530-Base!AA530","v":0},{"$f":"+Details!AB530-Base!AB530","v":0},{"$f":"+Details!AC530-Base!AC530","v":0},{"$f":"+Details!AD530-Base!AD530","v":0},{"$f":"+Details!AE530-Base!AE530","v":0},{"$f":"+Details!AF530-Base!AF530","v":0},{"$f":"+Details!AG530-Base!AG530","v":0},{"$f":"+Details!AH530-Base!AH530","v":0},{"$f":"+Details!AI530-Base!AI530","v":0},{"$f":"+Details!AJ530-Base!AJ530","v":0},{"$f":"+Details!AK530-Base!AK530","v":0},{"$f":"+Details!AL530-Base!AL530","v":0},{"$f":"+Details!AM530-Base!AM530","v":0},{"$f":"+Details!AN530-Base!AN530","v":0},{"$f":"+Details!AO530-Base!AO530","v":0},{"$f":"+Details!AP530-Base!AP530","v":0},{"$f":"+Details!AQ530-Base!AQ530","v":0},{"$f":"+Details!AR530-Base!AR530","v":0},{"$f":"+Details!AS530-Base!AS530","v":0}]
[]
[null,"Qualified Charitable Distribution yearly funding check"]
[null,"Withdrawals incl SPIA purchase",{"$f":"IF(+QCD_Src1=\"i1\",\"IRA 1\",IF(+QCD_Src1=\"i2\",\"IRA 2\",IF(+QCD_Src1=\"h1\",\"Inherited RA 1\",IF(+QCD_Src1=\"h2\",\"Inherited IRA 2\",\"\"))))","v":"IRA 2"},null,{"$f":"SUM(F533:AS533)","v":0},{"$f":"IF(QCD_Src1=\"i1\",-F91-F95-F96,0)+IF(QCD_Src1=\"i2\",-F99-F103,0)+IF(QCD_Src1=\"h1\",-F113-F116,0)+IF(QCD_Src1=\"h2\",-F114-F117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F533-Base!F533","v":0},{"$f":"+Details!G533-Base!G533","v":0},{"$f":"+Details!H533-Base!H533","v":0},{"$f":"+Details!I533-Base!I533","v":0},{"$f":"+Details!J533-Base!J533","v":0},{"$f":"+Details!K533-Base!K533","v":0},{"$f":"+Details!L533-Base!L533","v":0},{"$f":"+Details!M533-Base!M533","v":0},{"$f":"+Details!N533-Base!N533","v":0},{"$f":"+Details!O533-Base!O533","v":0},{"$f":"+Details!P533-Base!P533","v":0},{"$f":"+Details!Q533-Base!Q533","v":0},{"$f":"+Details!R533-Base!R533","v":0},{"$f":"+Details!S533-Base!S533","v":0},{"$f":"+Details!T533-Base!T533","v":0},{"$f":"+Details!U533-Base!U533","v":0},{"$f":"+Details!V533-Base!V533","v":0},{"$f":"+Details!W533-Base!W533","v":0},{"$f":"+Details!X533-Base!X533","v":0},{"$f":"+Details!Y533-Base!Y533","v":0},{"$f":"+Details!Z533-Base!Z533","v":0},{"$f":"+Details!AA533-Base!AA533","v":0},{"$f":"+Details!AB533-Base!AB533","v":0},{"$f":"+Details!AC533-Base!AC533","v":0},{"$f":"+Details!AD533-Base!AD533","v":0},{"$f":"+Details!AE533-Base!AE533","v":0},{"$f":"+Details!AF533-Base!AF533","v":0},{"$f":"+Details!AG533-Base!AG533","v":0},{"$f":"+Details!AH533-Base!AH533","v":0},{"$f":"+Details!AI533-Base!AI533","v":0},{"$f":"+Details!AJ533-Base!AJ533","v":0},{"$f":"+Details!AK533-Base!AK533","v":0},{"$f":"+Details!AL533-Base!AL533","v":0},{"$f":"+Details!AM533-Base!AM533","v":0},{"$f":"+Details!AN533-Base!AN533","v":0},{"$f":"+Details!AO533-Base!AO533","v":0},{"$f":"+Details!AP533-Base!AP533","v":0},{"$f":"+Details!AQ533-Base!AQ533","v":0},{"$f":"+Details!AR533-Base!AR533","v":0},{"$f":"+Details!AS533-Base!AS533","v":0}]
[null,"RMD",null,null,{"$f":"SUM(F534:AS534)","v":519900},{"$f":"IF(QCD_Src1=\"i1\",-F94,0)+IF(QCD_Src1=\"i2\",-F102,0)+IF(QCD_Src1=\"h1\",-F110,0)+IF(QCD_Src1=\"h2\",-F111,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,18400,19600,20700,21800,22900,24200,25500,26800,28000,29300,30600,32000,33400,34700,36100,37300,38700,39900,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F534-Base!F534","v":0},{"$f":"+Details!G534-Base!G534","v":0},{"$f":"+Details!H534-Base!H534","v":0},{"$f":"+Details!I534-Base!I534","v":0},{"$f":"+Details!J534-Base!J534","v":0},{"$f":"+Details!K534-Base!K534","v":0},{"$f":"+Details!L534-Base!L534","v":0},{"$f":"+Details!M534-Base!M534","v":0},{"$f":"+Details!N534-Base!N534","v":0},{"$f":"+Details!O534-Base!O534","v":0},{"$f":"+Details!P534-Base!P534","v":0},{"$f":"+Details!Q534-Base!Q534","v":0},{"$f":"+Details!R534-Base!R534","v":0},{"$f":"+Details!S534-Base!S534","v":0},{"$f":"+Details!T534-Base!T534","v":0},{"$f":"+Details!U534-Base!U534","v":0},{"$f":"+Details!V534-Base!V534","v":0},{"$f":"+Details!W534-Base!W534","v":0},{"$f":"+Details!X534-Base!X534","v":0},{"$f":"+Details!Y534-Base!Y534","v":0},{"$f":"+Details!Z534-Base!Z534","v":0},{"$f":"+Details!AA534-Base!AA534","v":0},{"$f":"+Details!AB534-Base!AB534","v":0},{"$f":"+Details!AC534-Base!AC534","v":0},{"$f":"+Details!AD534-Base!AD534","v":0},{"$f":"+Details!AE534-Base!AE534","v":0},{"$f":"+Details!AF534-Base!AF534","v":0},{"$f":"+Details!AG534-Base!AG534","v":0},{"$f":"+Details!AH534-Base!AH534","v":0},{"$f":"+Details!AI534-Base!AI534","v":0},{"$f":"+Details!AJ534-Base!AJ534","v":0},{"$f":"+Details!AK534-Base!AK534","v":0},{"$f":"+Details!AL534-Base!AL534","v":0},{"$f":"+Details!AM534-Base!AM534","v":0},{"$f":"+Details!AN534-Base!AN534","v":0},{"$f":"+Details!AO534-Base!AO534","v":0},{"$f":"+Details!AP534-Base!AP534","v":0},{"$f":"+Details!AQ534-Base!AQ534","v":0},{"$f":"+Details!AR534-Base!AR534","v":0},{"$f":"+Details!AS534-Base!AS534","v":0}]
[null,"Total available",null,null,{"$f":"SUM(F535:AS535)","v":519900},{"$f":"+F533+F534","v":0},0,0,0,0,0,0,0,0,0,0,0,18400,19600,20700,21800,22900,24200,25500,26800,28000,29300,30600,32000,33400,34700,36100,37300,38700,39900,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F535-Base!F535","v":0},{"$f":"+Details!G535-Base!G535","v":0},{"$f":"+Details!H535-Base!H535","v":0},{"$f":"+Details!I535-Base!I535","v":0},{"$f":"+Details!J535-Base!J535","v":0},{"$f":"+Details!K535-Base!K535","v":0},{"$f":"+Details!L535-Base!L535","v":0},{"$f":"+Details!M535-Base!M535","v":0},{"$f":"+Details!N535-Base!N535","v":0},{"$f":"+Details!O535-Base!O535","v":0},{"$f":"+Details!P535-Base!P535","v":0},{"$f":"+Details!Q535-Base!Q535","v":0},{"$f":"+Details!R535-Base!R535","v":0},{"$f":"+Details!S535-Base!S535","v":0},{"$f":"+Details!T535-Base!T535","v":0},{"$f":"+Details!U535-Base!U535","v":0},{"$f":"+Details!V535-Base!V535","v":0},{"$f":"+Details!W535-Base!W535","v":0},{"$f":"+Details!X535-Base!X535","v":0},{"$f":"+Details!Y535-Base!Y535","v":0},{"$f":"+Details!Z535-Base!Z535","v":0},{"$f":"+Details!AA535-Base!AA535","v":0},{"$f":"+Details!AB535-Base!AB535","v":0},{"$f":"+Details!AC535-Base!AC535","v":0},{"$f":"+Details!AD535-Base!AD535","v":0},{"$f":"+Details!AE535-Base!AE535","v":0},{"$f":"+Details!AF535-Base!AF535","v":0},{"$f":"+Details!AG535-Base!AG535","v":0},{"$f":"+Details!AH535-Base!AH535","v":0},{"$f":"+Details!AI535-Base!AI535","v":0},{"$f":"+Details!AJ535-Base!AJ535","v":0},{"$f":"+Details!AK535-Base!AK535","v":0},{"$f":"+Details!AL535-Base!AL535","v":0},{"$f":"+Details!AM535-Base!AM535","v":0},{"$f":"+Details!AN535-Base!AN535","v":0},{"$f":"+Details!AO535-Base!AO535","v":0},{"$f":"+Details!AP535-Base!AP535","v":0},{"$f":"+Details!AQ535-Base!AQ535","v":0},{"$f":"+Details!AR535-Base!AR535","v":0},{"$f":"+Details!AS535-Base!AS535","v":0}]
[null,"QCD 1 donations",null,null,{"$f":"SUM(F536:AS536)","v":-75000},{"$f":"ROUND((-IF(OR(QCD_Age1=F$4,AND(QCD_Age1<F$4,(QCD_Age1+QCD1_Cnt)>F$4)),QCD_Amt1,0))*IF(Qual1=\"y\",1,0)/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,-15000,-15000,-15000,-15000,-15000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F536-Base!F536","v":0},{"$f":"+Details!G536-Base!G536","v":0},{"$f":"+Details!H536-Base!H536","v":0},{"$f":"+Details!I536-Base!I536","v":0},{"$f":"+Details!J536-Base!J536","v":0},{"$f":"+Details!K536-Base!K536","v":0},{"$f":"+Details!L536-Base!L536","v":0},{"$f":"+Details!M536-Base!M536","v":0},{"$f":"+Details!N536-Base!N536","v":0},{"$f":"+Details!O536-Base!O536","v":0},{"$f":"+Details!P536-Base!P536","v":0},{"$f":"+Details!Q536-Base!Q536","v":0},{"$f":"+Details!R536-Base!R536","v":0},{"$f":"+Details!S536-Base!S536","v":0},{"$f":"+Details!T536-Base!T536","v":0},{"$f":"+Details!U536-Base!U536","v":0},{"$f":"+Details!V536-Base!V536","v":0},{"$f":"+Details!W536-Base!W536","v":0},{"$f":"+Details!X536-Base!X536","v":0},{"$f":"+Details!Y536-Base!Y536","v":0},{"$f":"+Details!Z536-Base!Z536","v":0},{"$f":"+Details!AA536-Base!AA536","v":0},{"$f":"+Details!AB536-Base!AB536","v":0},{"$f":"+Details!AC536-Base!AC536","v":0},{"$f":"+Details!AD536-Base!AD536","v":0},{"$f":"+Details!AE536-Base!AE536","v":0},{"$f":"+Details!AF536-Base!AF536","v":0},{"$f":"+Details!AG536-Base!AG536","v":0},{"$f":"+Details!AH536-Base!AH536","v":0},{"$f":"+Details!AI536-Base!AI536","v":0},{"$f":"+Details!AJ536-Base!AJ536","v":0},{"$f":"+Details!AK536-Base!AK536","v":0},{"$f":"+Details!AL536-Base!AL536","v":0},{"$f":"+Details!AM536-Base!AM536","v":0},{"$f":"+Details!AN536-Base!AN536","v":0},{"$f":"+Details!AO536-Base!AO536","v":0},{"$f":"+Details!AP536-Base!AP536","v":0},{"$f":"+Details!AQ536-Base!AQ536","v":0},{"$f":"+Details!AR536-Base!AR536","v":0},{"$f":"+Details!AS536-Base!AS536","v":0}]
[null,"Difference",null,null,{"$f":"SUM(F537:AS537)","v":444900},{"$f":"+F535+F536","v":0},0,0,0,0,0,0,0,0,0,0,0,3400,4600,5700,6800,7900,24200,25500,26800,28000,29300,30600,32000,33400,34700,36100,37300,38700,39900,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F537-Base!F537","v":0},{"$f":"+Details!G537-Base!G537","v":0},{"$f":"+Details!H537-Base!H537","v":0},{"$f":"+Details!I537-Base!I537","v":0},{"$f":"+Details!J537-Base!J537","v":0},{"$f":"+Details!K537-Base!K537","v":0},{"$f":"+Details!L537-Base!L537","v":0},{"$f":"+Details!M537-Base!M537","v":0},{"$f":"+Details!N537-Base!N537","v":0},{"$f":"+Details!O537-Base!O537","v":0},{"$f":"+Details!P537-Base!P537","v":0},{"$f":"+Details!Q537-Base!Q537","v":0},{"$f":"+Details!R537-Base!R537","v":0},{"$f":"+Details!S537-Base!S537","v":0},{"$f":"+Details!T537-Base!T537","v":0},{"$f":"+Details!U537-Base!U537","v":0},{"$f":"+Details!V537-Base!V537","v":0},{"$f":"+Details!W537-Base!W537","v":0},{"$f":"+Details!X537-Base!X537","v":0},{"$f":"+Details!Y537-Base!Y537","v":0},{"$f":"+Details!Z537-Base!Z537","v":0},{"$f":"+Details!AA537-Base!AA537","v":0},{"$f":"+Details!AB537-Base!AB537","v":0},{"$f":"+Details!AC537-Base!AC537","v":0},{"$f":"+Details!AD537-Base!AD537","v":0},{"$f":"+Details!AE537-Base!AE537","v":0},{"$f":"+Details!AF537-Base!AF537","v":0},{"$f":"+Details!AG537-Base!AG537","v":0},{"$f":"+Details!AH537-Base!AH537","v":0},{"$f":"+Details!AI537-Base!AI537","v":0},{"$f":"+Details!AJ537-Base!AJ537","v":0},{"$f":"+Details!AK537-Base!AK537","v":0},{"$f":"+Details!AL537-Base!AL537","v":0},{"$f":"+Details!AM537-Base!AM537","v":0},{"$f":"+Details!AN537-Base!AN537","v":0},{"$f":"+Details!AO537-Base!AO537","v":0},{"$f":"+Details!AP537-Base!AP537","v":0},{"$f":"+Details!AQ537-Base!AQ537","v":0},{"$f":"+Details!AR537-Base!AR537","v":0},{"$f":"+Details!AS537-Base!AS537","v":0}]
[null,"Negative balance count",null,null,{"$f":"SUM(F538:AS538)","v":0},{"$f":"IF(F537<0,1,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Withdrawals incl SPIA purchase",{"$f":"IF(+QCD_Src2=\"i1\",\"IRA 1\",IF(+QCD_Src2=\"i2\",\"IRA 2\",IF(+QCD_Src2=\"h1\",\"Inherited IRA 1\",IF(+QCD_Src2=\"h2\",\"Inherited IRA 2\",\"\"))))","v":"Inherited IRA 2"},null,{"$f":"SUM(F540:AS540)","v":3300},{"$f":"IF(QCD_Src2=\"i1\",-F91-F95-F96,0)+IF(QCD_Src2=\"i2\",-F99-F103,0)+IF(QCD_Src2=\"h1\",-F113-F116,0)+IF(QCD_Src2=\"h2\",-F114-F117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1000,1100,1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F540-Base!F540","v":0},{"$f":"+Details!G540-Base!G540","v":0},{"$f":"+Details!H540-Base!H540","v":0},{"$f":"+Details!I540-Base!I540","v":0},{"$f":"+Details!J540-Base!J540","v":0},{"$f":"+Details!K540-Base!K540","v":0},{"$f":"+Details!L540-Base!L540","v":0},{"$f":"+Details!M540-Base!M540","v":0},{"$f":"+Details!N540-Base!N540","v":0},{"$f":"+Details!O540-Base!O540","v":0},{"$f":"+Details!P540-Base!P540","v":0},{"$f":"+Details!Q540-Base!Q540","v":0},{"$f":"+Details!R540-Base!R540","v":0},{"$f":"+Details!S540-Base!S540","v":0},{"$f":"+Details!T540-Base!T540","v":0},{"$f":"+Details!U540-Base!U540","v":0},{"$f":"+Details!V540-Base!V540","v":0},{"$f":"+Details!W540-Base!W540","v":0},{"$f":"+Details!X540-Base!X540","v":0},{"$f":"+Details!Y540-Base!Y540","v":0},{"$f":"+Details!Z540-Base!Z540","v":0},{"$f":"+Details!AA540-Base!AA540","v":0},{"$f":"+Details!AB540-Base!AB540","v":0},{"$f":"+Details!AC540-Base!AC540","v":0},{"$f":"+Details!AD540-Base!AD540","v":0},{"$f":"+Details!AE540-Base!AE540","v":0},{"$f":"+Details!AF540-Base!AF540","v":0},{"$f":"+Details!AG540-Base!AG540","v":0},{"$f":"+Details!AH540-Base!AH540","v":0},{"$f":"+Details!AI540-Base!AI540","v":0},{"$f":"+Details!AJ540-Base!AJ540","v":0},{"$f":"+Details!AK540-Base!AK540","v":0},{"$f":"+Details!AL540-Base!AL540","v":0},{"$f":"+Details!AM540-Base!AM540","v":0},{"$f":"+Details!AN540-Base!AN540","v":0},{"$f":"+Details!AO540-Base!AO540","v":0},{"$f":"+Details!AP540-Base!AP540","v":0},{"$f":"+Details!AQ540-Base!AQ540","v":0},{"$f":"+Details!AR540-Base!AR540","v":0},{"$f":"+Details!AS540-Base!AS540","v":0}]
[null,"RMD",null,null,{"$f":"SUM(F541:AS541)","v":77000},{"$f":"IF(QCD_Src2=\"i1\",-F94,0)+IF(QCD_Src2=\"i2\",-F102,0)+IF(QCD_Src2=\"h1\",-F110,0)+IF(QCD_Src2=\"h2\",-F111,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,6000,6300,6500,7100,7900,8000,8300,8300,9000,9600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F541-Base!F541","v":0},{"$f":"+Details!G541-Base!G541","v":0},{"$f":"+Details!H541-Base!H541","v":0},{"$f":"+Details!I541-Base!I541","v":0},{"$f":"+Details!J541-Base!J541","v":0},{"$f":"+Details!K541-Base!K541","v":0},{"$f":"+Details!L541-Base!L541","v":0},{"$f":"+Details!M541-Base!M541","v":0},{"$f":"+Details!N541-Base!N541","v":0},{"$f":"+Details!O541-Base!O541","v":0},{"$f":"+Details!P541-Base!P541","v":0},{"$f":"+Details!Q541-Base!Q541","v":0},{"$f":"+Details!R541-Base!R541","v":0},{"$f":"+Details!S541-Base!S541","v":0},{"$f":"+Details!T541-Base!T541","v":0},{"$f":"+Details!U541-Base!U541","v":0},{"$f":"+Details!V541-Base!V541","v":0},{"$f":"+Details!W541-Base!W541","v":0},{"$f":"+Details!X541-Base!X541","v":0},{"$f":"+Details!Y541-Base!Y541","v":0},{"$f":"+Details!Z541-Base!Z541","v":0},{"$f":"+Details!AA541-Base!AA541","v":0},{"$f":"+Details!AB541-Base!AB541","v":0},{"$f":"+Details!AC541-Base!AC541","v":0},{"$f":"+Details!AD541-Base!AD541","v":0},{"$f":"+Details!AE541-Base!AE541","v":0},{"$f":"+Details!AF541-Base!AF541","v":0},{"$f":"+Details!AG541-Base!AG541","v":0},{"$f":"+Details!AH541-Base!AH541","v":0},{"$f":"+Details!AI541-Base!AI541","v":0},{"$f":"+Details!AJ541-Base!AJ541","v":0},{"$f":"+Details!AK541-Base!AK541","v":0},{"$f":"+Details!AL541-Base!AL541","v":0},{"$f":"+Details!AM541-Base!AM541","v":0},{"$f":"+Details!AN541-Base!AN541","v":0},{"$f":"+Details!AO541-Base!AO541","v":0},{"$f":"+Details!AP541-Base!AP541","v":0},{"$f":"+Details!AQ541-Base!AQ541","v":0},{"$f":"+Details!AR541-Base!AR541","v":0},{"$f":"+Details!AS541-Base!AS541","v":0}]
[null,"Total QCD 2",null,null,{"$f":"SUM(F542:AS542)","v":80300},{"$f":"+F540+F541","v":0},0,0,0,0,0,0,0,0,0,0,0,6000,6300,6500,7100,8900,9100,9500,8300,9000,9600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F542-Base!F542","v":0},{"$f":"+Details!G542-Base!G542","v":0},{"$f":"+Details!H542-Base!H542","v":0},{"$f":"+Details!I542-Base!I542","v":0},{"$f":"+Details!J542-Base!J542","v":0},{"$f":"+Details!K542-Base!K542","v":0},{"$f":"+Details!L542-Base!L542","v":0},{"$f":"+Details!M542-Base!M542","v":0},{"$f":"+Details!N542-Base!N542","v":0},{"$f":"+Details!O542-Base!O542","v":0},{"$f":"+Details!P542-Base!P542","v":0},{"$f":"+Details!Q542-Base!Q542","v":0},{"$f":"+Details!R542-Base!R542","v":0},{"$f":"+Details!S542-Base!S542","v":0},{"$f":"+Details!T542-Base!T542","v":0},{"$f":"+Details!U542-Base!U542","v":0},{"$f":"+Details!V542-Base!V542","v":0},{"$f":"+Details!W542-Base!W542","v":0},{"$f":"+Details!X542-Base!X542","v":0},{"$f":"+Details!Y542-Base!Y542","v":0},{"$f":"+Details!Z542-Base!Z542","v":0},{"$f":"+Details!AA542-Base!AA542","v":0},{"$f":"+Details!AB542-Base!AB542","v":0},{"$f":"+Details!AC542-Base!AC542","v":0},{"$f":"+Details!AD542-Base!AD542","v":0},{"$f":"+Details!AE542-Base!AE542","v":0},{"$f":"+Details!AF542-Base!AF542","v":0},{"$f":"+Details!AG542-Base!AG542","v":0},{"$f":"+Details!AH542-Base!AH542","v":0},{"$f":"+Details!AI542-Base!AI542","v":0},{"$f":"+Details!AJ542-Base!AJ542","v":0},{"$f":"+Details!AK542-Base!AK542","v":0},{"$f":"+Details!AL542-Base!AL542","v":0},{"$f":"+Details!AM542-Base!AM542","v":0},{"$f":"+Details!AN542-Base!AN542","v":0},{"$f":"+Details!AO542-Base!AO542","v":0},{"$f":"+Details!AP542-Base!AP542","v":0},{"$f":"+Details!AQ542-Base!AQ542","v":0},{"$f":"+Details!AR542-Base!AR542","v":0},{"$f":"+Details!AS542-Base!AS542","v":0}]
[null,"QCD 2 donations",null,null,-25000,{"$f":"ROUND((-IF(OR(QCD_Age2=F$4,AND(QCD_Age2<F$4,(QCD_Age2+QCD2_Cnt)>F$4)),QCD_Amt2,0))*IF(Qual1=\"y\",1,0)/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-5000,-5000,-5000,-5000,-5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F543-Base!F543","v":0},{"$f":"+Details!G543-Base!G543","v":0},{"$f":"+Details!H543-Base!H543","v":0},{"$f":"+Details!I543-Base!I543","v":0},{"$f":"+Details!J543-Base!J543","v":0},{"$f":"+Details!K543-Base!K543","v":0},{"$f":"+Details!L543-Base!L543","v":0},{"$f":"+Details!M543-Base!M543","v":0},{"$f":"+Details!N543-Base!N543","v":0},{"$f":"+Details!O543-Base!O543","v":0},{"$f":"+Details!P543-Base!P543","v":0},{"$f":"+Details!Q543-Base!Q543","v":0},{"$f":"+Details!R543-Base!R543","v":0},{"$f":"+Details!S543-Base!S543","v":0},{"$f":"+Details!T543-Base!T543","v":0},{"$f":"+Details!U543-Base!U543","v":0},{"$f":"+Details!V543-Base!V543","v":0},{"$f":"+Details!W543-Base!W543","v":0},{"$f":"+Details!X543-Base!X543","v":0},{"$f":"+Details!Y543-Base!Y543","v":0},{"$f":"+Details!Z543-Base!Z543","v":0},{"$f":"+Details!AA543-Base!AA543","v":0},{"$f":"+Details!AB543-Base!AB543","v":0},{"$f":"+Details!AC543-Base!AC543","v":0},{"$f":"+Details!AD543-Base!AD543","v":0},{"$f":"+Details!AE543-Base!AE543","v":0},{"$f":"+Details!AF543-Base!AF543","v":0},{"$f":"+Details!AG543-Base!AG543","v":0},{"$f":"+Details!AH543-Base!AH543","v":0},{"$f":"+Details!AI543-Base!AI543","v":0},{"$f":"+Details!AJ543-Base!AJ543","v":0},{"$f":"+Details!AK543-Base!AK543","v":0},{"$f":"+Details!AL543-Base!AL543","v":0},{"$f":"+Details!AM543-Base!AM543","v":0},{"$f":"+Details!AN543-Base!AN543","v":0},{"$f":"+Details!AO543-Base!AO543","v":0},{"$f":"+Details!AP543-Base!AP543","v":0},{"$f":"+Details!AQ543-Base!AQ543","v":0},{"$f":"+Details!AR543-Base!AR543","v":0},{"$f":"+Details!AS543-Base!AS543","v":0}]
[null,"Difference",null,null,{"$f":"SUM(F544:AS544)","v":55300},{"$f":"+F542+F543","v":0},0,0,0,0,0,0,0,0,0,0,0,6000,1300,1500,2100,3900,4100,9500,8300,9000,9600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F544-Base!F544","v":0},{"$f":"+Details!G544-Base!G544","v":0},{"$f":"+Details!H544-Base!H544","v":0},{"$f":"+Details!I544-Base!I544","v":0},{"$f":"+Details!J544-Base!J544","v":0},{"$f":"+Details!K544-Base!K544","v":0},{"$f":"+Details!L544-Base!L544","v":0},{"$f":"+Details!M544-Base!M544","v":0},{"$f":"+Details!N544-Base!N544","v":0},{"$f":"+Details!O544-Base!O544","v":0},{"$f":"+Details!P544-Base!P544","v":0},{"$f":"+Details!Q544-Base!Q544","v":0},{"$f":"+Details!R544-Base!R544","v":0},{"$f":"+Details!S544-Base!S544","v":0},{"$f":"+Details!T544-Base!T544","v":0},{"$f":"+Details!U544-Base!U544","v":0},{"$f":"+Details!V544-Base!V544","v":0},{"$f":"+Details!W544-Base!W544","v":0},{"$f":"+Details!X544-Base!X544","v":0},{"$f":"+Details!Y544-Base!Y544","v":0},{"$f":"+Details!Z544-Base!Z544","v":0},{"$f":"+Details!AA544-Base!AA544","v":0},{"$f":"+Details!AB544-Base!AB544","v":0},{"$f":"+Details!AC544-Base!AC544","v":0},{"$f":"+Details!AD544-Base!AD544","v":0},{"$f":"+Details!AE544-Base!AE544","v":0},{"$f":"+Details!AF544-Base!AF544","v":0},{"$f":"+Details!AG544-Base!AG544","v":0},{"$f":"+Details!AH544-Base!AH544","v":0},{"$f":"+Details!AI544-Base!AI544","v":0},{"$f":"+Details!AJ544-Base!AJ544","v":0},{"$f":"+Details!AK544-Base!AK544","v":0},{"$f":"+Details!AL544-Base!AL544","v":0},{"$f":"+Details!AM544-Base!AM544","v":0},{"$f":"+Details!AN544-Base!AN544","v":0},{"$f":"+Details!AO544-Base!AO544","v":0},{"$f":"+Details!AP544-Base!AP544","v":0},{"$f":"+Details!AQ544-Base!AQ544","v":0},{"$f":"+Details!AR544-Base!AR544","v":0},{"$f":"+Details!AS544-Base!AS544","v":0}]
[null,"Negative balance count",null,null,{"$f":"SUM(F545:AS545)","v":0},{"$f":"IF(F544<0,1,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Federal taxes on IRA 1 RMD based on yearly marginal rate",null,null,{"$f":"SUM(F547:AS547)","v":-77524},{"$f":"+F94*F216","v":0},0,0,0,0,0,0,0,0,0,0,-1884,-1980,-2064,-2160,-2280,-2424,-2580,-2736,-2856,-3012,-3144,-3300,-3456,-6600,-6886,-7128,-7436,-7678,-7920,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F547-Base!F547","v":0},{"$f":"+Details!G547-Base!G547","v":0},{"$f":"+Details!H547-Base!H547","v":0},{"$f":"+Details!I547-Base!I547","v":0},{"$f":"+Details!J547-Base!J547","v":0},{"$f":"+Details!K547-Base!K547","v":0},{"$f":"+Details!L547-Base!L547","v":0},{"$f":"+Details!M547-Base!M547","v":0},{"$f":"+Details!N547-Base!N547","v":0},{"$f":"+Details!O547-Base!O547","v":0},{"$f":"+Details!P547-Base!P547","v":0},{"$f":"+Details!Q547-Base!Q547","v":0},{"$f":"+Details!R547-Base!R547","v":0},{"$f":"+Details!S547-Base!S547","v":0},{"$f":"+Details!T547-Base!T547","v":0},{"$f":"+Details!U547-Base!U547","v":0},{"$f":"+Details!V547-Base!V547","v":0},{"$f":"+Details!W547-Base!W547","v":0},{"$f":"+Details!X547-Base!X547","v":0},{"$f":"+Details!Y547-Base!Y547","v":0},{"$f":"+Details!Z547-Base!Z547","v":0},{"$f":"+Details!AA547-Base!AA547","v":0},{"$f":"+Details!AB547-Base!AB547","v":0},{"$f":"+Details!AC547-Base!AC547","v":0},{"$f":"+Details!AD547-Base!AD547","v":0},{"$f":"+Details!AE547-Base!AE547","v":0},{"$f":"+Details!AF547-Base!AF547","v":0},{"$f":"+Details!AG547-Base!AG547","v":0},{"$f":"+Details!AH547-Base!AH547","v":0},{"$f":"+Details!AI547-Base!AI547","v":0},{"$f":"+Details!AJ547-Base!AJ547","v":0},{"$f":"+Details!AK547-Base!AK547","v":0},{"$f":"+Details!AL547-Base!AL547","v":0},{"$f":"+Details!AM547-Base!AM547","v":0},{"$f":"+Details!AN547-Base!AN547","v":0},{"$f":"+Details!AO547-Base!AO547","v":0},{"$f":"+Details!AP547-Base!AP547","v":0},{"$f":"+Details!AQ547-Base!AQ547","v":0},{"$f":"+Details!AR547-Base!AR547","v":0},{"$f":"+Details!AS547-Base!AS547","v":0}]
[null,"on yearly average rate",null,null,{"$f":"SUM(F548:AS548)","v":-59236.244644040751},{"$f":"+F94*F215","v":0},0,0,0,0,0,0,0,0,0,0,-1535.3312302839117,-1772.4609375,-1794.782608695652,-1789.7727272727273,-1975.0519750519752,-2173.4177215189875,-2377.7648428405123,-2530.4932735426009,-2629.9781181619255,-2806.3740856844306,-2884.8848848848847,-2997.9035639412996,-3136.0639360639361,-4297.7528089887637,-4515.7799819657348,-4717.3496076721885,-4954.6756529064869,-5088.9809444904722,-5257.4257425742571,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F548-Base!F548","v":0},{"$f":"+Details!G548-Base!G548","v":0},{"$f":"+Details!H548-Base!H548","v":0},{"$f":"+Details!I548-Base!I548","v":0},{"$f":"+Details!J548-Base!J548","v":0},{"$f":"+Details!K548-Base!K548","v":0},{"$f":"+Details!L548-Base!L548","v":0},{"$f":"+Details!M548-Base!M548","v":0},{"$f":"+Details!N548-Base!N548","v":0},{"$f":"+Details!O548-Base!O548","v":0},{"$f":"+Details!P548-Base!P548","v":0},{"$f":"+Details!Q548-Base!Q548","v":0},{"$f":"+Details!R548-Base!R548","v":0},{"$f":"+Details!S548-Base!S548","v":0},{"$f":"+Details!T548-Base!T548","v":0},{"$f":"+Details!U548-Base!U548","v":0},{"$f":"+Details!V548-Base!V548","v":0},{"$f":"+Details!W548-Base!W548","v":0},{"$f":"+Details!X548-Base!X548","v":0},{"$f":"+Details!Y548-Base!Y548","v":0},{"$f":"+Details!Z548-Base!Z548","v":0},{"$f":"+Details!AA548-Base!AA548","v":0},{"$f":"+Details!AB548-Base!AB548","v":0},{"$f":"+Details!AC548-Base!AC548","v":0},{"$f":"+Details!AD548-Base!AD548","v":0},{"$f":"+Details!AE548-Base!AE548","v":0},{"$f":"+Details!AF548-Base!AF548","v":0},{"$f":"+Details!AG548-Base!AG548","v":0},{"$f":"+Details!AH548-Base!AH548","v":0},{"$f":"+Details!AI548-Base!AI548","v":0},{"$f":"+Details!AJ548-Base!AJ548","v":0},{"$f":"+Details!AK548-Base!AK548","v":0},{"$f":"+Details!AL548-Base!AL548","v":0},{"$f":"+Details!AM548-Base!AM548","v":0},{"$f":"+Details!AN548-Base!AN548","v":0},{"$f":"+Details!AO548-Base!AO548","v":0},{"$f":"+Details!AP548-Base!AP548","v":0},{"$f":"+Details!AQ548-Base!AQ548","v":0},{"$f":"+Details!AR548-Base!AR548","v":0},{"$f":"+Details!AS548-Base!AS548","v":0}]
[]
[null,"Calculation of inherited IRA distribution factors",null,null,"same as Full - not used in calculations above"]
[null,"method: stretch years"]
[null,"Inherited IRA 1",{"$f":"+Setup!E246","v":" you 2039  "},{"$f":"Inherit_Age","v":77},{"$f":"IF(Inherit_Term=\"s\",\"using\",\"\")","v":"using"},{"$f":"+Details!F552","v":0},{"$f":"+Details!G552","v":0},{"$f":"+Details!H552","v":0},{"$f":"+Details!I552","v":0},{"$f":"+Details!J552","v":0},{"$f":"+Details!K552","v":0},{"$f":"+Details!L552","v":0},{"$f":"+Details!M552","v":0},{"$f":"+Details!N552","v":0},{"$f":"+Details!O552","v":0},{"$f":"+Details!P552","v":0},{"$f":"+Details!Q552","v":0},{"$f":"+Details!R552","v":0},{"$f":"+Details!S552","v":0},{"$f":"+Details!T552","v":0},{"$f":"+Details!U552","v":0},{"$f":"+Details!V552","v":12.6},{"$f":"+Details!W552","v":11.6},{"$f":"+Details!X552","v":10.6},{"$f":"+Details!Y552","v":9.6},{"$f":"+Details!Z552","v":8.6},{"$f":"+Details!AA552","v":7.6},{"$f":"+Details!AB552","v":6.6},{"$f":"+Details!AC552","v":5.6},{"$f":"+Details!AD552","v":4.5999999999999996},{"$f":"+Details!AE552","v":3.5999999999999996},{"$f":"+Details!AF552","v":2.5999999999999996},{"$f":"+Details!AG552","v":1.5999999999999996},{"$f":"+Details!AH552","v":0.59999999999999964},{"$f":"+Details!AI552","v":0},{"$f":"+Details!AJ552","v":0},{"$f":"+Details!AK552","v":0},{"$f":"+Details!AL552","v":0},{"$f":"+Details!AM552","v":0},{"$f":"+Details!AN552","v":0},{"$f":"+Details!AO552","v":0},{"$f":"+Details!AP552","v":0},{"$f":"+Details!AQ552","v":0},{"$f":"+Details!AR552","v":0},{"$f":"+Details!AS552","v":0},null,null,null,null,null,{"$f":"+Details!F552-Base!F552","v":0},{"$f":"+Details!G552-Base!G552","v":0},{"$f":"+Details!H552-Base!H552","v":0},{"$f":"+Details!I552-Base!I552","v":0},{"$f":"+Details!J552-Base!J552","v":0},{"$f":"+Details!K552-Base!K552","v":0},{"$f":"+Details!L552-Base!L552","v":0},{"$f":"+Details!M552-Base!M552","v":0},{"$f":"+Details!N552-Base!N552","v":0},{"$f":"+Details!O552-Base!O552","v":0},{"$f":"+Details!P552-Base!P552","v":0},{"$f":"+Details!Q552-Base!Q552","v":0},{"$f":"+Details!R552-Base!R552","v":0},{"$f":"+Details!S552-Base!S552","v":0},{"$f":"+Details!T552-Base!T552","v":0},{"$f":"+Details!U552-Base!U552","v":0},{"$f":"+Details!V552-Base!V552","v":0},{"$f":"+Details!W552-Base!W552","v":0},{"$f":"+Details!X552-Base!X552","v":0},{"$f":"+Details!Y552-Base!Y552","v":0},{"$f":"+Details!Z552-Base!Z552","v":0},{"$f":"+Details!AA552-Base!AA552","v":0},{"$f":"+Details!AB552-Base!AB552","v":0},{"$f":"+Details!AC552-Base!AC552","v":0},{"$f":"+Details!AD552-Base!AD552","v":0},{"$f":"+Details!AE552-Base!AE552","v":0},{"$f":"+Details!AF552-Base!AF552","v":0},{"$f":"+Details!AG552-Base!AG552","v":0},{"$f":"+Details!AH552-Base!AH552","v":0},{"$f":"+Details!AI552-Base!AI552","v":0},{"$f":"+Details!AJ552-Base!AJ552","v":0},{"$f":"+Details!AK552-Base!AK552","v":0},{"$f":"+Details!AL552-Base!AL552","v":0},{"$f":"+Details!AM552-Base!AM552","v":0},{"$f":"+Details!AN552-Base!AN552","v":0},{"$f":"+Details!AO552-Base!AO552","v":0},{"$f":"+Details!AP552-Base!AP552","v":0},{"$f":"+Details!AQ552-Base!AQ552","v":0},{"$f":"+Details!AR552-Base!AR552","v":0},{"$f":"+Details!AS552-Base!AS552","v":0}]
[null,"Inherited IRA 2",{"$f":"+Setup!F246","v":"spouse 2035  "},{"$f":"Inherit_Age2","v":72},{"$f":"IF(Inherit_Term2=\"s\",\"using\",\"\")","v":""},{"$f":"+Details!F553","v":0},{"$f":"+Details!G553","v":0},{"$f":"+Details!H553","v":0},{"$f":"+Details!I553","v":0},{"$f":"+Details!J553","v":0},{"$f":"+Details!K553","v":0},{"$f":"+Details!L553","v":0},{"$f":"+Details!M553","v":0},{"$f":"+Details!N553","v":0},{"$f":"+Details!O553","v":0},{"$f":"+Details!P553","v":0},{"$f":"+Details!Q553","v":0},{"$f":"+Details!R553","v":16.399999999999999},{"$f":"+Details!S553","v":15.399999999999999},{"$f":"+Details!T553","v":14.399999999999999},{"$f":"+Details!U553","v":13.399999999999999},{"$f":"+Details!V553","v":12.399999999999999},{"$f":"+Details!W553","v":11.399999999999999},{"$f":"+Details!X553","v":10.399999999999999},{"$f":"+Details!Y553","v":9.3999999999999986},{"$f":"+Details!Z553","v":8.3999999999999986},{"$f":"+Details!AA553","v":7.3999999999999986},{"$f":"+Details!AB553","v":6.3999999999999986},{"$f":"+Details!AC553","v":5.3999999999999986},{"$f":"+Details!AD553","v":4.3999999999999986},{"$f":"+Details!AE553","v":3.3999999999999986},{"$f":"+Details!AF553","v":2.3999999999999986},{"$f":"+Details!AG553","v":1.3999999999999986},{"$f":"+Details!AH553","v":0.39999999999999858},{"$f":"+Details!AI553","v":0},{"$f":"+Details!AJ553","v":0},{"$f":"+Details!AK553","v":0},{"$f":"+Details!AL553","v":0},{"$f":"+Details!AM553","v":0},{"$f":"+Details!AN553","v":0},{"$f":"+Details!AO553","v":0},{"$f":"+Details!AP553","v":0},{"$f":"+Details!AQ553","v":0},{"$f":"+Details!AR553","v":0},{"$f":"+Details!AS553","v":0},null,null,null,null,null,{"$f":"+Details!F553-Base!F553","v":0},{"$f":"+Details!G553-Base!G553","v":0},{"$f":"+Details!H553-Base!H553","v":0},{"$f":"+Details!I553-Base!I553","v":0},{"$f":"+Details!J553-Base!J553","v":0},{"$f":"+Details!K553-Base!K553","v":0},{"$f":"+Details!L553-Base!L553","v":0},{"$f":"+Details!M553-Base!M553","v":0},{"$f":"+Details!N553-Base!N553","v":0},{"$f":"+Details!O553-Base!O553","v":0},{"$f":"+Details!P553-Base!P553","v":0},{"$f":"+Details!Q553-Base!Q553","v":0},{"$f":"+Details!R553-Base!R553","v":0},{"$f":"+Details!S553-Base!S553","v":0},{"$f":"+Details!T553-Base!T553","v":0},{"$f":"+Details!U553-Base!U553","v":0},{"$f":"+Details!V553-Base!V553","v":0},{"$f":"+Details!W553-Base!W553","v":0},{"$f":"+Details!X553-Base!X553","v":0},{"$f":"+Details!Y553-Base!Y553","v":0},{"$f":"+Details!Z553-Base!Z553","v":0},{"$f":"+Details!AA553-Base!AA553","v":0},{"$f":"+Details!AB553-Base!AB553","v":0},{"$f":"+Details!AC553-Base!AC553","v":0},{"$f":"+Details!AD553-Base!AD553","v":0},{"$f":"+Details!AE553-Base!AE553","v":0},{"$f":"+Details!AF553-Base!AF553","v":0},{"$f":"+Details!AG553-Base!AG553","v":0},{"$f":"+Details!AH553-Base!AH553","v":0},{"$f":"+Details!AI553-Base!AI553","v":0},{"$f":"+Details!AJ553-Base!AJ553","v":0},{"$f":"+Details!AK553-Base!AK553","v":0},{"$f":"+Details!AL553-Base!AL553","v":0},{"$f":"+Details!AM553-Base!AM553","v":0},{"$f":"+Details!AN553-Base!AN553","v":0},{"$f":"+Details!AO553-Base!AO553","v":0},{"$f":"+Details!AP553-Base!AP553","v":0},{"$f":"+Details!AQ553-Base!AQ553","v":0},{"$f":"+Details!AR553-Base!AR553","v":0},{"$f":"+Details!AS553-Base!AS553","v":0}]
[null,"method: 10 year"]
[null,"Inherited IRA 1",null,null,{"$f":"IF(Inherit_Term=\"t\",\"using\",\"\")","v":""},{"$f":"+Details!F555","v":0},{"$f":"+Details!G555","v":0},{"$f":"+Details!H555","v":0},{"$f":"+Details!I555","v":0},{"$f":"+Details!J555","v":0},{"$f":"+Details!K555","v":0},{"$f":"+Details!L555","v":0},{"$f":"+Details!M555","v":0},{"$f":"+Details!N555","v":0},{"$f":"+Details!O555","v":0},{"$f":"+Details!P555","v":0},{"$f":"+Details!Q555","v":0},{"$f":"+Details!R555","v":0},{"$f":"+Details!S555","v":0},{"$f":"+Details!T555","v":0},{"$f":"+Details!U555","v":0},{"$f":"+Details!V555","v":0},{"$f":"+Details!W555","v":0},{"$f":"+Details!X555","v":0},{"$f":"+Details!Y555","v":0},{"$f":"+Details!Z555","v":0},{"$f":"+Details!AA555","v":0},{"$f":"+Details!AB555","v":0},{"$f":"+Details!AC555","v":0},{"$f":"+Details!AD555","v":0},{"$f":"+Details!AE555","v":0},{"$f":"+Details!AF555","v":0},{"$f":"+Details!AG555","v":0},{"$f":"+Details!AH555","v":0},{"$f":"+Details!AI555","v":0},{"$f":"+Details!AJ555","v":0},{"$f":"+Details!AK555","v":0},{"$f":"+Details!AL555","v":0},{"$f":"+Details!AM555","v":0},{"$f":"+Details!AN555","v":0},{"$f":"+Details!AO555","v":0},{"$f":"+Details!AP555","v":0},{"$f":"+Details!AQ555","v":0},{"$f":"+Details!AR555","v":0},{"$f":"+Details!AS555","v":0},null,null,null,null,null,{"$f":"+Details!F555-Base!F555","v":0},{"$f":"+Details!G555-Base!G555","v":0},{"$f":"+Details!H555-Base!H555","v":0},{"$f":"+Details!I555-Base!I555","v":0},{"$f":"+Details!J555-Base!J555","v":0},{"$f":"+Details!K555-Base!K555","v":0},{"$f":"+Details!L555-Base!L555","v":0},{"$f":"+Details!M555-Base!M555","v":0},{"$f":"+Details!N555-Base!N555","v":0},{"$f":"+Details!O555-Base!O555","v":0},{"$f":"+Details!P555-Base!P555","v":0},{"$f":"+Details!Q555-Base!Q555","v":0},{"$f":"+Details!R555-Base!R555","v":0},{"$f":"+Details!S555-Base!S555","v":0},{"$f":"+Details!T555-Base!T555","v":0},{"$f":"+Details!U555-Base!U555","v":0},{"$f":"+Details!V555-Base!V555","v":0},{"$f":"+Details!W555-Base!W555","v":0},{"$f":"+Details!X555-Base!X555","v":0},{"$f":"+Details!Y555-Base!Y555","v":0},{"$f":"+Details!Z555-Base!Z555","v":0},{"$f":"+Details!AA555-Base!AA555","v":0},{"$f":"+Details!AB555-Base!AB555","v":0},{"$f":"+Details!AC555-Base!AC555","v":0},{"$f":"+Details!AD555-Base!AD555","v":0},{"$f":"+Details!AE555-Base!AE555","v":0},{"$f":"+Details!AF555-Base!AF555","v":0},{"$f":"+Details!AG555-Base!AG555","v":0},{"$f":"+Details!AH555-Base!AH555","v":0},{"$f":"+Details!AI555-Base!AI555","v":0},{"$f":"+Details!AJ555-Base!AJ555","v":0},{"$f":"+Details!AK555-Base!AK555","v":0},{"$f":"+Details!AL555-Base!AL555","v":0},{"$f":"+Details!AM555-Base!AM555","v":0},{"$f":"+Details!AN555-Base!AN555","v":0},{"$f":"+Details!AO555-Base!AO555","v":0},{"$f":"+Details!AP555-Base!AP555","v":0},{"$f":"+Details!AQ555-Base!AQ555","v":0},{"$f":"+Details!AR555-Base!AR555","v":0},{"$f":"+Details!AS555-Base!AS555","v":0}]
[null,"Inherited IRA 2",null,null,{"$f":"IF(Inherit_Term2=\"t\",\"using\",\"\")","v":"using"},{"$f":"+Details!F556","v":0},{"$f":"+Details!G556","v":0},{"$f":"+Details!H556","v":0},{"$f":"+Details!I556","v":0},{"$f":"+Details!J556","v":0},{"$f":"+Details!K556","v":0},{"$f":"+Details!L556","v":0},{"$f":"+Details!M556","v":0},{"$f":"+Details!N556","v":0},{"$f":"+Details!O556","v":0},{"$f":"+Details!P556","v":0},{"$f":"+Details!Q556","v":0},{"$f":"+Details!R556","v":10},{"$f":"+Details!S556","v":9.0909090909090917},{"$f":"+Details!T556","v":8.3333333333333339},{"$f":"+Details!U556","v":7.1428571428571423},{"$f":"+Details!V556","v":5.8823529411764701},{"$f":"+Details!W556","v":5},{"$f":"+Details!X556","v":4},{"$f":"+Details!Y556","v":3.0303030303030303},{"$f":"+Details!Z556","v":2},{"$f":"+Details!AA556","v":1},{"$f":"+Details!AB556","v":0},{"$f":"+Details!AC556","v":0},{"$f":"+Details!AD556","v":0},{"$f":"+Details!AE556","v":0},{"$f":"+Details!AF556","v":0},{"$f":"+Details!AG556","v":0},{"$f":"+Details!AH556","v":0},{"$f":"+Details!AI556","v":0},{"$f":"+Details!AJ556","v":0},{"$f":"+Details!AK556","v":0},{"$f":"+Details!AL556","v":0},{"$f":"+Details!AM556","v":0},{"$f":"+Details!AN556","v":0},{"$f":"+Details!AO556","v":0},{"$f":"+Details!AP556","v":0},{"$f":"+Details!AQ556","v":0},{"$f":"+Details!AR556","v":0},{"$f":"+Details!AS556","v":0},null,null,null,null,null,{"$f":"+Details!F556-Base!F556","v":0},{"$f":"+Details!G556-Base!G556","v":0},{"$f":"+Details!H556-Base!H556","v":0},{"$f":"+Details!I556-Base!I556","v":0},{"$f":"+Details!J556-Base!J556","v":0},{"$f":"+Details!K556-Base!K556","v":0},{"$f":"+Details!L556-Base!L556","v":0},{"$f":"+Details!M556-Base!M556","v":0},{"$f":"+Details!N556-Base!N556","v":0},{"$f":"+Details!O556-Base!O556","v":0},{"$f":"+Details!P556-Base!P556","v":0},{"$f":"+Details!Q556-Base!Q556","v":0},{"$f":"+Details!R556-Base!R556","v":0},{"$f":"+Details!S556-Base!S556","v":0},{"$f":"+Details!T556-Base!T556","v":0},{"$f":"+Details!U556-Base!U556","v":0},{"$f":"+Details!V556-Base!V556","v":0},{"$f":"+Details!W556-Base!W556","v":0},{"$f":"+Details!X556-Base!X556","v":0},{"$f":"+Details!Y556-Base!Y556","v":0},{"$f":"+Details!Z556-Base!Z556","v":0},{"$f":"+Details!AA556-Base!AA556","v":0},{"$f":"+Details!AB556-Base!AB556","v":0},{"$f":"+Details!AC556-Base!AC556","v":0},{"$f":"+Details!AD556-Base!AD556","v":0},{"$f":"+Details!AE556-Base!AE556","v":0},{"$f":"+Details!AF556-Base!AF556","v":0},{"$f":"+Details!AG556-Base!AG556","v":0},{"$f":"+Details!AH556-Base!AH556","v":0},{"$f":"+Details!AI556-Base!AI556","v":0},{"$f":"+Details!AJ556-Base!AJ556","v":0},{"$f":"+Details!AK556-Base!AK556","v":0},{"$f":"+Details!AL556-Base!AL556","v":0},{"$f":"+Details!AM556-Base!AM556","v":0},{"$f":"+Details!AN556-Base!AN556","v":0},{"$f":"+Details!AO556-Base!AO556","v":0},{"$f":"+Details!AP556-Base!AP556","v":0},{"$f":"+Details!AQ556-Base!AQ556","v":0},{"$f":"+Details!AR556-Base!AR556","v":0},{"$f":"+Details!AS556-Base!AS556","v":0}]
[]
[]
[null,"Calculation of RMD for IRA1 and IRA2"]
[null,"IRA1 Balance",null,null,null,{"$f":"+F9","v":500000},{"$f":"+G9","v":491200},480600,468100,453400,436400,416900,394600,369500,383200,398800,416400,419700,423100,426800,436000,444700,452700,459900,462200,463600,463800,462800,460400,456600,451300,444400,436000,425700,413700,0,0,0,0,0,0,0,0,0,0]
[null,"Default Table III",{"$f":"IF(RMD_Table=\"d\",\" using\",\" \")","v":" using"}]
[null,"IRA 1 RMD original owner",{"$f":"IF(IRA1_Owner=\"y\",\"Yours:\",\"Spouse:\") & \" start \" & IRA_RMD_Age","v":"Yours: start 73"},{"$f":"\"end at \" & IF(IRA1_Owner=\"y\",Your_End,Spouse_End)","v":"end at 85"},{"$f":"SUM(F562:AS562)","v":-282300},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(IRA1_Owner=\"y\",IF(IRA_RMD_Age<=F$4,-F9/INDEX('Tax Tables'!$D$317:$D$377,MATCH(F$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(IRA_RMD_Age<=F$5,-F9/INDEX('Tax Tables'!$D$317:$D$377,MATCH(F$5,'Tax Tables'!$C$317:$C$377,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(F9+F91+F94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=G$4,Your_End>=G$4),-G9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=G$5,Spouse_End>=G$5),-G9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(G9+G91+G94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=H$4,Your_End>=H$4),-H9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=H$5,Spouse_End>=H$5),-H9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(H9+H91+H94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=I$4,Your_End>=I$4),-I9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=I$5,Spouse_End>=I$5),-I9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(I9+I91+I94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=J$4,Your_End>=J$4),-J9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=J$5,Spouse_End>=J$5),-J9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(J9+J91+J94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=K$4,Your_End>=K$4),-K9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=K$5,Spouse_End>=K$5),-K9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(K9+K91+K94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=L$4,Your_End>=L$4),-L9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=L$5,Spouse_End>=L$5),-L9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(L9+L91+L94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=M$4,Your_End>=M$4),-M9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=M$5,Spouse_End>=M$5),-M9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(M9+M91+M94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=N$4,Your_End>=N$4),-N9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=N$5,Spouse_End>=N$5),-N9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(N9+N91+N94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=O$4,Your_End>=O$4),-O9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=O$5,Spouse_End>=O$5),-O9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(O9+O91+O94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=P$4,Your_End>=P$4),-P9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=P$5,Spouse_End>=P$5),-P9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(P9+P91+P94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Q$4,Your_End>=Q$4),-Q9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=Q$5,Spouse_End>=Q$5),-Q9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":-15700},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(Q9+Q91+Q94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=R$4,Your_End>=R$4),-R9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=R$5,Spouse_End>=R$5),-R9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":-16500},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(R9+R91+R94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=S$4,Your_End>=S$4),-S9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=S$5,Spouse_End>=S$5),-S9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":-17200},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(S9+S91+S94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=T$4,Your_End>=T$4),-T9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=T$5,Spouse_End>=T$5),-T9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":-18000},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(T9+T91+T94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=U$4,Your_End>=U$4),-U9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=U$5,Spouse_End>=U$5),-U9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":-19000},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(U9+U91+U94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=V$4,Your_End>=V$4),-V9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=V$5,Spouse_End>=V$5),-V9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":-20200},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(V9+V91+V94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=W$4,Your_End>=W$4),-W9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=W$5,Spouse_End>=W$5),-W9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":-21500},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(W9+W91+W94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=X$4,Your_End>=X$4),-X9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=X$5,Spouse_End>=X$5),-X9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":-22800},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(X9+X91+X94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Y$4,Your_End>=Y$4),-Y9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=Y$5,Spouse_End>=Y$5),-Y9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":-23800},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(Y9+Y91+Y94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Z$4,Your_End>=Z$4),-Z9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=Z$5,Spouse_End>=Z$5),-Z9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":-25100},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(Z9+Z91+Z94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AA$4,Your_End>=AA$4),-AA9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AA$5,Spouse_End>=AA$5),-AA9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":-26200},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AA9+AA91+AA94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AB$4,Your_End>=AB$4),-AB9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AB$5,Spouse_End>=AB$5),-AB9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":-27500},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AB9+AB91+AB94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AC$4,Your_End>=AC$4),-AC9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AC$5,Spouse_End>=AC$5),-AC9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":-28800},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AC9+AC91+AC94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AD$4,Your_End>=AD$4),-AD9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AD$5,Spouse_End>=AD$5),-AD9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AD9+AD91+AD94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AE$4,Your_End>=AE$4),-AE9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AE$5,Spouse_End>=AE$5),-AE9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AE9+AE91+AE94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AF$4,Your_End>=AF$4),-AF9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AF$5,Spouse_End>=AF$5),-AF9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AF9+AF91+AF94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AG$4,Your_End>=AG$4),-AG9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AG$5,Spouse_End>=AG$5),-AG9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AG9+AG91+AG94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AH$4,Your_End>=AH$4),-AH9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AH$5,Spouse_End>=AH$5),-AH9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AH9+AH91+AH94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AI$4,Your_End>=AI$4),-AI9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AI$5,Spouse_End>=AI$5),-AI9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AI9+AI91+AI94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AJ$4,Your_End>=AJ$4),-AJ9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AJ$5,Spouse_End>=AJ$5),-AJ9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AJ9+AJ91+AJ94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AK$4,Your_End>=AK$4),-AK9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AK$5,Spouse_End>=AK$5),-AK9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AK9+AK91+AK94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AL$4,Your_End>=AL$4),-AL9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AL$5,Spouse_End>=AL$5),-AL9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AL9+AL91+AL94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AM$4,Your_End>=AM$4),-AM9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AM$5,Spouse_End>=AM$5),-AM9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AM9+AM91+AM94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AN$4,Your_End>=AN$4),-AN9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AN$5,Spouse_End>=AN$5),-AN9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AN9+AN91+AN94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AO$4,Your_End>=AO$4),-AO9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AO$5,Spouse_End>=AO$5),-AO9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AO9+AO91+AO94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AP$4,Your_End>=AP$4),-AP9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AP$5,Spouse_End>=AP$5),-AP9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AP9+AP91+AP94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AQ$4,Your_End>=AQ$4),-AQ9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AQ$5,Spouse_End>=AQ$5),-AQ9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AQ9+AQ91+AQ94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AR$4,Your_End>=AR$4),-AR9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AR$5,Spouse_End>=AR$5),-AR9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(IRA_RMD_Age=0,0,IF(AR9+AR91+AR94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AS$4,Your_End>=AS$4),-AS9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AS$5,Spouse_End>=AS$5),-AS9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$5,'Tax Tables'!$C$317:$C$396,1)),0))))/Round_To,0)*Round_To","v":0},null,null,null,null,null,{"$f":"+Details!F562-Base!F562","v":0},{"$f":"+Details!G562-Base!G562","v":0},{"$f":"+Details!H562-Base!H562","v":0},{"$f":"+Details!I562-Base!I562","v":0},{"$f":"+Details!J562-Base!J562","v":0},{"$f":"+Details!K562-Base!K562","v":0},{"$f":"+Details!L562-Base!L562","v":0},{"$f":"+Details!M562-Base!M562","v":0},{"$f":"+Details!N562-Base!N562","v":0},{"$f":"+Details!O562-Base!O562","v":0},{"$f":"+Details!P562-Base!P562","v":0},{"$f":"+Details!Q562-Base!Q562","v":0},{"$f":"+Details!R562-Base!R562","v":0},{"$f":"+Details!S562-Base!S562","v":0},{"$f":"+Details!T562-Base!T562","v":0},{"$f":"+Details!U562-Base!U562","v":0},{"$f":"+Details!V562-Base!V562","v":0},{"$f":"+Details!W562-Base!W562","v":0},{"$f":"+Details!X562-Base!X562","v":0},{"$f":"+Details!Y562-Base!Y562","v":0},{"$f":"+Details!Z562-Base!Z562","v":0},{"$f":"+Details!AA562-Base!AA562","v":0},{"$f":"+Details!AB562-Base!AB562","v":0},{"$f":"+Details!AC562-Base!AC562","v":0},{"$f":"+Details!AD562-Base!AD562","v":0},{"$f":"+Details!AE562-Base!AE562","v":0},{"$f":"+Details!AF562-Base!AF562","v":0},{"$f":"+Details!AG562-Base!AG562","v":0},{"$f":"+Details!AH562-Base!AH562","v":0},{"$f":"+Details!AI562-Base!AI562","v":0},{"$f":"+Details!AJ562-Base!AJ562","v":0},{"$f":"+Details!AK562-Base!AK562","v":0},{"$f":"+Details!AL562-Base!AL562","v":0},{"$f":"+Details!AM562-Base!AM562","v":0},{"$f":"+Details!AN562-Base!AN562","v":0},{"$f":"+Details!AO562-Base!AO562","v":0},{"$f":"+Details!AP562-Base!AP562","v":0},{"$f":"+Details!AQ562-Base!AQ562","v":0},{"$f":"+Details!AR562-Base!AR562","v":0},{"$f":"+Details!AS562-Base!AS562","v":0}]
[null,"IRA 1 RMD beneficiary",{"$f":"IF(IRA1_RMD=\"d\",\"Using\",\"-\")","v":"Using"},{"$f":"IF(IRA1_Owner=\"s\",Spouse_End_Input +1,Your_End_Input+1) & \" - \" & IF(IRA1_Owner=\"s\",Your_End,Spouse_End)","v":"86 - 90"},{"$f":"SUM(F563:AS563)","v":-198400},null,{"$f":"ROUND(IF(F9+F91+F94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=G$4,Spouse_End<G$5),-G9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(G$4>=IRA_RMD_Age,AND(Spouse_End>=G$5,Your_End<G$4)),-G9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(G9+G91+G94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=H$4,Spouse_End<H$5),-H9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(H$4>=IRA_RMD_Age,AND(Spouse_End>=H$5,Your_End<H$4)),-H9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(H9+H91+H94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=I$4,Spouse_End<I$5),-I9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(I$4>=IRA_RMD_Age,AND(Spouse_End>=I$5,Your_End<I$4)),-I9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(I9+I91+I94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=J$4,Spouse_End<J$5),-J9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(J$4>=IRA_RMD_Age,AND(Spouse_End>=J$5,Your_End<J$4)),-J9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(J9+J91+J94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=K$4,Spouse_End<K$5),-K9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(K$4>=IRA_RMD_Age,AND(Spouse_End>=K$5,Your_End<K$4)),-K9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(K9+K91+K94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=L$4,Spouse_End<L$5),-L9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(L$4>=IRA_RMD_Age,AND(Spouse_End>=L$5,Your_End<L$4)),-L9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(L9+L91+L94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=M$4,Spouse_End<M$5),-M9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(M$4>=IRA_RMD_Age,AND(Spouse_End>=M$5,Your_End<M$4)),-M9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(M9+M91+M94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=N$4,Spouse_End<N$5),-N9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(N$4>=IRA_RMD_Age,AND(Spouse_End>=N$5,Your_End<N$4)),-N9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(N9+N91+N94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=O$4,Spouse_End<O$5),-O9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(O$4>=IRA_RMD_Age,AND(Spouse_End>=O$5,Your_End<O$4)),-O9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(O9+O91+O94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=P$4,Spouse_End<P$5),-P9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(P$4>=IRA_RMD_Age,AND(Spouse_End>=P$5,Your_End<P$4)),-P9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(P9+P91+P94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Q$4,Spouse_End<Q$5),-Q9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Q$4>=IRA_RMD_Age,AND(Spouse_End>=Q$5,Your_End<Q$4)),-Q9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Q9+Q91+Q94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=R$4,Spouse_End<R$5),-R9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(R$4>=IRA_RMD_Age,AND(Spouse_End>=R$5,Your_End<R$4)),-R9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(R9+R91+R94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=S$4,Spouse_End<S$5),-S9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(S$4>=IRA_RMD_Age,AND(Spouse_End>=S$5,Your_End<S$4)),-S9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(S9+S91+S94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=T$4,Spouse_End<T$5),-T9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(T$4>=IRA_RMD_Age,AND(Spouse_End>=T$5,Your_End<T$4)),-T9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(T9+T91+T94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=U$4,Spouse_End<U$5),-U9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(U$4>=IRA_RMD_Age,AND(Spouse_End>=U$5,Your_End<U$4)),-U9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(U9+U91+U94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=V$4,Spouse_End<V$5),-V9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(V$4>=IRA_RMD_Age,AND(Spouse_End>=V$5,Your_End<V$4)),-V9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(V9+V91+V94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=W$4,Spouse_End<W$5),-W9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(W$4>=IRA_RMD_Age,AND(Spouse_End>=W$5,Your_End<W$4)),-W9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(W9+W91+W94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=X$4,Spouse_End<X$5),-X9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(X$4>=IRA_RMD_Age,AND(Spouse_End>=X$5,Your_End<X$4)),-X9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(X9+X91+X94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Y$4,Spouse_End<Y$5),-Y9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Y$4>=IRA_RMD_Age,AND(Spouse_End>=Y$5,Your_End<Y$4)),-Y9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Y9+Y91+Y94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Z$4,Spouse_End<Z$5),-Z9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Z$4>=IRA_RMD_Age,AND(Spouse_End>=Z$5,Your_End<Z$4)),-Z9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Z9+Z91+Z94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AA$4,Spouse_End<AA$5),-AA9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AA$4>=IRA_RMD_Age,AND(Spouse_End>=AA$5,Your_End<AA$4)),-AA9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AA9+AA91+AA94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AB$4,Spouse_End<AB$5),-AB9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AB$4>=IRA_RMD_Age,AND(Spouse_End>=AB$5,Your_End<AB$4)),-AB9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AB9+AB91+AB94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AC$4,Spouse_End<AC$5),-AC9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AC$4>=IRA_RMD_Age,AND(Spouse_End>=AC$5,Your_End<AC$4)),-AC9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AC9+AC91+AC94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AD$4,Spouse_End<AD$5),-AD9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AD$4>=IRA_RMD_Age,AND(Spouse_End>=AD$5,Your_End<AD$4)),-AD9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-30000},{"$f":"ROUND(IF(AD9+AD91+AD94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AE$4,Spouse_End<AE$5),-AE9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AE$4>=IRA_RMD_Age,AND(Spouse_End>=AE$5,Your_End<AE$4)),-AE9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-31300},{"$f":"ROUND(IF(AE9+AE91+AE94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AF$4,Spouse_End<AF$5),-AF9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AF$4>=IRA_RMD_Age,AND(Spouse_End>=AF$5,Your_End<AF$4)),-AF9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-32400},{"$f":"ROUND(IF(AF9+AF91+AF94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AG$4,Spouse_End<AG$5),-AG9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AG$4>=IRA_RMD_Age,AND(Spouse_End>=AG$5,Your_End<AG$4)),-AG9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-33800},{"$f":"ROUND(IF(AG9+AG91+AG94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AH$4,Spouse_End<AH$5),-AH9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AH$4>=IRA_RMD_Age,AND(Spouse_End>=AH$5,Your_End<AH$4)),-AH9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-34900},{"$f":"ROUND(IF(AH9+AH91+AH94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AI$4,Spouse_End<AI$5),-AI9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AI$4>=IRA_RMD_Age,AND(Spouse_End>=AI$5,Your_End<AI$4)),-AI9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-36000},{"$f":"ROUND(IF(AI9+AI91+AI94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AJ$4,Spouse_End<AJ$5),-AJ9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AJ$4>=IRA_RMD_Age,AND(Spouse_End>=AJ$5,Your_End<AJ$4)),-AJ9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AJ9+AJ91+AJ94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AK$4,Spouse_End<AK$5),-AK9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AK$4>=IRA_RMD_Age,AND(Spouse_End>=AK$5,Your_End<AK$4)),-AK9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AK9+AK91+AK94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AL$4,Spouse_End<AL$5),-AL9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AL$4>=IRA_RMD_Age,AND(Spouse_End>=AL$5,Your_End<AL$4)),-AL9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AL9+AL91+AL94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AM$4,Spouse_End<AM$5),-AM9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AM$4>=IRA_RMD_Age,AND(Spouse_End>=AM$5,Your_End<AM$4)),-AM9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AM9+AM91+AM94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AN$4,Spouse_End<AN$5),-AN9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AN$4>=IRA_RMD_Age,AND(Spouse_End>=AN$5,Your_End<AN$4)),-AN9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AN9+AN91+AN94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AO$4,Spouse_End<AO$5),-AO9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AO$4>=IRA_RMD_Age,AND(Spouse_End>=AO$5,Your_End<AO$4)),-AO9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AO9+AO91+AO94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AP$4,Spouse_End<AP$5),-AP9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AP$4>=IRA_RMD_Age,AND(Spouse_End>=AP$5,Your_End<AP$4)),-AP9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AP9+AP91+AP94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AQ$4,Spouse_End<AQ$5),-AQ9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AQ$4>=IRA_RMD_Age,AND(Spouse_End>=AQ$5,Your_End<AQ$4)),-AQ9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AQ9+AQ91+AQ94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AR$4,Spouse_End<AR$5),-AR9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AR$4>=IRA_RMD_Age,AND(Spouse_End>=AR$5,Your_End<AR$4)),-AR9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AR9+AR91+AR94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AS$4,Spouse_End<AS$5),-AS9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AS$4>=IRA_RMD_Age,AND(Spouse_End>=AS$5,Your_End<AS$4)),-AS9/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},null,null,null,null,null,{"$f":"+Details!F563-Base!F563","v":0},{"$f":"+Details!G563-Base!G563","v":0},{"$f":"+Details!H563-Base!H563","v":0},{"$f":"+Details!I563-Base!I563","v":0},{"$f":"+Details!J563-Base!J563","v":0},{"$f":"+Details!K563-Base!K563","v":0},{"$f":"+Details!L563-Base!L563","v":0},{"$f":"+Details!M563-Base!M563","v":0},{"$f":"+Details!N563-Base!N563","v":0},{"$f":"+Details!O563-Base!O563","v":0},{"$f":"+Details!P563-Base!P563","v":0},{"$f":"+Details!Q563-Base!Q563","v":0},{"$f":"+Details!R563-Base!R563","v":0},{"$f":"+Details!S563-Base!S563","v":0},{"$f":"+Details!T563-Base!T563","v":0},{"$f":"+Details!U563-Base!U563","v":0},{"$f":"+Details!V563-Base!V563","v":0},{"$f":"+Details!W563-Base!W563","v":0},{"$f":"+Details!X563-Base!X563","v":0},{"$f":"+Details!Y563-Base!Y563","v":0},{"$f":"+Details!Z563-Base!Z563","v":0},{"$f":"+Details!AA563-Base!AA563","v":0},{"$f":"+Details!AB563-Base!AB563","v":0},{"$f":"+Details!AC563-Base!AC563","v":0},{"$f":"+Details!AD563-Base!AD563","v":0},{"$f":"+Details!AE563-Base!AE563","v":0},{"$f":"+Details!AF563-Base!AF563","v":0},{"$f":"+Details!AG563-Base!AG563","v":0},{"$f":"+Details!AH563-Base!AH563","v":0},{"$f":"+Details!AI563-Base!AI563","v":0},{"$f":"+Details!AJ563-Base!AJ563","v":0},{"$f":"+Details!AK563-Base!AK563","v":0},{"$f":"+Details!AL563-Base!AL563","v":0},{"$f":"+Details!AM563-Base!AM563","v":0},{"$f":"+Details!AN563-Base!AN563","v":0},{"$f":"+Details!AO563-Base!AO563","v":0},{"$f":"+Details!AP563-Base!AP563","v":0},{"$f":"+Details!AQ563-Base!AQ563","v":0},{"$f":"+Details!AR563-Base!AR563","v":0},{"$f":"+Details!AS563-Base!AS563","v":0}]
[null,"IRA 1 RMD beneficiary - alternative",{"$f":"IF(IRA1_RMD=\"a\",\"Using\",\"-\")","v":"-"},{"$f":"IF(IRA1_Owner=\"s\",Spouse_End_Input +1,Your_End_Input+1) & \" - \" & IF(IRA1_Owner=\"s\",Your_End,Spouse_End)","v":"86 - 90"},{"$f":"SUM(F564:AS564)","v":-415300},null,{"$f":"ROUND(IF(F9+F91+F94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=G$4,Spouse_End<G$5),-G9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(G$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=G$5,Your_End<G$4),-G9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(G$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(G9+G91+G94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=H$4,Spouse_End<H$5),-H9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(H$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=H$5,Your_End<H$4),-H9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(H$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(H9+H91+H94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=I$4,Spouse_End<I$5),-I9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(I$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=I$5,Your_End<I$4),-I9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(I$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(I9+I91+I94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=J$4,Spouse_End<J$5),-J9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(J$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=J$5,Your_End<J$4),-J9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(J$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(J9+J91+J94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=K$4,Spouse_End<K$5),-K9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(K$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=K$5,Your_End<K$4),-K9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(K$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(K9+K91+K94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=L$4,Spouse_End<L$5),-L9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(L$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=L$5,Your_End<L$4),-L9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(L$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(L9+L91+L94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=M$4,Spouse_End<M$5),-M9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(M$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=M$5,Your_End<M$4),-M9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(M$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(M9+M91+M94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=N$4,Spouse_End<N$5),-N9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(N$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=N$5,Your_End<N$4),-N9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(N$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(N9+N91+N94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=O$4,Spouse_End<O$5),-O9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(O$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=O$5,Your_End<O$4),-O9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(O$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(O9+O91+O94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=P$4,Spouse_End<P$5),-P9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(P$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=P$5,Your_End<P$4),-P9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(P$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(P9+P91+P94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Q$4,Spouse_End<Q$5),-Q9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(Q$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Q$5,Your_End<Q$4),-Q9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(Q$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Q9+Q91+Q94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=R$4,Spouse_End<R$5),-R9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(R$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=R$5,Your_End<R$4),-R9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(R$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(R9+R91+R94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=S$4,Spouse_End<S$5),-S9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(S$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=S$5,Your_End<S$4),-S9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(S$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(S9+S91+S94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=T$4,Spouse_End<T$5),-T9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(T$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=T$5,Your_End<T$4),-T9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(T$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(T9+T91+T94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=U$4,Spouse_End<U$5),-U9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(U$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=U$5,Your_End<U$4),-U9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(U$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(U9+U91+U94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=V$4,Spouse_End<V$5),-V9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(V$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=V$5,Your_End<V$4),-V9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(V$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(V9+V91+V94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=W$4,Spouse_End<W$5),-W9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(W$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=W$5,Your_End<W$4),-W9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(W$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(W9+W91+W94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=X$4,Spouse_End<X$5),-X9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(X$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=X$5,Your_End<X$4),-X9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(X$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(X9+X91+X94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Y$4,Spouse_End<Y$5),-Y9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(Y$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Y$5,Your_End<Y$4),-Y9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(Y$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Y9+Y91+Y94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Z$4,Spouse_End<Z$5),-Z9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(Z$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Z$5,Your_End<Z$4),-Z9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(Z$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Z9+Z91+Z94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AA$4,Spouse_End<AA$5),-AA9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AA$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AA$5,Your_End<AA$4),-AA9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AA$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AA9+AA91+AA94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AB$4,Spouse_End<AB$5),-AB9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AB$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AB$5,Your_End<AB$4),-AB9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AB$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AB9+AB91+AB94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AC$4,Spouse_End<AC$5),-AC9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AC$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AC$5,Your_End<AC$4),-AC9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AC$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AC9+AC91+AC94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AD$4,Spouse_End<AD$5),-AD9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AD$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AD$5,Your_End<AD$4),-AD9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AD$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-60100},{"$f":"ROUND(IF(AD9+AD91+AD94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AE$4,Spouse_End<AE$5),-AE9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AE$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AE$5,Your_End<AE$4),-AE9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AE$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-63600},{"$f":"ROUND(IF(AE9+AE91+AE94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AF$4,Spouse_End<AF$5),-AF9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AF$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AF$5,Your_End<AF$4),-AF9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AF$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-67300},{"$f":"ROUND(IF(AF9+AF91+AF94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AG$4,Spouse_End<AG$5),-AG9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AG$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AG$5,Your_End<AG$4),-AG9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AG$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-71500},{"$f":"ROUND(IF(AG9+AG91+AG94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AH$4,Spouse_End<AH$5),-AH9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AH$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AH$5,Your_End<AH$4),-AH9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AH$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-74700},{"$f":"ROUND(IF(AH9+AH91+AH94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AI$4,Spouse_End<AI$5),-AI9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AI$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AI$5,Your_End<AI$4),-AI9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AI$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-78100},{"$f":"ROUND(IF(AI9+AI91+AI94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AJ$4,Spouse_End<AJ$5),-AJ9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AJ$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AJ$5,Your_End<AJ$4),-AJ9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AJ$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AJ9+AJ91+AJ94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AK$4,Spouse_End<AK$5),-AK9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AK$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AK$5,Your_End<AK$4),-AK9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AK$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AK9+AK91+AK94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AL$4,Spouse_End<AL$5),-AL9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AL$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AL$5,Your_End<AL$4),-AL9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AL$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AL9+AL91+AL94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AM$4,Spouse_End<AM$5),-AM9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AM$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AM$5,Your_End<AM$4),-AM9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AM$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AM9+AM91+AM94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AN$4,Spouse_End<AN$5),-AN9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AN$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AN$5,Your_End<AN$4),-AN9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AN$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AN9+AN91+AN94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AO$4,Spouse_End<AO$5),-AO9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AO$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AO$5,Your_End<AO$4),-AO9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AO$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AO9+AO91+AO94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AP$4,Spouse_End<AP$5),-AP9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AP$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AP$5,Your_End<AP$4),-AP9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AP$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AP9+AP91+AP94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AQ$4,Spouse_End<AQ$5),-AQ9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AQ$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AQ$5,Your_End<AQ$4),-AQ9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AQ$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AQ9+AQ91+AQ94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AR$4,Spouse_End<AR$5),-AR9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AR$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AR$5,Your_End<AR$4),-AR9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AR$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AR9+AR91+AR94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AS$4,Spouse_End<AS$5),-AS9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AS$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AS$5,Your_End<AS$4),-AS9/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AS$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0}]
[null,"Distribution Period - default",{"$f":"IF(IRA1_RMD=\"d\",\"Using\",\"-\")","v":"Using"},null,null,{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=F$4,Your_End>=F$4),INDEX('Tax Tables'!$D$317:$D$377,MATCH(F$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=F$5,Spouse_End>=F$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(F$5,'Tax Tables'!$C$317:$C$377,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=F$4,Spouse_End<F$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(F$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=F$5,Your_End<F$4),INDEX('Tax Tables'!$D$317:$D$377,MATCH(F$4,'Tax Tables'!$C$317:$C$377,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=G$4,Your_End>=G$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=G$5,Spouse_End>=G$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=G$4,Spouse_End<G$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(F$4>=IRA_RMD_Age,AND(Spouse_End>=G$5,Your_End<G$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=H$4,Your_End>=H$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=H$5,Spouse_End>=H$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=H$4,Spouse_End<H$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(G$4>=IRA_RMD_Age,AND(Spouse_End>=H$5,Your_End<H$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=I$4,Your_End>=I$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=I$5,Spouse_End>=I$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=I$4,Spouse_End<I$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(H$4>=IRA_RMD_Age,AND(Spouse_End>=I$5,Your_End<I$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=J$4,Your_End>=J$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=J$5,Spouse_End>=J$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=J$4,Spouse_End<J$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(I$4>=IRA_RMD_Age,AND(Spouse_End>=J$5,Your_End<J$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=K$4,Your_End>=K$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=K$5,Spouse_End>=K$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=K$4,Spouse_End<K$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(J$4>=IRA_RMD_Age,AND(Spouse_End>=K$5,Your_End<K$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=L$4,Your_End>=L$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=L$5,Spouse_End>=L$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=L$4,Spouse_End<L$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(K$4>=IRA_RMD_Age,AND(Spouse_End>=L$5,Your_End<L$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=M$4,Your_End>=M$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=M$5,Spouse_End>=M$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=M$4,Spouse_End<M$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(L$4>=IRA_RMD_Age,AND(Spouse_End>=M$5,Your_End<M$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=N$4,Your_End>=N$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=N$5,Spouse_End>=N$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=N$4,Spouse_End<N$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(M$4>=IRA_RMD_Age,AND(Spouse_End>=N$5,Your_End<N$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=O$4,Your_End>=O$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=O$5,Spouse_End>=O$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=O$4,Spouse_End<O$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(N$4>=IRA_RMD_Age,AND(Spouse_End>=O$5,Your_End<O$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=P$4,Your_End>=P$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=P$5,Spouse_End>=P$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=P$4,Spouse_End<P$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(O$4>=IRA_RMD_Age,AND(Spouse_End>=P$5,Your_End<P$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Q$4,Your_End>=Q$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=Q$5,Spouse_End>=Q$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Q$4,Spouse_End<Q$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(P$4>=IRA_RMD_Age,AND(Spouse_End>=Q$5,Your_End<Q$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":26.5},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=R$4,Your_End>=R$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=R$5,Spouse_End>=R$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=R$4,Spouse_End<R$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Q$4>=IRA_RMD_Age,AND(Spouse_End>=R$5,Your_End<R$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":25.5},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=S$4,Your_End>=S$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=S$5,Spouse_End>=S$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=S$4,Spouse_End<S$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(R$4>=IRA_RMD_Age,AND(Spouse_End>=S$5,Your_End<S$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":24.6},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=T$4,Your_End>=T$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=T$5,Spouse_End>=T$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=T$4,Spouse_End<T$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(S$4>=IRA_RMD_Age,AND(Spouse_End>=T$5,Your_End<T$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":23.7},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=U$4,Your_End>=U$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=U$5,Spouse_End>=U$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=U$4,Spouse_End<U$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(T$4>=IRA_RMD_Age,AND(Spouse_End>=U$5,Your_End<U$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":22.9},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=V$4,Your_End>=V$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=V$5,Spouse_End>=V$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=V$4,Spouse_End<V$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(U$4>=IRA_RMD_Age,AND(Spouse_End>=V$5,Your_End<V$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":22},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=W$4,Your_End>=W$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=W$5,Spouse_End>=W$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=W$4,Spouse_End<W$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(V$4>=IRA_RMD_Age,AND(Spouse_End>=W$5,Your_End<W$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":21.1},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=X$4,Your_End>=X$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=X$5,Spouse_End>=X$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=X$4,Spouse_End<X$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(W$4>=IRA_RMD_Age,AND(Spouse_End>=X$5,Your_End<X$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":20.2},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Y$4,Your_End>=Y$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=Y$5,Spouse_End>=Y$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Y$4,Spouse_End<Y$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(X$4>=IRA_RMD_Age,AND(Spouse_End>=Y$5,Your_End<Y$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":19.399999999999999},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Z$4,Your_End>=Z$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=Z$5,Spouse_End>=Z$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Z$4,Spouse_End<Z$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Y$4>=IRA_RMD_Age,AND(Spouse_End>=Z$5,Your_End<Z$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":18.5},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AA$4,Your_End>=AA$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AA$5,Spouse_End>=AA$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AA$4,Spouse_End<AA$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Z$4>=IRA_RMD_Age,AND(Spouse_End>=AA$5,Your_End<AA$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":17.7},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AB$4,Your_End>=AB$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AB$5,Spouse_End>=AB$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AB$4,Spouse_End<AB$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AA$4>=IRA_RMD_Age,AND(Spouse_End>=AB$5,Your_End<AB$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":16.8},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AC$4,Your_End>=AC$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AC$5,Spouse_End>=AC$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AC$4,Spouse_End<AC$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AB$4>=IRA_RMD_Age,AND(Spouse_End>=AC$5,Your_End<AC$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":16},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AD$4,Your_End>=AD$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AD$5,Spouse_End>=AD$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AD$4,Spouse_End<AD$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AC$4>=IRA_RMD_Age,AND(Spouse_End>=AD$5,Your_End<AD$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":15.2},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AE$4,Your_End>=AE$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AE$5,Spouse_End>=AE$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AE$4,Spouse_End<AE$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AD$4>=IRA_RMD_Age,AND(Spouse_End>=AE$5,Your_End<AE$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":14.4},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AF$4,Your_End>=AF$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AF$5,Spouse_End>=AF$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AF$4,Spouse_End<AF$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AE$4>=IRA_RMD_Age,AND(Spouse_End>=AF$5,Your_End<AF$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":13.7},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AG$4,Your_End>=AG$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AG$5,Spouse_End>=AG$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AG$4,Spouse_End<AG$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AF$4>=IRA_RMD_Age,AND(Spouse_End>=AG$5,Your_End<AG$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":12.9},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AH$4,Your_End>=AH$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AH$5,Spouse_End>=AH$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AH$4,Spouse_End<AH$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AG$4>=IRA_RMD_Age,AND(Spouse_End>=AH$5,Your_End<AH$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":12.2},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AI$4,Your_End>=AI$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AI$5,Spouse_End>=AI$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AI$4,Spouse_End<AI$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AH$4>=IRA_RMD_Age,AND(Spouse_End>=AI$5,Your_End<AI$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":11.5},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AJ$4,Your_End>=AJ$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AJ$5,Spouse_End>=AJ$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AJ$4,Spouse_End<AJ$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AI$4>=IRA_RMD_Age,AND(Spouse_End>=AJ$5,Your_End<AJ$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AK$4,Your_End>=AK$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AK$5,Spouse_End>=AK$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AK$4,Spouse_End<AK$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AJ$4>=IRA_RMD_Age,AND(Spouse_End>=AK$5,Your_End<AK$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AL$4,Your_End>=AL$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AL$5,Spouse_End>=AL$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AL$4,Spouse_End<AL$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AK$4>=IRA_RMD_Age,AND(Spouse_End>=AL$5,Your_End<AL$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AM$4,Your_End>=AM$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AM$5,Spouse_End>=AM$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AM$4,Spouse_End<AM$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AL$4>=IRA_RMD_Age,AND(Spouse_End>=AM$5,Your_End<AM$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AN$4,Your_End>=AN$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AN$5,Spouse_End>=AN$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AN$4,Spouse_End<AN$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AM$4>=IRA_RMD_Age,AND(Spouse_End>=AN$5,Your_End<AN$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AO$4,Your_End>=AO$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AO$5,Spouse_End>=AO$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AO$4,Spouse_End<AO$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AN$4>=IRA_RMD_Age,AND(Spouse_End>=AO$5,Your_End<AO$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AP$4,Your_End>=AP$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AP$5,Spouse_End>=AP$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AP$4,Spouse_End<AP$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AO$4>=IRA_RMD_Age,AND(Spouse_End>=AP$5,Your_End<AP$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AQ$4,Your_End>=AQ$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AQ$5,Spouse_End>=AQ$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AQ$4,Spouse_End<AQ$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AP$4>=IRA_RMD_Age,AND(Spouse_End>=AQ$5,Your_End<AQ$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AR$4,Your_End>=AR$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AR$5,Spouse_End>=AR$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AR$4,Spouse_End<AR$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AQ$4>=IRA_RMD_Age,AND(Spouse_End>=AR$5,Your_End<AR$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AS$4,Your_End>=AS$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AS$5,Spouse_End>=AS$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$5,'Tax Tables'!$C$317:$C$396,1)),0))+IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AS$4,Spouse_End<AS$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(AR$4>=IRA_RMD_Age,AND(Spouse_End>=AS$5,Your_End<AS$4)),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0}]
[null,"Distribution Period - alternative",{"$f":"IF(IRA1_RMD=\"a\",\"Using\",\"-\")","v":"-"},null,null,null,{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=G$4,Your_End>=G$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(G$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=G$5,Spouse_End>=G$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(G$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=G$4,Spouse_End<G$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(G$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=G$5,Your_End<G$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(G$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=H$4,Your_End>=H$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(H$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=H$5,Spouse_End>=H$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(H$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=H$4,Spouse_End<H$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(H$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=H$5,Your_End<H$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(H$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=I$4,Your_End>=I$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(I$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=I$5,Spouse_End>=I$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(I$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=I$4,Spouse_End<I$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(I$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=I$5,Your_End<I$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(I$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=J$4,Your_End>=J$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(J$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=J$5,Spouse_End>=J$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(J$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=J$4,Spouse_End<J$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(J$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=J$5,Your_End<J$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(J$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=K$4,Your_End>=K$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(K$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=K$5,Spouse_End>=K$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(K$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=K$4,Spouse_End<K$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(K$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=K$5,Your_End<K$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(K$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=L$4,Your_End>=L$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(L$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=L$5,Spouse_End>=L$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(L$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=L$4,Spouse_End<L$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(L$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=L$5,Your_End<L$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(L$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=M$4,Your_End>=M$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(M$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=M$5,Spouse_End>=M$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(M$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=M$4,Spouse_End<M$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(M$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=M$5,Your_End<M$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(M$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=N$4,Your_End>=N$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(N$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=N$5,Spouse_End>=N$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(N$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=N$4,Spouse_End<N$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(N$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=N$5,Your_End<N$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(N$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=O$4,Your_End>=O$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(O$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=O$5,Spouse_End>=O$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(O$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=O$4,Spouse_End<O$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(O$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=O$5,Your_End<O$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(O$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=P$4,Your_End>=P$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(P$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=P$5,Spouse_End>=P$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(P$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=P$4,Spouse_End<P$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(P$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=P$5,Your_End<P$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(P$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Q$4,Your_End>=Q$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=Q$5,Spouse_End>=Q$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(Q$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=Q$4,Spouse_End<Q$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Q$5,Your_End<Q$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(Q$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":26.5},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=R$4,Your_End>=R$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(R$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=R$5,Spouse_End>=R$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(R$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=R$4,Spouse_End<R$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(R$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=R$5,Your_End<R$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(R$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":25.5},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=S$4,Your_End>=S$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(S$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=S$5,Spouse_End>=S$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(S$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=S$4,Spouse_End<S$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(S$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=S$5,Your_End<S$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(S$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":24.6},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=T$4,Your_End>=T$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(T$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=T$5,Spouse_End>=T$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(T$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=T$4,Spouse_End<T$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(T$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=T$5,Your_End<T$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(T$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":23.7},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=U$4,Your_End>=U$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(U$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=U$5,Spouse_End>=U$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(U$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=U$4,Spouse_End<U$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(U$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=U$5,Your_End<U$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(U$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":22.9},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=V$4,Your_End>=V$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(V$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=V$5,Spouse_End>=V$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(V$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=V$4,Spouse_End<V$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(V$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=V$5,Your_End<V$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(V$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":22},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=W$4,Your_End>=W$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(W$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=W$5,Spouse_End>=W$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(W$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=W$4,Spouse_End<W$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(W$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=W$5,Your_End<W$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(W$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":21.1},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=X$4,Your_End>=X$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(X$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=X$5,Spouse_End>=X$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(X$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=X$4,Spouse_End<X$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(X$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=X$5,Your_End<X$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(X$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":20.2},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Y$4,Your_End>=Y$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=Y$5,Spouse_End>=Y$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(Y$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=Y$4,Spouse_End<Y$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Y$5,Your_End<Y$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(Y$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":19.399999999999999},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Z$4,Your_End>=Z$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=Z$5,Spouse_End>=Z$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(Z$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=Z$4,Spouse_End<Z$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Z$5,Your_End<Z$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(Z$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":18.5},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AA$4,Your_End>=AA$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AA$5,Spouse_End>=AA$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AA$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AA$4,Spouse_End<AA$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AA$5,Your_End<AA$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AA$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":17.7},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AB$4,Your_End>=AB$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AB$5,Spouse_End>=AB$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AB$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AB$4,Spouse_End<AB$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AB$5,Your_End<AB$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AB$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":16.8},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AC$4,Your_End>=AC$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AC$5,Spouse_End>=AC$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AC$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AC$4,Spouse_End<AC$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AC$5,Your_End<AC$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AC$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":16},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AD$4,Your_End>=AD$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AD$5,Spouse_End>=AD$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AD$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AD$4,Spouse_End<AD$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AD$5,Your_End<AD$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AD$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":7.6},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AE$4,Your_End>=AE$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AE$5,Spouse_End>=AE$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AE$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AE$4,Spouse_End<AE$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AE$5,Your_End<AE$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AE$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":7.1},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AF$4,Your_End>=AF$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AF$5,Spouse_End>=AF$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AF$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AF$4,Spouse_End<AF$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AF$5,Your_End<AF$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AF$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":6.6},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AG$4,Your_End>=AG$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AG$5,Spouse_End>=AG$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AG$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AG$4,Spouse_End<AG$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AG$5,Your_End<AG$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AG$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":6.1},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AH$4,Your_End>=AH$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AH$5,Spouse_End>=AH$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AH$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AH$4,Spouse_End<AH$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AH$5,Your_End<AH$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AH$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":5.7},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AI$4,Your_End>=AI$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AI$5,Spouse_End>=AI$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AI$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AI$4,Spouse_End<AI$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AI$5,Your_End<AI$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AI$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":5.3},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AJ$4,Your_End>=AJ$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AJ$5,Spouse_End>=AJ$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AJ$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AJ$4,Spouse_End<AJ$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AJ$5,Your_End<AJ$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AJ$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AK$4,Your_End>=AK$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AK$5,Spouse_End>=AK$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AK$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AK$4,Spouse_End<AK$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AK$5,Your_End<AK$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AK$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AL$4,Your_End>=AL$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AL$5,Spouse_End>=AL$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AL$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AL$4,Spouse_End<AL$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AL$5,Your_End<AL$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AL$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AM$4,Your_End>=AM$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AM$5,Spouse_End>=AM$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AM$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AM$4,Spouse_End<AM$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AM$5,Your_End<AM$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AM$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AN$4,Your_End>=AN$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AN$5,Spouse_End>=AN$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AN$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AN$4,Spouse_End<AN$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AN$5,Your_End<AN$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AN$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AO$4,Your_End>=AO$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AO$5,Spouse_End>=AO$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AO$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AO$4,Spouse_End<AO$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AO$5,Your_End<AO$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AO$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AP$4,Your_End>=AP$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AP$5,Spouse_End>=AP$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AP$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AP$4,Spouse_End<AP$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AP$5,Your_End<AP$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AP$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AQ$4,Your_End>=AQ$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AQ$5,Spouse_End>=AQ$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AQ$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AQ$4,Spouse_End<AQ$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AQ$5,Your_End<AQ$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AQ$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AR$4,Your_End>=AR$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AR$5,Spouse_End>=AR$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AR$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AR$4,Spouse_End<AR$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AR$5,Your_End<AR$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AR$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(Spouse_Age=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AS$4,Your_End>=AS$4),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age<=AS$5,Spouse_End>=AS$5),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AS$5,'Tax Tables'!$C$317:$C$396,1)),0))+\nIF(IRA1_Owner=\"s\",IF(AND(Your_End>=AS$4,Spouse_End<AS$5),\nINDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AS$5,Your_End<AS$4),INDEX('Tax Tables'!$I$317:$I$396,MATCH(AS$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0}]
[null,"IRA2 Balance",null,null,null,{"$f":"+F10","v":200000},{"$f":"+G10","v":218500},238100,258800,280800,304100,328700,354800,382400,411700,436000,461700,488900,498800,508100,516800,524800,532200,538700,541100,542300,542300,541000,538300,534000,528000,520400,510900,499700,486500,0,0,0,0,0,0,0,0,0,0]
[null,"IRA 2 RMD original owner",{"$f":"IF(IRA2_Owner=\"y\",\"Yours:\",\"Spouse:\") & \" start \" & IRA_RMD_Age2","v":"Spouse: start 73"},{"$f":"\"end at \" & IF(IRA2_Owner=\"y\",Your_End,Spouse_End)","v":"end at 90"},{"$f":"SUM(F568:AS568)","v":-519900},{"$f":"ROUND(IF(IRA_RMD_Age2=0,0,IF(IRA2_Owner=\"y\",IF(IRA_RMD_Age2<=F$4,-F10/INDEX('Tax Tables'!$D$317:$D$377,MATCH(F$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(IRA_RMD_Age2<=F$5,-F10/INDEX('Tax Tables'!$D$317:$D$377,MATCH(F$5,'Tax Tables'!$C$317:$C$377,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(F10+F99+F102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=G$4,Your_End>=G$4),-G10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=G$5,Spouse_End>=G$5),-G10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(G10+G99+G102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=H$4,Your_End>=H$4),-H10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=H$5,Spouse_End>=H$5),-H10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(H10+H99+H102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=I$4,Your_End>=I$4),-I10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=I$5,Spouse_End>=I$5),-I10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(I10+I99+I102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=J$4,Your_End>=J$4),-J10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=J$5,Spouse_End>=J$5),-J10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(J10+J99+J102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=K$4,Your_End>=K$4),-K10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=K$5,Spouse_End>=K$5),-K10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(K10+K99+K102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=L$4,Your_End>=L$4),-L10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=L$5,Spouse_End>=L$5),-L10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(L10+L99+L102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=M$4,Your_End>=M$4),-M10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=M$5,Spouse_End>=M$5),-M10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(M10+M99+M102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=N$4,Your_End>=N$4),-N10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=N$5,Spouse_End>=N$5),-N10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(N10+N99+N102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=O$4,Your_End>=O$4),-O10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=O$5,Spouse_End>=O$5),-O10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(O10+O99+O102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=P$4,Your_End>=P$4),-P10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=P$5,Spouse_End>=P$5),-P10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(P10+P99+P102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Q$4,Your_End>=Q$4),-Q10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=Q$5,Spouse_End>=Q$5),-Q10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(Q10+Q99+Q102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=R$4,Your_End>=R$4),-R10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=R$5,Spouse_End>=R$5),-R10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-18400},{"$f":"ROUND(IF(OR(R10+R99+R102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=S$4,Your_End>=S$4),-S10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=S$5,Spouse_End>=S$5),-S10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-19600},{"$f":"ROUND(IF(OR(S10+S99+S102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=T$4,Your_End>=T$4),-T10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=T$5,Spouse_End>=T$5),-T10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-20700},{"$f":"ROUND(IF(OR(T10+T99+T102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=U$4,Your_End>=U$4),-U10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=U$5,Spouse_End>=U$5),-U10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-21800},{"$f":"ROUND(IF(OR(U10+U99+U102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=V$4,Your_End>=V$4),-V10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=V$5,Spouse_End>=V$5),-V10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-22900},{"$f":"ROUND(IF(OR(V10+V99+V102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=W$4,Your_End>=W$4),-W10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=W$5,Spouse_End>=W$5),-W10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-24200},{"$f":"ROUND(IF(OR(W10+W99+W102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=X$4,Your_End>=X$4),-X10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=X$5,Spouse_End>=X$5),-X10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-25500},{"$f":"ROUND(IF(OR(X10+X99+X102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Y$4,Your_End>=Y$4),-Y10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=Y$5,Spouse_End>=Y$5),-Y10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-26800},{"$f":"ROUND(IF(OR(Y10+Y99+Y102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Z$4,Your_End>=Z$4),-Z10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=Z$5,Spouse_End>=Z$5),-Z10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-28000},{"$f":"ROUND(IF(OR(Z10+Z99+Z102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AA$4,Your_End>=AA$4),-AA10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AA$5,Spouse_End>=AA$5),-AA10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-29300},{"$f":"ROUND(IF(OR(AA10+AA99+AA102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AB$4,Your_End>=AB$4),-AB10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AB$5,Spouse_End>=AB$5),-AB10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-30600},{"$f":"ROUND(IF(OR(AB10+AB99+AB102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AC$4,Your_End>=AC$4),-AC10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AC$5,Spouse_End>=AC$5),-AC10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-32000},{"$f":"ROUND(IF(OR(AC10+AC99+AC102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AD$4,Your_End>=AD$4),-AD10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AD$5,Spouse_End>=AD$5),-AD10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-33400},{"$f":"ROUND(IF(OR(AD10+AD99+AD102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AE$4,Your_End>=AE$4),-AE10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AE$5,Spouse_End>=AE$5),-AE10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-34700},{"$f":"ROUND(IF(OR(AE10+AE99+AE102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AF$4,Your_End>=AF$4),-AF10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AF$5,Spouse_End>=AF$5),-AF10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-36100},{"$f":"ROUND(IF(OR(AF10+AF99+AF102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AG$4,Your_End>=AG$4),-AG10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AG$5,Spouse_End>=AG$5),-AG10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-37300},{"$f":"ROUND(IF(OR(AG10+AG99+AG102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AH$4,Your_End>=AH$4),-AH10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AH$5,Spouse_End>=AH$5),-AH10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-38700},{"$f":"ROUND(IF(OR(AH10+AH99+AH102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AI$4,Your_End>=AI$4),-AI10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AI$5,Spouse_End>=AI$5),-AI10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":-39900},{"$f":"ROUND(IF(OR(AI10+AI99+AI102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AJ$4,Your_End>=AJ$4),-AJ10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AJ$5,Spouse_End>=AJ$5),-AJ10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AJ10+AJ99+AJ102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AK$4,Your_End>=AK$4),-AK10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AK$5,Spouse_End>=AK$5),-AK10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AK10+AK99+AK102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AL$4,Your_End>=AL$4),-AL10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AL$5,Spouse_End>=AL$5),-AL10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AL10+AL99+AL102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AM$4,Your_End>=AM$4),-AM10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AM$5,Spouse_End>=AM$5),-AM10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AM10+AM99+AM102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AN$4,Your_End>=AN$4),-AN10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AN$5,Spouse_End>=AN$5),-AN10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AN10+AN99+AN102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AO$4,Your_End>=AO$4),-AO10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AO$5,Spouse_End>=AO$5),-AO10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AO10+AO99+AO102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AP$4,Your_End>=AP$4),-AP10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AP$5,Spouse_End>=AP$5),-AP10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AP10+AP99+AP102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AQ$4,Your_End>=AQ$4),-AQ10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AQ$5,Spouse_End>=AQ$5),-AQ10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AQ10+AQ99+AQ102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AR$4,Your_End>=AR$4),-AR10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AR$5,Spouse_End>=AR$5),-AR10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(OR(AR10+AR99+AR102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AS$4,Your_End>=AS$4),-AS10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AS$5,Spouse_End>=AS$5),-AS10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$5,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},null,null,null,null,null,{"$f":"+Details!F568-Base!F568","v":0},{"$f":"+Details!G568-Base!G568","v":0},{"$f":"+Details!H568-Base!H568","v":0},{"$f":"+Details!I568-Base!I568","v":0},{"$f":"+Details!J568-Base!J568","v":0},{"$f":"+Details!K568-Base!K568","v":0},{"$f":"+Details!L568-Base!L568","v":0},{"$f":"+Details!M568-Base!M568","v":0},{"$f":"+Details!N568-Base!N568","v":0},{"$f":"+Details!O568-Base!O568","v":0},{"$f":"+Details!P568-Base!P568","v":0},{"$f":"+Details!Q568-Base!Q568","v":0},{"$f":"+Details!R568-Base!R568","v":0},{"$f":"+Details!S568-Base!S568","v":0},{"$f":"+Details!T568-Base!T568","v":0},{"$f":"+Details!U568-Base!U568","v":0},{"$f":"+Details!V568-Base!V568","v":0},{"$f":"+Details!W568-Base!W568","v":0},{"$f":"+Details!X568-Base!X568","v":0},{"$f":"+Details!Y568-Base!Y568","v":0},{"$f":"+Details!Z568-Base!Z568","v":0},{"$f":"+Details!AA568-Base!AA568","v":0},{"$f":"+Details!AB568-Base!AB568","v":0},{"$f":"+Details!AC568-Base!AC568","v":0},{"$f":"+Details!AD568-Base!AD568","v":0},{"$f":"+Details!AE568-Base!AE568","v":0},{"$f":"+Details!AF568-Base!AF568","v":0},{"$f":"+Details!AG568-Base!AG568","v":0},{"$f":"+Details!AH568-Base!AH568","v":0},{"$f":"+Details!AI568-Base!AI568","v":0},{"$f":"+Details!AJ568-Base!AJ568","v":0},{"$f":"+Details!AK568-Base!AK568","v":0},{"$f":"+Details!AL568-Base!AL568","v":0},{"$f":"+Details!AM568-Base!AM568","v":0},{"$f":"+Details!AN568-Base!AN568","v":0},{"$f":"+Details!AO568-Base!AO568","v":0},{"$f":"+Details!AP568-Base!AP568","v":0},{"$f":"+Details!AQ568-Base!AQ568","v":0},{"$f":"+Details!AR568-Base!AR568","v":0},{"$f":"+Details!AS568-Base!AS568","v":0}]
[null,"IRA 2 RMD beneficiary",{"$f":"IF(IRA1_RMD=\"d\",\"Using\",\"-\")","v":"Using"},{"$f":"IF(IRA2_Owner=\"s\",IF(Spouse_End_Input>0,Spouse_End_Input +1,IRA_RMD_Age2),Your_End_Input+1) & \" - \" & IF(IRA2_Owner=\"s\",Your_End,Spouse_End)","v":"73 - 85"},{"$f":"SUM(F569:AS569)","v":0},null,{"$f":"ROUND(IF(F10+F99+F102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(G$5>=IRA_RMD_Age2,AND(Your_End>=G$4,Spouse_End<G$5)),-G10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=G$5,Your_End<G$4),-G10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(G10+G99+G102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(H$5>=IRA_RMD_Age2,AND(Your_End>=H$4,Spouse_End<H$5)),-H10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=H$5,Your_End<H$4),-H10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(H10+H99+H102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(I$5>=IRA_RMD_Age2,AND(Your_End>=I$4,Spouse_End<I$5)),-I10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=I$5,Your_End<I$4),-I10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(I10+I99+I102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(J$5>=IRA_RMD_Age2,AND(Your_End>=J$4,Spouse_End<J$5)),-J10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=J$5,Your_End<J$4),-J10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(J10+J99+J102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(K$5>=IRA_RMD_Age2,AND(Your_End>=K$4,Spouse_End<K$5)),-K10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=K$5,Your_End<K$4),-K10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(K10+K99+K102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(L$5>=IRA_RMD_Age2,AND(Your_End>=L$4,Spouse_End<L$5)),-L10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=L$5,Your_End<L$4),-L10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(L10+L99+L102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(M$5>=IRA_RMD_Age2,AND(Your_End>=M$4,Spouse_End<M$5)),-M10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=M$5,Your_End<M$4),-M10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(M10+M99+M102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(N$5>=IRA_RMD_Age2,AND(Your_End>=N$4,Spouse_End<N$5)),-N10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=N$5,Your_End<N$4),-N10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(N10+N99+N102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(O$5>=IRA_RMD_Age2,AND(Your_End>=O$4,Spouse_End<O$5)),-O10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=O$5,Your_End<O$4),-O10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(O10+O99+O102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(P$5>=IRA_RMD_Age2,AND(Your_End>=P$4,Spouse_End<P$5)),-P10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=P$5,Your_End<P$4),-P10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(P10+P99+P102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Q$5>=IRA_RMD_Age2,AND(Your_End>=Q$4,Spouse_End<Q$5)),-Q10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Q$5,Your_End<Q$4),-Q10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Q10+Q99+Q102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(R$5>=IRA_RMD_Age2,AND(Your_End>=R$4,Spouse_End<R$5)),-R10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=R$5,Your_End<R$4),-R10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(R10+R99+R102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(S$5>=IRA_RMD_Age2,AND(Your_End>=S$4,Spouse_End<S$5)),-S10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=S$5,Your_End<S$4),-S10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(S10+S99+S102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(T$5>=IRA_RMD_Age2,AND(Your_End>=T$4,Spouse_End<T$5)),-T10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=T$5,Your_End<T$4),-T10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(T10+T99+T102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(U$5>=IRA_RMD_Age2,AND(Your_End>=U$4,Spouse_End<U$5)),-U10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=U$5,Your_End<U$4),-U10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(U10+U99+U102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(V$5>=IRA_RMD_Age2,AND(Your_End>=V$4,Spouse_End<V$5)),-V10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=V$5,Your_End<V$4),-V10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(V10+V99+V102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(W$5>=IRA_RMD_Age2,AND(Your_End>=W$4,Spouse_End<W$5)),-W10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=W$5,Your_End<W$4),-W10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(W10+W99+W102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(X$5>=IRA_RMD_Age2,AND(Your_End>=X$4,Spouse_End<X$5)),-X10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=X$5,Your_End<X$4),-X10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(X10+X99+X102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Y$5>=IRA_RMD_Age2,AND(Your_End>=Y$4,Spouse_End<Y$5)),-Y10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Y$5,Your_End<Y$4),-Y10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Y10+Y99+Y102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Z$5>=IRA_RMD_Age2,AND(Your_End>=Z$4,Spouse_End<Z$5)),-Z10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Z$5,Your_End<Z$4),-Z10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Z10+Z99+Z102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AA$5>=IRA_RMD_Age2,AND(Your_End>=AA$4,Spouse_End<AA$5)),-AA10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AA$5,Your_End<AA$4),-AA10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AA10+AA99+AA102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AB$5>=IRA_RMD_Age2,AND(Your_End>=AB$4,Spouse_End<AB$5)),-AB10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AB$5,Your_End<AB$4),-AB10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AB10+AB99+AB102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AC$5>=IRA_RMD_Age2,AND(Your_End>=AC$4,Spouse_End<AC$5)),-AC10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AC$5,Your_End<AC$4),-AC10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AC10+AC99+AC102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AD$5>=IRA_RMD_Age2,AND(Your_End>=AD$4,Spouse_End<AD$5)),-AD10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AD$5,Your_End<AD$4),-AD10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AD10+AD99+AD102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AE$5>=IRA_RMD_Age2,AND(Your_End>=AE$4,Spouse_End<AE$5)),-AE10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AE$5,Your_End<AE$4),-AE10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AE10+AE99+AE102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AF$5>=IRA_RMD_Age2,AND(Your_End>=AF$4,Spouse_End<AF$5)),-AF10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AF$5,Your_End<AF$4),-AF10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AF10+AF99+AF102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AG$5>=IRA_RMD_Age2,AND(Your_End>=AG$4,Spouse_End<AG$5)),-AG10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AG$5,Your_End<AG$4),-AG10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AG10+AG99+AG102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AH$5>=IRA_RMD_Age2,AND(Your_End>=AH$4,Spouse_End<AH$5)),-AH10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AH$5,Your_End<AH$4),-AH10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AH10+AH99+AH102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AI$5>=IRA_RMD_Age2,AND(Your_End>=AI$4,Spouse_End<AI$5)),-AI10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AI$5,Your_End<AI$4),-AI10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AI10+AI99+AI102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AJ$5>=IRA_RMD_Age2,AND(Your_End>=AJ$4,Spouse_End<AJ$5)),-AJ10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AJ$5,Your_End<AJ$4),-AJ10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AJ10+AJ99+AJ102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AK$5>=IRA_RMD_Age2,AND(Your_End>=AK$4,Spouse_End<AK$5)),-AK10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AK$5,Your_End<AK$4),-AK10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AK10+AK99+AK102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AL$5>=IRA_RMD_Age2,AND(Your_End>=AL$4,Spouse_End<AL$5)),-AL10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AL$5,Your_End<AL$4),-AL10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AL10+AL99+AL102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AM$5>=IRA_RMD_Age2,AND(Your_End>=AM$4,Spouse_End<AM$5)),-AM10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AM$5,Your_End<AM$4),-AM10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AM10+AM99+AM102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AN$5>=IRA_RMD_Age2,AND(Your_End>=AN$4,Spouse_End<AN$5)),-AN10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AN$5,Your_End<AN$4),-AN10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AN10+AN99+AN102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AO$5>=IRA_RMD_Age2,AND(Your_End>=AO$4,Spouse_End<AO$5)),-AO10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AO$5,Your_End<AO$4),-AO10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AO10+AO99+AO102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AP$5>=IRA_RMD_Age2,AND(Your_End>=AP$4,Spouse_End<AP$5)),-AP10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AP$5,Your_End<AP$4),-AP10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AP10+AP99+AP102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AQ$5>=IRA_RMD_Age2,AND(Your_End>=AQ$4,Spouse_End<AQ$5)),-AQ10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AQ$5,Your_End<AQ$4),-AQ10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AQ10+AQ99+AQ102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AR$5>=IRA_RMD_Age2,AND(Your_End>=AR$4,Spouse_End<AR$5)),-AR10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AR$5,Your_End<AR$4),-AR10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AR10+AR99+AR102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AS$5>=IRA_RMD_Age2,AND(Your_End>=AS$4,Spouse_End<AS$5)),-AS10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AS$5,Your_End<AS$4),-AS10/INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},null,null,null,null,null,{"$f":"+Details!F569-Base!F569","v":0},{"$f":"+Details!G569-Base!G569","v":0},{"$f":"+Details!H569-Base!H569","v":0},{"$f":"+Details!I569-Base!I569","v":0},{"$f":"+Details!J569-Base!J569","v":0},{"$f":"+Details!K569-Base!K569","v":0},{"$f":"+Details!L569-Base!L569","v":0},{"$f":"+Details!M569-Base!M569","v":0},{"$f":"+Details!N569-Base!N569","v":0},{"$f":"+Details!O569-Base!O569","v":0},{"$f":"+Details!P569-Base!P569","v":0},{"$f":"+Details!Q569-Base!Q569","v":0},{"$f":"+Details!R569-Base!R569","v":0},{"$f":"+Details!S569-Base!S569","v":0},{"$f":"+Details!T569-Base!T569","v":0},{"$f":"+Details!U569-Base!U569","v":0},{"$f":"+Details!V569-Base!V569","v":0},{"$f":"+Details!W569-Base!W569","v":0},{"$f":"+Details!X569-Base!X569","v":0},{"$f":"+Details!Y569-Base!Y569","v":0},{"$f":"+Details!Z569-Base!Z569","v":0},{"$f":"+Details!AA569-Base!AA569","v":0},{"$f":"+Details!AB569-Base!AB569","v":0},{"$f":"+Details!AC569-Base!AC569","v":0},{"$f":"+Details!AD569-Base!AD569","v":0},{"$f":"+Details!AE569-Base!AE569","v":0},{"$f":"+Details!AF569-Base!AF569","v":0},{"$f":"+Details!AG569-Base!AG569","v":0},{"$f":"+Details!AH569-Base!AH569","v":0},{"$f":"+Details!AI569-Base!AI569","v":0},{"$f":"+Details!AJ569-Base!AJ569","v":0},{"$f":"+Details!AK569-Base!AK569","v":0},{"$f":"+Details!AL569-Base!AL569","v":0},{"$f":"+Details!AM569-Base!AM569","v":0},{"$f":"+Details!AN569-Base!AN569","v":0},{"$f":"+Details!AO569-Base!AO569","v":0},{"$f":"+Details!AP569-Base!AP569","v":0},{"$f":"+Details!AQ569-Base!AQ569","v":0},{"$f":"+Details!AR569-Base!AR569","v":0},{"$f":"+Details!AS569-Base!AS569","v":0}]
[null,"IRA 2 RMD beneficiary - alternative",{"$f":"IF(IRA1_RMD=\"a\",\"Using\",\"-\")","v":"-"},{"$f":"IF(IRA2_Owner=\"s\",IF(Spouse_End_Input>0,Spouse_End_Input +1,IRA_RMD_Age2),Your_End_Input+1) & \" - \" & IF(IRA2_Owner=\"s\",Your_End,Spouse_End)","v":"73 - 85"},{"$f":"SUM(F570:AS570)","v":0},null,{"$f":"ROUND(IF(F10+F99+F102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=G$4,Spouse_End<G$5),-G10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(G$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=G$5,Your_End<G$4),-G10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(G$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(G10+G99+G102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=H$4,Spouse_End<H$5),-H10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(H$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=H$5,Your_End<H$4),-H10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(H$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(H10+H99+H102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=I$4,Spouse_End<I$5),-I10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(I$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=I$5,Your_End<I$4),-I10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(I$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(I10+I99+I102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=J$4,Spouse_End<J$5),-J10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(J$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=J$5,Your_End<J$4),-J10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(J$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(J10+J99+J102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=K$4,Spouse_End<K$5),-K10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(K$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=K$5,Your_End<K$4),-K10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(K$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(K10+K99+K102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=L$4,Spouse_End<L$5),-L10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(L$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=L$5,Your_End<L$4),-L10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(L$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(L10+L99+L102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=M$4,Spouse_End<M$5),-M10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(M$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=M$5,Your_End<M$4),-M10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(M$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(M10+M99+M102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=N$4,Spouse_End<N$5),-N10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(N$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=N$5,Your_End<N$4),-N10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(N$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(N10+N99+N102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=O$4,Spouse_End<O$5),-O10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(O$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=O$5,Your_End<O$4),-O10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(O$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(O10+O99+O102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=P$4,Spouse_End<P$5),-P10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(P$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=P$5,Your_End<P$4),-P10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(P$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(P10+P99+P102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=Q$4,Spouse_End<Q$5),-Q10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(Q$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Q$5,Your_End<Q$4),-Q10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(Q$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Q10+Q99+Q102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=R$4,Spouse_End<R$5),-R10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(R$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=R$5,Your_End<R$4),-R10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(R$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(R10+R99+R102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=S$4,Spouse_End<S$5),-S10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(S$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=S$5,Your_End<S$4),-S10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(S$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(S10+S99+S102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=T$4,Spouse_End<T$5),-T10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(T$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=T$5,Your_End<T$4),-T10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(T$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(T10+T99+T102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=U$4,Spouse_End<U$5),-U10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(U$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=U$5,Your_End<U$4),-U10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(U$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(U10+U99+U102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=V$4,Spouse_End<V$5),-V10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(V$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=V$5,Your_End<V$4),-V10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(V$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(V10+V99+V102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=W$4,Spouse_End<W$5),-W10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(W$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=W$5,Your_End<W$4),-W10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(W$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(W10+W99+W102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=X$4,Spouse_End<X$5),-X10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(X$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=X$5,Your_End<X$4),-X10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(X$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(X10+X99+X102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=Y$4,Spouse_End<Y$5),-Y10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(Y$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Y$5,Your_End<Y$4),-Y10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(Y$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Y10+Y99+Y102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=Z$4,Spouse_End<Z$5),-Z10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(Z$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Z$5,Your_End<Z$4),-Z10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(Z$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Z10+Z99+Z102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AA$4,Spouse_End<AA$5),-AA10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AA$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AA$5,Your_End<AA$4),-AA10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AA$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AA10+AA99+AA102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AB$4,Spouse_End<AB$5),-AB10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AB$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AB$5,Your_End<AB$4),-AB10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AB$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AB10+AB99+AB102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AC$4,Spouse_End<AC$5),-AC10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AC$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AC$5,Your_End<AC$4),-AC10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AC$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AC10+AC99+AC102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AD$4,Spouse_End<AD$5),-AD10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AD$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AD$5,Your_End<AD$4),-AD10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AD$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AD10+AD99+AD102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AE$4,Spouse_End<AE$5),-AE10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AE$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AE$5,Your_End<AE$4),-AE10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AE$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AE10+AE99+AE102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AF$4,Spouse_End<AF$5),-AF10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AF$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AF$5,Your_End<AF$4),-AF10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AF$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AF10+AF99+AF102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AG$4,Spouse_End<AG$5),-AG10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AG$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AG$5,Your_End<AG$4),-AG10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AG$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AG10+AG99+AG102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AH$4,Spouse_End<AH$5),-AH10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AH$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AH$5,Your_End<AH$4),-AH10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AH$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AH10+AH99+AH102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AI$4,Spouse_End<AI$5),-AI10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AI$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AI$5,Your_End<AI$4),-AI10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AI$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AI10+AI99+AI102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AJ$4,Spouse_End<AJ$5),-AJ10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AJ$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AJ$5,Your_End<AJ$4),-AJ10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AJ$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AJ10+AJ99+AJ102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AK$4,Spouse_End<AK$5),-AK10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AK$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AK$5,Your_End<AK$4),-AK10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AK$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AK10+AK99+AK102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AL$4,Spouse_End<AL$5),-AL10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AL$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AL$5,Your_End<AL$4),-AL10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AL$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AL10+AL99+AL102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AM$4,Spouse_End<AM$5),-AM10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AM$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AM$5,Your_End<AM$4),-AM10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AM$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AM10+AM99+AM102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AN$4,Spouse_End<AN$5),-AN10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AN$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AN$5,Your_End<AN$4),-AN10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AN$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AN10+AN99+AN102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AO$4,Spouse_End<AO$5),-AO10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AO$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AO$5,Your_End<AO$4),-AO10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AO$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AO10+AO99+AO102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AP$4,Spouse_End<AP$5),-AP10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AP$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AP$5,Your_End<AP$4),-AP10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AP$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AP10+AP99+AP102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AQ$4,Spouse_End<AQ$5),-AQ10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AQ$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AQ$5,Your_End<AQ$4),-AQ10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AQ$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AQ10+AQ99+AQ102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AR$4,Spouse_End<AR$5),-AR10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AR$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AR$5,Your_End<AR$4),-AR10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AR$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(AR10+AR99+AR102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AS$4,Spouse_End<AS$5),-AS10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AS$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AS$5,Your_End<AS$4),-AS10/INDEX('Tax Tables'!$I$317:$I$396,MATCH(AS$4,'Tax Tables'!$C$317:$C$396,1)),0)))/Round_To,0)*Round_To","v":0}]
[null,"Distribution Period - default",{"$f":"IF(IRA1_RMD=\"d\",\"Using\",\"-\")","v":"Using"},null,null,null,{"$f":"IF(OR(F10+F99+F102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=G$4,Your_End>=G$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=G$5,Spouse_End>=G$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(F10+F99+F102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(G$5>=IRA_RMD_Age2,AND(Your_End>=G$4,Spouse_End<G$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=G$5,Your_End<G$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(G10+G99+G102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=H$4,Your_End>=H$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=H$5,Spouse_End>=H$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(G10+G99+G102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(H$5>=IRA_RMD_Age2,AND(Your_End>=H$4,Spouse_End<H$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=H$5,Your_End<H$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(H10+H99+H102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=I$4,Your_End>=I$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=I$5,Spouse_End>=I$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(H10+H99+H102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(I$5>=IRA_RMD_Age2,AND(Your_End>=I$4,Spouse_End<I$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=I$5,Your_End<I$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(I10+I99+I102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=J$4,Your_End>=J$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=J$5,Spouse_End>=J$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(I10+I99+I102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(J$5>=IRA_RMD_Age2,AND(Your_End>=J$4,Spouse_End<J$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=J$5,Your_End<J$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(J10+J99+J102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=K$4,Your_End>=K$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=K$5,Spouse_End>=K$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(J10+J99+J102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(K$5>=IRA_RMD_Age2,AND(Your_End>=K$4,Spouse_End<K$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=K$5,Your_End<K$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(K10+K99+K102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=L$4,Your_End>=L$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=L$5,Spouse_End>=L$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(K10+K99+K102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(L$5>=IRA_RMD_Age2,AND(Your_End>=L$4,Spouse_End<L$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=L$5,Your_End<L$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(L10+L99+L102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=M$4,Your_End>=M$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=M$5,Spouse_End>=M$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(L10+L99+L102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(M$5>=IRA_RMD_Age2,AND(Your_End>=M$4,Spouse_End<M$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=M$5,Your_End<M$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(M10+M99+M102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=N$4,Your_End>=N$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=N$5,Spouse_End>=N$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(M10+M99+M102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(N$5>=IRA_RMD_Age2,AND(Your_End>=N$4,Spouse_End<N$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=N$5,Your_End<N$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(N10+N99+N102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=O$4,Your_End>=O$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=O$5,Spouse_End>=O$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(N10+N99+N102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(O$5>=IRA_RMD_Age2,AND(Your_End>=O$4,Spouse_End<O$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=O$5,Your_End<O$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(O10+O99+O102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=P$4,Your_End>=P$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=P$5,Spouse_End>=P$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(O10+O99+O102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(P$5>=IRA_RMD_Age2,AND(Your_End>=P$4,Spouse_End<P$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=P$5,Your_End<P$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(P10+P99+P102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Q$4,Your_End>=Q$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=Q$5,Spouse_End>=Q$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(P10+P99+P102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Q$5>=IRA_RMD_Age2,AND(Your_End>=Q$4,Spouse_End<Q$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Q$5,Your_End<Q$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(Q10+Q99+Q102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=R$4,Your_End>=R$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=R$5,Spouse_End>=R$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(Q10+Q99+Q102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(R$5>=IRA_RMD_Age2,AND(Your_End>=R$4,Spouse_End<R$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=R$5,Your_End<R$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":26.5},{"$f":"IF(OR(R10+R99+R102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=S$4,Your_End>=S$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=S$5,Spouse_End>=S$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(R10+R99+R102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(S$5>=IRA_RMD_Age2,AND(Your_End>=S$4,Spouse_End<S$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=S$5,Your_End<S$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":25.5},{"$f":"IF(OR(S10+S99+S102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=T$4,Your_End>=T$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=T$5,Spouse_End>=T$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(S10+S99+S102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(T$5>=IRA_RMD_Age2,AND(Your_End>=T$4,Spouse_End<T$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=T$5,Your_End<T$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":24.6},{"$f":"IF(OR(T10+T99+T102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=U$4,Your_End>=U$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=U$5,Spouse_End>=U$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(T10+T99+T102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(U$5>=IRA_RMD_Age2,AND(Your_End>=U$4,Spouse_End<U$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=U$5,Your_End<U$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":23.7},{"$f":"IF(OR(U10+U99+U102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=V$4,Your_End>=V$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=V$5,Spouse_End>=V$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(U10+U99+U102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(V$5>=IRA_RMD_Age2,AND(Your_End>=V$4,Spouse_End<V$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=V$5,Your_End<V$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":22.9},{"$f":"IF(OR(V10+V99+V102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=W$4,Your_End>=W$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=W$5,Spouse_End>=W$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(V10+V99+V102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(W$5>=IRA_RMD_Age2,AND(Your_End>=W$4,Spouse_End<W$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=W$5,Your_End<W$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":22},{"$f":"IF(OR(W10+W99+W102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=X$4,Your_End>=X$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=X$5,Spouse_End>=X$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(W10+W99+W102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(X$5>=IRA_RMD_Age2,AND(Your_End>=X$4,Spouse_End<X$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=X$5,Your_End<X$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":21.1},{"$f":"IF(OR(X10+X99+X102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Y$4,Your_End>=Y$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=Y$5,Spouse_End>=Y$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(X10+X99+X102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Y$5>=IRA_RMD_Age2,AND(Your_End>=Y$4,Spouse_End<Y$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Y$5,Your_End<Y$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":20.2},{"$f":"IF(OR(Y10+Y99+Y102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Z$4,Your_End>=Z$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=Z$5,Spouse_End>=Z$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(Y10+Y99+Y102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Z$5>=IRA_RMD_Age2,AND(Your_End>=Z$4,Spouse_End<Z$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Z$5,Your_End<Z$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":19.399999999999999},{"$f":"IF(OR(Z10+Z99+Z102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AA$4,Your_End>=AA$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AA$5,Spouse_End>=AA$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(Z10+Z99+Z102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AA$5>=IRA_RMD_Age2,AND(Your_End>=AA$4,Spouse_End<AA$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AA$5,Your_End<AA$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":18.5},{"$f":"IF(OR(AA10+AA99+AA102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AB$4,Your_End>=AB$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AB$5,Spouse_End>=AB$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AA10+AA99+AA102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AB$5>=IRA_RMD_Age2,AND(Your_End>=AB$4,Spouse_End<AB$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AB$5,Your_End<AB$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":17.7},{"$f":"IF(OR(AB10+AB99+AB102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AC$4,Your_End>=AC$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AC$5,Spouse_End>=AC$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AB10+AB99+AB102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AC$5>=IRA_RMD_Age2,AND(Your_End>=AC$4,Spouse_End<AC$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AC$5,Your_End<AC$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":16.8},{"$f":"IF(OR(AC10+AC99+AC102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AD$4,Your_End>=AD$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AD$5,Spouse_End>=AD$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AC10+AC99+AC102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AD$5>=IRA_RMD_Age2,AND(Your_End>=AD$4,Spouse_End<AD$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AD$5,Your_End<AD$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":16},{"$f":"IF(OR(AD10+AD99+AD102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AE$4,Your_End>=AE$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AE$5,Spouse_End>=AE$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AD10+AD99+AD102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AE$5>=IRA_RMD_Age2,AND(Your_End>=AE$4,Spouse_End<AE$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AE$5,Your_End<AE$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":15.2},{"$f":"IF(OR(AE10+AE99+AE102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AF$4,Your_End>=AF$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AF$5,Spouse_End>=AF$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AE10+AE99+AE102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AF$5>=IRA_RMD_Age2,AND(Your_End>=AF$4,Spouse_End<AF$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AF$5,Your_End<AF$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":14.4},{"$f":"IF(OR(AF10+AF99+AF102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AG$4,Your_End>=AG$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AG$5,Spouse_End>=AG$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AF10+AF99+AF102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AG$5>=IRA_RMD_Age2,AND(Your_End>=AG$4,Spouse_End<AG$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AG$5,Your_End<AG$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":13.7},{"$f":"IF(OR(AG10+AG99+AG102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AH$4,Your_End>=AH$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AH$5,Spouse_End>=AH$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AG10+AG99+AG102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AH$5>=IRA_RMD_Age2,AND(Your_End>=AH$4,Spouse_End<AH$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AH$5,Your_End<AH$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":12.9},{"$f":"IF(OR(AH10+AH99+AH102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AI$4,Your_End>=AI$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AI$5,Spouse_End>=AI$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AH10+AH99+AH102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AI$5>=IRA_RMD_Age2,AND(Your_End>=AI$4,Spouse_End<AI$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AI$5,Your_End<AI$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":12.2},{"$f":"IF(OR(AI10+AI99+AI102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AJ$4,Your_End>=AJ$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AJ$5,Spouse_End>=AJ$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AI10+AI99+AI102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AJ$5>=IRA_RMD_Age2,AND(Your_End>=AJ$4,Spouse_End<AJ$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AJ$5,Your_End<AJ$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AJ10+AJ99+AJ102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AK$4,Your_End>=AK$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AK$5,Spouse_End>=AK$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AJ10+AJ99+AJ102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AK$5>=IRA_RMD_Age2,AND(Your_End>=AK$4,Spouse_End<AK$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AK$5,Your_End<AK$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AK10+AK99+AK102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AL$4,Your_End>=AL$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AL$5,Spouse_End>=AL$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AK10+AK99+AK102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AL$5>=IRA_RMD_Age2,AND(Your_End>=AL$4,Spouse_End<AL$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AL$5,Your_End<AL$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AL10+AL99+AL102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AM$4,Your_End>=AM$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AM$5,Spouse_End>=AM$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AL10+AL99+AL102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AM$5>=IRA_RMD_Age2,AND(Your_End>=AM$4,Spouse_End<AM$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AM$5,Your_End<AM$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AM10+AM99+AM102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AN$4,Your_End>=AN$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AN$5,Spouse_End>=AN$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AM10+AM99+AM102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AN$5>=IRA_RMD_Age2,AND(Your_End>=AN$4,Spouse_End<AN$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AN$5,Your_End<AN$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AN10+AN99+AN102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AO$4,Your_End>=AO$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AO$5,Spouse_End>=AO$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AN10+AN99+AN102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AO$5>=IRA_RMD_Age2,AND(Your_End>=AO$4,Spouse_End<AO$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AO$5,Your_End<AO$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AO10+AO99+AO102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AP$4,Your_End>=AP$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AP$5,Spouse_End>=AP$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AO10+AO99+AO102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AP$5>=IRA_RMD_Age2,AND(Your_End>=AP$4,Spouse_End<AP$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AP$5,Your_End<AP$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AP10+AP99+AP102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AQ$4,Your_End>=AQ$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AQ$5,Spouse_End>=AQ$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AP10+AP99+AP102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AQ$5>=IRA_RMD_Age2,AND(Your_End>=AQ$4,Spouse_End<AQ$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AQ$5,Your_End<AQ$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AQ10+AQ99+AQ102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AR$4,Your_End>=AR$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AR$5,Spouse_End>=AR$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AQ10+AQ99+AQ102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AR$5>=IRA_RMD_Age2,AND(Your_End>=AR$4,Spouse_End<AR$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AR$5,Your_End<AR$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AR10+AR99+AR102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AS$4,Your_End>=AS$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AS$5,Spouse_End>=AS$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AR10+AR99+AR102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AS$5>=IRA_RMD_Age2,AND(Your_End>=AS$4,Spouse_End<AS$5)),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AS$5,Your_End<AS$4),-INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0}]
[null,"Distribution Period - alternative",{"$f":"IF(IRA1_RMD=\"a\",\"Using\",\"-\")","v":"-"},null,null,null,{"$f":"IF(OR(F11+F100+F103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=G$4,Your_End>=G$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=G$5,Spouse_End>=G$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(G$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(F11+F100+F103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=G$4,Spouse_End<G$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(G$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=G$5,Your_End<G$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(G$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(G11+G100+G103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=H$4,Your_End>=H$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=H$5,Spouse_End>=H$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(H$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(G11+G100+G103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=H$4,Spouse_End<H$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(H$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=H$5,Your_End<H$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(H$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(H11+H100+H103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=I$4,Your_End>=I$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=I$5,Spouse_End>=I$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(I$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(H11+H100+H103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=I$4,Spouse_End<I$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(I$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=I$5,Your_End<I$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(I$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(I11+I100+I103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=J$4,Your_End>=J$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=J$5,Spouse_End>=J$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(J$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(I11+I100+I103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=J$4,Spouse_End<J$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(J$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=J$5,Your_End<J$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(J$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(J11+J100+J103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=K$4,Your_End>=K$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=K$5,Spouse_End>=K$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(K$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(J11+J100+J103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=K$4,Spouse_End<K$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(K$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=K$5,Your_End<K$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(K$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(K11+K100+K103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=L$4,Your_End>=L$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=L$5,Spouse_End>=L$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(L$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(K11+K100+K103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=L$4,Spouse_End<L$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(L$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=L$5,Your_End<L$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(L$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(L11+L100+L103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=M$4,Your_End>=M$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=M$5,Spouse_End>=M$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(M$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(L11+L100+L103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=M$4,Spouse_End<M$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(M$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=M$5,Your_End<M$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(M$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(M11+M100+M103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=N$4,Your_End>=N$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=N$5,Spouse_End>=N$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(N$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(M11+M100+M103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=N$4,Spouse_End<N$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(N$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=N$5,Your_End<N$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(N$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(N11+N100+N103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=O$4,Your_End>=O$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=O$5,Spouse_End>=O$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(O$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(N11+N100+N103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=O$4,Spouse_End<O$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(O$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=O$5,Your_End<O$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(O$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(O11+O100+O103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=P$4,Your_End>=P$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=P$5,Spouse_End>=P$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(P$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(O11+O100+O103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=P$4,Spouse_End<P$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(P$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=P$5,Your_End<P$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(P$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(P11+P100+P103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Q$4,Your_End>=Q$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=Q$5,Spouse_End>=Q$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Q$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(P11+P100+P103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=Q$4,Spouse_End<Q$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(Q$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Q$5,Your_End<Q$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(Q$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(Q11+Q100+Q103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=R$4,Your_End>=R$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=R$5,Spouse_End>=R$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(R$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(Q11+Q100+Q103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=R$4,Spouse_End<R$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(R$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=R$5,Your_End<R$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(R$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":26.5},{"$f":"IF(OR(R11+R100+R103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=S$4,Your_End>=S$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=S$5,Spouse_End>=S$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(S$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(R11+R100+R103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=S$4,Spouse_End<S$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(S$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=S$5,Your_End<S$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(S$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":25.5},{"$f":"IF(OR(S11+S100+S103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=T$4,Your_End>=T$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=T$5,Spouse_End>=T$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(T$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(S11+S100+S103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=T$4,Spouse_End<T$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(T$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=T$5,Your_End<T$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(T$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":24.6},{"$f":"IF(OR(T11+T100+T103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=U$4,Your_End>=U$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=U$5,Spouse_End>=U$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(U$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(T11+T100+T103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=U$4,Spouse_End<U$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(U$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=U$5,Your_End<U$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(U$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":23.7},{"$f":"IF(OR(U11+U100+U103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=V$4,Your_End>=V$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=V$5,Spouse_End>=V$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(V$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(U11+U100+U103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=V$4,Spouse_End<V$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(V$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=V$5,Your_End<V$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(V$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":22.9},{"$f":"IF(OR(V11+V100+V103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=W$4,Your_End>=W$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=W$5,Spouse_End>=W$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(W$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(V11+V100+V103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=W$4,Spouse_End<W$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(W$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=W$5,Your_End<W$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(W$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":22},{"$f":"IF(OR(W11+W100+W103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=X$4,Your_End>=X$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=X$5,Spouse_End>=X$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(X$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(W11+W100+W103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=X$4,Spouse_End<X$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(X$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=X$5,Your_End<X$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(X$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":21.1},{"$f":"IF(OR(X11+X100+X103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Y$4,Your_End>=Y$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=Y$5,Spouse_End>=Y$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Y$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(X11+X100+X103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=Y$4,Spouse_End<Y$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(Y$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Y$5,Your_End<Y$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(Y$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":20.2},{"$f":"IF(OR(Y11+Y100+Y103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Z$4,Your_End>=Z$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=Z$5,Spouse_End>=Z$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(Z$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(Y11+Y100+Y103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=Z$4,Spouse_End<Z$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(Z$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=Z$5,Your_End<Z$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(Z$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":19.399999999999999},{"$f":"IF(OR(Z11+Z100+Z103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AA$4,Your_End>=AA$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AA$5,Spouse_End>=AA$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AA$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(Z11+Z100+Z103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AA$4,Spouse_End<AA$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AA$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AA$5,Your_End<AA$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AA$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":18.5},{"$f":"IF(OR(AA11+AA100+AA103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AB$4,Your_End>=AB$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AB$5,Spouse_End>=AB$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AB$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AA11+AA100+AA103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AB$4,Spouse_End<AB$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AB$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AB$5,Your_End<AB$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AB$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":17.7},{"$f":"IF(OR(AB11+AB100+AB103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AC$4,Your_End>=AC$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AC$5,Spouse_End>=AC$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AC$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AB11+AB100+AB103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AC$4,Spouse_End<AC$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AC$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AC$5,Your_End<AC$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AC$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":16.8},{"$f":"IF(OR(AC11+AC100+AC103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AD$4,Your_End>=AD$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AD$5,Spouse_End>=AD$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AD$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AC11+AC100+AC103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AD$4,Spouse_End<AD$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AD$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AD$5,Your_End<AD$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AD$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":16},{"$f":"IF(OR(AD11+AD100+AD103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AE$4,Your_End>=AE$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AE$5,Spouse_End>=AE$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AE$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AD11+AD100+AD103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AE$4,Spouse_End<AE$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AE$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AE$5,Your_End<AE$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AE$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":15.2},{"$f":"IF(OR(AE11+AE100+AE103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AF$4,Your_End>=AF$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AF$5,Spouse_End>=AF$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AF$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AE11+AE100+AE103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AF$4,Spouse_End<AF$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AF$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AF$5,Your_End<AF$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AF$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":14.4},{"$f":"IF(OR(AF11+AF100+AF103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AG$4,Your_End>=AG$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AG$5,Spouse_End>=AG$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AG$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AF11+AF100+AF103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AG$4,Spouse_End<AG$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AG$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AG$5,Your_End<AG$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AG$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":13.7},{"$f":"IF(OR(AG11+AG100+AG103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AH$4,Your_End>=AH$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AH$5,Spouse_End>=AH$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AH$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AG11+AG100+AG103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AH$4,Spouse_End<AH$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AH$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AH$5,Your_End<AH$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AH$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":12.9},{"$f":"IF(OR(AH11+AH100+AH103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AI$4,Your_End>=AI$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AI$5,Spouse_End>=AI$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AI$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AH11+AH100+AH103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AI$4,Spouse_End<AI$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AI$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AI$5,Your_End<AI$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AI$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":12.2},{"$f":"IF(OR(AI11+AI100+AI103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AJ$4,Your_End>=AJ$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AJ$5,Spouse_End>=AJ$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AJ$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AI11+AI100+AI103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AJ$4,Spouse_End<AJ$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AJ$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AJ$5,Your_End<AJ$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AJ$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AJ11+AJ100+AJ103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AK$4,Your_End>=AK$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AK$5,Spouse_End>=AK$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AK$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AJ11+AJ100+AJ103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AK$4,Spouse_End<AK$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AK$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AK$5,Your_End<AK$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AK$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AK11+AK100+AK103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AL$4,Your_End>=AL$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AL$5,Spouse_End>=AL$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AL$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AK11+AK100+AK103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AL$4,Spouse_End<AL$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AL$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AL$5,Your_End<AL$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AL$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AL11+AL100+AL103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AM$4,Your_End>=AM$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AM$5,Spouse_End>=AM$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AM$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AL11+AL100+AL103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AM$4,Spouse_End<AM$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AM$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AM$5,Your_End<AM$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AM$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AM11+AM100+AM103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AN$4,Your_End>=AN$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AN$5,Spouse_End>=AN$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AN$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AM11+AM100+AM103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AN$4,Spouse_End<AN$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AN$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AN$5,Your_End<AN$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AN$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AN11+AN100+AN103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AO$4,Your_End>=AO$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AO$5,Spouse_End>=AO$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AO$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AN11+AN100+AN103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AO$4,Spouse_End<AO$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AO$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AO$5,Your_End<AO$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AO$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AO11+AO100+AO103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AP$4,Your_End>=AP$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AP$5,Spouse_End>=AP$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AP$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AO11+AO100+AO103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AP$4,Spouse_End<AP$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AP$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AP$5,Your_End<AP$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AP$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AP11+AP100+AP103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AQ$4,Your_End>=AQ$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AQ$5,Spouse_End>=AQ$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AQ$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AP11+AP100+AP103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AQ$4,Spouse_End<AQ$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AQ$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AQ$5,Your_End<AQ$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AQ$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AQ11+AQ100+AQ103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AR$4,Your_End>=AR$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AR$5,Spouse_End>=AR$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AR$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AQ11+AQ100+AQ103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AR$4,Spouse_End<AR$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AR$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AR$5,Your_End<AR$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AR$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0},{"$f":"IF(OR(AR11+AR100+AR103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AS$4,Your_End>=AS$4),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$4,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(IRA_RMD_Age2<=AS$5,Spouse_End>=AS$5),INDEX('Tax Tables'!$D$317:$D$396,MATCH(AS$5,'Tax Tables'!$C$317:$C$396,1)),0)))+IF(AR11+AR100+AR103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AS$4,Spouse_End<AS$5),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AS$5,'Tax Tables'!$C$317:$C$396,1)),0),IF(AND(Spouse_End>=AS$5,Your_End<AS$4),-INDEX('Tax Tables'!$I$317:$I$396,MATCH(AS$4,'Tax Tables'!$C$317:$C$396,1)),0)))","v":0}]
[null,"Optional Table II",{"$f":"IF(RMD_Table=\"o\",\"  using\",\" \")","v":" "}]
[null,"IRA 1 RMD original owner",{"$f":"IF(IRA1_Owner=\"y\",\"Yours:\",\"Spouse:\") & \" start \" & IRA_RMD_Age","v":"Yours: start 73"},{"$f":"\"end at \" & IF(IRA1_Owner=\"y\",Your_End,Spouse_End)","v":"end at 85"},{"$f":"SUM(F574:AS574)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(IRA1_Owner=\"y\",IF(IRA_RMD_Age<=F$4,-F9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(F$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(IRA_RMD_Age<=F$5,-F9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(F$5,'Tax Tables'!$G$317:$G$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(F9+F91+F94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=G$4,Your_End>=G$4),-G9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=G$5,Spouse_End>=G$5),-G9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(G9+G91+G94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=H$4,Your_End>=H$4),-H9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=H$5,Spouse_End>=H$5),-H9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(H9+H91+H94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=I$4,Your_End>=I$4),-I9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=I$5,Spouse_End>=I$5),-I9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(I9+I91+I94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=J$4,Your_End>=J$4),-J9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=J$5,Spouse_End>=J$5),-J9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(J9+J91+J94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=K$4,Your_End>=K$4),-K9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=K$5,Spouse_End>=K$5),-K9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(K9+K91+K94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=L$4,Your_End>=L$4),-L9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=L$5,Spouse_End>=L$5),-L9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(L9+L91+L94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=M$4,Your_End>=M$4),-M9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=M$5,Spouse_End>=M$5),-M9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(M9+M91+M94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=N$4,Your_End>=N$4),-N9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=N$5,Spouse_End>=N$5),-N9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(N9+N91+N94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=O$4,Your_End>=O$4),-O9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=O$5,Spouse_End>=O$5),-O9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(O9+O91+O94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=P$4,Your_End>=P$4),-P9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=P$5,Spouse_End>=P$5),-P9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(P9+P91+P94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Q$4,Your_End>=Q$4),-Q9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=Q$5,Spouse_End>=Q$5),-Q9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(Q9+Q91+Q94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=R$4,Your_End>=R$4),-R9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=R$5,Spouse_End>=R$5),-R9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(R9+R91+R94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=S$4,Your_End>=S$4),-S9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=S$5,Spouse_End>=S$5),-S9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(S9+S91+S94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=T$4,Your_End>=T$4),-T9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=T$5,Spouse_End>=T$5),-T9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(T9+T91+T94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=U$4,Your_End>=U$4),-U9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=U$5,Spouse_End>=U$5),-U9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(U9+U91+U94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=V$4,Your_End>=V$4),-V9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=V$5,Spouse_End>=V$5),-V9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(V9+V91+V94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=W$4,Your_End>=W$4),-W9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=W$5,Spouse_End>=W$5),-W9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(W9+W91+W94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=X$4,Your_End>=X$4),-X9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=X$5,Spouse_End>=X$5),-X9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(X9+X91+X94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Y$4,Your_End>=Y$4),-Y9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=Y$5,Spouse_End>=Y$5),-Y9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(Y9+Y91+Y94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Z$4,Your_End>=Z$4),-Z9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=Z$5,Spouse_End>=Z$5),-Z9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(Z9+Z91+Z94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AA$4,Your_End>=AA$4),-AA9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AA$5,Spouse_End>=AA$5),-AA9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AA9+AA91+AA94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AB$4,Your_End>=AB$4),-AB9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AB$5,Spouse_End>=AB$5),-AB9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AB9+AB91+AB94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AC$4,Your_End>=AC$4),-AC9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AC$5,Spouse_End>=AC$5),-AC9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AC9+AC91+AC94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AD$4,Your_End>=AD$4),-AD9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AD$5,Spouse_End>=AD$5),-AD9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AD9+AD91+AD94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AE$4,Your_End>=AE$4),-AE9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AE$5,Spouse_End>=AE$5),-AE9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AE9+AE91+AE94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AF$4,Your_End>=AF$4),-AF9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AF$5,Spouse_End>=AF$5),-AF9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AF9+AF91+AF94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AG$4,Your_End>=AG$4),-AG9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AG$5,Spouse_End>=AG$5),-AG9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AG9+AG91+AG94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AH$4,Your_End>=AH$4),-AH9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AH$5,Spouse_End>=AH$5),-AH9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AH9+AH91+AH94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AI$4,Your_End>=AI$4),-AI9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AI$5,Spouse_End>=AI$5),-AI9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AI9+AI91+AI94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AJ$4,Your_End>=AJ$4),-AJ9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AJ$5,Spouse_End>=AJ$5),-AJ9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AJ9+AJ91+AJ94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AK$4,Your_End>=AK$4),-AK9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AK$5,Spouse_End>=AK$5),-AK9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AK9+AK91+AK94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AL$4,Your_End>=AL$4),-AL9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AL$5,Spouse_End>=AL$5),-AL9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AL9+AL91+AL94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AM$4,Your_End>=AM$4),-AM9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AM$5,Spouse_End>=AM$5),-AM9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AM9+AM91+AM94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AN$4,Your_End>=AN$4),-AN9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AN$5,Spouse_End>=AN$5),-AN9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AN9+AN91+AN94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AO$4,Your_End>=AO$4),-AO9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AO$5,Spouse_End>=AO$5),-AO9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AO9+AO91+AO94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AP$4,Your_End>=AP$4),-AP9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AP$5,Spouse_End>=AP$5),-AP9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AP9+AP91+AP94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AQ$4,Your_End>=AQ$4),-AQ9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AQ$5,Spouse_End>=AQ$5),-AQ9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AQ9+AQ91+AQ94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AR$4,Your_End>=AR$4),-AR9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AR$5,Spouse_End>=AR$5),-AR9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age=0,0,IF(AR9+AR91+AR94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AS$4,Your_End>=AS$4),-AS9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AS$5,Spouse_End>=AS$5),-AS9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$5,'Tax Tables'!$E$317:$E$377,1)),0))))/Round_To,0)*Round_To)","v":0},null,null,null,null,null,{"$f":"+Details!F574-Base!F574","v":0},{"$f":"+Details!G574-Base!G574","v":0},{"$f":"+Details!H574-Base!H574","v":0},{"$f":"+Details!I574-Base!I574","v":0},{"$f":"+Details!J574-Base!J574","v":0},{"$f":"+Details!K574-Base!K574","v":0},{"$f":"+Details!L574-Base!L574","v":0},{"$f":"+Details!M574-Base!M574","v":0},{"$f":"+Details!N574-Base!N574","v":0},{"$f":"+Details!O574-Base!O574","v":0},{"$f":"+Details!P574-Base!P574","v":0},{"$f":"+Details!Q574-Base!Q574","v":0},{"$f":"+Details!R574-Base!R574","v":0},{"$f":"+Details!S574-Base!S574","v":0},{"$f":"+Details!T574-Base!T574","v":0},{"$f":"+Details!U574-Base!U574","v":0},{"$f":"+Details!V574-Base!V574","v":0},{"$f":"+Details!W574-Base!W574","v":0},{"$f":"+Details!X574-Base!X574","v":0},{"$f":"+Details!Y574-Base!Y574","v":0},{"$f":"+Details!Z574-Base!Z574","v":0},{"$f":"+Details!AA574-Base!AA574","v":0},{"$f":"+Details!AB574-Base!AB574","v":0},{"$f":"+Details!AC574-Base!AC574","v":0},{"$f":"+Details!AD574-Base!AD574","v":0},{"$f":"+Details!AE574-Base!AE574","v":0},{"$f":"+Details!AF574-Base!AF574","v":0},{"$f":"+Details!AG574-Base!AG574","v":0},{"$f":"+Details!AH574-Base!AH574","v":0},{"$f":"+Details!AI574-Base!AI574","v":0},{"$f":"+Details!AJ574-Base!AJ574","v":0},{"$f":"+Details!AK574-Base!AK574","v":0},{"$f":"+Details!AL574-Base!AL574","v":0},{"$f":"+Details!AM574-Base!AM574","v":0},{"$f":"+Details!AN574-Base!AN574","v":0},{"$f":"+Details!AO574-Base!AO574","v":0},{"$f":"+Details!AP574-Base!AP574","v":0},{"$f":"+Details!AQ574-Base!AQ574","v":0},{"$f":"+Details!AR574-Base!AR574","v":0},{"$f":"+Details!AS574-Base!AS574","v":0}]
[null,"IRA 1 RMD beneficiary",{"$f":"IF(IRA1_RMD=\"d\",\"Using\",\"-\")","v":"Using"},{"$f":"IF(IRA1_Owner=\"s\",Spouse_End_Input +1,Your_End_Input+1) & \" - \" & IF(IRA1_Owner=\"s\",Your_End,Spouse_End)","v":"86 - 90"},{"$f":"SUM(F575:AS575)","v":0},null,{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(F9+F91+F94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=G$4,Spouse_End<G$5),-G9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(G$4>=IRA_RMD_Age,AND(Spouse_End>=G$5,Your_End<G$4)),-G9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(G9+G91+G94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=H$4,Spouse_End<H$5),-H9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(H$4>=IRA_RMD_Age,AND(Spouse_End>=H$5,Your_End<H$4)),-H9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(H9+H91+H94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=I$4,Spouse_End<I$5),-I9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(I$4>=IRA_RMD_Age,AND(Spouse_End>=I$5,Your_End<I$4)),-I9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(I9+I91+I94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=J$4,Spouse_End<J$5),-J9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(J$4>=IRA_RMD_Age,AND(Spouse_End>=J$5,Your_End<J$4)),-J9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(J9+J91+J94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=K$4,Spouse_End<K$5),-K9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(K$4>=IRA_RMD_Age,AND(Spouse_End>=K$5,Your_End<K$4)),-K9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(K9+K91+K94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=L$4,Spouse_End<L$5),-L9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(L$4>=IRA_RMD_Age,AND(Spouse_End>=L$5,Your_End<L$4)),-L9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(L9+L91+L94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=M$4,Spouse_End<M$5),-M9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(M$4>=IRA_RMD_Age,AND(Spouse_End>=M$5,Your_End<M$4)),-M9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(M9+M91+M94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=N$4,Spouse_End<N$5),-N9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(N$4>=IRA_RMD_Age,AND(Spouse_End>=N$5,Your_End<N$4)),-N9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(N9+N91+N94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=O$4,Spouse_End<O$5),-O9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(O$4>=IRA_RMD_Age,AND(Spouse_End>=O$5,Your_End<O$4)),-O9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(O9+O91+O94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=P$4,Spouse_End<P$5),-P9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(P$4>=IRA_RMD_Age,AND(Spouse_End>=P$5,Your_End<P$4)),-P9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(P9+P91+P94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Q$4,Spouse_End<Q$5),-Q9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Q$4>=IRA_RMD_Age,AND(Spouse_End>=Q$5,Your_End<Q$4)),-Q9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(Q9+Q91+Q94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=R$4,Spouse_End<R$5),-R9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(R$4>=IRA_RMD_Age,AND(Spouse_End>=R$5,Your_End<R$4)),-R9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(R9+R91+R94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=S$4,Spouse_End<S$5),-S9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(S$4>=IRA_RMD_Age,AND(Spouse_End>=S$5,Your_End<S$4)),-S9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(S9+S91+S94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=T$4,Spouse_End<T$5),-T9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(T$4>=IRA_RMD_Age,AND(Spouse_End>=T$5,Your_End<T$4)),-T9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(T9+T91+T94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=U$4,Spouse_End<U$5),-U9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(U$4>=IRA_RMD_Age,AND(Spouse_End>=U$5,Your_End<U$4)),-U9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(U9+U91+U94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=V$4,Spouse_End<V$5),-V9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(V$4>=IRA_RMD_Age,AND(Spouse_End>=V$5,Your_End<V$4)),-V9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(V9+V91+V94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=W$4,Spouse_End<W$5),-W9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(W$4>=IRA_RMD_Age,AND(Spouse_End>=W$5,Your_End<W$4)),-W9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(W9+W91+W94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=X$4,Spouse_End<X$5),-X9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(X$4>=IRA_RMD_Age,AND(Spouse_End>=X$5,Your_End<X$4)),-X9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(X9+X91+X94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Y$4,Spouse_End<Y$5),-Y9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Y$4>=IRA_RMD_Age,AND(Spouse_End>=Y$5,Your_End<Y$4)),-Y9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(Y9+Y91+Y94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Z$4,Spouse_End<Z$5),-Z9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Z$4>=IRA_RMD_Age,AND(Spouse_End>=Z$5,Your_End<Z$4)),-Z9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(Z9+Z91+Z94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AA$4,Spouse_End<AA$5),-AA9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AA$4>=IRA_RMD_Age,AND(Spouse_End>=AA$5,Your_End<AA$4)),-AA9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AA9+AA91+AA94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AB$4,Spouse_End<AB$5),-AB9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AB$4>=IRA_RMD_Age,AND(Spouse_End>=AB$5,Your_End<AB$4)),-AB9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AB9+AB91+AB94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AC$4,Spouse_End<AC$5),-AC9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AC$4>=IRA_RMD_Age,AND(Spouse_End>=AC$5,Your_End<AC$4)),-AC9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AC9+AC91+AC94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AD$4,Spouse_End<AD$5),-AD9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AD$4>=IRA_RMD_Age,AND(Spouse_End>=AD$5,Your_End<AD$4)),-AD9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AD9+AD91+AD94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AE$4,Spouse_End<AE$5),-AE9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AE$4>=IRA_RMD_Age,AND(Spouse_End>=AE$5,Your_End<AE$4)),-AE9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AE9+AE91+AE94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AF$4,Spouse_End<AF$5),-AF9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AF$4>=IRA_RMD_Age,AND(Spouse_End>=AF$5,Your_End<AF$4)),-AF9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AF9+AF91+AF94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AG$4,Spouse_End<AG$5),-AG9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AG$4>=IRA_RMD_Age,AND(Spouse_End>=AG$5,Your_End<AG$4)),-AG9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AG9+AG91+AG94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AH$4,Spouse_End<AH$5),-AH9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AH$4>=IRA_RMD_Age,AND(Spouse_End>=AH$5,Your_End<AH$4)),-AH9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AH9+AH91+AH94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AI$4,Spouse_End<AI$5),-AI9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AI$4>=IRA_RMD_Age,AND(Spouse_End>=AI$5,Your_End<AI$4)),-AI9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AI9+AI91+AI94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AJ$4,Spouse_End<AJ$5),-AJ9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AJ$4>=IRA_RMD_Age,AND(Spouse_End>=AJ$5,Your_End<AJ$4)),-AJ9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AJ9+AJ91+AJ94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AK$4,Spouse_End<AK$5),-AK9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AK$4>=IRA_RMD_Age,AND(Spouse_End>=AK$5,Your_End<AK$4)),-AK9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AK9+AK91+AK94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AL$4,Spouse_End<AL$5),-AL9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AL$4>=IRA_RMD_Age,AND(Spouse_End>=AL$5,Your_End<AL$4)),-AL9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AL9+AL91+AL94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AM$4,Spouse_End<AM$5),-AM9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AM$4>=IRA_RMD_Age,AND(Spouse_End>=AM$5,Your_End<AM$4)),-AM9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AM9+AM91+AM94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AN$4,Spouse_End<AN$5),-AN9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AN$4>=IRA_RMD_Age,AND(Spouse_End>=AN$5,Your_End<AN$4)),-AN9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AN9+AN91+AN94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AO$4,Spouse_End<AO$5),-AO9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AO$4>=IRA_RMD_Age,AND(Spouse_End>=AO$5,Your_End<AO$4)),-AO9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AO9+AO91+AO94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AP$4,Spouse_End<AP$5),-AP9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AP$4>=IRA_RMD_Age,AND(Spouse_End>=AP$5,Your_End<AP$4)),-AP9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AP9+AP91+AP94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AQ$4,Spouse_End<AQ$5),-AQ9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AQ$4>=IRA_RMD_Age,AND(Spouse_End>=AQ$5,Your_End<AQ$4)),-AQ9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AQ9+AQ91+AQ94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AR$4,Spouse_End<AR$5),-AR9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AR$4>=IRA_RMD_Age,AND(Spouse_End>=AR$5,Your_End<AR$4)),-AR9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AR9+AR91+AR94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AS$4,Spouse_End<AS$5),-AS9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AS$4>=IRA_RMD_Age,AND(Spouse_End>=AS$5,Your_End<AS$4)),-AS9/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},null,null,null,null,null,{"$f":"+Details!F575-Base!F575","v":0},{"$f":"+Details!G575-Base!G575","v":0},{"$f":"+Details!H575-Base!H575","v":0},{"$f":"+Details!I575-Base!I575","v":0},{"$f":"+Details!J575-Base!J575","v":0},{"$f":"+Details!K575-Base!K575","v":0},{"$f":"+Details!L575-Base!L575","v":0},{"$f":"+Details!M575-Base!M575","v":0},{"$f":"+Details!N575-Base!N575","v":0},{"$f":"+Details!O575-Base!O575","v":0},{"$f":"+Details!P575-Base!P575","v":0},{"$f":"+Details!Q575-Base!Q575","v":0},{"$f":"+Details!R575-Base!R575","v":0},{"$f":"+Details!S575-Base!S575","v":0},{"$f":"+Details!T575-Base!T575","v":0},{"$f":"+Details!U575-Base!U575","v":0},{"$f":"+Details!V575-Base!V575","v":0},{"$f":"+Details!W575-Base!W575","v":0},{"$f":"+Details!X575-Base!X575","v":0},{"$f":"+Details!Y575-Base!Y575","v":0},{"$f":"+Details!Z575-Base!Z575","v":0},{"$f":"+Details!AA575-Base!AA575","v":0},{"$f":"+Details!AB575-Base!AB575","v":0},{"$f":"+Details!AC575-Base!AC575","v":0},{"$f":"+Details!AD575-Base!AD575","v":0},{"$f":"+Details!AE575-Base!AE575","v":0},{"$f":"+Details!AF575-Base!AF575","v":0},{"$f":"+Details!AG575-Base!AG575","v":0},{"$f":"+Details!AH575-Base!AH575","v":0},{"$f":"+Details!AI575-Base!AI575","v":0},{"$f":"+Details!AJ575-Base!AJ575","v":0},{"$f":"+Details!AK575-Base!AK575","v":0},{"$f":"+Details!AL575-Base!AL575","v":0},{"$f":"+Details!AM575-Base!AM575","v":0},{"$f":"+Details!AN575-Base!AN575","v":0},{"$f":"+Details!AO575-Base!AO575","v":0},{"$f":"+Details!AP575-Base!AP575","v":0},{"$f":"+Details!AQ575-Base!AQ575","v":0},{"$f":"+Details!AR575-Base!AR575","v":0},{"$f":"+Details!AS575-Base!AS575","v":0}]
[null,"IRA 1 RMD beneficiary - alternative",{"$f":"IF(IRA1_RMD=\"a\",\"Using\",\"-\")","v":"-"},{"$f":"IF(IRA1_Owner=\"s\",Spouse_End_Input +1,Your_End_Input+1) & \" - \" & IF(IRA1_Owner=\"s\",Your_End,Spouse_End)","v":"86 - 90"},{"$f":"SUM(F576:AS576)","v":0},null,{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(F10+F92+F95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=G$4,Spouse_End<G$5),-G10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=G$5,Your_End<G$4),-G10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(G$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(G10+G92+G95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=H$4,Spouse_End<H$5),-H10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=H$5,Your_End<H$4),-H10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(H$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(H10+H92+H95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=I$4,Spouse_End<I$5),-I10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=I$5,Your_End<I$4),-I10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(I$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(I10+I92+I95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=J$4,Spouse_End<J$5),-J10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=J$5,Your_End<J$4),-J10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(J$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(J10+J92+J95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=K$4,Spouse_End<K$5),-K10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=K$5,Your_End<K$4),-K10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(K$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(K10+K92+K95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=L$4,Spouse_End<L$5),-L10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=L$5,Your_End<L$4),-L10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(L$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(L10+L92+L95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=M$4,Spouse_End<M$5),-M10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=M$5,Your_End<M$4),-M10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(M$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(M10+M92+M95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=N$4,Spouse_End<N$5),-N10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=N$5,Your_End<N$4),-N10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(N$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(N10+N92+N95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=O$4,Spouse_End<O$5),-O10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=O$5,Your_End<O$4),-O10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(O$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(O10+O92+O95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=P$4,Spouse_End<P$5),-P10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=P$5,Your_End<P$4),-P10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(P$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(P10+P92+P95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Q$4,Spouse_End<Q$5),-Q10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=Q$5,Your_End<Q$4),-Q10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(Q$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(Q10+Q92+Q95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=R$4,Spouse_End<R$5),-R10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=R$5,Your_End<R$4),-R10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(R$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(R10+R92+R95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=S$4,Spouse_End<S$5),-S10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=S$5,Your_End<S$4),-S10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(S$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(S10+S92+S95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=T$4,Spouse_End<T$5),-T10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=T$5,Your_End<T$4),-T10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(T$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(T10+T92+T95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=U$4,Spouse_End<U$5),-U10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=U$5,Your_End<U$4),-U10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(U$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(U10+U92+U95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=V$4,Spouse_End<V$5),-V10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=V$5,Your_End<V$4),-V10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(V$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(V10+V92+V95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=W$4,Spouse_End<W$5),-W10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=W$5,Your_End<W$4),-W10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(W$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(W10+W92+W95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=X$4,Spouse_End<X$5),-X10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=X$5,Your_End<X$4),-X10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(X$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(X10+X92+X95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Y$4,Spouse_End<Y$5),-Y10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=Y$5,Your_End<Y$4),-Y10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(Y$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(Y10+Y92+Y95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Z$4,Spouse_End<Z$5),-Z10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=Z$5,Your_End<Z$4),-Z10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(Z$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(Z10+Z92+Z95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AA$4,Spouse_End<AA$5),-AA10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AA$5,Your_End<AA$4),-AA10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AA$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AA10+AA92+AA95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AB$4,Spouse_End<AB$5),-AB10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AB$5,Your_End<AB$4),-AB10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AB$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AB10+AB92+AB95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AC$4,Spouse_End<AC$5),-AC10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AC$5,Your_End<AC$4),-AC10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AC$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AC10+AC92+AC95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AD$4,Spouse_End<AD$5),-AD10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AD$5,Your_End<AD$4),-AD10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AD$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AD10+AD92+AD95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AE$4,Spouse_End<AE$5),-AE10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AE$5,Your_End<AE$4),-AE10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AE$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AE10+AE92+AE95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AF$4,Spouse_End<AF$5),-AF10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AF$5,Your_End<AF$4),-AF10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AF$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AF10+AF92+AF95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AG$4,Spouse_End<AG$5),-AG10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AG$5,Your_End<AG$4),-AG10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AG$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AG10+AG92+AG95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AH$4,Spouse_End<AH$5),-AH10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AH$5,Your_End<AH$4),-AH10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AH$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AH10+AH92+AH95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AI$4,Spouse_End<AI$5),-AI10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AI$5,Your_End<AI$4),-AI10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AI$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AI10+AI92+AI95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AJ$4,Spouse_End<AJ$5),-AJ10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AJ$5,Your_End<AJ$4),-AJ10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AJ$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AJ10+AJ92+AJ95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AK$4,Spouse_End<AK$5),-AK10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AK$5,Your_End<AK$4),-AK10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AK$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AK10+AK92+AK95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AL$4,Spouse_End<AL$5),-AL10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AL$5,Your_End<AL$4),-AL10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AL$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AL10+AL92+AL95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AM$4,Spouse_End<AM$5),-AM10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AM$5,Your_End<AM$4),-AM10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AM$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AM10+AM92+AM95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AN$4,Spouse_End<AN$5),-AN10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AN$5,Your_End<AN$4),-AN10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AN$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AN10+AN92+AN95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AO$4,Spouse_End<AO$5),-AO10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AO$5,Your_End<AO$4),-AO10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AO$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AO10+AO92+AO95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AP$4,Spouse_End<AP$5),-AP10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AP$5,Your_End<AP$4),-AP10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AP$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AP10+AP92+AP95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AQ$4,Spouse_End<AQ$5),-AQ10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AQ$5,Your_End<AQ$4),-AQ10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AQ$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AQ10+AQ92+AQ95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AR$4,Spouse_End<AR$5),-AR10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AR$5,Your_End<AR$4),-AR10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AR$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AR10+AR92+AR95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AS$4,Spouse_End<AS$5),-AS10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AS$5,Your_End<AS$4),-AS10/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AS$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0}]
[null,"Distribution Period - default",{"$f":"IF(IRA1_RMD=\"d\",\"Using\",\"-\")","v":"Using"},null,null,null,{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(F9+F91+F94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=G$4,Your_End>=G$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=G$5,Spouse_End>=G$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(F9+F91+F94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=G$4,Spouse_End<G$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(F$4>=IRA_RMD_Age,AND(Spouse_End>=G$5,Your_End<G$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(G9+G91+G94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=H$4,Your_End>=H$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=H$5,Spouse_End>=H$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(G9+G91+G94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=H$4,Spouse_End<H$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(G$4>=IRA_RMD_Age,AND(Spouse_End>=H$5,Your_End<H$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(H9+H91+H94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=I$4,Your_End>=I$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=I$5,Spouse_End>=I$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(H9+H91+H94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=I$4,Spouse_End<I$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(H$4>=IRA_RMD_Age,AND(Spouse_End>=I$5,Your_End<I$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(I9+I91+I94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=J$4,Your_End>=J$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=J$5,Spouse_End>=J$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(I9+I91+I94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=J$4,Spouse_End<J$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(I$4>=IRA_RMD_Age,AND(Spouse_End>=J$5,Your_End<J$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(J9+J91+J94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=K$4,Your_End>=K$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=K$5,Spouse_End>=K$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(J9+J91+J94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=K$4,Spouse_End<K$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(J$4>=IRA_RMD_Age,AND(Spouse_End>=K$5,Your_End<K$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(K9+K91+K94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=L$4,Your_End>=L$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=L$5,Spouse_End>=L$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(K9+K91+K94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=L$4,Spouse_End<L$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(K$4>=IRA_RMD_Age,AND(Spouse_End>=L$5,Your_End<L$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(L9+L91+L94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=M$4,Your_End>=M$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=M$5,Spouse_End>=M$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(L9+L91+L94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=M$4,Spouse_End<M$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(L$4>=IRA_RMD_Age,AND(Spouse_End>=M$5,Your_End<M$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(M9+M91+M94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=N$4,Your_End>=N$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=N$5,Spouse_End>=N$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(M9+M91+M94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=N$4,Spouse_End<N$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(M$4>=IRA_RMD_Age,AND(Spouse_End>=N$5,Your_End<N$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(N9+N91+N94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=O$4,Your_End>=O$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=O$5,Spouse_End>=O$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(N9+N91+N94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=O$4,Spouse_End<O$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(N$4>=IRA_RMD_Age,AND(Spouse_End>=O$5,Your_End<O$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(O9+O91+O94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=P$4,Your_End>=P$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=P$5,Spouse_End>=P$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(O9+O91+O94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=P$4,Spouse_End<P$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(O$4>=IRA_RMD_Age,AND(Spouse_End>=P$5,Your_End<P$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(P9+P91+P94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Q$4,Your_End>=Q$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=Q$5,Spouse_End>=Q$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(P9+P91+P94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Q$4,Spouse_End<Q$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(P$4>=IRA_RMD_Age,AND(Spouse_End>=Q$5,Your_End<Q$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(Q9+Q91+Q94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=R$4,Your_End>=R$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=R$5,Spouse_End>=R$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(Q9+Q91+Q94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=R$4,Spouse_End<R$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Q$4>=IRA_RMD_Age,AND(Spouse_End>=R$5,Your_End<R$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(R9+R91+R94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=S$4,Your_End>=S$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=S$5,Spouse_End>=S$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(R9+R91+R94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=S$4,Spouse_End<S$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(R$4>=IRA_RMD_Age,AND(Spouse_End>=S$5,Your_End<S$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(S9+S91+S94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=T$4,Your_End>=T$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=T$5,Spouse_End>=T$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(S9+S91+S94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=T$4,Spouse_End<T$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(S$4>=IRA_RMD_Age,AND(Spouse_End>=T$5,Your_End<T$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(T9+T91+T94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=U$4,Your_End>=U$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=U$5,Spouse_End>=U$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(T9+T91+T94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=U$4,Spouse_End<U$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(T$4>=IRA_RMD_Age,AND(Spouse_End>=U$5,Your_End<U$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(U9+U91+U94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=V$4,Your_End>=V$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=V$5,Spouse_End>=V$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(U9+U91+U94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=V$4,Spouse_End<V$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(U$4>=IRA_RMD_Age,AND(Spouse_End>=V$5,Your_End<V$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(V9+V91+V94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=W$4,Your_End>=W$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=W$5,Spouse_End>=W$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(V9+V91+V94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=W$4,Spouse_End<W$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(V$4>=IRA_RMD_Age,AND(Spouse_End>=W$5,Your_End<W$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(W9+W91+W94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=X$4,Your_End>=X$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=X$5,Spouse_End>=X$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(W9+W91+W94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=X$4,Spouse_End<X$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(W$4>=IRA_RMD_Age,AND(Spouse_End>=X$5,Your_End<X$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(X9+X91+X94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Y$4,Your_End>=Y$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=Y$5,Spouse_End>=Y$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(X9+X91+X94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Y$4,Spouse_End<Y$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(X$4>=IRA_RMD_Age,AND(Spouse_End>=Y$5,Your_End<Y$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(Y9+Y91+Y94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Z$4,Your_End>=Z$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=Z$5,Spouse_End>=Z$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(Y9+Y91+Y94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Z$4,Spouse_End<Z$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Y$4>=IRA_RMD_Age,AND(Spouse_End>=Z$5,Your_End<Z$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(Z9+Z91+Z94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AA$4,Your_End>=AA$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AA$5,Spouse_End>=AA$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(Z9+Z91+Z94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AA$4,Spouse_End<AA$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Z$4>=IRA_RMD_Age,AND(Spouse_End>=AA$5,Your_End<AA$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AA9+AA91+AA94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AB$4,Your_End>=AB$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AB$5,Spouse_End>=AB$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AA9+AA91+AA94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AB$4,Spouse_End<AB$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AA$4>=IRA_RMD_Age,AND(Spouse_End>=AB$5,Your_End<AB$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AB9+AB91+AB94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AC$4,Your_End>=AC$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AC$5,Spouse_End>=AC$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AB9+AB91+AB94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AC$4,Spouse_End<AC$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AB$4>=IRA_RMD_Age,AND(Spouse_End>=AC$5,Your_End<AC$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AC9+AC91+AC94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AD$4,Your_End>=AD$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AD$5,Spouse_End>=AD$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AC9+AC91+AC94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AD$4,Spouse_End<AD$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AC$4>=IRA_RMD_Age,AND(Spouse_End>=AD$5,Your_End<AD$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AD9+AD91+AD94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AE$4,Your_End>=AE$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AE$5,Spouse_End>=AE$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AD9+AD91+AD94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AE$4,Spouse_End<AE$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AD$4>=IRA_RMD_Age,AND(Spouse_End>=AE$5,Your_End<AE$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AE9+AE91+AE94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AF$4,Your_End>=AF$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AF$5,Spouse_End>=AF$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AE9+AE91+AE94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AF$4,Spouse_End<AF$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AE$4>=IRA_RMD_Age,AND(Spouse_End>=AF$5,Your_End<AF$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AF9+AF91+AF94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AG$4,Your_End>=AG$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AG$5,Spouse_End>=AG$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AF9+AF91+AF94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AG$4,Spouse_End<AG$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AF$4>=IRA_RMD_Age,AND(Spouse_End>=AG$5,Your_End<AG$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AG9+AG91+AG94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AH$4,Your_End>=AH$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AH$5,Spouse_End>=AH$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AG9+AG91+AG94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AH$4,Spouse_End<AH$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AG$4>=IRA_RMD_Age,AND(Spouse_End>=AH$5,Your_End<AH$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AH9+AH91+AH94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AI$4,Your_End>=AI$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AI$5,Spouse_End>=AI$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AH9+AH91+AH94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AI$4,Spouse_End<AI$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AH$4>=IRA_RMD_Age,AND(Spouse_End>=AI$5,Your_End<AI$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AI9+AI91+AI94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AJ$4,Your_End>=AJ$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AJ$5,Spouse_End>=AJ$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AI9+AI91+AI94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AJ$4,Spouse_End<AJ$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AI$4>=IRA_RMD_Age,AND(Spouse_End>=AJ$5,Your_End<AJ$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AJ9+AJ91+AJ94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AK$4,Your_End>=AK$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AK$5,Spouse_End>=AK$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AJ9+AJ91+AJ94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AK$4,Spouse_End<AK$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AJ$4>=IRA_RMD_Age,AND(Spouse_End>=AK$5,Your_End<AK$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AK9+AK91+AK94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AL$4,Your_End>=AL$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AL$5,Spouse_End>=AL$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AK9+AK91+AK94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AL$4,Spouse_End<AL$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AK$4>=IRA_RMD_Age,AND(Spouse_End>=AL$5,Your_End<AL$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AL9+AL91+AL94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AM$4,Your_End>=AM$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AM$5,Spouse_End>=AM$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AL9+AL91+AL94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AM$4,Spouse_End<AM$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AL$4>=IRA_RMD_Age,AND(Spouse_End>=AM$5,Your_End<AM$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AM9+AM91+AM94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AN$4,Your_End>=AN$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AN$5,Spouse_End>=AN$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AM9+AM91+AM94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AN$4,Spouse_End<AN$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AM$4>=IRA_RMD_Age,AND(Spouse_End>=AN$5,Your_End<AN$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AN9+AN91+AN94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AO$4,Your_End>=AO$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AO$5,Spouse_End>=AO$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AN9+AN91+AN94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AO$4,Spouse_End<AO$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AN$4>=IRA_RMD_Age,AND(Spouse_End>=AO$5,Your_End<AO$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AO9+AO91+AO94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AP$4,Your_End>=AP$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AP$5,Spouse_End>=AP$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AO9+AO91+AO94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AP$4,Spouse_End<AP$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AO$4>=IRA_RMD_Age,AND(Spouse_End>=AP$5,Your_End<AP$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AP9+AP91+AP94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AQ$4,Your_End>=AQ$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AQ$5,Spouse_End>=AQ$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AP9+AP91+AP94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AQ$4,Spouse_End<AQ$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AP$4>=IRA_RMD_Age,AND(Spouse_End>=AQ$5,Your_End<AQ$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AQ9+AQ91+AQ94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AR$4,Your_End>=AR$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AR$5,Spouse_End>=AR$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AQ9+AQ91+AQ94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AR$4,Spouse_End<AR$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AQ$4>=IRA_RMD_Age,AND(Spouse_End>=AR$5,Your_End<AR$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AR9+AR91+AR94<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AS$4,Your_End>=AS$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AS$5,Spouse_End>=AS$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AR9+AR91+AR94<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AS$4,Spouse_End<AS$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AR$4>=IRA_RMD_Age,AND(Spouse_End>=AS$5,Your_End<AS$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0}]
[null,"Distribution Period - alternative",{"$f":"IF(IRA1_RMD=\"a\",\"Using\",\"-\")","v":"-"},null,null,{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(E10+E92+E95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=F$4,Your_End>=F$4),-INDEX('Tax Tables'!$I$317:$I$377,MATCH(F$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=F$5,Spouse_End>=F$5),-INDEX('Tax Tables'!$I$317:$I$377,MATCH(F$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(E10+E92+E95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=F$4,Spouse_End<F$5),-INDEX('Tax Tables'!$I$317:$I$377,MATCH(F$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=F$5,Your_End<F$4),-INDEX('Tax Tables'!$I$317:$I$377,MATCH(F$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(F10+F92+F95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=G$4,Your_End>=G$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(G$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=G$5,Spouse_End>=G$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(G$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(F10+F92+F95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=G$4,Spouse_End<G$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(G$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=G$5,Your_End<G$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(G$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(G10+G92+G95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=H$4,Your_End>=H$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(H$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=H$5,Spouse_End>=H$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(H$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(G10+G92+G95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=H$4,Spouse_End<H$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(H$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=H$5,Your_End<H$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(H$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(H10+H92+H95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=I$4,Your_End>=I$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(I$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=I$5,Spouse_End>=I$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(I$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(H10+H92+H95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=I$4,Spouse_End<I$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(I$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=I$5,Your_End<I$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(I$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(I10+I92+I95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=J$4,Your_End>=J$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(J$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=J$5,Spouse_End>=J$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(J$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(I10+I92+I95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=J$4,Spouse_End<J$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(J$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=J$5,Your_End<J$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(J$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(J10+J92+J95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=K$4,Your_End>=K$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(K$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=K$5,Spouse_End>=K$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(K$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(J10+J92+J95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=K$4,Spouse_End<K$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(K$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=K$5,Your_End<K$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(K$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(K10+K92+K95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=L$4,Your_End>=L$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(L$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=L$5,Spouse_End>=L$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(L$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(K10+K92+K95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=L$4,Spouse_End<L$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(L$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=L$5,Your_End<L$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(L$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(L10+L92+L95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=M$4,Your_End>=M$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(M$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=M$5,Spouse_End>=M$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(M$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(L10+L92+L95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=M$4,Spouse_End<M$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(M$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=M$5,Your_End<M$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(M$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(M10+M92+M95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=N$4,Your_End>=N$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(N$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=N$5,Spouse_End>=N$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(N$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(M10+M92+M95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=N$4,Spouse_End<N$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(N$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=N$5,Your_End<N$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(N$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(N10+N92+N95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=O$4,Your_End>=O$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(O$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=O$5,Spouse_End>=O$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(O$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(N10+N92+N95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=O$4,Spouse_End<O$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(O$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=O$5,Your_End<O$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(O$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(O10+O92+O95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=P$4,Your_End>=P$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(P$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=P$5,Spouse_End>=P$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(P$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(O10+O92+O95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=P$4,Spouse_End<P$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(P$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=P$5,Your_End<P$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(P$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(P10+P92+P95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Q$4,Your_End>=Q$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Q$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=Q$5,Spouse_End>=Q$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Q$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(P10+P92+P95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Q$4,Spouse_End<Q$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Q$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=Q$5,Your_End<Q$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Q$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(Q10+Q92+Q95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=R$4,Your_End>=R$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(R$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=R$5,Spouse_End>=R$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(R$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(Q10+Q92+Q95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=R$4,Spouse_End<R$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(R$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=R$5,Your_End<R$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(R$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(R10+R92+R95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=S$4,Your_End>=S$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(S$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=S$5,Spouse_End>=S$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(S$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(R10+R92+R95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=S$4,Spouse_End<S$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(S$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=S$5,Your_End<S$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(S$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(S10+S92+S95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=T$4,Your_End>=T$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(T$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=T$5,Spouse_End>=T$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(T$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(S10+S92+S95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=T$4,Spouse_End<T$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(T$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=T$5,Your_End<T$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(T$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(T10+T92+T95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=U$4,Your_End>=U$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(U$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=U$5,Spouse_End>=U$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(U$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(T10+T92+T95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=U$4,Spouse_End<U$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(U$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=U$5,Your_End<U$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(U$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(U10+U92+U95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=V$4,Your_End>=V$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(V$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=V$5,Spouse_End>=V$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(V$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(U10+U92+U95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=V$4,Spouse_End<V$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(V$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=V$5,Your_End<V$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(V$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(V10+V92+V95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=W$4,Your_End>=W$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(W$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=W$5,Spouse_End>=W$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(W$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(V10+V92+V95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=W$4,Spouse_End<W$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(W$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=W$5,Your_End<W$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(W$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(W10+W92+W95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=X$4,Your_End>=X$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(X$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=X$5,Spouse_End>=X$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(X$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(W10+W92+W95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=X$4,Spouse_End<X$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(X$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=X$5,Your_End<X$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(X$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(X10+X92+X95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Y$4,Your_End>=Y$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Y$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=Y$5,Spouse_End>=Y$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Y$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(X10+X92+X95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Y$4,Spouse_End<Y$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Y$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=Y$5,Your_End<Y$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Y$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(Y10+Y92+Y95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=Z$4,Your_End>=Z$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Z$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=Z$5,Spouse_End>=Z$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Z$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(Y10+Y92+Y95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=Z$4,Spouse_End<Z$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Z$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=Z$5,Your_End<Z$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Z$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(Z10+Z92+Z95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AA$4,Your_End>=AA$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AA$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AA$5,Spouse_End>=AA$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AA$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(Z10+Z92+Z95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AA$4,Spouse_End<AA$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AA$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AA$5,Your_End<AA$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AA$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AA10+AA92+AA95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AB$4,Your_End>=AB$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AB$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AB$5,Spouse_End>=AB$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AB$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AA10+AA92+AA95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AB$4,Spouse_End<AB$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AB$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AB$5,Your_End<AB$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AB$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AB10+AB92+AB95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AC$4,Your_End>=AC$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AC$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AC$5,Spouse_End>=AC$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AC$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AB10+AB92+AB95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AC$4,Spouse_End<AC$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AC$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AC$5,Your_End<AC$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AC$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AC10+AC92+AC95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AD$4,Your_End>=AD$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AD$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AD$5,Spouse_End>=AD$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AD$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AC10+AC92+AC95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AD$4,Spouse_End<AD$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AD$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AD$5,Your_End<AD$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AD$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AD10+AD92+AD95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AE$4,Your_End>=AE$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AE$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AE$5,Spouse_End>=AE$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AE$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AD10+AD92+AD95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AE$4,Spouse_End<AE$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AE$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AE$5,Your_End<AE$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AE$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AE10+AE92+AE95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AF$4,Your_End>=AF$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AF$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AF$5,Spouse_End>=AF$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AF$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AE10+AE92+AE95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AF$4,Spouse_End<AF$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AF$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AF$5,Your_End<AF$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AF$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AF10+AF92+AF95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AG$4,Your_End>=AG$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AG$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AG$5,Spouse_End>=AG$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AG$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AF10+AF92+AF95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AG$4,Spouse_End<AG$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AG$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AG$5,Your_End<AG$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AG$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AG10+AG92+AG95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AH$4,Your_End>=AH$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AH$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AH$5,Spouse_End>=AH$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AH$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AG10+AG92+AG95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AH$4,Spouse_End<AH$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AH$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AH$5,Your_End<AH$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AH$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AH10+AH92+AH95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AI$4,Your_End>=AI$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AI$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AI$5,Spouse_End>=AI$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AI$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AH10+AH92+AH95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AI$4,Spouse_End<AI$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AI$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AI$5,Your_End<AI$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AI$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AI10+AI92+AI95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AJ$4,Your_End>=AJ$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AJ$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AJ$5,Spouse_End>=AJ$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AJ$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AI10+AI92+AI95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AJ$4,Spouse_End<AJ$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AJ$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AJ$5,Your_End<AJ$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AJ$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AJ10+AJ92+AJ95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AK$4,Your_End>=AK$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AK$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AK$5,Spouse_End>=AK$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AK$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AJ10+AJ92+AJ95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AK$4,Spouse_End<AK$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AK$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AK$5,Your_End<AK$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AK$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AK10+AK92+AK95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AL$4,Your_End>=AL$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AL$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AL$5,Spouse_End>=AL$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AL$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AK10+AK92+AK95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AL$4,Spouse_End<AL$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AL$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AL$5,Your_End<AL$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AL$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AL10+AL92+AL95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AM$4,Your_End>=AM$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AM$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AM$5,Spouse_End>=AM$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AM$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AL10+AL92+AL95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AM$4,Spouse_End<AM$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AM$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AM$5,Your_End<AM$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AM$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AM10+AM92+AM95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AN$4,Your_End>=AN$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AN$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AN$5,Spouse_End>=AN$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AN$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AM10+AM92+AM95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AN$4,Spouse_End<AN$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AN$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AN$5,Your_End<AN$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AN$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AN10+AN92+AN95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AO$4,Your_End>=AO$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AO$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AO$5,Spouse_End>=AO$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AO$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AN10+AN92+AN95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AO$4,Spouse_End<AO$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AO$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AO$5,Your_End<AO$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AO$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AO10+AO92+AO95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AP$4,Your_End>=AP$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AP$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AP$5,Spouse_End>=AP$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AP$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AO10+AO92+AO95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AP$4,Spouse_End<AP$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AP$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AP$5,Your_End<AP$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AP$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AP10+AP92+AP95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AQ$4,Your_End>=AQ$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AQ$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AQ$5,Spouse_End>=AQ$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AQ$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AP10+AP92+AP95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AQ$4,Spouse_End<AQ$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AQ$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AQ$5,Your_End<AQ$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AQ$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AQ10+AQ92+AQ95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AR$4,Your_End>=AR$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AR$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AR$5,Spouse_End>=AR$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AR$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AQ10+AQ92+AQ95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AR$4,Spouse_End<AR$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AR$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AR$5,Your_End<AR$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AR$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(IRA_RMD_Age=0,0,IF(AR10+AR92+AR95<=0,0,IF(IRA1_Owner=\"y\",IF(AND(IRA_RMD_Age<=AS$4,Your_End>=AS$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AS$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age<=AS$5,Spouse_End>=AS$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AS$5,'Tax Tables'!$E$317:$E$377,1)),0)))))+IF(RMD_Table=\"d\",0,IF(AR10+AR92+AR95<=0,0,IF(IRA1_Owner=\"s\",IF(AND(Your_End>=AS$4,Spouse_End<AS$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AS$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AS$5,Your_End<AS$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AS$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0}]
[null,"IRA 2 RMD original owner",{"$f":"IF(IRA2_Owner=\"y\",\"Yours:\",\"Spouse:\") & \" start \" & IRA_RMD_Age2","v":"Spouse: start 73"},{"$f":"\"end at \" & IF(IRA2_Owner=\"y\",Your_End,Spouse_End)","v":"end at 90"},{"$f":"SUM(F579:AS579)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(IRA_RMD_Age2=0,0,IF(IRA2_Owner=\"y\",IF(IRA_RMD_Age2<=F$4,-F10/INDEX('Tax Tables'!$D$317:$D$377,MATCH(F$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(IRA_RMD_Age2<=F$5,-F10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(F$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(F10+F99+F102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=G$4,Your_End>=G$4),-G10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=G$5,Spouse_End>=G$5),-G10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(G10+G99+G102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=H$4,Your_End>=H$4),-H10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=H$5,Spouse_End>=H$5),-H10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(H10+H99+H102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=I$4,Your_End>=I$4),-I10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=I$5,Spouse_End>=I$5),-I10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(I10+I99+I102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=J$4,Your_End>=J$4),-J10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=J$5,Spouse_End>=J$5),-J10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(J10+J99+J102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=K$4,Your_End>=K$4),-K10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=K$5,Spouse_End>=K$5),-K10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(K10+K99+K102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=L$4,Your_End>=L$4),-L10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=L$5,Spouse_End>=L$5),-L10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(L10+L99+L102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=M$4,Your_End>=M$4),-M10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=M$5,Spouse_End>=M$5),-M10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(M10+M99+M102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=N$4,Your_End>=N$4),-N10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=N$5,Spouse_End>=N$5),-N10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(N10+N99+N102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=O$4,Your_End>=O$4),-O10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=O$5,Spouse_End>=O$5),-O10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(O10+O99+O102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=P$4,Your_End>=P$4),-P10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=P$5,Spouse_End>=P$5),-P10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(P10+P99+P102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Q$4,Your_End>=Q$4),-Q10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=Q$5,Spouse_End>=Q$5),-Q10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(Q10+Q99+Q102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=R$4,Your_End>=R$4),-R10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=R$5,Spouse_End>=R$5),-R10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(R10+R99+R102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=S$4,Your_End>=S$4),-S10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=S$5,Spouse_End>=S$5),-S10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(S10+S99+S102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=T$4,Your_End>=T$4),-T10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=T$5,Spouse_End>=T$5),-T10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(T10+T99+T102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=U$4,Your_End>=U$4),-U10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=U$5,Spouse_End>=U$5),-U10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(U10+U99+U102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=V$4,Your_End>=V$4),-V10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=V$5,Spouse_End>=V$5),-V10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(V10+V99+V102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=W$4,Your_End>=W$4),-W10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=W$5,Spouse_End>=W$5),-W10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(W10+W99+W102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=X$4,Your_End>=X$4),-X10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=X$5,Spouse_End>=X$5),-X10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(X10+X99+X102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Y$4,Your_End>=Y$4),-Y10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=Y$5,Spouse_End>=Y$5),-Y10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(Y10+Y99+Y102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Z$4,Your_End>=Z$4),-Z10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=Z$5,Spouse_End>=Z$5),-Z10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(Z10+Z99+Z102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AA$4,Your_End>=AA$4),-AA10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AA$5,Spouse_End>=AA$5),-AA10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AA10+AA99+AA102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AB$4,Your_End>=AB$4),-AB10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AB$5,Spouse_End>=AB$5),-AB10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AB10+AB99+AB102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AC$4,Your_End>=AC$4),-AC10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AC$5,Spouse_End>=AC$5),-AC10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AC10+AC99+AC102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AD$4,Your_End>=AD$4),-AD10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AD$5,Spouse_End>=AD$5),-AD10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AD10+AD99+AD102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AE$4,Your_End>=AE$4),-AE10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AE$5,Spouse_End>=AE$5),-AE10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AE10+AE99+AE102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AF$4,Your_End>=AF$4),-AF10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AF$5,Spouse_End>=AF$5),-AF10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AF10+AF99+AF102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AG$4,Your_End>=AG$4),-AG10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AG$5,Spouse_End>=AG$5),-AG10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AG10+AG99+AG102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AH$4,Your_End>=AH$4),-AH10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AH$5,Spouse_End>=AH$5),-AH10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AH10+AH99+AH102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AI$4,Your_End>=AI$4),-AI10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AI$5,Spouse_End>=AI$5),-AI10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AI10+AI99+AI102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AJ$4,Your_End>=AJ$4),-AJ10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AJ$5,Spouse_End>=AJ$5),-AJ10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AJ10+AJ99+AJ102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AK$4,Your_End>=AK$4),-AK10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AK$5,Spouse_End>=AK$5),-AK10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AK10+AK99+AK102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AL$4,Your_End>=AL$4),-AL10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AL$5,Spouse_End>=AL$5),-AL10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AL10+AL99+AL102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AM$4,Your_End>=AM$4),-AM10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AM$5,Spouse_End>=AM$5),-AM10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AM10+AM99+AM102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AN$4,Your_End>=AN$4),-AN10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AN$5,Spouse_End>=AN$5),-AN10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AN10+AN99+AN102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AO$4,Your_End>=AO$4),-AO10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AO$5,Spouse_End>=AO$5),-AO10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AO10+AO99+AO102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AP$4,Your_End>=AP$4),-AP10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AP$5,Spouse_End>=AP$5),-AP10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AP10+AP99+AP102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AQ$4,Your_End>=AQ$4),-AQ10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AQ$5,Spouse_End>=AQ$5),-AQ10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AQ10+AQ99+AQ102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AR$4,Your_End>=AR$4),-AR10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AR$5,Spouse_End>=AR$5),-AR10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(OR(AR10+AR99+AR102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AS$4,Your_End>=AS$4),-AS10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AS$5,Spouse_End>=AS$5),-AS10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$5,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},null,null,null,null,null,{"$f":"+Details!F579-Base!F579","v":0},{"$f":"+Details!G579-Base!G579","v":0},{"$f":"+Details!H579-Base!H579","v":0},{"$f":"+Details!I579-Base!I579","v":0},{"$f":"+Details!J579-Base!J579","v":0},{"$f":"+Details!K579-Base!K579","v":0},{"$f":"+Details!L579-Base!L579","v":0},{"$f":"+Details!M579-Base!M579","v":0},{"$f":"+Details!N579-Base!N579","v":0},{"$f":"+Details!O579-Base!O579","v":0},{"$f":"+Details!P579-Base!P579","v":0},{"$f":"+Details!Q579-Base!Q579","v":0},{"$f":"+Details!R579-Base!R579","v":0},{"$f":"+Details!S579-Base!S579","v":0},{"$f":"+Details!T579-Base!T579","v":0},{"$f":"+Details!U579-Base!U579","v":0},{"$f":"+Details!V579-Base!V579","v":0},{"$f":"+Details!W579-Base!W579","v":0},{"$f":"+Details!X579-Base!X579","v":0},{"$f":"+Details!Y579-Base!Y579","v":0},{"$f":"+Details!Z579-Base!Z579","v":0},{"$f":"+Details!AA579-Base!AA579","v":0},{"$f":"+Details!AB579-Base!AB579","v":0},{"$f":"+Details!AC579-Base!AC579","v":0},{"$f":"+Details!AD579-Base!AD579","v":0},{"$f":"+Details!AE579-Base!AE579","v":0},{"$f":"+Details!AF579-Base!AF579","v":0},{"$f":"+Details!AG579-Base!AG579","v":0},{"$f":"+Details!AH579-Base!AH579","v":0},{"$f":"+Details!AI579-Base!AI579","v":0},{"$f":"+Details!AJ579-Base!AJ579","v":0},{"$f":"+Details!AK579-Base!AK579","v":0},{"$f":"+Details!AL579-Base!AL579","v":0},{"$f":"+Details!AM579-Base!AM579","v":0},{"$f":"+Details!AN579-Base!AN579","v":0},{"$f":"+Details!AO579-Base!AO579","v":0},{"$f":"+Details!AP579-Base!AP579","v":0},{"$f":"+Details!AQ579-Base!AQ579","v":0},{"$f":"+Details!AR579-Base!AR579","v":0},{"$f":"+Details!AS579-Base!AS579","v":0}]
[null,"IRA 2 RMD beneficiary",{"$f":"IF(IRA1_RMD=\"d\",\"Using\",\"-\")","v":"Using"},{"$f":"IF(IRA2_Owner=\"s\",IF(Spouse_End_Input>0,Spouse_End_Input +1,IRA_RMD_Age2),Your_End_Input+1) & \" - \" & IF(IRA2_Owner=\"s\",Your_End,Spouse_End)","v":"73 - 85"},{"$f":"SUM(F580:AS580)","v":0},null,{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(F10+F99+F102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(G$5>=IRA_RMD_Age2,AND(Your_End>=G$4,Spouse_End<G$5)),-G10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=G$5,Your_End<G$4),-G10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(G10+G99+G102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(H$5>=IRA_RMD_Age2,AND(Your_End>=H$4,Spouse_End<H$5)),-H10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=H$5,Your_End<H$4),-H10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(H10+H99+H102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(I$5>=IRA_RMD_Age2,AND(Your_End>=I$4,Spouse_End<I$5)),-I10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=I$5,Your_End<I$4),-I10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(I10+I99+I102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(J$5>=IRA_RMD_Age2,AND(Your_End>=J$4,Spouse_End<J$5)),-J10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=J$5,Your_End<J$4),-J10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(J10+J99+J102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(K$5>=IRA_RMD_Age2,AND(Your_End>=K$4,Spouse_End<K$5)),-K10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=K$5,Your_End<K$4),-K10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(K10+K99+K102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(L$5>=IRA_RMD_Age2,AND(Your_End>=L$4,Spouse_End<L$5)),-L10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=L$5,Your_End<L$4),-L10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(L10+L99+L102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(M$5>=IRA_RMD_Age2,AND(Your_End>=M$4,Spouse_End<M$5)),-M10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=M$5,Your_End<M$4),-M10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(M10+M99+M102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(N$5>=IRA_RMD_Age2,AND(Your_End>=N$4,Spouse_End<N$5)),-N10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=N$5,Your_End<N$4),-N10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(N10+N99+N102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(O$5>=IRA_RMD_Age2,AND(Your_End>=O$4,Spouse_End<O$5)),-O10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=O$5,Your_End<O$4),-O10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(O10+O99+O102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(P$5>=IRA_RMD_Age2,AND(Your_End>=P$4,Spouse_End<P$5)),-P10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=P$5,Your_End<P$4),-P10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(P10+P99+P102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Q$5>=IRA_RMD_Age2,AND(Your_End>=Q$4,Spouse_End<Q$5)),-Q10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=Q$5,Your_End<Q$4),-Q10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(Q10+Q99+Q102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(R$5>=IRA_RMD_Age2,AND(Your_End>=R$4,Spouse_End<R$5)),-R10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=R$5,Your_End<R$4),-R10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(R10+R99+R102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(S$5>=IRA_RMD_Age2,AND(Your_End>=S$4,Spouse_End<S$5)),-S10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=S$5,Your_End<S$4),-S10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(S10+S99+S102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(T$5>=IRA_RMD_Age2,AND(Your_End>=T$4,Spouse_End<T$5)),-T10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=T$5,Your_End<T$4),-T10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(T10+T99+T102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(U$5>=IRA_RMD_Age2,AND(Your_End>=U$4,Spouse_End<U$5)),-U10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=U$5,Your_End<U$4),-U10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(U10+U99+U102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(V$5>=IRA_RMD_Age2,AND(Your_End>=V$4,Spouse_End<V$5)),-V10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=V$5,Your_End<V$4),-V10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(V10+V99+V102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(W$5>=IRA_RMD_Age2,AND(Your_End>=W$4,Spouse_End<W$5)),-W10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=W$5,Your_End<W$4),-W10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(W10+W99+W102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(X$5>=IRA_RMD_Age2,AND(Your_End>=X$4,Spouse_End<X$5)),-X10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=X$5,Your_End<X$4),-X10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(X10+X99+X102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Y$5>=IRA_RMD_Age2,AND(Your_End>=Y$4,Spouse_End<Y$5)),-Y10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=Y$5,Your_End<Y$4),-Y10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(Y10+Y99+Y102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Z$5>=IRA_RMD_Age2,AND(Your_End>=Z$4,Spouse_End<Z$5)),-Z10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=Z$5,Your_End<Z$4),-Z10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(Z10+Z99+Z102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AA$5>=IRA_RMD_Age2,AND(Your_End>=AA$4,Spouse_End<AA$5)),-AA10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AA$5,Your_End<AA$4),-AA10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AA10+AA99+AA102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AB$5>=IRA_RMD_Age2,AND(Your_End>=AB$4,Spouse_End<AB$5)),-AB10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AB$5,Your_End<AB$4),-AB10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AB10+AB99+AB102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AC$5>=IRA_RMD_Age2,AND(Your_End>=AC$4,Spouse_End<AC$5)),-AC10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AC$5,Your_End<AC$4),-AC10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AC10+AC99+AC102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AD$5>=IRA_RMD_Age2,AND(Your_End>=AD$4,Spouse_End<AD$5)),-AD10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AD$5,Your_End<AD$4),-AD10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AD10+AD99+AD102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AE$5>=IRA_RMD_Age2,AND(Your_End>=AE$4,Spouse_End<AE$5)),-AE10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AE$5,Your_End<AE$4),-AE10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AE10+AE99+AE102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AF$5>=IRA_RMD_Age2,AND(Your_End>=AF$4,Spouse_End<AF$5)),-AF10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AF$5,Your_End<AF$4),-AF10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AF10+AF99+AF102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AG$5>=IRA_RMD_Age2,AND(Your_End>=AG$4,Spouse_End<AG$5)),-AG10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AG$5,Your_End<AG$4),-AG10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AG10+AG99+AG102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AH$5>=IRA_RMD_Age2,AND(Your_End>=AH$4,Spouse_End<AH$5)),-AH10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AH$5,Your_End<AH$4),-AH10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AH10+AH99+AH102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AI$5>=IRA_RMD_Age2,AND(Your_End>=AI$4,Spouse_End<AI$5)),-AI10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AI$5,Your_End<AI$4),-AI10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AI10+AI99+AI102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AJ$5>=IRA_RMD_Age2,AND(Your_End>=AJ$4,Spouse_End<AJ$5)),-AJ10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AJ$5,Your_End<AJ$4),-AJ10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AJ10+AJ99+AJ102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AK$5>=IRA_RMD_Age2,AND(Your_End>=AK$4,Spouse_End<AK$5)),-AK10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AK$5,Your_End<AK$4),-AK10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AK10+AK99+AK102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AL$5>=IRA_RMD_Age2,AND(Your_End>=AL$4,Spouse_End<AL$5)),-AL10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AL$5,Your_End<AL$4),-AL10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AL10+AL99+AL102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AM$5>=IRA_RMD_Age2,AND(Your_End>=AM$4,Spouse_End<AM$5)),-AM10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AM$5,Your_End<AM$4),-AM10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AM10+AM99+AM102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AN$5>=IRA_RMD_Age2,AND(Your_End>=AN$4,Spouse_End<AN$5)),-AN10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AN$5,Your_End<AN$4),-AN10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AN10+AN99+AN102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AO$5>=IRA_RMD_Age2,AND(Your_End>=AO$4,Spouse_End<AO$5)),-AO10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AO$5,Your_End<AO$4),-AO10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AO10+AO99+AO102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AP$5>=IRA_RMD_Age2,AND(Your_End>=AP$4,Spouse_End<AP$5)),-AP10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AP$5,Your_End<AP$4),-AP10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AP10+AP99+AP102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AQ$5>=IRA_RMD_Age2,AND(Your_End>=AQ$4,Spouse_End<AQ$5)),-AQ10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AQ$5,Your_End<AQ$4),-AQ10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AQ10+AQ99+AQ102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AR$5>=IRA_RMD_Age2,AND(Your_End>=AR$4,Spouse_End<AR$5)),-AR10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AR$5,Your_End<AR$4),-AR10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AR10+AR99+AR102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(AS$5>=IRA_RMD_Age2,AND(Your_End>=AS$4,Spouse_End<AS$5)),-AS10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AS$5,Your_End<AS$4),-AS10/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},null,null,null,null,null,{"$f":"+Details!F580-Base!F580","v":0},{"$f":"+Details!G580-Base!G580","v":0},{"$f":"+Details!H580-Base!H580","v":0},{"$f":"+Details!I580-Base!I580","v":0},{"$f":"+Details!J580-Base!J580","v":0},{"$f":"+Details!K580-Base!K580","v":0},{"$f":"+Details!L580-Base!L580","v":0},{"$f":"+Details!M580-Base!M580","v":0},{"$f":"+Details!N580-Base!N580","v":0},{"$f":"+Details!O580-Base!O580","v":0},{"$f":"+Details!P580-Base!P580","v":0},{"$f":"+Details!Q580-Base!Q580","v":0},{"$f":"+Details!R580-Base!R580","v":0},{"$f":"+Details!S580-Base!S580","v":0},{"$f":"+Details!T580-Base!T580","v":0},{"$f":"+Details!U580-Base!U580","v":0},{"$f":"+Details!V580-Base!V580","v":0},{"$f":"+Details!W580-Base!W580","v":0},{"$f":"+Details!X580-Base!X580","v":0},{"$f":"+Details!Y580-Base!Y580","v":0},{"$f":"+Details!Z580-Base!Z580","v":0},{"$f":"+Details!AA580-Base!AA580","v":0},{"$f":"+Details!AB580-Base!AB580","v":0},{"$f":"+Details!AC580-Base!AC580","v":0},{"$f":"+Details!AD580-Base!AD580","v":0},{"$f":"+Details!AE580-Base!AE580","v":0},{"$f":"+Details!AF580-Base!AF580","v":0},{"$f":"+Details!AG580-Base!AG580","v":0},{"$f":"+Details!AH580-Base!AH580","v":0},{"$f":"+Details!AI580-Base!AI580","v":0},{"$f":"+Details!AJ580-Base!AJ580","v":0},{"$f":"+Details!AK580-Base!AK580","v":0},{"$f":"+Details!AL580-Base!AL580","v":0},{"$f":"+Details!AM580-Base!AM580","v":0},{"$f":"+Details!AN580-Base!AN580","v":0},{"$f":"+Details!AO580-Base!AO580","v":0},{"$f":"+Details!AP580-Base!AP580","v":0},{"$f":"+Details!AQ580-Base!AQ580","v":0},{"$f":"+Details!AR580-Base!AR580","v":0},{"$f":"+Details!AS580-Base!AS580","v":0}]
[null,"IRA 2 RMD beneficiary - alternative",{"$f":"IF(IRA1_RMD=\"a\",\"Using\",\"-\")","v":"-"},{"$f":"IF(IRA2_Owner=\"s\",IF(Spouse_End_Input>0,Spouse_End_Input +1,IRA_RMD_Age2),Your_End_Input+1) & \" - \" & IF(IRA2_Owner=\"s\",Your_End,Spouse_End)","v":"73 - 85"},{"$f":"SUM(F581:AS581)","v":0},null,{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(F11+F100+F103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=G$4,Spouse_End<G$5),-G11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=G$5,Your_End<G$4),-G11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(G$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(G11+G100+G103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=H$4,Spouse_End<H$5),-H11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=H$5,Your_End<H$4),-H11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(H$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(H11+H100+H103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=I$4,Spouse_End<I$5),-I11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=I$5,Your_End<I$4),-I11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(I$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(I11+I100+I103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=J$4,Spouse_End<J$5),-J11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=J$5,Your_End<J$4),-J11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(J$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(J11+J100+J103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=K$4,Spouse_End<K$5),-K11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=K$5,Your_End<K$4),-K11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(K$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(K11+K100+K103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=L$4,Spouse_End<L$5),-L11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=L$5,Your_End<L$4),-L11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(L$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(L11+L100+L103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=M$4,Spouse_End<M$5),-M11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=M$5,Your_End<M$4),-M11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(M$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(M11+M100+M103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=N$4,Spouse_End<N$5),-N11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=N$5,Your_End<N$4),-N11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(N$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(N11+N100+N103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=O$4,Spouse_End<O$5),-O11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=O$5,Your_End<O$4),-O11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(O$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(O11+O100+O103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=P$4,Spouse_End<P$5),-P11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=P$5,Your_End<P$4),-P11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(P$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(P11+P100+P103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=Q$4,Spouse_End<Q$5),-Q11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=Q$5,Your_End<Q$4),-Q11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(Q$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(Q11+Q100+Q103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=R$4,Spouse_End<R$5),-R11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=R$5,Your_End<R$4),-R11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(R$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(R11+R100+R103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=S$4,Spouse_End<S$5),-S11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=S$5,Your_End<S$4),-S11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(S$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(S11+S100+S103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=T$4,Spouse_End<T$5),-T11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=T$5,Your_End<T$4),-T11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(T$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(T11+T100+T103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=U$4,Spouse_End<U$5),-U11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=U$5,Your_End<U$4),-U11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(U$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(U11+U100+U103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=V$4,Spouse_End<V$5),-V11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=V$5,Your_End<V$4),-V11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(V$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(V11+V100+V103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=W$4,Spouse_End<W$5),-W11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=W$5,Your_End<W$4),-W11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(W$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(W11+W100+W103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=X$4,Spouse_End<X$5),-X11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=X$5,Your_End<X$4),-X11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(X$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(X11+X100+X103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=Y$4,Spouse_End<Y$5),-Y11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=Y$5,Your_End<Y$4),-Y11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(Y$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(Y11+Y100+Y103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=Z$4,Spouse_End<Z$5),-Z11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=Z$5,Your_End<Z$4),-Z11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(Z$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(Z11+Z100+Z103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AA$4,Spouse_End<AA$5),-AA11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AA$5,Your_End<AA$4),-AA11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AA$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AA11+AA100+AA103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AB$4,Spouse_End<AB$5),-AB11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AB$5,Your_End<AB$4),-AB11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AB$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AB11+AB100+AB103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AC$4,Spouse_End<AC$5),-AC11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AC$5,Your_End<AC$4),-AC11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AC$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AC11+AC100+AC103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AD$4,Spouse_End<AD$5),-AD11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AD$5,Your_End<AD$4),-AD11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AD$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AD11+AD100+AD103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AE$4,Spouse_End<AE$5),-AE11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AE$5,Your_End<AE$4),-AE11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AE$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AE11+AE100+AE103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AF$4,Spouse_End<AF$5),-AF11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AF$5,Your_End<AF$4),-AF11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AF$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AF11+AF100+AF103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AG$4,Spouse_End<AG$5),-AG11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AG$5,Your_End<AG$4),-AG11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AG$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AG11+AG100+AG103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AH$4,Spouse_End<AH$5),-AH11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AH$5,Your_End<AH$4),-AH11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AH$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AH11+AH100+AH103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AI$4,Spouse_End<AI$5),-AI11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AI$5,Your_End<AI$4),-AI11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AI$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AI11+AI100+AI103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AJ$4,Spouse_End<AJ$5),-AJ11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AJ$5,Your_End<AJ$4),-AJ11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AJ$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AJ11+AJ100+AJ103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AK$4,Spouse_End<AK$5),-AK11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AK$5,Your_End<AK$4),-AK11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AK$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AK11+AK100+AK103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AL$4,Spouse_End<AL$5),-AL11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AL$5,Your_End<AL$4),-AL11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AL$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AL11+AL100+AL103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AM$4,Spouse_End<AM$5),-AM11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AM$5,Your_End<AM$4),-AM11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AM$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AM11+AM100+AM103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AN$4,Spouse_End<AN$5),-AN11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AN$5,Your_End<AN$4),-AN11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AN$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AN11+AN100+AN103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AO$4,Spouse_End<AO$5),-AO11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AO$5,Your_End<AO$4),-AO11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AO$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AO11+AO100+AO103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AP$4,Spouse_End<AP$5),-AP11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AP$5,Your_End<AP$4),-AP11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AP$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AP11+AP100+AP103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AQ$4,Spouse_End<AQ$5),-AQ11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AQ$5,Your_End<AQ$4),-AQ11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AQ$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AQ11+AQ100+AQ103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AR$4,Spouse_End<AR$5),-AR11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AR$5,Your_End<AR$4),-AR11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AR$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0},{"$f":"IF(RMD_Table=\"d\",0,ROUND(IF(AR11+AR100+AR103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AS$4,Spouse_End<AS$5),-AS11/INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AS$5,Your_End<AS$4),-AS11/INDEX('Tax Tables'!$I$317:$I$377,MATCH(AS$4,'Tax Tables'!$E$317:$E$377,1)),0)))/Round_To,0)*Round_To)","v":0}]
[null,"Distribution Period - default",{"$f":"IF(IRA1_RMD=\"d\",\"Using\",\"-\")","v":"Using"},null,null,{"$f":"IF(RMD_Table=\"d\",0,IF(OR(E10+E99+E102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=F$4,Your_End>=F$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(F$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=F$5,Spouse_End>=F$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(F$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(E10+E99+E102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=F$4,Spouse_End<F$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(F$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(F$5>=IRA_RMD_Age2,AND(Spouse_End>=F$5,Your_End<F$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(F$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(F10+F99+F102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=G$4,Your_End>=G$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=G$5,Spouse_End>=G$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(G$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(F10+F99+F102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=G$4,Spouse_End<G$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(G$5>=IRA_RMD_Age2,AND(Spouse_End>=G$5,Your_End<G$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(G$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(G10+G99+G102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=H$4,Your_End>=H$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=H$5,Spouse_End>=H$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(H$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(G10+G99+G102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=H$4,Spouse_End<H$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(H$5>=IRA_RMD_Age2,AND(Spouse_End>=H$5,Your_End<H$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(H$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(H10+H99+H102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=I$4,Your_End>=I$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=I$5,Spouse_End>=I$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(I$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(H10+H99+H102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=I$4,Spouse_End<I$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(I$5>=IRA_RMD_Age2,AND(Spouse_End>=I$5,Your_End<I$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(I$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(I10+I99+I102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=J$4,Your_End>=J$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=J$5,Spouse_End>=J$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(J$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(I10+I99+I102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=J$4,Spouse_End<J$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(J$5>=IRA_RMD_Age2,AND(Spouse_End>=J$5,Your_End<J$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(J$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(J10+J99+J102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=K$4,Your_End>=K$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=K$5,Spouse_End>=K$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(K$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(J10+J99+J102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=K$4,Spouse_End<K$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(K$5>=IRA_RMD_Age2,AND(Spouse_End>=K$5,Your_End<K$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(K$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(K10+K99+K102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=L$4,Your_End>=L$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=L$5,Spouse_End>=L$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(L$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(K10+K99+K102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=L$4,Spouse_End<L$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(L$5>=IRA_RMD_Age2,AND(Spouse_End>=L$5,Your_End<L$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(L$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(L10+L99+L102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=M$4,Your_End>=M$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=M$5,Spouse_End>=M$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(M$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(L10+L99+L102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=M$4,Spouse_End<M$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(M$5>=IRA_RMD_Age2,AND(Spouse_End>=M$5,Your_End<M$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(M$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(M10+M99+M102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=N$4,Your_End>=N$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=N$5,Spouse_End>=N$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(N$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(M10+M99+M102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=N$4,Spouse_End<N$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(N$5>=IRA_RMD_Age2,AND(Spouse_End>=N$5,Your_End<N$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(N$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(N10+N99+N102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=O$4,Your_End>=O$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=O$5,Spouse_End>=O$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(O$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(N10+N99+N102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=O$4,Spouse_End<O$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(O$5>=IRA_RMD_Age2,AND(Spouse_End>=O$5,Your_End<O$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(O$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(O10+O99+O102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=P$4,Your_End>=P$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=P$5,Spouse_End>=P$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(P$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(O10+O99+O102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=P$4,Spouse_End<P$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(P$5>=IRA_RMD_Age2,AND(Spouse_End>=P$5,Your_End<P$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(P$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(P10+P99+P102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Q$4,Your_End>=Q$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=Q$5,Spouse_End>=Q$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(Q$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(P10+P99+P102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=Q$4,Spouse_End<Q$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Q$5>=IRA_RMD_Age2,AND(Spouse_End>=Q$5,Your_End<Q$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Q$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(Q10+Q99+Q102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=R$4,Your_End>=R$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=R$5,Spouse_End>=R$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(R$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(Q10+Q99+Q102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=R$4,Spouse_End<R$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(R$5>=IRA_RMD_Age2,AND(Spouse_End>=R$5,Your_End<R$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(R$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(R10+R99+R102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=S$4,Your_End>=S$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=S$5,Spouse_End>=S$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(S$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(R10+R99+R102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=S$4,Spouse_End<S$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(S$5>=IRA_RMD_Age2,AND(Spouse_End>=S$5,Your_End<S$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(S$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(S10+S99+S102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=T$4,Your_End>=T$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=T$5,Spouse_End>=T$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(T$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(S10+S99+S102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=T$4,Spouse_End<T$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(T$5>=IRA_RMD_Age2,AND(Spouse_End>=T$5,Your_End<T$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(T$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(T10+T99+T102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=U$4,Your_End>=U$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=U$5,Spouse_End>=U$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(U$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(T10+T99+T102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=U$4,Spouse_End<U$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(U$5>=IRA_RMD_Age2,AND(Spouse_End>=U$5,Your_End<U$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(U$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(U10+U99+U102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=V$4,Your_End>=V$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=V$5,Spouse_End>=V$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(V$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(U10+U99+U102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=V$4,Spouse_End<V$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(V$5>=IRA_RMD_Age2,AND(Spouse_End>=V$5,Your_End<V$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(V$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(V10+V99+V102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=W$4,Your_End>=W$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=W$5,Spouse_End>=W$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(W$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(V10+V99+V102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=W$4,Spouse_End<W$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(W$5>=IRA_RMD_Age2,AND(Spouse_End>=W$5,Your_End<W$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(W$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(W10+W99+W102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=X$4,Your_End>=X$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=X$5,Spouse_End>=X$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(X$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(W10+W99+W102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=X$4,Spouse_End<X$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(X$5>=IRA_RMD_Age2,AND(Spouse_End>=X$5,Your_End<X$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(X$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(X10+X99+X102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Y$4,Your_End>=Y$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=Y$5,Spouse_End>=Y$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(Y$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(X10+X99+X102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=Y$4,Spouse_End<Y$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Y$5>=IRA_RMD_Age2,AND(Spouse_End>=Y$5,Your_End<Y$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Y$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(Y10+Y99+Y102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Z$4,Your_End>=Z$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=Z$5,Spouse_End>=Z$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(Z$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(Y10+Y99+Y102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=Z$4,Spouse_End<Z$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Z$5>=IRA_RMD_Age2,AND(Spouse_End>=Z$5,Your_End<Z$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(Z$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(Z10+Z99+Z102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AA$4,Your_End>=AA$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AA$5,Spouse_End>=AA$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AA$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(Z10+Z99+Z102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AA$4,Spouse_End<AA$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AA$5>=IRA_RMD_Age2,AND(Spouse_End>=AA$5,Your_End<AA$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AA$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AA10+AA99+AA102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AB$4,Your_End>=AB$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AB$5,Spouse_End>=AB$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AB$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AA10+AA99+AA102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AB$4,Spouse_End<AB$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AB$5>=IRA_RMD_Age2,AND(Spouse_End>=AB$5,Your_End<AB$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AB$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AB10+AB99+AB102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AC$4,Your_End>=AC$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AC$5,Spouse_End>=AC$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AC$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AB10+AB99+AB102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AC$4,Spouse_End<AC$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AC$5>=IRA_RMD_Age2,AND(Spouse_End>=AC$5,Your_End<AC$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AC$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AC10+AC99+AC102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AD$4,Your_End>=AD$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AD$5,Spouse_End>=AD$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AD$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AC10+AC99+AC102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AD$4,Spouse_End<AD$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AD$5>=IRA_RMD_Age2,AND(Spouse_End>=AD$5,Your_End<AD$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AD$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AD10+AD99+AD102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AE$4,Your_End>=AE$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AE$5,Spouse_End>=AE$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AE$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AD10+AD99+AD102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AE$4,Spouse_End<AE$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AE$5>=IRA_RMD_Age2,AND(Spouse_End>=AE$5,Your_End<AE$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AE$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AE10+AE99+AE102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AF$4,Your_End>=AF$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AF$5,Spouse_End>=AF$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AF$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AE10+AE99+AE102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AF$4,Spouse_End<AF$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AF$5>=IRA_RMD_Age2,AND(Spouse_End>=AF$5,Your_End<AF$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AF$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AF10+AF99+AF102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AG$4,Your_End>=AG$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AG$5,Spouse_End>=AG$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AG$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AF10+AF99+AF102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AG$4,Spouse_End<AG$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AG$5>=IRA_RMD_Age2,AND(Spouse_End>=AG$5,Your_End<AG$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AG$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AG10+AG99+AG102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AH$4,Your_End>=AH$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AH$5,Spouse_End>=AH$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AH$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AG10+AG99+AG102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AH$4,Spouse_End<AH$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AH$5>=IRA_RMD_Age2,AND(Spouse_End>=AH$5,Your_End<AH$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AH$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AH10+AH99+AH102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AI$4,Your_End>=AI$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AI$5,Spouse_End>=AI$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AI$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AH10+AH99+AH102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AI$4,Spouse_End<AI$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AI$5>=IRA_RMD_Age2,AND(Spouse_End>=AI$5,Your_End<AI$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AI$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AI10+AI99+AI102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AJ$4,Your_End>=AJ$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AJ$5,Spouse_End>=AJ$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AJ$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AI10+AI99+AI102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AJ$4,Spouse_End<AJ$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AJ$5>=IRA_RMD_Age2,AND(Spouse_End>=AJ$5,Your_End<AJ$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AJ$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AJ10+AJ99+AJ102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AK$4,Your_End>=AK$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AK$5,Spouse_End>=AK$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AK$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AJ10+AJ99+AJ102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AK$4,Spouse_End<AK$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AK$5>=IRA_RMD_Age2,AND(Spouse_End>=AK$5,Your_End<AK$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AK$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AK10+AK99+AK102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AL$4,Your_End>=AL$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AL$5,Spouse_End>=AL$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AL$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AK10+AK99+AK102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AL$4,Spouse_End<AL$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AL$5>=IRA_RMD_Age2,AND(Spouse_End>=AL$5,Your_End<AL$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AL$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AL10+AL99+AL102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AM$4,Your_End>=AM$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AM$5,Spouse_End>=AM$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AM$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AL10+AL99+AL102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AM$4,Spouse_End<AM$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AM$5>=IRA_RMD_Age2,AND(Spouse_End>=AM$5,Your_End<AM$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AM$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AM10+AM99+AM102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AN$4,Your_End>=AN$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AN$5,Spouse_End>=AN$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AN$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AM10+AM99+AM102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AN$4,Spouse_End<AN$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AN$5>=IRA_RMD_Age2,AND(Spouse_End>=AN$5,Your_End<AN$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AN$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AN10+AN99+AN102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AO$4,Your_End>=AO$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AO$5,Spouse_End>=AO$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AO$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AN10+AN99+AN102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AO$4,Spouse_End<AO$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AO$5>=IRA_RMD_Age2,AND(Spouse_End>=AO$5,Your_End<AO$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AO$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AO10+AO99+AO102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AP$4,Your_End>=AP$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AP$5,Spouse_End>=AP$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AP$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AO10+AO99+AO102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AP$4,Spouse_End<AP$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AP$5>=IRA_RMD_Age2,AND(Spouse_End>=AP$5,Your_End<AP$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AP$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AP10+AP99+AP102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AQ$4,Your_End>=AQ$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AQ$5,Spouse_End>=AQ$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AQ$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AP10+AP99+AP102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AQ$4,Spouse_End<AQ$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AQ$5>=IRA_RMD_Age2,AND(Spouse_End>=AQ$5,Your_End<AQ$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AQ$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AQ10+AQ99+AQ102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AR$4,Your_End>=AR$4),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AR$5,Spouse_End>=AR$5),INDEX('Tax Tables'!$D$317:$D$377,MATCH(AR$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AQ10+AQ99+AQ102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AR$4,Spouse_End<AR$5),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AR$5>=IRA_RMD_Age2,AND(Spouse_End>=AR$5,Your_End<AR$4)),INDEX('Tax Tables'!$F$317:$F$377,MATCH(AR$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AR10+AR99+AR102<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AS$4,Your_End>=AS$4),-INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AS$5,Spouse_End>=AS$5),-INDEX('Tax Tables'!$D$317:$D$377,MATCH(AS$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AR10+AR99+AR102<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AS$4,Spouse_End<AS$5),-INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(AS$5>=IRA_RMD_Age2,AND(Spouse_End>=AS$5,Your_End<AS$4)),-INDEX('Tax Tables'!$F$317:$F$377,MATCH(AS$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0}]
[null,"Distribution Period - alternative",{"$f":"IF(IRA1_RMD=\"a\",\"Using\",\"-\")","v":"-"},null,null,{"$f":"IF(RMD_Table=\"d\",0,IF(OR(E11+E100+E103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=F$4,Your_End>=F$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(F$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=F$5,Spouse_End>=F$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(F$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(E11+E100+E103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=F$4,Spouse_End<F$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(F$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=F$5,Your_End<F$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(F$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(F11+F100+F103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=G$4,Your_End>=G$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(G$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=G$5,Spouse_End>=G$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(G$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(F11+F100+F103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=G$4,Spouse_End<G$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(G$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=G$5,Your_End<G$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(G$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(G11+G100+G103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=H$4,Your_End>=H$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(H$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=H$5,Spouse_End>=H$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(H$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(G11+G100+G103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=H$4,Spouse_End<H$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(H$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=H$5,Your_End<H$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(H$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(H11+H100+H103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=I$4,Your_End>=I$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(I$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=I$5,Spouse_End>=I$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(I$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(H11+H100+H103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=I$4,Spouse_End<I$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(I$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=I$5,Your_End<I$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(I$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(I11+I100+I103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=J$4,Your_End>=J$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(J$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=J$5,Spouse_End>=J$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(J$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(I11+I100+I103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=J$4,Spouse_End<J$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(J$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=J$5,Your_End<J$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(J$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(J11+J100+J103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=K$4,Your_End>=K$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(K$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=K$5,Spouse_End>=K$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(K$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(J11+J100+J103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=K$4,Spouse_End<K$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(K$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=K$5,Your_End<K$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(K$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(K11+K100+K103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=L$4,Your_End>=L$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(L$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=L$5,Spouse_End>=L$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(L$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(K11+K100+K103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=L$4,Spouse_End<L$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(L$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=L$5,Your_End<L$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(L$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(L11+L100+L103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=M$4,Your_End>=M$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(M$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=M$5,Spouse_End>=M$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(M$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(L11+L100+L103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=M$4,Spouse_End<M$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(M$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=M$5,Your_End<M$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(M$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(M11+M100+M103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=N$4,Your_End>=N$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(N$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=N$5,Spouse_End>=N$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(N$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(M11+M100+M103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=N$4,Spouse_End<N$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(N$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=N$5,Your_End<N$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(N$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(N11+N100+N103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=O$4,Your_End>=O$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(O$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=O$5,Spouse_End>=O$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(O$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(N11+N100+N103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=O$4,Spouse_End<O$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(O$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=O$5,Your_End<O$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(O$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(O11+O100+O103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=P$4,Your_End>=P$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(P$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=P$5,Spouse_End>=P$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(P$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(O11+O100+O103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=P$4,Spouse_End<P$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(P$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=P$5,Your_End<P$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(P$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(P11+P100+P103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Q$4,Your_End>=Q$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Q$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=Q$5,Spouse_End>=Q$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Q$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(P11+P100+P103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=Q$4,Spouse_End<Q$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Q$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=Q$5,Your_End<Q$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Q$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(Q11+Q100+Q103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=R$4,Your_End>=R$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(R$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=R$5,Spouse_End>=R$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(R$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(Q11+Q100+Q103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=R$4,Spouse_End<R$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(R$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=R$5,Your_End<R$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(R$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(R11+R100+R103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=S$4,Your_End>=S$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(S$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=S$5,Spouse_End>=S$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(S$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(R11+R100+R103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=S$4,Spouse_End<S$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(S$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=S$5,Your_End<S$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(S$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(S11+S100+S103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=T$4,Your_End>=T$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(T$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=T$5,Spouse_End>=T$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(T$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(S11+S100+S103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=T$4,Spouse_End<T$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(T$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=T$5,Your_End<T$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(T$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(T11+T100+T103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=U$4,Your_End>=U$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(U$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=U$5,Spouse_End>=U$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(U$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(T11+T100+T103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=U$4,Spouse_End<U$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(U$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=U$5,Your_End<U$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(U$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(U11+U100+U103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=V$4,Your_End>=V$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(V$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=V$5,Spouse_End>=V$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(V$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(U11+U100+U103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=V$4,Spouse_End<V$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(V$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=V$5,Your_End<V$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(V$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(V11+V100+V103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=W$4,Your_End>=W$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(W$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=W$5,Spouse_End>=W$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(W$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(V11+V100+V103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=W$4,Spouse_End<W$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(W$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=W$5,Your_End<W$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(W$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(W11+W100+W103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=X$4,Your_End>=X$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(X$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=X$5,Spouse_End>=X$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(X$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(W11+W100+W103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=X$4,Spouse_End<X$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(X$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=X$5,Your_End<X$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(X$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(X11+X100+X103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Y$4,Your_End>=Y$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Y$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=Y$5,Spouse_End>=Y$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Y$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(X11+X100+X103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=Y$4,Spouse_End<Y$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Y$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=Y$5,Your_End<Y$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Y$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(Y11+Y100+Y103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=Z$4,Your_End>=Z$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Z$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=Z$5,Spouse_End>=Z$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Z$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(Y11+Y100+Y103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=Z$4,Spouse_End<Z$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Z$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=Z$5,Your_End<Z$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(Z$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(Z11+Z100+Z103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AA$4,Your_End>=AA$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AA$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AA$5,Spouse_End>=AA$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AA$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(Z11+Z100+Z103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AA$4,Spouse_End<AA$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AA$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AA$5,Your_End<AA$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AA$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AA11+AA100+AA103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AB$4,Your_End>=AB$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AB$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AB$5,Spouse_End>=AB$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AB$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AA11+AA100+AA103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AB$4,Spouse_End<AB$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AB$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AB$5,Your_End<AB$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AB$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AB11+AB100+AB103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AC$4,Your_End>=AC$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AC$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AC$5,Spouse_End>=AC$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AC$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AB11+AB100+AB103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AC$4,Spouse_End<AC$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AC$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AC$5,Your_End<AC$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AC$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AC11+AC100+AC103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AD$4,Your_End>=AD$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AD$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AD$5,Spouse_End>=AD$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AD$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AC11+AC100+AC103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AD$4,Spouse_End<AD$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AD$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AD$5,Your_End<AD$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AD$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AD11+AD100+AD103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AE$4,Your_End>=AE$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AE$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AE$5,Spouse_End>=AE$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AE$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AD11+AD100+AD103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AE$4,Spouse_End<AE$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AE$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AE$5,Your_End<AE$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AE$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AE11+AE100+AE103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AF$4,Your_End>=AF$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AF$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AF$5,Spouse_End>=AF$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AF$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AE11+AE100+AE103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AF$4,Spouse_End<AF$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AF$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AF$5,Your_End<AF$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AF$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AF11+AF100+AF103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AG$4,Your_End>=AG$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AG$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AG$5,Spouse_End>=AG$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AG$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AF11+AF100+AF103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AG$4,Spouse_End<AG$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AG$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AG$5,Your_End<AG$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AG$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AG11+AG100+AG103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AH$4,Your_End>=AH$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AH$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AH$5,Spouse_End>=AH$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AH$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AG11+AG100+AG103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AH$4,Spouse_End<AH$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AH$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AH$5,Your_End<AH$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AH$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AH11+AH100+AH103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AI$4,Your_End>=AI$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AI$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AI$5,Spouse_End>=AI$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AI$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AH11+AH100+AH103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AI$4,Spouse_End<AI$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AI$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AI$5,Your_End<AI$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AI$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AI11+AI100+AI103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AJ$4,Your_End>=AJ$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AJ$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AJ$5,Spouse_End>=AJ$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AJ$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AI11+AI100+AI103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AJ$4,Spouse_End<AJ$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AJ$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AJ$5,Your_End<AJ$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AJ$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AJ11+AJ100+AJ103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AK$4,Your_End>=AK$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AK$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AK$5,Spouse_End>=AK$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AK$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AJ11+AJ100+AJ103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AK$4,Spouse_End<AK$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AK$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AK$5,Your_End<AK$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AK$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AK11+AK100+AK103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AL$4,Your_End>=AL$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AL$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AL$5,Spouse_End>=AL$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AL$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AK11+AK100+AK103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AL$4,Spouse_End<AL$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AL$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AL$5,Your_End<AL$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AL$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AL11+AL100+AL103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AM$4,Your_End>=AM$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AM$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AM$5,Spouse_End>=AM$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AM$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AL11+AL100+AL103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AM$4,Spouse_End<AM$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AM$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AM$5,Your_End<AM$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AM$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AM11+AM100+AM103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AN$4,Your_End>=AN$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AN$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AN$5,Spouse_End>=AN$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AN$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AM11+AM100+AM103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AN$4,Spouse_End<AN$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AN$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AN$5,Your_End<AN$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AN$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AN11+AN100+AN103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AO$4,Your_End>=AO$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AO$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AO$5,Spouse_End>=AO$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AO$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AN11+AN100+AN103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AO$4,Spouse_End<AO$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AO$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AO$5,Your_End<AO$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AO$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AO11+AO100+AO103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AP$4,Your_End>=AP$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AP$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AP$5,Spouse_End>=AP$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AP$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AO11+AO100+AO103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AP$4,Spouse_End<AP$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AP$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AP$5,Your_End<AP$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AP$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AP11+AP100+AP103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AQ$4,Your_End>=AQ$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AQ$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AQ$5,Spouse_End>=AQ$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AQ$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AP11+AP100+AP103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AQ$4,Spouse_End<AQ$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AQ$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AQ$5,Your_End<AQ$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AQ$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0},{"$f":"IF(RMD_Table=\"d\",0,IF(OR(AQ11+AQ100+AQ103<=0,IRA_RMD_Age2=0),0,IF(IRA2_Owner=\"y\",IF(AND(IRA_RMD_Age2<=AR$4,Your_End>=AR$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AR$4,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(IRA_RMD_Age2<=AR$5,Spouse_End>=AR$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AR$5,'Tax Tables'!$C$317:$C$377,1)),0))))+IF(RMD_Table=\"d\",0,IF(AQ11+AQ100+AQ103<=0,0,IF(IRA2_Owner=\"s\",IF(AND(Your_End>=AR$4,Spouse_End<AR$5),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AR$5,'Tax Tables'!$C$317:$C$377,1)),0),IF(AND(Spouse_End>=AR$5,Your_End<AR$4),INDEX('Tax Tables'!$I$317:$I$377,MATCH(AR$4,'Tax Tables'!$E$317:$E$377,1)),0))))","v":0}]
[null,"Qualified Dividends and Capital Gain Worksheet"]
[null,"1.  Taxable Income",null,null,{"$f":"SUM(F585:AS585)","v":2042500},{"$f":"MAX(F184+F190, 0)","v":36600},52000,37400,37900,38300,57800,58700,57900,31300,5200,3400,31700,51200,46000,35200,48100,63200,85900,89200,91400,95700,99900,95400,100100,106800,110900,114700,118700,120700,121200,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F585-Base!F585","v":0},{"$f":"+Details!G585-Base!G585","v":0},{"$f":"+Details!H585-Base!H585","v":0},{"$f":"+Details!I585-Base!I585","v":0},{"$f":"+Details!J585-Base!J585","v":0},{"$f":"+Details!K585-Base!K585","v":0},{"$f":"+Details!L585-Base!L585","v":0},{"$f":"+Details!M585-Base!M585","v":0},{"$f":"+Details!N585-Base!N585","v":0},{"$f":"+Details!O585-Base!O585","v":0},{"$f":"+Details!P585-Base!P585","v":0},{"$f":"+Details!Q585-Base!Q585","v":0},{"$f":"+Details!R585-Base!R585","v":0},{"$f":"+Details!S585-Base!S585","v":0},{"$f":"+Details!T585-Base!T585","v":0},{"$f":"+Details!U585-Base!U585","v":0},{"$f":"+Details!V585-Base!V585","v":0},{"$f":"+Details!W585-Base!W585","v":0},{"$f":"+Details!X585-Base!X585","v":0},{"$f":"+Details!Y585-Base!Y585","v":0},{"$f":"+Details!Z585-Base!Z585","v":0},{"$f":"+Details!AA585-Base!AA585","v":0},{"$f":"+Details!AB585-Base!AB585","v":0},{"$f":"+Details!AC585-Base!AC585","v":0},{"$f":"+Details!AD585-Base!AD585","v":0},{"$f":"+Details!AE585-Base!AE585","v":0},{"$f":"+Details!AF585-Base!AF585","v":0},{"$f":"+Details!AG585-Base!AG585","v":0},{"$f":"+Details!AH585-Base!AH585","v":0},{"$f":"+Details!AI585-Base!AI585","v":0},{"$f":"+Details!AJ585-Base!AJ585","v":0},{"$f":"+Details!AK585-Base!AK585","v":0},{"$f":"+Details!AL585-Base!AL585","v":0},{"$f":"+Details!AM585-Base!AM585","v":0},{"$f":"+Details!AN585-Base!AN585","v":0},{"$f":"+Details!AO585-Base!AO585","v":0},{"$f":"+Details!AP585-Base!AP585","v":0},{"$f":"+Details!AQ585-Base!AQ585","v":0},{"$f":"+Details!AR585-Base!AR585","v":0},{"$f":"+Details!AS585-Base!AS585","v":0}]
[null,"4.  Total LTCG",null,null,{"$f":"SUM(F586:AS586)","v":51600},{"$f":"F207","v":900},800,800,700,600,600,600,700,700,800,700,800,1000,1200,1100,1100,1400,1600,1100,1300,1500,1700,2600,3200,3600,3800,4000,4100,4200,4400,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F586-Base!F586","v":0},{"$f":"+Details!G586-Base!G586","v":0},{"$f":"+Details!H586-Base!H586","v":0},{"$f":"+Details!I586-Base!I586","v":0},{"$f":"+Details!J586-Base!J586","v":0},{"$f":"+Details!K586-Base!K586","v":0},{"$f":"+Details!L586-Base!L586","v":0},{"$f":"+Details!M586-Base!M586","v":0},{"$f":"+Details!N586-Base!N586","v":0},{"$f":"+Details!O586-Base!O586","v":0},{"$f":"+Details!P586-Base!P586","v":0},{"$f":"+Details!Q586-Base!Q586","v":0},{"$f":"+Details!R586-Base!R586","v":0},{"$f":"+Details!S586-Base!S586","v":0},{"$f":"+Details!T586-Base!T586","v":0},{"$f":"+Details!U586-Base!U586","v":0},{"$f":"+Details!V586-Base!V586","v":0},{"$f":"+Details!W586-Base!W586","v":0},{"$f":"+Details!X586-Base!X586","v":0},{"$f":"+Details!Y586-Base!Y586","v":0},{"$f":"+Details!Z586-Base!Z586","v":0},{"$f":"+Details!AA586-Base!AA586","v":0},{"$f":"+Details!AB586-Base!AB586","v":0},{"$f":"+Details!AC586-Base!AC586","v":0},{"$f":"+Details!AD586-Base!AD586","v":0},{"$f":"+Details!AE586-Base!AE586","v":0},{"$f":"+Details!AF586-Base!AF586","v":0},{"$f":"+Details!AG586-Base!AG586","v":0},{"$f":"+Details!AH586-Base!AH586","v":0},{"$f":"+Details!AI586-Base!AI586","v":0},{"$f":"+Details!AJ586-Base!AJ586","v":0},{"$f":"+Details!AK586-Base!AK586","v":0},{"$f":"+Details!AL586-Base!AL586","v":0},{"$f":"+Details!AM586-Base!AM586","v":0},{"$f":"+Details!AN586-Base!AN586","v":0},{"$f":"+Details!AO586-Base!AO586","v":0},{"$f":"+Details!AP586-Base!AP586","v":0},{"$f":"+Details!AQ586-Base!AQ586","v":0},{"$f":"+Details!AR586-Base!AR586","v":0},{"$f":"+Details!AS586-Base!AS586","v":0}]
[null,"5.  Taxable Ordinary Income = line 1 - 4",null,null,{"$f":"SUM(F587:AS587)","v":1990900},{"$f":"MAX(F585-F586, 0)","v":35700},{"$f":"MAX(G585-G586, 0)","v":51200},36600,37200,37700,57200,58100,57200,30600,4400,2700,30900,50200,44800,34100,47000,61800,84300,88100,90100,94200,98200,92800,96900,103200,107100,110700,114600,116500,116800,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F587-Base!F587","v":0},{"$f":"+Details!G587-Base!G587","v":0},{"$f":"+Details!H587-Base!H587","v":0},{"$f":"+Details!I587-Base!I587","v":0},{"$f":"+Details!J587-Base!J587","v":0},{"$f":"+Details!K587-Base!K587","v":0},{"$f":"+Details!L587-Base!L587","v":0},{"$f":"+Details!M587-Base!M587","v":0},{"$f":"+Details!N587-Base!N587","v":0},{"$f":"+Details!O587-Base!O587","v":0},{"$f":"+Details!P587-Base!P587","v":0},{"$f":"+Details!Q587-Base!Q587","v":0},{"$f":"+Details!R587-Base!R587","v":0},{"$f":"+Details!S587-Base!S587","v":0},{"$f":"+Details!T587-Base!T587","v":0},{"$f":"+Details!U587-Base!U587","v":0},{"$f":"+Details!V587-Base!V587","v":0},{"$f":"+Details!W587-Base!W587","v":0},{"$f":"+Details!X587-Base!X587","v":0},{"$f":"+Details!Y587-Base!Y587","v":0},{"$f":"+Details!Z587-Base!Z587","v":0},{"$f":"+Details!AA587-Base!AA587","v":0},{"$f":"+Details!AB587-Base!AB587","v":0},{"$f":"+Details!AC587-Base!AC587","v":0},{"$f":"+Details!AD587-Base!AD587","v":0},{"$f":"+Details!AE587-Base!AE587","v":0},{"$f":"+Details!AF587-Base!AF587","v":0},{"$f":"+Details!AG587-Base!AG587","v":0},{"$f":"+Details!AH587-Base!AH587","v":0},{"$f":"+Details!AI587-Base!AI587","v":0},{"$f":"+Details!AJ587-Base!AJ587","v":0},{"$f":"+Details!AK587-Base!AK587","v":0},{"$f":"+Details!AL587-Base!AL587","v":0},{"$f":"+Details!AM587-Base!AM587","v":0},{"$f":"+Details!AN587-Base!AN587","v":0},{"$f":"+Details!AO587-Base!AO587","v":0},{"$f":"+Details!AP587-Base!AP587","v":0},{"$f":"+Details!AQ587-Base!AQ587","v":0},{"$f":"+Details!AR587-Base!AR587","v":0},{"$f":"+Details!AS587-Base!AS587","v":0}]
[null,"6.  Max income for 0% LTCG rate",null,null,null,{"$f":"IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!F146, 'Tax Tables'!F212), 'Tax Tables'!F212)","v":94050},{"$f":"IF(Filing_Status=\"m\",IF(OR(G$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!G146, 'Tax Tables'!G212), 'Tax Tables'!G212)","v":95900},{"$f":"IF(Filing_Status=\"m\",IF(OR(H$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!H146, 'Tax Tables'!H212), 'Tax Tables'!H212)","v":97800},{"$f":"IF(Filing_Status=\"m\",IF(OR(I$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!I146, 'Tax Tables'!I212), 'Tax Tables'!I212)","v":99800},{"$f":"IF(Filing_Status=\"m\",IF(OR(J$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!J146, 'Tax Tables'!J212), 'Tax Tables'!J212)","v":101800},{"$f":"IF(Filing_Status=\"m\",IF(OR(K$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!K146, 'Tax Tables'!K212), 'Tax Tables'!K212)","v":103800},{"$f":"IF(Filing_Status=\"m\",IF(OR(L$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!L146, 'Tax Tables'!L212), 'Tax Tables'!L212)","v":105900},{"$f":"IF(Filing_Status=\"m\",IF(OR(M$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!M146, 'Tax Tables'!M212), 'Tax Tables'!M212)","v":108000},{"$f":"IF(Filing_Status=\"m\",IF(OR(N$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!N146, 'Tax Tables'!N212), 'Tax Tables'!N212)","v":110200},{"$f":"IF(Filing_Status=\"m\",IF(OR(O$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!O146, 'Tax Tables'!O212), 'Tax Tables'!O212)","v":112400},{"$f":"IF(Filing_Status=\"m\",IF(OR(P$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!P146, 'Tax Tables'!P212), 'Tax Tables'!P212)","v":114600},{"$f":"IF(Filing_Status=\"m\",IF(OR(Q$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!Q146, 'Tax Tables'!Q212), 'Tax Tables'!Q212)","v":116900},{"$f":"IF(Filing_Status=\"m\",IF(OR(R$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!R146, 'Tax Tables'!R212), 'Tax Tables'!R212)","v":119200},{"$f":"IF(Filing_Status=\"m\",IF(OR(S$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!S146, 'Tax Tables'!S212), 'Tax Tables'!S212)","v":121600},{"$f":"IF(Filing_Status=\"m\",IF(OR(T$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!T146, 'Tax Tables'!T212), 'Tax Tables'!T212)","v":124000},{"$f":"IF(Filing_Status=\"m\",IF(OR(U$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!U146, 'Tax Tables'!U212), 'Tax Tables'!U212)","v":126500},{"$f":"IF(Filing_Status=\"m\",IF(OR(V$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!V146, 'Tax Tables'!V212), 'Tax Tables'!V212)","v":129000},{"$f":"IF(Filing_Status=\"m\",IF(OR(W$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!W146, 'Tax Tables'!W212), 'Tax Tables'!W212)","v":131600},{"$f":"IF(Filing_Status=\"m\",IF(OR(X$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!X146, 'Tax Tables'!X212), 'Tax Tables'!X212)","v":134200},{"$f":"IF(Filing_Status=\"m\",IF(OR(Y$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!Y146, 'Tax Tables'!Y212), 'Tax Tables'!Y212)","v":136900},{"$f":"IF(Filing_Status=\"m\",IF(OR(Z$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!Z146, 'Tax Tables'!Z212), 'Tax Tables'!Z212)","v":139600},{"$f":"IF(Filing_Status=\"m\",IF(OR(AA$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AA146, 'Tax Tables'!AA212), 'Tax Tables'!AA212)","v":142400},{"$f":"IF(Filing_Status=\"m\",IF(OR(AB$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AB146, 'Tax Tables'!AB212), 'Tax Tables'!AB212)","v":145200},{"$f":"IF(Filing_Status=\"m\",IF(OR(AC$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AC146, 'Tax Tables'!AC212), 'Tax Tables'!AC212)","v":148100},{"$f":"IF(Filing_Status=\"m\",IF(OR(AD$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AD146, 'Tax Tables'!AD212), 'Tax Tables'!AD212)","v":75700},{"$f":"IF(Filing_Status=\"m\",IF(OR(AE$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AE146, 'Tax Tables'!AE212), 'Tax Tables'!AE212)","v":77200},{"$f":"IF(Filing_Status=\"m\",IF(OR(AF$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AF146, 'Tax Tables'!AF212), 'Tax Tables'!AF212)","v":78700},{"$f":"IF(Filing_Status=\"m\",IF(OR(AG$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AG146, 'Tax Tables'!AG212), 'Tax Tables'!AG212)","v":80300},{"$f":"IF(Filing_Status=\"m\",IF(OR(AH$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AH146, 'Tax Tables'!AH212), 'Tax Tables'!AH212)","v":81900},{"$f":"IF(Filing_Status=\"m\",IF(OR(AI$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AI146, 'Tax Tables'!AI212), 'Tax Tables'!AI212)","v":83500},{"$f":"IF(Filing_Status=\"m\",IF(OR(AJ$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AJ146, 'Tax Tables'!AJ212), 'Tax Tables'!AJ212)","v":85200},{"$f":"IF(Filing_Status=\"m\",IF(OR(AK$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AK146, 'Tax Tables'!AK212), 'Tax Tables'!AK212)","v":86900},{"$f":"IF(Filing_Status=\"m\",IF(OR(AL$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AL146, 'Tax Tables'!AL212), 'Tax Tables'!AL212)","v":88600},{"$f":"IF(Filing_Status=\"m\",IF(OR(AM$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AM146, 'Tax Tables'!AM212), 'Tax Tables'!AM212)","v":90400},{"$f":"IF(Filing_Status=\"m\",IF(OR(AN$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AN146, 'Tax Tables'!AN212), 'Tax Tables'!AN212)","v":92200},{"$f":"IF(Filing_Status=\"m\",IF(OR(AO$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AO146, 'Tax Tables'!AO212), 'Tax Tables'!AO212)","v":94000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AP$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AP146, 'Tax Tables'!AP212), 'Tax Tables'!AP212)","v":95900},{"$f":"IF(Filing_Status=\"m\",IF(OR(AQ$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AQ146, 'Tax Tables'!AQ212), 'Tax Tables'!AQ212)","v":97800},{"$f":"IF(Filing_Status=\"m\",IF(OR(AR$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AR146, 'Tax Tables'!AR212), 'Tax Tables'!AR212)","v":99800},{"$f":"IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AS146, 'Tax Tables'!AS212), 'Tax Tables'!AS212)","v":101800},null,null,null,null,null,{"$f":"+Details!F588-Base!F588","v":0},{"$f":"+Details!G588-Base!G588","v":0},{"$f":"+Details!H588-Base!H588","v":0},{"$f":"+Details!I588-Base!I588","v":0},{"$f":"+Details!J588-Base!J588","v":0},{"$f":"+Details!K588-Base!K588","v":0},{"$f":"+Details!L588-Base!L588","v":0},{"$f":"+Details!M588-Base!M588","v":0},{"$f":"+Details!N588-Base!N588","v":0},{"$f":"+Details!O588-Base!O588","v":0},{"$f":"+Details!P588-Base!P588","v":0},{"$f":"+Details!Q588-Base!Q588","v":0},{"$f":"+Details!R588-Base!R588","v":0},{"$f":"+Details!S588-Base!S588","v":0},{"$f":"+Details!T588-Base!T588","v":0},{"$f":"+Details!U588-Base!U588","v":0},{"$f":"+Details!V588-Base!V588","v":0},{"$f":"+Details!W588-Base!W588","v":0},{"$f":"+Details!X588-Base!X588","v":0},{"$f":"+Details!Y588-Base!Y588","v":0},{"$f":"+Details!Z588-Base!Z588","v":0},{"$f":"+Details!AA588-Base!AA588","v":0},{"$f":"+Details!AB588-Base!AB588","v":0},{"$f":"+Details!AC588-Base!AC588","v":0},{"$f":"+Details!AD588-Base!AD588","v":0},{"$f":"+Details!AE588-Base!AE588","v":0},{"$f":"+Details!AF588-Base!AF588","v":0},{"$f":"+Details!AG588-Base!AG588","v":0},{"$f":"+Details!AH588-Base!AH588","v":0},{"$f":"+Details!AI588-Base!AI588","v":0},{"$f":"+Details!AJ588-Base!AJ588","v":0},{"$f":"+Details!AK588-Base!AK588","v":0},{"$f":"+Details!AL588-Base!AL588","v":0},{"$f":"+Details!AM588-Base!AM588","v":0},{"$f":"+Details!AN588-Base!AN588","v":0},{"$f":"+Details!AO588-Base!AO588","v":0},{"$f":"+Details!AP588-Base!AP588","v":0},{"$f":"+Details!AQ588-Base!AQ588","v":0},{"$f":"+Details!AR588-Base!AR588","v":0},{"$f":"+Details!AS588-Base!AS588","v":0}]
[null,"7.  Smaller of line 1 or 6",null,null,null,{"$f":"MIN(F585, F588)","v":36600},{"$f":"MIN(G585, G588)","v":52000},37400,37900,38300,57800,58700,57900,31300,5200,3400,31700,51200,46000,35200,48100,63200,85900,89200,91400,95700,99900,95400,100100,75700,77200,78700,80300,81900,83500,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F589-Base!F589","v":0},{"$f":"+Details!G589-Base!G589","v":0},{"$f":"+Details!H589-Base!H589","v":0},{"$f":"+Details!I589-Base!I589","v":0},{"$f":"+Details!J589-Base!J589","v":0},{"$f":"+Details!K589-Base!K589","v":0},{"$f":"+Details!L589-Base!L589","v":0},{"$f":"+Details!M589-Base!M589","v":0},{"$f":"+Details!N589-Base!N589","v":0},{"$f":"+Details!O589-Base!O589","v":0},{"$f":"+Details!P589-Base!P589","v":0},{"$f":"+Details!Q589-Base!Q589","v":0},{"$f":"+Details!R589-Base!R589","v":0},{"$f":"+Details!S589-Base!S589","v":0},{"$f":"+Details!T589-Base!T589","v":0},{"$f":"+Details!U589-Base!U589","v":0},{"$f":"+Details!V589-Base!V589","v":0},{"$f":"+Details!W589-Base!W589","v":0},{"$f":"+Details!X589-Base!X589","v":0},{"$f":"+Details!Y589-Base!Y589","v":0},{"$f":"+Details!Z589-Base!Z589","v":0},{"$f":"+Details!AA589-Base!AA589","v":0},{"$f":"+Details!AB589-Base!AB589","v":0},{"$f":"+Details!AC589-Base!AC589","v":0},{"$f":"+Details!AD589-Base!AD589","v":0},{"$f":"+Details!AE589-Base!AE589","v":0},{"$f":"+Details!AF589-Base!AF589","v":0},{"$f":"+Details!AG589-Base!AG589","v":0},{"$f":"+Details!AH589-Base!AH589","v":0},{"$f":"+Details!AI589-Base!AI589","v":0},{"$f":"+Details!AJ589-Base!AJ589","v":0},{"$f":"+Details!AK589-Base!AK589","v":0},{"$f":"+Details!AL589-Base!AL589","v":0},{"$f":"+Details!AM589-Base!AM589","v":0},{"$f":"+Details!AN589-Base!AN589","v":0},{"$f":"+Details!AO589-Base!AO589","v":0},{"$f":"+Details!AP589-Base!AP589","v":0},{"$f":"+Details!AQ589-Base!AQ589","v":0},{"$f":"+Details!AR589-Base!AR589","v":0},{"$f":"+Details!AS589-Base!AS589","v":0}]
[null,"8.  Smaller of lione 5 or 7",null,null,null,{"$f":"MIN(F587, F589)","v":35700},{"$f":"MIN(G587, G589)","v":51200},36600,37200,37700,57200,58100,57200,30600,4400,2700,30900,50200,44800,34100,47000,61800,84300,88100,90100,94200,98200,92800,96900,75700,77200,78700,80300,81900,83500,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F590-Base!F590","v":0},{"$f":"+Details!G590-Base!G590","v":0},{"$f":"+Details!H590-Base!H590","v":0},{"$f":"+Details!I590-Base!I590","v":0},{"$f":"+Details!J590-Base!J590","v":0},{"$f":"+Details!K590-Base!K590","v":0},{"$f":"+Details!L590-Base!L590","v":0},{"$f":"+Details!M590-Base!M590","v":0},{"$f":"+Details!N590-Base!N590","v":0},{"$f":"+Details!O590-Base!O590","v":0},{"$f":"+Details!P590-Base!P590","v":0},{"$f":"+Details!Q590-Base!Q590","v":0},{"$f":"+Details!R590-Base!R590","v":0},{"$f":"+Details!S590-Base!S590","v":0},{"$f":"+Details!T590-Base!T590","v":0},{"$f":"+Details!U590-Base!U590","v":0},{"$f":"+Details!V590-Base!V590","v":0},{"$f":"+Details!W590-Base!W590","v":0},{"$f":"+Details!X590-Base!X590","v":0},{"$f":"+Details!Y590-Base!Y590","v":0},{"$f":"+Details!Z590-Base!Z590","v":0},{"$f":"+Details!AA590-Base!AA590","v":0},{"$f":"+Details!AB590-Base!AB590","v":0},{"$f":"+Details!AC590-Base!AC590","v":0},{"$f":"+Details!AD590-Base!AD590","v":0},{"$f":"+Details!AE590-Base!AE590","v":0},{"$f":"+Details!AF590-Base!AF590","v":0},{"$f":"+Details!AG590-Base!AG590","v":0},{"$f":"+Details!AH590-Base!AH590","v":0},{"$f":"+Details!AI590-Base!AI590","v":0},{"$f":"+Details!AJ590-Base!AJ590","v":0},{"$f":"+Details!AK590-Base!AK590","v":0},{"$f":"+Details!AL590-Base!AL590","v":0},{"$f":"+Details!AM590-Base!AM590","v":0},{"$f":"+Details!AN590-Base!AN590","v":0},{"$f":"+Details!AO590-Base!AO590","v":0},{"$f":"+Details!AP590-Base!AP590","v":0},{"$f":"+Details!AQ590-Base!AQ590","v":0},{"$f":"+Details!AR590-Base!AR590","v":0},{"$f":"+Details!AS590-Base!AS590","v":0}]
[null,"9.  Amount taxed at 0% = line 7 - 8",null,null,null,{"$f":"MAX(F589-F590, 0)","v":900},{"$f":"MAX(G589-G590, 0)","v":800},800,700,600,600,600,700,700,800,700,800,1000,1200,1100,1100,1400,1600,1100,1300,1500,1700,2600,3200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F591-Base!F591","v":0},{"$f":"+Details!G591-Base!G591","v":0},{"$f":"+Details!H591-Base!H591","v":0},{"$f":"+Details!I591-Base!I591","v":0},{"$f":"+Details!J591-Base!J591","v":0},{"$f":"+Details!K591-Base!K591","v":0},{"$f":"+Details!L591-Base!L591","v":0},{"$f":"+Details!M591-Base!M591","v":0},{"$f":"+Details!N591-Base!N591","v":0},{"$f":"+Details!O591-Base!O591","v":0},{"$f":"+Details!P591-Base!P591","v":0},{"$f":"+Details!Q591-Base!Q591","v":0},{"$f":"+Details!R591-Base!R591","v":0},{"$f":"+Details!S591-Base!S591","v":0},{"$f":"+Details!T591-Base!T591","v":0},{"$f":"+Details!U591-Base!U591","v":0},{"$f":"+Details!V591-Base!V591","v":0},{"$f":"+Details!W591-Base!W591","v":0},{"$f":"+Details!X591-Base!X591","v":0},{"$f":"+Details!Y591-Base!Y591","v":0},{"$f":"+Details!Z591-Base!Z591","v":0},{"$f":"+Details!AA591-Base!AA591","v":0},{"$f":"+Details!AB591-Base!AB591","v":0},{"$f":"+Details!AC591-Base!AC591","v":0},{"$f":"+Details!AD591-Base!AD591","v":0},{"$f":"+Details!AE591-Base!AE591","v":0},{"$f":"+Details!AF591-Base!AF591","v":0},{"$f":"+Details!AG591-Base!AG591","v":0},{"$f":"+Details!AH591-Base!AH591","v":0},{"$f":"+Details!AI591-Base!AI591","v":0},{"$f":"+Details!AJ591-Base!AJ591","v":0},{"$f":"+Details!AK591-Base!AK591","v":0},{"$f":"+Details!AL591-Base!AL591","v":0},{"$f":"+Details!AM591-Base!AM591","v":0},{"$f":"+Details!AN591-Base!AN591","v":0},{"$f":"+Details!AO591-Base!AO591","v":0},{"$f":"+Details!AP591-Base!AP591","v":0},{"$f":"+Details!AQ591-Base!AQ591","v":0},{"$f":"+Details!AR591-Base!AR591","v":0},{"$f":"+Details!AS591-Base!AS591","v":0}]
[null,"10.  Smaller of line 1 or 4",null,null,null,{"$f":"MIN(F585, F586)","v":900},{"$f":"MIN(G585, G586)","v":800},800,700,600,600,600,700,700,800,700,800,1000,1200,1100,1100,1400,1600,1100,1300,1500,1700,2600,3200,3600,3800,4000,4100,4200,4400,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F592-Base!F592","v":0},{"$f":"+Details!G592-Base!G592","v":0},{"$f":"+Details!H592-Base!H592","v":0},{"$f":"+Details!I592-Base!I592","v":0},{"$f":"+Details!J592-Base!J592","v":0},{"$f":"+Details!K592-Base!K592","v":0},{"$f":"+Details!L592-Base!L592","v":0},{"$f":"+Details!M592-Base!M592","v":0},{"$f":"+Details!N592-Base!N592","v":0},{"$f":"+Details!O592-Base!O592","v":0},{"$f":"+Details!P592-Base!P592","v":0},{"$f":"+Details!Q592-Base!Q592","v":0},{"$f":"+Details!R592-Base!R592","v":0},{"$f":"+Details!S592-Base!S592","v":0},{"$f":"+Details!T592-Base!T592","v":0},{"$f":"+Details!U592-Base!U592","v":0},{"$f":"+Details!V592-Base!V592","v":0},{"$f":"+Details!W592-Base!W592","v":0},{"$f":"+Details!X592-Base!X592","v":0},{"$f":"+Details!Y592-Base!Y592","v":0},{"$f":"+Details!Z592-Base!Z592","v":0},{"$f":"+Details!AA592-Base!AA592","v":0},{"$f":"+Details!AB592-Base!AB592","v":0},{"$f":"+Details!AC592-Base!AC592","v":0},{"$f":"+Details!AD592-Base!AD592","v":0},{"$f":"+Details!AE592-Base!AE592","v":0},{"$f":"+Details!AF592-Base!AF592","v":0},{"$f":"+Details!AG592-Base!AG592","v":0},{"$f":"+Details!AH592-Base!AH592","v":0},{"$f":"+Details!AI592-Base!AI592","v":0},{"$f":"+Details!AJ592-Base!AJ592","v":0},{"$f":"+Details!AK592-Base!AK592","v":0},{"$f":"+Details!AL592-Base!AL592","v":0},{"$f":"+Details!AM592-Base!AM592","v":0},{"$f":"+Details!AN592-Base!AN592","v":0},{"$f":"+Details!AO592-Base!AO592","v":0},{"$f":"+Details!AP592-Base!AP592","v":0},{"$f":"+Details!AQ592-Base!AQ592","v":0},{"$f":"+Details!AR592-Base!AR592","v":0},{"$f":"+Details!AS592-Base!AS592","v":0}]
[null,"11.  Enter amount in line 9",null,null,null,{"$f":"F591","v":900},{"$f":"G591","v":800},800,700,600,600,600,700,700,800,700,800,1000,1200,1100,1100,1400,1600,1100,1300,1500,1700,2600,3200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F593-Base!F593","v":0},{"$f":"+Details!G593-Base!G593","v":0},{"$f":"+Details!H593-Base!H593","v":0},{"$f":"+Details!I593-Base!I593","v":0},{"$f":"+Details!J593-Base!J593","v":0},{"$f":"+Details!K593-Base!K593","v":0},{"$f":"+Details!L593-Base!L593","v":0},{"$f":"+Details!M593-Base!M593","v":0},{"$f":"+Details!N593-Base!N593","v":0},{"$f":"+Details!O593-Base!O593","v":0},{"$f":"+Details!P593-Base!P593","v":0},{"$f":"+Details!Q593-Base!Q593","v":0},{"$f":"+Details!R593-Base!R593","v":0},{"$f":"+Details!S593-Base!S593","v":0},{"$f":"+Details!T593-Base!T593","v":0},{"$f":"+Details!U593-Base!U593","v":0},{"$f":"+Details!V593-Base!V593","v":0},{"$f":"+Details!W593-Base!W593","v":0},{"$f":"+Details!X593-Base!X593","v":0},{"$f":"+Details!Y593-Base!Y593","v":0},{"$f":"+Details!Z593-Base!Z593","v":0},{"$f":"+Details!AA593-Base!AA593","v":0},{"$f":"+Details!AB593-Base!AB593","v":0},{"$f":"+Details!AC593-Base!AC593","v":0},{"$f":"+Details!AD593-Base!AD593","v":0},{"$f":"+Details!AE593-Base!AE593","v":0},{"$f":"+Details!AF593-Base!AF593","v":0},{"$f":"+Details!AG593-Base!AG593","v":0},{"$f":"+Details!AH593-Base!AH593","v":0},{"$f":"+Details!AI593-Base!AI593","v":0},{"$f":"+Details!AJ593-Base!AJ593","v":0},{"$f":"+Details!AK593-Base!AK593","v":0},{"$f":"+Details!AL593-Base!AL593","v":0},{"$f":"+Details!AM593-Base!AM593","v":0},{"$f":"+Details!AN593-Base!AN593","v":0},{"$f":"+Details!AO593-Base!AO593","v":0},{"$f":"+Details!AP593-Base!AP593","v":0},{"$f":"+Details!AQ593-Base!AQ593","v":0},{"$f":"+Details!AR593-Base!AR593","v":0},{"$f":"+Details!AS593-Base!AS593","v":0}]
[null,"12.  Subtract line 11 from 10",null,null,null,{"$f":"MAX(F592-F593, 0)","v":0},{"$f":"MAX(G592-G593, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3600,3800,4000,4100,4200,4400,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F594-Base!F594","v":0},{"$f":"+Details!G594-Base!G594","v":0},{"$f":"+Details!H594-Base!H594","v":0},{"$f":"+Details!I594-Base!I594","v":0},{"$f":"+Details!J594-Base!J594","v":0},{"$f":"+Details!K594-Base!K594","v":0},{"$f":"+Details!L594-Base!L594","v":0},{"$f":"+Details!M594-Base!M594","v":0},{"$f":"+Details!N594-Base!N594","v":0},{"$f":"+Details!O594-Base!O594","v":0},{"$f":"+Details!P594-Base!P594","v":0},{"$f":"+Details!Q594-Base!Q594","v":0},{"$f":"+Details!R594-Base!R594","v":0},{"$f":"+Details!S594-Base!S594","v":0},{"$f":"+Details!T594-Base!T594","v":0},{"$f":"+Details!U594-Base!U594","v":0},{"$f":"+Details!V594-Base!V594","v":0},{"$f":"+Details!W594-Base!W594","v":0},{"$f":"+Details!X594-Base!X594","v":0},{"$f":"+Details!Y594-Base!Y594","v":0},{"$f":"+Details!Z594-Base!Z594","v":0},{"$f":"+Details!AA594-Base!AA594","v":0},{"$f":"+Details!AB594-Base!AB594","v":0},{"$f":"+Details!AC594-Base!AC594","v":0},{"$f":"+Details!AD594-Base!AD594","v":0},{"$f":"+Details!AE594-Base!AE594","v":0},{"$f":"+Details!AF594-Base!AF594","v":0},{"$f":"+Details!AG594-Base!AG594","v":0},{"$f":"+Details!AH594-Base!AH594","v":0},{"$f":"+Details!AI594-Base!AI594","v":0},{"$f":"+Details!AJ594-Base!AJ594","v":0},{"$f":"+Details!AK594-Base!AK594","v":0},{"$f":"+Details!AL594-Base!AL594","v":0},{"$f":"+Details!AM594-Base!AM594","v":0},{"$f":"+Details!AN594-Base!AN594","v":0},{"$f":"+Details!AO594-Base!AO594","v":0},{"$f":"+Details!AP594-Base!AP594","v":0},{"$f":"+Details!AQ594-Base!AQ594","v":0},{"$f":"+Details!AR594-Base!AR594","v":0},{"$f":"+Details!AS594-Base!AS594","v":0}]
[null,"13.  Max income for 15% LTCG rate",null,null,null,{"$f":"IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!F151, 'Tax Tables'!F217), 'Tax Tables'!F217)","v":583750},{"$f":"IF(Filing_Status=\"m\",IF(OR(G$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!G151, 'Tax Tables'!G217), 'Tax Tables'!G217)","v":595400},{"$f":"IF(Filing_Status=\"m\",IF(OR(H$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!H151, 'Tax Tables'!H217), 'Tax Tables'!H217)","v":607300},{"$f":"IF(Filing_Status=\"m\",IF(OR(I$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!I151, 'Tax Tables'!I217), 'Tax Tables'!I217)","v":619400},{"$f":"IF(Filing_Status=\"m\",IF(OR(J$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!J151, 'Tax Tables'!J217), 'Tax Tables'!J217)","v":631800},{"$f":"IF(Filing_Status=\"m\",IF(OR(K$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!K151, 'Tax Tables'!K217), 'Tax Tables'!K217)","v":644400},{"$f":"IF(Filing_Status=\"m\",IF(OR(L$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!L151, 'Tax Tables'!L217), 'Tax Tables'!L217)","v":657300},{"$f":"IF(Filing_Status=\"m\",IF(OR(M$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!M151, 'Tax Tables'!M217), 'Tax Tables'!M217)","v":670400},{"$f":"IF(Filing_Status=\"m\",IF(OR(N$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!N151, 'Tax Tables'!N217), 'Tax Tables'!N217)","v":683800},{"$f":"IF(Filing_Status=\"m\",IF(OR(O$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!O151, 'Tax Tables'!O217), 'Tax Tables'!O217)","v":697500},{"$f":"IF(Filing_Status=\"m\",IF(OR(P$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!P151, 'Tax Tables'!P217), 'Tax Tables'!P217)","v":711500},{"$f":"IF(Filing_Status=\"m\",IF(OR(Q$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!Q151, 'Tax Tables'!Q217), 'Tax Tables'!Q217)","v":725700},{"$f":"IF(Filing_Status=\"m\",IF(OR(R$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!R151, 'Tax Tables'!R217), 'Tax Tables'!R217)","v":740200},{"$f":"IF(Filing_Status=\"m\",IF(OR(S$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!S151, 'Tax Tables'!S217), 'Tax Tables'!S217)","v":755000},{"$f":"IF(Filing_Status=\"m\",IF(OR(T$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!T151, 'Tax Tables'!T217), 'Tax Tables'!T217)","v":770100},{"$f":"IF(Filing_Status=\"m\",IF(OR(U$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!U151, 'Tax Tables'!U217), 'Tax Tables'!U217)","v":785500},{"$f":"IF(Filing_Status=\"m\",IF(OR(V$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!V151, 'Tax Tables'!V217), 'Tax Tables'!V217)","v":801200},{"$f":"IF(Filing_Status=\"m\",IF(OR(W$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!W151, 'Tax Tables'!W217), 'Tax Tables'!W217)","v":817200},{"$f":"IF(Filing_Status=\"m\",IF(OR(X$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!X151, 'Tax Tables'!X217), 'Tax Tables'!X217)","v":833500},{"$f":"IF(Filing_Status=\"m\",IF(OR(Y$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!Y151, 'Tax Tables'!Y217), 'Tax Tables'!Y217)","v":850200},{"$f":"IF(Filing_Status=\"m\",IF(OR(Z$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!Z151, 'Tax Tables'!Z217), 'Tax Tables'!Z217)","v":867200},{"$f":"IF(Filing_Status=\"m\",IF(OR(AA$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AA151, 'Tax Tables'!AA217), 'Tax Tables'!AA217)","v":884500},{"$f":"IF(Filing_Status=\"m\",IF(OR(AB$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AB151, 'Tax Tables'!AB217), 'Tax Tables'!AB217)","v":902200},{"$f":"IF(Filing_Status=\"m\",IF(OR(AC$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AC151, 'Tax Tables'!AC217), 'Tax Tables'!AC217)","v":920200},{"$f":"IF(Filing_Status=\"m\",IF(OR(AD$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AD151, 'Tax Tables'!AD217), 'Tax Tables'!AD217)","v":834700},{"$f":"IF(Filing_Status=\"m\",IF(OR(AE$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AE151, 'Tax Tables'!AE217), 'Tax Tables'!AE217)","v":851400},{"$f":"IF(Filing_Status=\"m\",IF(OR(AF$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AF151, 'Tax Tables'!AF217), 'Tax Tables'!AF217)","v":868400},{"$f":"IF(Filing_Status=\"m\",IF(OR(AG$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AG151, 'Tax Tables'!AG217), 'Tax Tables'!AG217)","v":885800},{"$f":"IF(Filing_Status=\"m\",IF(OR(AH$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AH151, 'Tax Tables'!AH217), 'Tax Tables'!AH217)","v":903500},{"$f":"IF(Filing_Status=\"m\",IF(OR(AI$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AI151, 'Tax Tables'!AI217), 'Tax Tables'!AI217)","v":921600},{"$f":"IF(Filing_Status=\"m\",IF(OR(AJ$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AJ151, 'Tax Tables'!AJ217), 'Tax Tables'!AJ217)","v":940000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AK$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AK151, 'Tax Tables'!AK217), 'Tax Tables'!AK217)","v":958800},{"$f":"IF(Filing_Status=\"m\",IF(OR(AL$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AL151, 'Tax Tables'!AL217), 'Tax Tables'!AL217)","v":978000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AM$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AM151, 'Tax Tables'!AM217), 'Tax Tables'!AM217)","v":997600},{"$f":"IF(Filing_Status=\"m\",IF(OR(AN$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AN151, 'Tax Tables'!AN217), 'Tax Tables'!AN217)","v":1017600},{"$f":"IF(Filing_Status=\"m\",IF(OR(AO$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AO151, 'Tax Tables'!AO217), 'Tax Tables'!AO217)","v":1038000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AP$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AP151, 'Tax Tables'!AP217), 'Tax Tables'!AP217)","v":1058800},{"$f":"IF(Filing_Status=\"m\",IF(OR(AQ$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AQ151, 'Tax Tables'!AQ217), 'Tax Tables'!AQ217)","v":1080000},{"$f":"IF(Filing_Status=\"m\",IF(OR(AR$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AR151, 'Tax Tables'!AR217), 'Tax Tables'!AR217)","v":1101600},{"$f":"IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"), 'Tax Tables'!AS151, 'Tax Tables'!AS217), 'Tax Tables'!AS217)","v":1123600},null,null,null,null,null,{"$f":"+Details!F595-Base!F595","v":0},{"$f":"+Details!G595-Base!G595","v":0},{"$f":"+Details!H595-Base!H595","v":0},{"$f":"+Details!I595-Base!I595","v":0},{"$f":"+Details!J595-Base!J595","v":0},{"$f":"+Details!K595-Base!K595","v":0},{"$f":"+Details!L595-Base!L595","v":0},{"$f":"+Details!M595-Base!M595","v":0},{"$f":"+Details!N595-Base!N595","v":0},{"$f":"+Details!O595-Base!O595","v":0},{"$f":"+Details!P595-Base!P595","v":0},{"$f":"+Details!Q595-Base!Q595","v":0},{"$f":"+Details!R595-Base!R595","v":0},{"$f":"+Details!S595-Base!S595","v":0},{"$f":"+Details!T595-Base!T595","v":0},{"$f":"+Details!U595-Base!U595","v":0},{"$f":"+Details!V595-Base!V595","v":0},{"$f":"+Details!W595-Base!W595","v":0},{"$f":"+Details!X595-Base!X595","v":0},{"$f":"+Details!Y595-Base!Y595","v":0},{"$f":"+Details!Z595-Base!Z595","v":0},{"$f":"+Details!AA595-Base!AA595","v":0},{"$f":"+Details!AB595-Base!AB595","v":0},{"$f":"+Details!AC595-Base!AC595","v":0},{"$f":"+Details!AD595-Base!AD595","v":0},{"$f":"+Details!AE595-Base!AE595","v":0},{"$f":"+Details!AF595-Base!AF595","v":0},{"$f":"+Details!AG595-Base!AG595","v":0},{"$f":"+Details!AH595-Base!AH595","v":0},{"$f":"+Details!AI595-Base!AI595","v":0},{"$f":"+Details!AJ595-Base!AJ595","v":0},{"$f":"+Details!AK595-Base!AK595","v":0},{"$f":"+Details!AL595-Base!AL595","v":0},{"$f":"+Details!AM595-Base!AM595","v":0},{"$f":"+Details!AN595-Base!AN595","v":0},{"$f":"+Details!AO595-Base!AO595","v":0},{"$f":"+Details!AP595-Base!AP595","v":0},{"$f":"+Details!AQ595-Base!AQ595","v":0},{"$f":"+Details!AR595-Base!AR595","v":0},{"$f":"+Details!AS595-Base!AS595","v":0}]
[null,"14.  Smaller of line 1 or 13",null,null,null,{"$f":"MIN(F585, F595)","v":36600},{"$f":"MIN(G585, G595)","v":52000},37400,37900,38300,57800,58700,57900,31300,5200,3400,31700,51200,46000,35200,48100,63200,85900,89200,91400,95700,99900,95400,100100,106800,110900,114700,118700,120700,121200,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F596-Base!F596","v":0},{"$f":"+Details!G596-Base!G596","v":0},{"$f":"+Details!H596-Base!H596","v":0},{"$f":"+Details!I596-Base!I596","v":0},{"$f":"+Details!J596-Base!J596","v":0},{"$f":"+Details!K596-Base!K596","v":0},{"$f":"+Details!L596-Base!L596","v":0},{"$f":"+Details!M596-Base!M596","v":0},{"$f":"+Details!N596-Base!N596","v":0},{"$f":"+Details!O596-Base!O596","v":0},{"$f":"+Details!P596-Base!P596","v":0},{"$f":"+Details!Q596-Base!Q596","v":0},{"$f":"+Details!R596-Base!R596","v":0},{"$f":"+Details!S596-Base!S596","v":0},{"$f":"+Details!T596-Base!T596","v":0},{"$f":"+Details!U596-Base!U596","v":0},{"$f":"+Details!V596-Base!V596","v":0},{"$f":"+Details!W596-Base!W596","v":0},{"$f":"+Details!X596-Base!X596","v":0},{"$f":"+Details!Y596-Base!Y596","v":0},{"$f":"+Details!Z596-Base!Z596","v":0},{"$f":"+Details!AA596-Base!AA596","v":0},{"$f":"+Details!AB596-Base!AB596","v":0},{"$f":"+Details!AC596-Base!AC596","v":0},{"$f":"+Details!AD596-Base!AD596","v":0},{"$f":"+Details!AE596-Base!AE596","v":0},{"$f":"+Details!AF596-Base!AF596","v":0},{"$f":"+Details!AG596-Base!AG596","v":0},{"$f":"+Details!AH596-Base!AH596","v":0},{"$f":"+Details!AI596-Base!AI596","v":0},{"$f":"+Details!AJ596-Base!AJ596","v":0},{"$f":"+Details!AK596-Base!AK596","v":0},{"$f":"+Details!AL596-Base!AL596","v":0},{"$f":"+Details!AM596-Base!AM596","v":0},{"$f":"+Details!AN596-Base!AN596","v":0},{"$f":"+Details!AO596-Base!AO596","v":0},{"$f":"+Details!AP596-Base!AP596","v":0},{"$f":"+Details!AQ596-Base!AQ596","v":0},{"$f":"+Details!AR596-Base!AR596","v":0},{"$f":"+Details!AS596-Base!AS596","v":0}]
[null,"15.  Add line 5 and 9",null,null,null,{"$f":"F587+F591","v":36600},{"$f":"G587+G591","v":52000},37400,37900,38300,57800,58700,57900,31300,5200,3400,31700,51200,46000,35200,48100,63200,85900,89200,91400,95700,99900,95400,100100,103200,107100,110700,114600,116500,116800,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F597-Base!F597","v":0},{"$f":"+Details!G597-Base!G597","v":0},{"$f":"+Details!H597-Base!H597","v":0},{"$f":"+Details!I597-Base!I597","v":0},{"$f":"+Details!J597-Base!J597","v":0},{"$f":"+Details!K597-Base!K597","v":0},{"$f":"+Details!L597-Base!L597","v":0},{"$f":"+Details!M597-Base!M597","v":0},{"$f":"+Details!N597-Base!N597","v":0},{"$f":"+Details!O597-Base!O597","v":0},{"$f":"+Details!P597-Base!P597","v":0},{"$f":"+Details!Q597-Base!Q597","v":0},{"$f":"+Details!R597-Base!R597","v":0},{"$f":"+Details!S597-Base!S597","v":0},{"$f":"+Details!T597-Base!T597","v":0},{"$f":"+Details!U597-Base!U597","v":0},{"$f":"+Details!V597-Base!V597","v":0},{"$f":"+Details!W597-Base!W597","v":0},{"$f":"+Details!X597-Base!X597","v":0},{"$f":"+Details!Y597-Base!Y597","v":0},{"$f":"+Details!Z597-Base!Z597","v":0},{"$f":"+Details!AA597-Base!AA597","v":0},{"$f":"+Details!AB597-Base!AB597","v":0},{"$f":"+Details!AC597-Base!AC597","v":0},{"$f":"+Details!AD597-Base!AD597","v":0},{"$f":"+Details!AE597-Base!AE597","v":0},{"$f":"+Details!AF597-Base!AF597","v":0},{"$f":"+Details!AG597-Base!AG597","v":0},{"$f":"+Details!AH597-Base!AH597","v":0},{"$f":"+Details!AI597-Base!AI597","v":0},{"$f":"+Details!AJ597-Base!AJ597","v":0},{"$f":"+Details!AK597-Base!AK597","v":0},{"$f":"+Details!AL597-Base!AL597","v":0},{"$f":"+Details!AM597-Base!AM597","v":0},{"$f":"+Details!AN597-Base!AN597","v":0},{"$f":"+Details!AO597-Base!AO597","v":0},{"$f":"+Details!AP597-Base!AP597","v":0},{"$f":"+Details!AQ597-Base!AQ597","v":0},{"$f":"+Details!AR597-Base!AR597","v":0},{"$f":"+Details!AS597-Base!AS597","v":0}]
[null,"16.  Subtract line 15 from line 14. If zero or less, enter -0-",null,null,null,{"$f":"MAX(0, F596-F597)","v":0},{"$f":"MAX(0, G596-G597)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3600,3800,4000,4100,4200,4400,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F598-Base!F598","v":0},{"$f":"+Details!G598-Base!G598","v":0},{"$f":"+Details!H598-Base!H598","v":0},{"$f":"+Details!I598-Base!I598","v":0},{"$f":"+Details!J598-Base!J598","v":0},{"$f":"+Details!K598-Base!K598","v":0},{"$f":"+Details!L598-Base!L598","v":0},{"$f":"+Details!M598-Base!M598","v":0},{"$f":"+Details!N598-Base!N598","v":0},{"$f":"+Details!O598-Base!O598","v":0},{"$f":"+Details!P598-Base!P598","v":0},{"$f":"+Details!Q598-Base!Q598","v":0},{"$f":"+Details!R598-Base!R598","v":0},{"$f":"+Details!S598-Base!S598","v":0},{"$f":"+Details!T598-Base!T598","v":0},{"$f":"+Details!U598-Base!U598","v":0},{"$f":"+Details!V598-Base!V598","v":0},{"$f":"+Details!W598-Base!W598","v":0},{"$f":"+Details!X598-Base!X598","v":0},{"$f":"+Details!Y598-Base!Y598","v":0},{"$f":"+Details!Z598-Base!Z598","v":0},{"$f":"+Details!AA598-Base!AA598","v":0},{"$f":"+Details!AB598-Base!AB598","v":0},{"$f":"+Details!AC598-Base!AC598","v":0},{"$f":"+Details!AD598-Base!AD598","v":0},{"$f":"+Details!AE598-Base!AE598","v":0},{"$f":"+Details!AF598-Base!AF598","v":0},{"$f":"+Details!AG598-Base!AG598","v":0},{"$f":"+Details!AH598-Base!AH598","v":0},{"$f":"+Details!AI598-Base!AI598","v":0},{"$f":"+Details!AJ598-Base!AJ598","v":0},{"$f":"+Details!AK598-Base!AK598","v":0},{"$f":"+Details!AL598-Base!AL598","v":0},{"$f":"+Details!AM598-Base!AM598","v":0},{"$f":"+Details!AN598-Base!AN598","v":0},{"$f":"+Details!AO598-Base!AO598","v":0},{"$f":"+Details!AP598-Base!AP598","v":0},{"$f":"+Details!AQ598-Base!AQ598","v":0},{"$f":"+Details!AR598-Base!AR598","v":0},{"$f":"+Details!AS598-Base!AS598","v":0}]
[null,"17.  Amount taxed at 15% = smaller of line 12 - 16",null,null,{"$f":"SUM(F599:AS599)","v":24100},{"$f":"MIN(F594, F598)","v":0},{"$f":"MIN(G594, G598)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3600,3800,4000,4100,4200,4400,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F599-Base!F599","v":0},{"$f":"+Details!G599-Base!G599","v":0},{"$f":"+Details!H599-Base!H599","v":0},{"$f":"+Details!I599-Base!I599","v":0},{"$f":"+Details!J599-Base!J599","v":0},{"$f":"+Details!K599-Base!K599","v":0},{"$f":"+Details!L599-Base!L599","v":0},{"$f":"+Details!M599-Base!M599","v":0},{"$f":"+Details!N599-Base!N599","v":0},{"$f":"+Details!O599-Base!O599","v":0},{"$f":"+Details!P599-Base!P599","v":0},{"$f":"+Details!Q599-Base!Q599","v":0},{"$f":"+Details!R599-Base!R599","v":0},{"$f":"+Details!S599-Base!S599","v":0},{"$f":"+Details!T599-Base!T599","v":0},{"$f":"+Details!U599-Base!U599","v":0},{"$f":"+Details!V599-Base!V599","v":0},{"$f":"+Details!W599-Base!W599","v":0},{"$f":"+Details!X599-Base!X599","v":0},{"$f":"+Details!Y599-Base!Y599","v":0},{"$f":"+Details!Z599-Base!Z599","v":0},{"$f":"+Details!AA599-Base!AA599","v":0},{"$f":"+Details!AB599-Base!AB599","v":0},{"$f":"+Details!AC599-Base!AC599","v":0},{"$f":"+Details!AD599-Base!AD599","v":0},{"$f":"+Details!AE599-Base!AE599","v":0},{"$f":"+Details!AF599-Base!AF599","v":0},{"$f":"+Details!AG599-Base!AG599","v":0},{"$f":"+Details!AH599-Base!AH599","v":0},{"$f":"+Details!AI599-Base!AI599","v":0},{"$f":"+Details!AJ599-Base!AJ599","v":0},{"$f":"+Details!AK599-Base!AK599","v":0},{"$f":"+Details!AL599-Base!AL599","v":0},{"$f":"+Details!AM599-Base!AM599","v":0},{"$f":"+Details!AN599-Base!AN599","v":0},{"$f":"+Details!AO599-Base!AO599","v":0},{"$f":"+Details!AP599-Base!AP599","v":0},{"$f":"+Details!AQ599-Base!AQ599","v":0},{"$f":"+Details!AR599-Base!AR599","v":0},{"$f":"+Details!AS599-Base!AS599","v":0}]
[null,"18.  Bracket 2 = Multiply line 17 by 15%",null,null,{"$f":"SUM(F600:AS600)","v":3600},{"$f":"ROUND(IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"), MCapGain_R2, SCapGain_R2), SCapGain_R2) * F599/Round_To,0)*Round_To","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,500,600,600,600,600,700,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F600-Base!F600","v":0},{"$f":"+Details!G600-Base!G600","v":0},{"$f":"+Details!H600-Base!H600","v":0},{"$f":"+Details!I600-Base!I600","v":0},{"$f":"+Details!J600-Base!J600","v":0},{"$f":"+Details!K600-Base!K600","v":0},{"$f":"+Details!L600-Base!L600","v":0},{"$f":"+Details!M600-Base!M600","v":0},{"$f":"+Details!N600-Base!N600","v":0},{"$f":"+Details!O600-Base!O600","v":0},{"$f":"+Details!P600-Base!P600","v":0},{"$f":"+Details!Q600-Base!Q600","v":0},{"$f":"+Details!R600-Base!R600","v":0},{"$f":"+Details!S600-Base!S600","v":0},{"$f":"+Details!T600-Base!T600","v":0},{"$f":"+Details!U600-Base!U600","v":0},{"$f":"+Details!V600-Base!V600","v":0},{"$f":"+Details!W600-Base!W600","v":0},{"$f":"+Details!X600-Base!X600","v":0},{"$f":"+Details!Y600-Base!Y600","v":0},{"$f":"+Details!Z600-Base!Z600","v":0},{"$f":"+Details!AA600-Base!AA600","v":0},{"$f":"+Details!AB600-Base!AB600","v":0},{"$f":"+Details!AC600-Base!AC600","v":0},{"$f":"+Details!AD600-Base!AD600","v":0},{"$f":"+Details!AE600-Base!AE600","v":0},{"$f":"+Details!AF600-Base!AF600","v":0},{"$f":"+Details!AG600-Base!AG600","v":0},{"$f":"+Details!AH600-Base!AH600","v":0},{"$f":"+Details!AI600-Base!AI600","v":0},{"$f":"+Details!AJ600-Base!AJ600","v":0},{"$f":"+Details!AK600-Base!AK600","v":0},{"$f":"+Details!AL600-Base!AL600","v":0},{"$f":"+Details!AM600-Base!AM600","v":0},{"$f":"+Details!AN600-Base!AN600","v":0},{"$f":"+Details!AO600-Base!AO600","v":0},{"$f":"+Details!AP600-Base!AP600","v":0},{"$f":"+Details!AQ600-Base!AQ600","v":0},{"$f":"+Details!AR600-Base!AR600","v":0},{"$f":"+Details!AS600-Base!AS600","v":0}]
[null,"19.  Amount taxed at 0% and 15% = line 9 + 17",null,null,null,{"$f":"F591+F599","v":900},{"$f":"G591+G599","v":800},800,700,600,600,600,700,700,800,700,800,1000,1200,1100,1100,1400,1600,1100,1300,1500,1700,2600,3200,3600,3800,4000,4100,4200,4400,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F601-Base!F601","v":0},{"$f":"+Details!G601-Base!G601","v":0},{"$f":"+Details!H601-Base!H601","v":0},{"$f":"+Details!I601-Base!I601","v":0},{"$f":"+Details!J601-Base!J601","v":0},{"$f":"+Details!K601-Base!K601","v":0},{"$f":"+Details!L601-Base!L601","v":0},{"$f":"+Details!M601-Base!M601","v":0},{"$f":"+Details!N601-Base!N601","v":0},{"$f":"+Details!O601-Base!O601","v":0},{"$f":"+Details!P601-Base!P601","v":0},{"$f":"+Details!Q601-Base!Q601","v":0},{"$f":"+Details!R601-Base!R601","v":0},{"$f":"+Details!S601-Base!S601","v":0},{"$f":"+Details!T601-Base!T601","v":0},{"$f":"+Details!U601-Base!U601","v":0},{"$f":"+Details!V601-Base!V601","v":0},{"$f":"+Details!W601-Base!W601","v":0},{"$f":"+Details!X601-Base!X601","v":0},{"$f":"+Details!Y601-Base!Y601","v":0},{"$f":"+Details!Z601-Base!Z601","v":0},{"$f":"+Details!AA601-Base!AA601","v":0},{"$f":"+Details!AB601-Base!AB601","v":0},{"$f":"+Details!AC601-Base!AC601","v":0},{"$f":"+Details!AD601-Base!AD601","v":0},{"$f":"+Details!AE601-Base!AE601","v":0},{"$f":"+Details!AF601-Base!AF601","v":0},{"$f":"+Details!AG601-Base!AG601","v":0},{"$f":"+Details!AH601-Base!AH601","v":0},{"$f":"+Details!AI601-Base!AI601","v":0},{"$f":"+Details!AJ601-Base!AJ601","v":0},{"$f":"+Details!AK601-Base!AK601","v":0},{"$f":"+Details!AL601-Base!AL601","v":0},{"$f":"+Details!AM601-Base!AM601","v":0},{"$f":"+Details!AN601-Base!AN601","v":0},{"$f":"+Details!AO601-Base!AO601","v":0},{"$f":"+Details!AP601-Base!AP601","v":0},{"$f":"+Details!AQ601-Base!AQ601","v":0},{"$f":"+Details!AR601-Base!AR601","v":0},{"$f":"+Details!AS601-Base!AS601","v":0}]
[null,"20.  Amount taxed at 20% = line 10 from line 19",null,null,null,{"$f":"MAX(F592-F601, 0)","v":0},{"$f":"MAX(G592-G601, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F602-Base!F602","v":0},{"$f":"+Details!G602-Base!G602","v":0},{"$f":"+Details!H602-Base!H602","v":0},{"$f":"+Details!I602-Base!I602","v":0},{"$f":"+Details!J602-Base!J602","v":0},{"$f":"+Details!K602-Base!K602","v":0},{"$f":"+Details!L602-Base!L602","v":0},{"$f":"+Details!M602-Base!M602","v":0},{"$f":"+Details!N602-Base!N602","v":0},{"$f":"+Details!O602-Base!O602","v":0},{"$f":"+Details!P602-Base!P602","v":0},{"$f":"+Details!Q602-Base!Q602","v":0},{"$f":"+Details!R602-Base!R602","v":0},{"$f":"+Details!S602-Base!S602","v":0},{"$f":"+Details!T602-Base!T602","v":0},{"$f":"+Details!U602-Base!U602","v":0},{"$f":"+Details!V602-Base!V602","v":0},{"$f":"+Details!W602-Base!W602","v":0},{"$f":"+Details!X602-Base!X602","v":0},{"$f":"+Details!Y602-Base!Y602","v":0},{"$f":"+Details!Z602-Base!Z602","v":0},{"$f":"+Details!AA602-Base!AA602","v":0},{"$f":"+Details!AB602-Base!AB602","v":0},{"$f":"+Details!AC602-Base!AC602","v":0},{"$f":"+Details!AD602-Base!AD602","v":0},{"$f":"+Details!AE602-Base!AE602","v":0},{"$f":"+Details!AF602-Base!AF602","v":0},{"$f":"+Details!AG602-Base!AG602","v":0},{"$f":"+Details!AH602-Base!AH602","v":0},{"$f":"+Details!AI602-Base!AI602","v":0},{"$f":"+Details!AJ602-Base!AJ602","v":0},{"$f":"+Details!AK602-Base!AK602","v":0},{"$f":"+Details!AL602-Base!AL602","v":0},{"$f":"+Details!AM602-Base!AM602","v":0},{"$f":"+Details!AN602-Base!AN602","v":0},{"$f":"+Details!AO602-Base!AO602","v":0},{"$f":"+Details!AP602-Base!AP602","v":0},{"$f":"+Details!AQ602-Base!AQ602","v":0},{"$f":"+Details!AR602-Base!AR602","v":0},{"$f":"+Details!AS602-Base!AS602","v":0}]
[null,"21.  Bracket 3 = Multiply line 20 by 20% (0.20)",null,null,{"$f":"SUM(F603:AS603)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"), MCapGain_R3, SCapGain_R3), SCapGain_R3) * F602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F603-Base!F603","v":0},{"$f":"+Details!G603-Base!G603","v":0},{"$f":"+Details!H603-Base!H603","v":0},{"$f":"+Details!I603-Base!I603","v":0},{"$f":"+Details!J603-Base!J603","v":0},{"$f":"+Details!K603-Base!K603","v":0},{"$f":"+Details!L603-Base!L603","v":0},{"$f":"+Details!M603-Base!M603","v":0},{"$f":"+Details!N603-Base!N603","v":0},{"$f":"+Details!O603-Base!O603","v":0},{"$f":"+Details!P603-Base!P603","v":0},{"$f":"+Details!Q603-Base!Q603","v":0},{"$f":"+Details!R603-Base!R603","v":0},{"$f":"+Details!S603-Base!S603","v":0},{"$f":"+Details!T603-Base!T603","v":0},{"$f":"+Details!U603-Base!U603","v":0},{"$f":"+Details!V603-Base!V603","v":0},{"$f":"+Details!W603-Base!W603","v":0},{"$f":"+Details!X603-Base!X603","v":0},{"$f":"+Details!Y603-Base!Y603","v":0},{"$f":"+Details!Z603-Base!Z603","v":0},{"$f":"+Details!AA603-Base!AA603","v":0},{"$f":"+Details!AB603-Base!AB603","v":0},{"$f":"+Details!AC603-Base!AC603","v":0},{"$f":"+Details!AD603-Base!AD603","v":0},{"$f":"+Details!AE603-Base!AE603","v":0},{"$f":"+Details!AF603-Base!AF603","v":0},{"$f":"+Details!AG603-Base!AG603","v":0},{"$f":"+Details!AH603-Base!AH603","v":0},{"$f":"+Details!AI603-Base!AI603","v":0},{"$f":"+Details!AJ603-Base!AJ603","v":0},{"$f":"+Details!AK603-Base!AK603","v":0},{"$f":"+Details!AL603-Base!AL603","v":0},{"$f":"+Details!AM603-Base!AM603","v":0},{"$f":"+Details!AN603-Base!AN603","v":0},{"$f":"+Details!AO603-Base!AO603","v":0},{"$f":"+Details!AP603-Base!AP603","v":0},{"$f":"+Details!AQ603-Base!AQ603","v":0},{"$f":"+Details!AR603-Base!AR603","v":0},{"$f":"+Details!AS603-Base!AS603","v":0}]
[null,"22.  Tax on line 5 = total ordinary income taxes",null,null,null,{"$f":"F201","v":3800},5700,3900,4000,4000,6400,6400,6400,3100,400,300,3100,5500,4800,3500,5000,6800,9500,9900,10100,10700,11000,10400,10900,14800,15400,16100,16800,17000,17000,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F604-Base!F604","v":0},{"$f":"+Details!G604-Base!G604","v":0},{"$f":"+Details!H604-Base!H604","v":0},{"$f":"+Details!I604-Base!I604","v":0},{"$f":"+Details!J604-Base!J604","v":0},{"$f":"+Details!K604-Base!K604","v":0},{"$f":"+Details!L604-Base!L604","v":0},{"$f":"+Details!M604-Base!M604","v":0},{"$f":"+Details!N604-Base!N604","v":0},{"$f":"+Details!O604-Base!O604","v":0},{"$f":"+Details!P604-Base!P604","v":0},{"$f":"+Details!Q604-Base!Q604","v":0},{"$f":"+Details!R604-Base!R604","v":0},{"$f":"+Details!S604-Base!S604","v":0},{"$f":"+Details!T604-Base!T604","v":0},{"$f":"+Details!U604-Base!U604","v":0},{"$f":"+Details!V604-Base!V604","v":0},{"$f":"+Details!W604-Base!W604","v":0},{"$f":"+Details!X604-Base!X604","v":0},{"$f":"+Details!Y604-Base!Y604","v":0},{"$f":"+Details!Z604-Base!Z604","v":0},{"$f":"+Details!AA604-Base!AA604","v":0},{"$f":"+Details!AB604-Base!AB604","v":0},{"$f":"+Details!AC604-Base!AC604","v":0},{"$f":"+Details!AD604-Base!AD604","v":0},{"$f":"+Details!AE604-Base!AE604","v":0},{"$f":"+Details!AF604-Base!AF604","v":0},{"$f":"+Details!AG604-Base!AG604","v":0},{"$f":"+Details!AH604-Base!AH604","v":0},{"$f":"+Details!AI604-Base!AI604","v":0},{"$f":"+Details!AJ604-Base!AJ604","v":0},{"$f":"+Details!AK604-Base!AK604","v":0},{"$f":"+Details!AL604-Base!AL604","v":0},{"$f":"+Details!AM604-Base!AM604","v":0},{"$f":"+Details!AN604-Base!AN604","v":0},{"$f":"+Details!AO604-Base!AO604","v":0},{"$f":"+Details!AP604-Base!AP604","v":0},{"$f":"+Details!AQ604-Base!AQ604","v":0},{"$f":"+Details!AR604-Base!AR604","v":0},{"$f":"+Details!AS604-Base!AS604","v":0}]
[null,"23.  Add lines 18, 21, and 22",null,null,null,{"$f":"F600+F603+F604","v":3800},{"$f":"G600+G603+G604","v":5700},3900,4000,4000,6400,6400,6400,3100,400,300,3100,5500,4800,3500,5000,6800,9500,9900,10100,10700,11000,10400,10900,15300,16000,16700,17400,17600,17700,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F605-Base!F605","v":0},{"$f":"+Details!G605-Base!G605","v":0},{"$f":"+Details!H605-Base!H605","v":0},{"$f":"+Details!I605-Base!I605","v":0},{"$f":"+Details!J605-Base!J605","v":0},{"$f":"+Details!K605-Base!K605","v":0},{"$f":"+Details!L605-Base!L605","v":0},{"$f":"+Details!M605-Base!M605","v":0},{"$f":"+Details!N605-Base!N605","v":0},{"$f":"+Details!O605-Base!O605","v":0},{"$f":"+Details!P605-Base!P605","v":0},{"$f":"+Details!Q605-Base!Q605","v":0},{"$f":"+Details!R605-Base!R605","v":0},{"$f":"+Details!S605-Base!S605","v":0},{"$f":"+Details!T605-Base!T605","v":0},{"$f":"+Details!U605-Base!U605","v":0},{"$f":"+Details!V605-Base!V605","v":0},{"$f":"+Details!W605-Base!W605","v":0},{"$f":"+Details!X605-Base!X605","v":0},{"$f":"+Details!Y605-Base!Y605","v":0},{"$f":"+Details!Z605-Base!Z605","v":0},{"$f":"+Details!AA605-Base!AA605","v":0},{"$f":"+Details!AB605-Base!AB605","v":0},{"$f":"+Details!AC605-Base!AC605","v":0},{"$f":"+Details!AD605-Base!AD605","v":0},{"$f":"+Details!AE605-Base!AE605","v":0},{"$f":"+Details!AF605-Base!AF605","v":0},{"$f":"+Details!AG605-Base!AG605","v":0},{"$f":"+Details!AH605-Base!AH605","v":0},{"$f":"+Details!AI605-Base!AI605","v":0},{"$f":"+Details!AJ605-Base!AJ605","v":0},{"$f":"+Details!AK605-Base!AK605","v":0},{"$f":"+Details!AL605-Base!AL605","v":0},{"$f":"+Details!AM605-Base!AM605","v":0},{"$f":"+Details!AN605-Base!AN605","v":0},{"$f":"+Details!AO605-Base!AO605","v":0},{"$f":"+Details!AP605-Base!AP605","v":0},{"$f":"+Details!AQ605-Base!AQ605","v":0},{"$f":"+Details!AR605-Base!AR605","v":0},{"$f":"+Details!AS605-Base!AS605","v":0}]
["c","Taxes by Bracket",{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Filing_Status=\"m\",Setup!$E$318,Setup!$H$318),\"\")","v":""},{"$f":"IF(Filing_Status=\"m\",TaxC_M_1R,TaxC_S_1R)","v":0.1},{"$f":"SUM(F606:AS606)","v":77900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(F585>'Tax Tables'!F$112,'Tax Tables'!F$112*'Tax Tables'!F$113,F585*'Tax Tables'!F$113),IF(F585>'Tax Tables'!F$178,'Tax Tables'!F$178*'Tax Tables'!F$179,F585*'Tax Tables'!F$179)),IF(F585>'Tax Tables'!F$178,'Tax Tables'!F$178*'Tax Tables'!F$179,F585*'Tax Tables'!F$179)),0)/Round_To,0)*Round_To","v":2300},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(G$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(G585>'Tax Tables'!G$112,'Tax Tables'!G$112*'Tax Tables'!G$113,G585*'Tax Tables'!G$113),IF(G585>'Tax Tables'!G$178,'Tax Tables'!G$178*'Tax Tables'!G$179,G585*'Tax Tables'!G$179)),IF(G585>'Tax Tables'!G$178,'Tax Tables'!G$178*'Tax Tables'!G$179,G585*'Tax Tables'!G$179)),0)/Round_To,0)*Round_To","v":2400},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(H$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(H585>'Tax Tables'!H$112,'Tax Tables'!H$112*'Tax Tables'!H$113,H585*'Tax Tables'!H$113),IF(H585>'Tax Tables'!H$178,'Tax Tables'!H$178*'Tax Tables'!H$179,H585*'Tax Tables'!H$179)),IF(H585>'Tax Tables'!H$178,'Tax Tables'!H$178*'Tax Tables'!H$179,H585*'Tax Tables'!H$179)),0)/Round_To,0)*Round_To","v":2400},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(I$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(I585>'Tax Tables'!I$112,'Tax Tables'!I$112*'Tax Tables'!I$113,I585*'Tax Tables'!I$113),IF(I585>'Tax Tables'!I$178,'Tax Tables'!I$178*'Tax Tables'!I$179,I585*'Tax Tables'!I$179)),IF(I585>'Tax Tables'!I$178,'Tax Tables'!I$178*'Tax Tables'!I$179,I585*'Tax Tables'!I$179)),0)/Round_To,0)*Round_To","v":2500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(J$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(J585>'Tax Tables'!J$112,'Tax Tables'!J$112*'Tax Tables'!J$113,J585*'Tax Tables'!J$113),IF(J585>'Tax Tables'!J$178,'Tax Tables'!J$178*'Tax Tables'!J$179,J585*'Tax Tables'!J$179)),IF(J585>'Tax Tables'!J$178,'Tax Tables'!J$178*'Tax Tables'!J$179,J585*'Tax Tables'!J$179)),0)/Round_To,0)*Round_To","v":2500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(K$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(K585>'Tax Tables'!K$112,'Tax Tables'!K$112*'Tax Tables'!K$113,K585*'Tax Tables'!K$113),IF(K585>'Tax Tables'!K$178,'Tax Tables'!K$178*'Tax Tables'!K$179,K585*'Tax Tables'!K$179)),IF(K585>'Tax Tables'!K$178,'Tax Tables'!K$178*'Tax Tables'!K$179,K585*'Tax Tables'!K$179)),0)/Round_To,0)*Round_To","v":2600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(L$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(L585>'Tax Tables'!L$112,'Tax Tables'!L$112*'Tax Tables'!L$113,L585*'Tax Tables'!L$113),IF(L585>'Tax Tables'!L$178,'Tax Tables'!L$178*'Tax Tables'!L$179,L585*'Tax Tables'!L$179)),IF(L585>'Tax Tables'!L$178,'Tax Tables'!L$178*'Tax Tables'!L$179,L585*'Tax Tables'!L$179)),0)/Round_To,0)*Round_To","v":2600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(M$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(M585>'Tax Tables'!M$112,'Tax Tables'!M$112*'Tax Tables'!M$113,M585*'Tax Tables'!M$113),IF(M585>'Tax Tables'!M$178,'Tax Tables'!M$178*'Tax Tables'!M$179,M585*'Tax Tables'!M$179)),IF(M585>'Tax Tables'!M$178,'Tax Tables'!M$178*'Tax Tables'!M$179,M585*'Tax Tables'!M$179)),0)/Round_To,0)*Round_To","v":2700},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(N$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(N585>'Tax Tables'!N$112,'Tax Tables'!N$112*'Tax Tables'!N$113,N585*'Tax Tables'!N$113),IF(N585>'Tax Tables'!N$178,'Tax Tables'!N$178*'Tax Tables'!N$179,N585*'Tax Tables'!N$179)),IF(N585>'Tax Tables'!N$178,'Tax Tables'!N$178*'Tax Tables'!N$179,N585*'Tax Tables'!N$179)),0)/Round_To,0)*Round_To","v":2700},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(O$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(O585>'Tax Tables'!O$112,'Tax Tables'!O$112*'Tax Tables'!O$113,O585*'Tax Tables'!O$113),IF(O585>'Tax Tables'!O$178,'Tax Tables'!O$178*'Tax Tables'!O$179,O585*'Tax Tables'!O$179)),IF(O585>'Tax Tables'!O$178,'Tax Tables'!O$178*'Tax Tables'!O$179,O585*'Tax Tables'!O$179)),0)/Round_To,0)*Round_To","v":500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(P$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(P585>'Tax Tables'!P$112,'Tax Tables'!P$112*'Tax Tables'!P$113,P585*'Tax Tables'!P$113),IF(P585>'Tax Tables'!P$178,'Tax Tables'!P$178*'Tax Tables'!P$179,P585*'Tax Tables'!P$179)),IF(P585>'Tax Tables'!P$178,'Tax Tables'!P$178*'Tax Tables'!P$179,P585*'Tax Tables'!P$179)),0)/Round_To,0)*Round_To","v":300},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Q$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(Q585>'Tax Tables'!Q$112,'Tax Tables'!Q$112*'Tax Tables'!Q$113,Q585*'Tax Tables'!Q$113),IF(Q585>'Tax Tables'!Q$178,'Tax Tables'!Q$178*'Tax Tables'!Q$179,Q585*'Tax Tables'!Q$179)),IF(Q585>'Tax Tables'!Q$178,'Tax Tables'!Q$178*'Tax Tables'!Q$179,Q585*'Tax Tables'!Q$179)),0)/Round_To,0)*Round_To","v":2900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(R$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(R585>'Tax Tables'!R$112,'Tax Tables'!R$112*'Tax Tables'!R$113,R585*'Tax Tables'!R$113),IF(R585>'Tax Tables'!R$178,'Tax Tables'!R$178*'Tax Tables'!R$179,R585*'Tax Tables'!R$179)),IF(R585>'Tax Tables'!R$178,'Tax Tables'!R$178*'Tax Tables'!R$179,R585*'Tax Tables'!R$179)),0)/Round_To,0)*Round_To","v":3000},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(S$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(S585>'Tax Tables'!S$112,'Tax Tables'!S$112*'Tax Tables'!S$113,S585*'Tax Tables'!S$113),IF(S585>'Tax Tables'!S$178,'Tax Tables'!S$178*'Tax Tables'!S$179,S585*'Tax Tables'!S$179)),IF(S585>'Tax Tables'!S$178,'Tax Tables'!S$178*'Tax Tables'!S$179,S585*'Tax Tables'!S$179)),0)/Round_To,0)*Round_To","v":3000},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(T$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(T585>'Tax Tables'!T$112,'Tax Tables'!T$112*'Tax Tables'!T$113,T585*'Tax Tables'!T$113),IF(T585>'Tax Tables'!T$178,'Tax Tables'!T$178*'Tax Tables'!T$179,T585*'Tax Tables'!T$179)),IF(T585>'Tax Tables'!T$178,'Tax Tables'!T$178*'Tax Tables'!T$179,T585*'Tax Tables'!T$179)),0)/Round_To,0)*Round_To","v":3100},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(U$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(U585>'Tax Tables'!U$112,'Tax Tables'!U$112*'Tax Tables'!U$113,U585*'Tax Tables'!U$113),IF(U585>'Tax Tables'!U$178,'Tax Tables'!U$178*'Tax Tables'!U$179,U585*'Tax Tables'!U$179)),IF(U585>'Tax Tables'!U$178,'Tax Tables'!U$178*'Tax Tables'!U$179,U585*'Tax Tables'!U$179)),0)/Round_To,0)*Round_To","v":3100},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(V$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(V585>'Tax Tables'!V$112,'Tax Tables'!V$112*'Tax Tables'!V$113,V585*'Tax Tables'!V$113),IF(V585>'Tax Tables'!V$178,'Tax Tables'!V$178*'Tax Tables'!V$179,V585*'Tax Tables'!V$179)),IF(V585>'Tax Tables'!V$178,'Tax Tables'!V$178*'Tax Tables'!V$179,V585*'Tax Tables'!V$179)),0)/Round_To,0)*Round_To","v":3200},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(W$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(W585>'Tax Tables'!W$112,'Tax Tables'!W$112*'Tax Tables'!W$113,W585*'Tax Tables'!W$113),IF(W585>'Tax Tables'!W$178,'Tax Tables'!W$178*'Tax Tables'!W$179,W585*'Tax Tables'!W$179)),IF(W585>'Tax Tables'!W$178,'Tax Tables'!W$178*'Tax Tables'!W$179,W585*'Tax Tables'!W$179)),0)/Round_To,0)*Round_To","v":3300},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(X$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(X585>'Tax Tables'!X$112,'Tax Tables'!X$112*'Tax Tables'!X$113,X585*'Tax Tables'!X$113),IF(X585>'Tax Tables'!X$178,'Tax Tables'!X$178*'Tax Tables'!X$179,X585*'Tax Tables'!X$179)),IF(X585>'Tax Tables'!X$178,'Tax Tables'!X$178*'Tax Tables'!X$179,X585*'Tax Tables'!X$179)),0)/Round_To,0)*Round_To","v":3300},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Y$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(Y585>'Tax Tables'!Y$112,'Tax Tables'!Y$112*'Tax Tables'!Y$113,Y585*'Tax Tables'!Y$113),IF(Y585>'Tax Tables'!Y$178,'Tax Tables'!Y$178*'Tax Tables'!Y$179,Y585*'Tax Tables'!Y$179)),IF(Y585>'Tax Tables'!Y$178,'Tax Tables'!Y$178*'Tax Tables'!Y$179,Y585*'Tax Tables'!Y$179)),0)/Round_To,0)*Round_To","v":3400},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Z$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(Z585>'Tax Tables'!Z$112,'Tax Tables'!Z$112*'Tax Tables'!Z$113,Z585*'Tax Tables'!Z$113),IF(Z585>'Tax Tables'!Z$178,'Tax Tables'!Z$178*'Tax Tables'!Z$179,Z585*'Tax Tables'!Z$179)),IF(Z585>'Tax Tables'!Z$178,'Tax Tables'!Z$178*'Tax Tables'!Z$179,Z585*'Tax Tables'!Z$179)),0)/Round_To,0)*Round_To","v":3500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AA$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AA585>'Tax Tables'!AA$112,'Tax Tables'!AA$112*'Tax Tables'!AA$113,AA585*'Tax Tables'!AA$113),IF(AA585>'Tax Tables'!AA$178,'Tax Tables'!AA$178*'Tax Tables'!AA$179,AA585*'Tax Tables'!AA$179)),IF(AA585>'Tax Tables'!AA$178,'Tax Tables'!AA$178*'Tax Tables'!AA$179,AA585*'Tax Tables'!AA$179)),0)/Round_To,0)*Round_To","v":3500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AB$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AB585>'Tax Tables'!AB$112,'Tax Tables'!AB$112*'Tax Tables'!AB$113,AB585*'Tax Tables'!AB$113),IF(AB585>'Tax Tables'!AB$178,'Tax Tables'!AB$178*'Tax Tables'!AB$179,AB585*'Tax Tables'!AB$179)),IF(AB585>'Tax Tables'!AB$178,'Tax Tables'!AB$178*'Tax Tables'!AB$179,AB585*'Tax Tables'!AB$179)),0)/Round_To,0)*Round_To","v":3600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AC$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AC585>'Tax Tables'!AC$112,'Tax Tables'!AC$112*'Tax Tables'!AC$113,AC585*'Tax Tables'!AC$113),IF(AC585>'Tax Tables'!AC$178,'Tax Tables'!AC$178*'Tax Tables'!AC$179,AC585*'Tax Tables'!AC$179)),IF(AC585>'Tax Tables'!AC$178,'Tax Tables'!AC$178*'Tax Tables'!AC$179,AC585*'Tax Tables'!AC$179)),0)/Round_To,0)*Round_To","v":3700},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AD$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AD585>'Tax Tables'!AD$112,'Tax Tables'!AD$112*'Tax Tables'!AD$113,AD585*'Tax Tables'!AD$113),IF(AD585>'Tax Tables'!AD$178,'Tax Tables'!AD$178*'Tax Tables'!AD$179,AD585*'Tax Tables'!AD$179)),IF(AD585>'Tax Tables'!AD$178,'Tax Tables'!AD$178*'Tax Tables'!AD$179,AD585*'Tax Tables'!AD$179)),0)/Round_To,0)*Round_To","v":1900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AE$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AE585>'Tax Tables'!AE$112,'Tax Tables'!AE$112*'Tax Tables'!AE$113,AE585*'Tax Tables'!AE$113),IF(AE585>'Tax Tables'!AE$178,'Tax Tables'!AE$178*'Tax Tables'!AE$179,AE585*'Tax Tables'!AE$179)),IF(AE585>'Tax Tables'!AE$178,'Tax Tables'!AE$178*'Tax Tables'!AE$179,AE585*'Tax Tables'!AE$179)),0)/Round_To,0)*Round_To","v":1900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AF$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AF585>'Tax Tables'!AF$112,'Tax Tables'!AF$112*'Tax Tables'!AF$113,AF585*'Tax Tables'!AF$113),IF(AF585>'Tax Tables'!AF$178,'Tax Tables'!AF$178*'Tax Tables'!AF$179,AF585*'Tax Tables'!AF$179)),IF(AF585>'Tax Tables'!AF$178,'Tax Tables'!AF$178*'Tax Tables'!AF$179,AF585*'Tax Tables'!AF$179)),0)/Round_To,0)*Round_To","v":1900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AG$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AG585>'Tax Tables'!AG$112,'Tax Tables'!AG$112*'Tax Tables'!AG$113,AG585*'Tax Tables'!AG$113),IF(AG585>'Tax Tables'!AG$178,'Tax Tables'!AG$178*'Tax Tables'!AG$179,AG585*'Tax Tables'!AG$179)),IF(AG585>'Tax Tables'!AG$178,'Tax Tables'!AG$178*'Tax Tables'!AG$179,AG585*'Tax Tables'!AG$179)),0)/Round_To,0)*Round_To","v":2000},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AH$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AH585>'Tax Tables'!AH$112,'Tax Tables'!AH$112*'Tax Tables'!AH$113,AH585*'Tax Tables'!AH$113),IF(AH585>'Tax Tables'!AH$178,'Tax Tables'!AH$178*'Tax Tables'!AH$179,AH585*'Tax Tables'!AH$179)),IF(AH585>'Tax Tables'!AH$178,'Tax Tables'!AH$178*'Tax Tables'!AH$179,AH585*'Tax Tables'!AH$179)),0)/Round_To,0)*Round_To","v":2000},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AI$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AI585>'Tax Tables'!AI$112,'Tax Tables'!AI$112*'Tax Tables'!AI$113,AI585*'Tax Tables'!AI$113),IF(AI585>'Tax Tables'!AI$178,'Tax Tables'!AI$178*'Tax Tables'!AI$179,AI585*'Tax Tables'!AI$179)),IF(AI585>'Tax Tables'!AI$178,'Tax Tables'!AI$178*'Tax Tables'!AI$179,AI585*'Tax Tables'!AI$179)),0)/Round_To,0)*Round_To","v":2100},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AJ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AJ585>'Tax Tables'!AJ$112,'Tax Tables'!AJ$112*'Tax Tables'!AJ$113,AJ585*'Tax Tables'!AJ$113),IF(AJ585>'Tax Tables'!AJ$178,'Tax Tables'!AJ$178*'Tax Tables'!AJ$179,AJ585*'Tax Tables'!AJ$179)),IF(AJ585>'Tax Tables'!AJ$178,'Tax Tables'!AJ$178*'Tax Tables'!AJ$179,AJ585*'Tax Tables'!AJ$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AK$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AK585>'Tax Tables'!AK$112,'Tax Tables'!AK$112*'Tax Tables'!AK$113,AK585*'Tax Tables'!AK$113),IF(AK585>'Tax Tables'!AK$178,'Tax Tables'!AK$178*'Tax Tables'!AK$179,AK585*'Tax Tables'!AK$179)),IF(AK585>'Tax Tables'!AK$178,'Tax Tables'!AK$178*'Tax Tables'!AK$179,AK585*'Tax Tables'!AK$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AL$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AL585>'Tax Tables'!AL$112,'Tax Tables'!AL$112*'Tax Tables'!AL$113,AL585*'Tax Tables'!AL$113),IF(AL585>'Tax Tables'!AL$178,'Tax Tables'!AL$178*'Tax Tables'!AL$179,AL585*'Tax Tables'!AL$179)),IF(AL585>'Tax Tables'!AL$178,'Tax Tables'!AL$178*'Tax Tables'!AL$179,AL585*'Tax Tables'!AL$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AM$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AM585>'Tax Tables'!AM$112,'Tax Tables'!AM$112*'Tax Tables'!AM$113,AM585*'Tax Tables'!AM$113),IF(AM585>'Tax Tables'!AM$178,'Tax Tables'!AM$178*'Tax Tables'!AM$179,AM585*'Tax Tables'!AM$179)),IF(AM585>'Tax Tables'!AM$178,'Tax Tables'!AM$178*'Tax Tables'!AM$179,AM585*'Tax Tables'!AM$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AN$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AN585>'Tax Tables'!AN$112,'Tax Tables'!AN$112*'Tax Tables'!AN$113,AN585*'Tax Tables'!AN$113),IF(AN585>'Tax Tables'!AN$178,'Tax Tables'!AN$178*'Tax Tables'!AN$179,AN585*'Tax Tables'!AN$179)),IF(AN585>'Tax Tables'!AN$178,'Tax Tables'!AN$178*'Tax Tables'!AN$179,AN585*'Tax Tables'!AN$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AO$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AO585>'Tax Tables'!AO$112,'Tax Tables'!AO$112*'Tax Tables'!AO$113,AO585*'Tax Tables'!AO$113),IF(AO585>'Tax Tables'!AO$178,'Tax Tables'!AO$178*'Tax Tables'!AO$179,AO585*'Tax Tables'!AO$179)),IF(AO585>'Tax Tables'!AO$178,'Tax Tables'!AO$178*'Tax Tables'!AO$179,AO585*'Tax Tables'!AO$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AP$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AP585>'Tax Tables'!AP$112,'Tax Tables'!AP$112*'Tax Tables'!AP$113,AP585*'Tax Tables'!AP$113),IF(AP585>'Tax Tables'!AP$178,'Tax Tables'!AP$178*'Tax Tables'!AP$179,AP585*'Tax Tables'!AP$179)),IF(AP585>'Tax Tables'!AP$178,'Tax Tables'!AP$178*'Tax Tables'!AP$179,AP585*'Tax Tables'!AP$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AQ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AQ585>'Tax Tables'!AQ$112,'Tax Tables'!AQ$112*'Tax Tables'!AQ$113,AQ585*'Tax Tables'!AQ$113),IF(AQ585>'Tax Tables'!AQ$178,'Tax Tables'!AQ$178*'Tax Tables'!AQ$179,AQ585*'Tax Tables'!AQ$179)),IF(AQ585>'Tax Tables'!AQ$178,'Tax Tables'!AQ$178*'Tax Tables'!AQ$179,AQ585*'Tax Tables'!AQ$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AR$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AR585>'Tax Tables'!AR$112,'Tax Tables'!AR$112*'Tax Tables'!AR$113,AR585*'Tax Tables'!AR$113),IF(AR585>'Tax Tables'!AR$178,'Tax Tables'!AR$178*'Tax Tables'!AR$179,AR585*'Tax Tables'!AR$179)),IF(AR585>'Tax Tables'!AR$178,'Tax Tables'!AR$178*'Tax Tables'!AR$179,AR585*'Tax Tables'!AR$179)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AS585>'Tax Tables'!AS$112,'Tax Tables'!AS$112*'Tax Tables'!AS$113,AS585*'Tax Tables'!AS$113),IF(AS585>'Tax Tables'!AS$178,'Tax Tables'!AS$178*'Tax Tables'!AS$179,AS585*'Tax Tables'!AS$179)),IF(AS585>'Tax Tables'!AS$178,'Tax Tables'!AS$178*'Tax Tables'!AS$179,AS585*'Tax Tables'!AS$179)),0)/Round_To,0)*Round_To","v":0},null,null,null,null,null,{"$f":"+Details!F606-Base!F606","v":0},{"$f":"+Details!G606-Base!G606","v":0},{"$f":"+Details!H606-Base!H606","v":0},{"$f":"+Details!I606-Base!I606","v":0},{"$f":"+Details!J606-Base!J606","v":0},{"$f":"+Details!K606-Base!K606","v":0},{"$f":"+Details!L606-Base!L606","v":0},{"$f":"+Details!M606-Base!M606","v":0},{"$f":"+Details!N606-Base!N606","v":0},{"$f":"+Details!O606-Base!O606","v":0},{"$f":"+Details!P606-Base!P606","v":0},{"$f":"+Details!Q606-Base!Q606","v":0},{"$f":"+Details!R606-Base!R606","v":0},{"$f":"+Details!S606-Base!S606","v":0},{"$f":"+Details!T606-Base!T606","v":0},{"$f":"+Details!U606-Base!U606","v":0},{"$f":"+Details!V606-Base!V606","v":0},{"$f":"+Details!W606-Base!W606","v":0},{"$f":"+Details!X606-Base!X606","v":0},{"$f":"+Details!Y606-Base!Y606","v":0},{"$f":"+Details!Z606-Base!Z606","v":0},{"$f":"+Details!AA606-Base!AA606","v":0},{"$f":"+Details!AB606-Base!AB606","v":0},{"$f":"+Details!AC606-Base!AC606","v":0},{"$f":"+Details!AD606-Base!AD606","v":0},{"$f":"+Details!AE606-Base!AE606","v":0},{"$f":"+Details!AF606-Base!AF606","v":0},{"$f":"+Details!AG606-Base!AG606","v":0},{"$f":"+Details!AH606-Base!AH606","v":0},{"$f":"+Details!AI606-Base!AI606","v":0},{"$f":"+Details!AJ606-Base!AJ606","v":0},{"$f":"+Details!AK606-Base!AK606","v":0},{"$f":"+Details!AL606-Base!AL606","v":0},{"$f":"+Details!AM606-Base!AM606","v":0},{"$f":"+Details!AN606-Base!AN606","v":0},{"$f":"+Details!AO606-Base!AO606","v":0},{"$f":"+Details!AP606-Base!AP606","v":0},{"$f":"+Details!AQ606-Base!AQ606","v":0},{"$f":"+Details!AR606-Base!AR606","v":0},{"$f":"+Details!AS606-Base!AS606","v":0}]
["c",null,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Filing_Status=\"m\",Setup!$E$319,Setup!$H$319),\"\")","v":""},{"$f":"IF(Filing_Status=\"m\",TaxC_M_2R,TaxC_S_2R)","v":0.12},126100,{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(F585>='Tax Tables'!F$116,F585<='Tax Tables'!F$117),(F585-'Tax Tables'!F$116)*'Tax Tables'!F$118,IF(F585>='Tax Tables'!F$117,('Tax Tables'!F$117-'Tax Tables'!F$116)*'Tax Tables'!F$118,0)),IF(AND(F585>='Tax Tables'!F$182,F585<='Tax Tables'!F$183),(F585-'Tax Tables'!F$182)*'Tax Tables'!F$184,IF(F585>='Tax Tables'!F$183,('Tax Tables'!F$183-'Tax Tables'!F$182)*'Tax Tables'!F$184,0))),IF(AND(F585>='Tax Tables'!F$182,F585<='Tax Tables'!F$183),(F585-'Tax Tables'!F$182)*'Tax Tables'!F$184,IF(F585>='Tax Tables'!F$183,('Tax Tables'!F$183-'Tax Tables'!F$182)*'Tax Tables'!F$184,0))),0)/Round_To,0)*Round_To","v":1600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(G$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(G585>='Tax Tables'!G$116,G585<='Tax Tables'!G$117),(G585-'Tax Tables'!G$116)*'Tax Tables'!G$118,IF(G585>='Tax Tables'!G$117,('Tax Tables'!G$117-'Tax Tables'!G$116)*'Tax Tables'!G$118,0)),IF(AND(G585>='Tax Tables'!G$182,G585<='Tax Tables'!G$183),(G585-'Tax Tables'!G$182)*'Tax Tables'!G$184,IF(G585>='Tax Tables'!G$183,('Tax Tables'!G$183-'Tax Tables'!G$182)*'Tax Tables'!G$184,0))),IF(AND(G585>='Tax Tables'!G$182,G585<='Tax Tables'!G$183),(G585-'Tax Tables'!G$182)*'Tax Tables'!G$184,IF(G585>='Tax Tables'!G$183,('Tax Tables'!G$183-'Tax Tables'!G$182)*'Tax Tables'!G$184,0))),0)/Round_To,0)*Round_To","v":3400},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(H$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(H585>='Tax Tables'!H$116,H585<='Tax Tables'!H$117),(H585-'Tax Tables'!H$116)*'Tax Tables'!H$118,IF(H585>='Tax Tables'!H$117,('Tax Tables'!H$117-'Tax Tables'!H$116)*'Tax Tables'!H$118,0)),IF(AND(H585>='Tax Tables'!H$182,H585<='Tax Tables'!H$183),(H585-'Tax Tables'!H$182)*'Tax Tables'!H$184,IF(H585>='Tax Tables'!H$183,('Tax Tables'!H$183-'Tax Tables'!H$182)*'Tax Tables'!H$184,0))),IF(AND(H585>='Tax Tables'!H$182,H585<='Tax Tables'!H$183),(H585-'Tax Tables'!H$182)*'Tax Tables'!H$184,IF(H585>='Tax Tables'!H$183,('Tax Tables'!H$183-'Tax Tables'!H$182)*'Tax Tables'!H$184,0))),0)/Round_To,0)*Round_To","v":1600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(I$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(I585>='Tax Tables'!I$116,I585<='Tax Tables'!I$117),(I585-'Tax Tables'!I$116)*'Tax Tables'!I$118,IF(I585>='Tax Tables'!I$117,('Tax Tables'!I$117-'Tax Tables'!I$116)*'Tax Tables'!I$118,0)),IF(AND(I585>='Tax Tables'!I$182,I585<='Tax Tables'!I$183),(I585-'Tax Tables'!I$182)*'Tax Tables'!I$184,IF(I585>='Tax Tables'!I$183,('Tax Tables'!I$183-'Tax Tables'!I$182)*'Tax Tables'!I$184,0))),IF(AND(I585>='Tax Tables'!I$182,I585<='Tax Tables'!I$183),(I585-'Tax Tables'!I$182)*'Tax Tables'!I$184,IF(I585>='Tax Tables'!I$183,('Tax Tables'!I$183-'Tax Tables'!I$182)*'Tax Tables'!I$184,0))),0)/Round_To,0)*Round_To","v":1600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(J$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(J585>='Tax Tables'!J$116,J585<='Tax Tables'!J$117),(J585-'Tax Tables'!J$116)*'Tax Tables'!J$118,IF(J585>='Tax Tables'!J$117,('Tax Tables'!J$117-'Tax Tables'!J$116)*'Tax Tables'!J$118,0)),IF(AND(J585>='Tax Tables'!J$182,J585<='Tax Tables'!J$183),(J585-'Tax Tables'!J$182)*'Tax Tables'!J$184,IF(J585>='Tax Tables'!J$183,('Tax Tables'!J$183-'Tax Tables'!J$182)*'Tax Tables'!J$184,0))),IF(AND(J585>='Tax Tables'!J$182,J585<='Tax Tables'!J$183),(J585-'Tax Tables'!J$182)*'Tax Tables'!J$184,IF(J585>='Tax Tables'!J$183,('Tax Tables'!J$183-'Tax Tables'!J$182)*'Tax Tables'!J$184,0))),0)/Round_To,0)*Round_To","v":1600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(K$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(K585>='Tax Tables'!K$116,K585<='Tax Tables'!K$117),(K585-'Tax Tables'!K$116)*'Tax Tables'!K$118,IF(K585>='Tax Tables'!K$117,('Tax Tables'!K$117-'Tax Tables'!K$116)*'Tax Tables'!K$118,0)),IF(AND(K585>='Tax Tables'!K$182,K585<='Tax Tables'!K$183),(K585-'Tax Tables'!K$182)*'Tax Tables'!K$184,IF(K585>='Tax Tables'!K$183,('Tax Tables'!K$183-'Tax Tables'!K$182)*'Tax Tables'!K$184,0))),IF(AND(K585>='Tax Tables'!K$182,K585<='Tax Tables'!K$183),(K585-'Tax Tables'!K$182)*'Tax Tables'!K$184,IF(K585>='Tax Tables'!K$183,('Tax Tables'!K$183-'Tax Tables'!K$182)*'Tax Tables'!K$184,0))),0)/Round_To,0)*Round_To","v":3900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(L$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(L585>='Tax Tables'!L$116,L585<='Tax Tables'!L$117),(L585-'Tax Tables'!L$116)*'Tax Tables'!L$118,IF(L585>='Tax Tables'!L$117,('Tax Tables'!L$117-'Tax Tables'!L$116)*'Tax Tables'!L$118,0)),IF(AND(L585>='Tax Tables'!L$182,L585<='Tax Tables'!L$183),(L585-'Tax Tables'!L$182)*'Tax Tables'!L$184,IF(L585>='Tax Tables'!L$183,('Tax Tables'!L$183-'Tax Tables'!L$182)*'Tax Tables'!L$184,0))),IF(AND(L585>='Tax Tables'!L$182,L585<='Tax Tables'!L$183),(L585-'Tax Tables'!L$182)*'Tax Tables'!L$184,IF(L585>='Tax Tables'!L$183,('Tax Tables'!L$183-'Tax Tables'!L$182)*'Tax Tables'!L$184,0))),0)/Round_To,0)*Round_To","v":3900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(M$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(M585>='Tax Tables'!M$116,M585<='Tax Tables'!M$117),(M585-'Tax Tables'!M$116)*'Tax Tables'!M$118,IF(M585>='Tax Tables'!M$117,('Tax Tables'!M$117-'Tax Tables'!M$116)*'Tax Tables'!M$118,0)),IF(AND(M585>='Tax Tables'!M$182,M585<='Tax Tables'!M$183),(M585-'Tax Tables'!M$182)*'Tax Tables'!M$184,IF(M585>='Tax Tables'!M$183,('Tax Tables'!M$183-'Tax Tables'!M$182)*'Tax Tables'!M$184,0))),IF(AND(M585>='Tax Tables'!M$182,M585<='Tax Tables'!M$183),(M585-'Tax Tables'!M$182)*'Tax Tables'!M$184,IF(M585>='Tax Tables'!M$183,('Tax Tables'!M$183-'Tax Tables'!M$182)*'Tax Tables'!M$184,0))),0)/Round_To,0)*Round_To","v":3700},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(N$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(N585>='Tax Tables'!N$116,N585<='Tax Tables'!N$117),(N585-'Tax Tables'!N$116)*'Tax Tables'!N$118,IF(N585>='Tax Tables'!N$117,('Tax Tables'!N$117-'Tax Tables'!N$116)*'Tax Tables'!N$118,0)),IF(AND(N585>='Tax Tables'!N$182,N585<='Tax Tables'!N$183),(N585-'Tax Tables'!N$182)*'Tax Tables'!N$184,IF(N585>='Tax Tables'!N$183,('Tax Tables'!N$183-'Tax Tables'!N$182)*'Tax Tables'!N$184,0))),IF(AND(N585>='Tax Tables'!N$182,N585<='Tax Tables'!N$183),(N585-'Tax Tables'!N$182)*'Tax Tables'!N$184,IF(N585>='Tax Tables'!N$183,('Tax Tables'!N$183-'Tax Tables'!N$182)*'Tax Tables'!N$184,0))),0)/Round_To,0)*Round_To","v":500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(O$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(O585>='Tax Tables'!O$116,O585<='Tax Tables'!O$117),(O585-'Tax Tables'!O$116)*'Tax Tables'!O$118,IF(O585>='Tax Tables'!O$117,('Tax Tables'!O$117-'Tax Tables'!O$116)*'Tax Tables'!O$118,0)),IF(AND(O585>='Tax Tables'!O$182,O585<='Tax Tables'!O$183),(O585-'Tax Tables'!O$182)*'Tax Tables'!O$184,IF(O585>='Tax Tables'!O$183,('Tax Tables'!O$183-'Tax Tables'!O$182)*'Tax Tables'!O$184,0))),IF(AND(O585>='Tax Tables'!O$182,O585<='Tax Tables'!O$183),(O585-'Tax Tables'!O$182)*'Tax Tables'!O$184,IF(O585>='Tax Tables'!O$183,('Tax Tables'!O$183-'Tax Tables'!O$182)*'Tax Tables'!O$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(P$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(P585>='Tax Tables'!P$116,P585<='Tax Tables'!P$117),(P585-'Tax Tables'!P$116)*'Tax Tables'!P$118,IF(P585>='Tax Tables'!P$117,('Tax Tables'!P$117-'Tax Tables'!P$116)*'Tax Tables'!P$118,0)),IF(AND(P585>='Tax Tables'!P$182,P585<='Tax Tables'!P$183),(P585-'Tax Tables'!P$182)*'Tax Tables'!P$184,IF(P585>='Tax Tables'!P$183,('Tax Tables'!P$183-'Tax Tables'!P$182)*'Tax Tables'!P$184,0))),IF(AND(P585>='Tax Tables'!P$182,P585<='Tax Tables'!P$183),(P585-'Tax Tables'!P$182)*'Tax Tables'!P$184,IF(P585>='Tax Tables'!P$183,('Tax Tables'!P$183-'Tax Tables'!P$182)*'Tax Tables'!P$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Q$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Q585>='Tax Tables'!Q$116,Q585<='Tax Tables'!Q$117),(Q585-'Tax Tables'!Q$116)*'Tax Tables'!Q$118,IF(Q585>='Tax Tables'!Q$117,('Tax Tables'!Q$117-'Tax Tables'!Q$116)*'Tax Tables'!Q$118,0)),IF(AND(Q585>='Tax Tables'!Q$182,Q585<='Tax Tables'!Q$183),(Q585-'Tax Tables'!Q$182)*'Tax Tables'!Q$184,IF(Q585>='Tax Tables'!Q$183,('Tax Tables'!Q$183-'Tax Tables'!Q$182)*'Tax Tables'!Q$184,0))),IF(AND(Q585>='Tax Tables'!Q$182,Q585<='Tax Tables'!Q$183),(Q585-'Tax Tables'!Q$182)*'Tax Tables'!Q$184,IF(Q585>='Tax Tables'!Q$183,('Tax Tables'!Q$183-'Tax Tables'!Q$182)*'Tax Tables'!Q$184,0))),0)/Round_To,0)*Round_To","v":300},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(R$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(R585>='Tax Tables'!R$116,R585<='Tax Tables'!R$117),(R585-'Tax Tables'!R$116)*'Tax Tables'!R$118,IF(R585>='Tax Tables'!R$117,('Tax Tables'!R$117-'Tax Tables'!R$116)*'Tax Tables'!R$118,0)),IF(AND(R585>='Tax Tables'!R$182,R585<='Tax Tables'!R$183),(R585-'Tax Tables'!R$182)*'Tax Tables'!R$184,IF(R585>='Tax Tables'!R$183,('Tax Tables'!R$183-'Tax Tables'!R$182)*'Tax Tables'!R$184,0))),IF(AND(R585>='Tax Tables'!R$182,R585<='Tax Tables'!R$183),(R585-'Tax Tables'!R$182)*'Tax Tables'!R$184,IF(R585>='Tax Tables'!R$183,('Tax Tables'!R$183-'Tax Tables'!R$182)*'Tax Tables'!R$184,0))),0)/Round_To,0)*Round_To","v":2600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(S$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(S585>='Tax Tables'!S$116,S585<='Tax Tables'!S$117),(S585-'Tax Tables'!S$116)*'Tax Tables'!S$118,IF(S585>='Tax Tables'!S$117,('Tax Tables'!S$117-'Tax Tables'!S$116)*'Tax Tables'!S$118,0)),IF(AND(S585>='Tax Tables'!S$182,S585<='Tax Tables'!S$183),(S585-'Tax Tables'!S$182)*'Tax Tables'!S$184,IF(S585>='Tax Tables'!S$183,('Tax Tables'!S$183-'Tax Tables'!S$182)*'Tax Tables'!S$184,0))),IF(AND(S585>='Tax Tables'!S$182,S585<='Tax Tables'!S$183),(S585-'Tax Tables'!S$182)*'Tax Tables'!S$184,IF(S585>='Tax Tables'!S$183,('Tax Tables'!S$183-'Tax Tables'!S$182)*'Tax Tables'!S$184,0))),0)/Round_To,0)*Round_To","v":1900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(T$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(T585>='Tax Tables'!T$116,T585<='Tax Tables'!T$117),(T585-'Tax Tables'!T$116)*'Tax Tables'!T$118,IF(T585>='Tax Tables'!T$117,('Tax Tables'!T$117-'Tax Tables'!T$116)*'Tax Tables'!T$118,0)),IF(AND(T585>='Tax Tables'!T$182,T585<='Tax Tables'!T$183),(T585-'Tax Tables'!T$182)*'Tax Tables'!T$184,IF(T585>='Tax Tables'!T$183,('Tax Tables'!T$183-'Tax Tables'!T$182)*'Tax Tables'!T$184,0))),IF(AND(T585>='Tax Tables'!T$182,T585<='Tax Tables'!T$183),(T585-'Tax Tables'!T$182)*'Tax Tables'!T$184,IF(T585>='Tax Tables'!T$183,('Tax Tables'!T$183-'Tax Tables'!T$182)*'Tax Tables'!T$184,0))),0)/Round_To,0)*Round_To","v":500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(U$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(U585>='Tax Tables'!U$116,U585<='Tax Tables'!U$117),(U585-'Tax Tables'!U$116)*'Tax Tables'!U$118,IF(U585>='Tax Tables'!U$117,('Tax Tables'!U$117-'Tax Tables'!U$116)*'Tax Tables'!U$118,0)),IF(AND(U585>='Tax Tables'!U$182,U585<='Tax Tables'!U$183),(U585-'Tax Tables'!U$182)*'Tax Tables'!U$184,IF(U585>='Tax Tables'!U$183,('Tax Tables'!U$183-'Tax Tables'!U$182)*'Tax Tables'!U$184,0))),IF(AND(U585>='Tax Tables'!U$182,U585<='Tax Tables'!U$183),(U585-'Tax Tables'!U$182)*'Tax Tables'!U$184,IF(U585>='Tax Tables'!U$183,('Tax Tables'!U$183-'Tax Tables'!U$182)*'Tax Tables'!U$184,0))),0)/Round_To,0)*Round_To","v":2000},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(V$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(V585>='Tax Tables'!V$116,V585<='Tax Tables'!V$117),(V585-'Tax Tables'!V$116)*'Tax Tables'!V$118,IF(V585>='Tax Tables'!V$117,('Tax Tables'!V$117-'Tax Tables'!V$116)*'Tax Tables'!V$118,0)),IF(AND(V585>='Tax Tables'!V$182,V585<='Tax Tables'!V$183),(V585-'Tax Tables'!V$182)*'Tax Tables'!V$184,IF(V585>='Tax Tables'!V$183,('Tax Tables'!V$183-'Tax Tables'!V$182)*'Tax Tables'!V$184,0))),IF(AND(V585>='Tax Tables'!V$182,V585<='Tax Tables'!V$183),(V585-'Tax Tables'!V$182)*'Tax Tables'!V$184,IF(V585>='Tax Tables'!V$183,('Tax Tables'!V$183-'Tax Tables'!V$182)*'Tax Tables'!V$184,0))),0)/Round_To,0)*Round_To","v":3800},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(W$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(W585>='Tax Tables'!W$116,W585<='Tax Tables'!W$117),(W585-'Tax Tables'!W$116)*'Tax Tables'!W$118,IF(W585>='Tax Tables'!W$117,('Tax Tables'!W$117-'Tax Tables'!W$116)*'Tax Tables'!W$118,0)),IF(AND(W585>='Tax Tables'!W$182,W585<='Tax Tables'!W$183),(W585-'Tax Tables'!W$182)*'Tax Tables'!W$184,IF(W585>='Tax Tables'!W$183,('Tax Tables'!W$183-'Tax Tables'!W$182)*'Tax Tables'!W$184,0))),IF(AND(W585>='Tax Tables'!W$182,W585<='Tax Tables'!W$183),(W585-'Tax Tables'!W$182)*'Tax Tables'!W$184,IF(W585>='Tax Tables'!W$183,('Tax Tables'!W$183-'Tax Tables'!W$182)*'Tax Tables'!W$184,0))),0)/Round_To,0)*Round_To","v":6400},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(X$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(X585>='Tax Tables'!X$116,X585<='Tax Tables'!X$117),(X585-'Tax Tables'!X$116)*'Tax Tables'!X$118,IF(X585>='Tax Tables'!X$117,('Tax Tables'!X$117-'Tax Tables'!X$116)*'Tax Tables'!X$118,0)),IF(AND(X585>='Tax Tables'!X$182,X585<='Tax Tables'!X$183),(X585-'Tax Tables'!X$182)*'Tax Tables'!X$184,IF(X585>='Tax Tables'!X$183,('Tax Tables'!X$183-'Tax Tables'!X$182)*'Tax Tables'!X$184,0))),IF(AND(X585>='Tax Tables'!X$182,X585<='Tax Tables'!X$183),(X585-'Tax Tables'!X$182)*'Tax Tables'!X$184,IF(X585>='Tax Tables'!X$183,('Tax Tables'!X$183-'Tax Tables'!X$182)*'Tax Tables'!X$184,0))),0)/Round_To,0)*Round_To","v":6700},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Y$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Y585>='Tax Tables'!Y$116,Y585<='Tax Tables'!Y$117),(Y585-'Tax Tables'!Y$116)*'Tax Tables'!Y$118,IF(Y585>='Tax Tables'!Y$117,('Tax Tables'!Y$117-'Tax Tables'!Y$116)*'Tax Tables'!Y$118,0)),IF(AND(Y585>='Tax Tables'!Y$182,Y585<='Tax Tables'!Y$183),(Y585-'Tax Tables'!Y$182)*'Tax Tables'!Y$184,IF(Y585>='Tax Tables'!Y$183,('Tax Tables'!Y$183-'Tax Tables'!Y$182)*'Tax Tables'!Y$184,0))),IF(AND(Y585>='Tax Tables'!Y$182,Y585<='Tax Tables'!Y$183),(Y585-'Tax Tables'!Y$182)*'Tax Tables'!Y$184,IF(Y585>='Tax Tables'!Y$183,('Tax Tables'!Y$183-'Tax Tables'!Y$182)*'Tax Tables'!Y$184,0))),0)/Round_To,0)*Round_To","v":6900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Z$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Z585>='Tax Tables'!Z$116,Z585<='Tax Tables'!Z$117),(Z585-'Tax Tables'!Z$116)*'Tax Tables'!Z$118,IF(Z585>='Tax Tables'!Z$117,('Tax Tables'!Z$117-'Tax Tables'!Z$116)*'Tax Tables'!Z$118,0)),IF(AND(Z585>='Tax Tables'!Z$182,Z585<='Tax Tables'!Z$183),(Z585-'Tax Tables'!Z$182)*'Tax Tables'!Z$184,IF(Z585>='Tax Tables'!Z$183,('Tax Tables'!Z$183-'Tax Tables'!Z$182)*'Tax Tables'!Z$184,0))),IF(AND(Z585>='Tax Tables'!Z$182,Z585<='Tax Tables'!Z$183),(Z585-'Tax Tables'!Z$182)*'Tax Tables'!Z$184,IF(Z585>='Tax Tables'!Z$183,('Tax Tables'!Z$183-'Tax Tables'!Z$182)*'Tax Tables'!Z$184,0))),0)/Round_To,0)*Round_To","v":7300},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AA$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AA585>='Tax Tables'!AA$116,AA585<='Tax Tables'!AA$117),(AA585-'Tax Tables'!AA$116)*'Tax Tables'!AA$118,IF(AA585>='Tax Tables'!AA$117,('Tax Tables'!AA$117-'Tax Tables'!AA$116)*'Tax Tables'!AA$118,0)),IF(AND(AA585>='Tax Tables'!AA$182,AA585<='Tax Tables'!AA$183),(AA585-'Tax Tables'!AA$182)*'Tax Tables'!AA$184,IF(AA585>='Tax Tables'!AA$183,('Tax Tables'!AA$183-'Tax Tables'!AA$182)*'Tax Tables'!AA$184,0))),IF(AND(AA585>='Tax Tables'!AA$182,AA585<='Tax Tables'!AA$183),(AA585-'Tax Tables'!AA$182)*'Tax Tables'!AA$184,IF(AA585>='Tax Tables'!AA$183,('Tax Tables'!AA$183-'Tax Tables'!AA$182)*'Tax Tables'!AA$184,0))),0)/Round_To,0)*Round_To","v":7800},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AB$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AB585>='Tax Tables'!AB$116,AB585<='Tax Tables'!AB$117),(AB585-'Tax Tables'!AB$116)*'Tax Tables'!AB$118,IF(AB585>='Tax Tables'!AB$117,('Tax Tables'!AB$117-'Tax Tables'!AB$116)*'Tax Tables'!AB$118,0)),IF(AND(AB585>='Tax Tables'!AB$182,AB585<='Tax Tables'!AB$183),(AB585-'Tax Tables'!AB$182)*'Tax Tables'!AB$184,IF(AB585>='Tax Tables'!AB$183,('Tax Tables'!AB$183-'Tax Tables'!AB$182)*'Tax Tables'!AB$184,0))),IF(AND(AB585>='Tax Tables'!AB$182,AB585<='Tax Tables'!AB$183),(AB585-'Tax Tables'!AB$182)*'Tax Tables'!AB$184,IF(AB585>='Tax Tables'!AB$183,('Tax Tables'!AB$183-'Tax Tables'!AB$182)*'Tax Tables'!AB$184,0))),0)/Round_To,0)*Round_To","v":7100},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AC$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AC585>='Tax Tables'!AC$116,AC585<='Tax Tables'!AC$117),(AC585-'Tax Tables'!AC$116)*'Tax Tables'!AC$118,IF(AC585>='Tax Tables'!AC$117,('Tax Tables'!AC$117-'Tax Tables'!AC$116)*'Tax Tables'!AC$118,0)),IF(AND(AC585>='Tax Tables'!AC$182,AC585<='Tax Tables'!AC$183),(AC585-'Tax Tables'!AC$182)*'Tax Tables'!AC$184,IF(AC585>='Tax Tables'!AC$183,('Tax Tables'!AC$183-'Tax Tables'!AC$182)*'Tax Tables'!AC$184,0))),IF(AND(AC585>='Tax Tables'!AC$182,AC585<='Tax Tables'!AC$183),(AC585-'Tax Tables'!AC$182)*'Tax Tables'!AC$184,IF(AC585>='Tax Tables'!AC$183,('Tax Tables'!AC$183-'Tax Tables'!AC$182)*'Tax Tables'!AC$184,0))),0)/Round_To,0)*Round_To","v":7600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AD$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AD585>='Tax Tables'!AD$116,AD585<='Tax Tables'!AD$117),(AD585-'Tax Tables'!AD$116)*'Tax Tables'!AD$118,IF(AD585>='Tax Tables'!AD$117,('Tax Tables'!AD$117-'Tax Tables'!AD$116)*'Tax Tables'!AD$118,0)),IF(AND(AD585>='Tax Tables'!AD$182,AD585<='Tax Tables'!AD$183),(AD585-'Tax Tables'!AD$182)*'Tax Tables'!AD$184,IF(AD585>='Tax Tables'!AD$183,('Tax Tables'!AD$183-'Tax Tables'!AD$182)*'Tax Tables'!AD$184,0))),IF(AND(AD585>='Tax Tables'!AD$182,AD585<='Tax Tables'!AD$183),(AD585-'Tax Tables'!AD$182)*'Tax Tables'!AD$184,IF(AD585>='Tax Tables'!AD$183,('Tax Tables'!AD$183-'Tax Tables'!AD$182)*'Tax Tables'!AD$184,0))),0)/Round_To,0)*Round_To","v":6900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AE$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AE585>='Tax Tables'!AE$116,AE585<='Tax Tables'!AE$117),(AE585-'Tax Tables'!AE$116)*'Tax Tables'!AE$118,IF(AE585>='Tax Tables'!AE$117,('Tax Tables'!AE$117-'Tax Tables'!AE$116)*'Tax Tables'!AE$118,0)),IF(AND(AE585>='Tax Tables'!AE$182,AE585<='Tax Tables'!AE$183),(AE585-'Tax Tables'!AE$182)*'Tax Tables'!AE$184,IF(AE585>='Tax Tables'!AE$183,('Tax Tables'!AE$183-'Tax Tables'!AE$182)*'Tax Tables'!AE$184,0))),IF(AND(AE585>='Tax Tables'!AE$182,AE585<='Tax Tables'!AE$183),(AE585-'Tax Tables'!AE$182)*'Tax Tables'!AE$184,IF(AE585>='Tax Tables'!AE$183,('Tax Tables'!AE$183-'Tax Tables'!AE$182)*'Tax Tables'!AE$184,0))),0)/Round_To,0)*Round_To","v":7000},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AF$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AF585>='Tax Tables'!AF$116,AF585<='Tax Tables'!AF$117),(AF585-'Tax Tables'!AF$116)*'Tax Tables'!AF$118,IF(AF585>='Tax Tables'!AF$117,('Tax Tables'!AF$117-'Tax Tables'!AF$116)*'Tax Tables'!AF$118,0)),IF(AND(AF585>='Tax Tables'!AF$182,AF585<='Tax Tables'!AF$183),(AF585-'Tax Tables'!AF$182)*'Tax Tables'!AF$184,IF(AF585>='Tax Tables'!AF$183,('Tax Tables'!AF$183-'Tax Tables'!AF$182)*'Tax Tables'!AF$184,0))),IF(AND(AF585>='Tax Tables'!AF$182,AF585<='Tax Tables'!AF$183),(AF585-'Tax Tables'!AF$182)*'Tax Tables'!AF$184,IF(AF585>='Tax Tables'!AF$183,('Tax Tables'!AF$183-'Tax Tables'!AF$182)*'Tax Tables'!AF$184,0))),0)/Round_To,0)*Round_To","v":7200},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AG$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AG585>='Tax Tables'!AG$116,AG585<='Tax Tables'!AG$117),(AG585-'Tax Tables'!AG$116)*'Tax Tables'!AG$118,IF(AG585>='Tax Tables'!AG$117,('Tax Tables'!AG$117-'Tax Tables'!AG$116)*'Tax Tables'!AG$118,0)),IF(AND(AG585>='Tax Tables'!AG$182,AG585<='Tax Tables'!AG$183),(AG585-'Tax Tables'!AG$182)*'Tax Tables'!AG$184,IF(AG585>='Tax Tables'!AG$183,('Tax Tables'!AG$183-'Tax Tables'!AG$182)*'Tax Tables'!AG$184,0))),IF(AND(AG585>='Tax Tables'!AG$182,AG585<='Tax Tables'!AG$183),(AG585-'Tax Tables'!AG$182)*'Tax Tables'!AG$184,IF(AG585>='Tax Tables'!AG$183,('Tax Tables'!AG$183-'Tax Tables'!AG$182)*'Tax Tables'!AG$184,0))),0)/Round_To,0)*Round_To","v":7300},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AH$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AH585>='Tax Tables'!AH$116,AH585<='Tax Tables'!AH$117),(AH585-'Tax Tables'!AH$116)*'Tax Tables'!AH$118,IF(AH585>='Tax Tables'!AH$117,('Tax Tables'!AH$117-'Tax Tables'!AH$116)*'Tax Tables'!AH$118,0)),IF(AND(AH585>='Tax Tables'!AH$182,AH585<='Tax Tables'!AH$183),(AH585-'Tax Tables'!AH$182)*'Tax Tables'!AH$184,IF(AH585>='Tax Tables'!AH$183,('Tax Tables'!AH$183-'Tax Tables'!AH$182)*'Tax Tables'!AH$184,0))),IF(AND(AH585>='Tax Tables'!AH$182,AH585<='Tax Tables'!AH$183),(AH585-'Tax Tables'!AH$182)*'Tax Tables'!AH$184,IF(AH585>='Tax Tables'!AH$183,('Tax Tables'!AH$183-'Tax Tables'!AH$182)*'Tax Tables'!AH$184,0))),0)/Round_To,0)*Round_To","v":7400},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AI$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AI585>='Tax Tables'!AI$116,AI585<='Tax Tables'!AI$117),(AI585-'Tax Tables'!AI$116)*'Tax Tables'!AI$118,IF(AI585>='Tax Tables'!AI$117,('Tax Tables'!AI$117-'Tax Tables'!AI$116)*'Tax Tables'!AI$118,0)),IF(AND(AI585>='Tax Tables'!AI$182,AI585<='Tax Tables'!AI$183),(AI585-'Tax Tables'!AI$182)*'Tax Tables'!AI$184,IF(AI585>='Tax Tables'!AI$183,('Tax Tables'!AI$183-'Tax Tables'!AI$182)*'Tax Tables'!AI$184,0))),IF(AND(AI585>='Tax Tables'!AI$182,AI585<='Tax Tables'!AI$183),(AI585-'Tax Tables'!AI$182)*'Tax Tables'!AI$184,IF(AI585>='Tax Tables'!AI$183,('Tax Tables'!AI$183-'Tax Tables'!AI$182)*'Tax Tables'!AI$184,0))),0)/Round_To,0)*Round_To","v":7600},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AJ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AJ585>='Tax Tables'!AJ$116,AJ585<='Tax Tables'!AJ$117),(AJ585-'Tax Tables'!AJ$116)*'Tax Tables'!AJ$118,IF(AJ585>='Tax Tables'!AJ$117,('Tax Tables'!AJ$117-'Tax Tables'!AJ$116)*'Tax Tables'!AJ$118,0)),IF(AND(AJ585>='Tax Tables'!AJ$182,AJ585<='Tax Tables'!AJ$183),(AJ585-'Tax Tables'!AJ$182)*'Tax Tables'!AJ$184,IF(AJ585>='Tax Tables'!AJ$183,('Tax Tables'!AJ$183-'Tax Tables'!AJ$182)*'Tax Tables'!AJ$184,0))),IF(AND(AJ585>='Tax Tables'!AJ$182,AJ585<='Tax Tables'!AJ$183),(AJ585-'Tax Tables'!AJ$182)*'Tax Tables'!AJ$184,IF(AJ585>='Tax Tables'!AJ$183,('Tax Tables'!AJ$183-'Tax Tables'!AJ$182)*'Tax Tables'!AJ$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AK$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AK585>='Tax Tables'!AK$116,AK585<='Tax Tables'!AK$117),(AK585-'Tax Tables'!AK$116)*'Tax Tables'!AK$118,IF(AK585>='Tax Tables'!AK$117,('Tax Tables'!AK$117-'Tax Tables'!AK$116)*'Tax Tables'!AK$118,0)),IF(AND(AK585>='Tax Tables'!AK$182,AK585<='Tax Tables'!AK$183),(AK585-'Tax Tables'!AK$182)*'Tax Tables'!AK$184,IF(AK585>='Tax Tables'!AK$183,('Tax Tables'!AK$183-'Tax Tables'!AK$182)*'Tax Tables'!AK$184,0))),IF(AND(AK585>='Tax Tables'!AK$182,AK585<='Tax Tables'!AK$183),(AK585-'Tax Tables'!AK$182)*'Tax Tables'!AK$184,IF(AK585>='Tax Tables'!AK$183,('Tax Tables'!AK$183-'Tax Tables'!AK$182)*'Tax Tables'!AK$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AL$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AL585>='Tax Tables'!AL$116,AL585<='Tax Tables'!AL$117),(AL585-'Tax Tables'!AL$116)*'Tax Tables'!AL$118,IF(AL585>='Tax Tables'!AL$117,('Tax Tables'!AL$117-'Tax Tables'!AL$116)*'Tax Tables'!AL$118,0)),IF(AND(AL585>='Tax Tables'!AL$182,AL585<='Tax Tables'!AL$183),(AL585-'Tax Tables'!AL$182)*'Tax Tables'!AL$184,IF(AL585>='Tax Tables'!AL$183,('Tax Tables'!AL$183-'Tax Tables'!AL$182)*'Tax Tables'!AL$184,0))),IF(AND(AL585>='Tax Tables'!AL$182,AL585<='Tax Tables'!AL$183),(AL585-'Tax Tables'!AL$182)*'Tax Tables'!AL$184,IF(AL585>='Tax Tables'!AL$183,('Tax Tables'!AL$183-'Tax Tables'!AL$182)*'Tax Tables'!AL$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AM$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AM585>='Tax Tables'!AM$116,AM585<='Tax Tables'!AM$117),(AM585-'Tax Tables'!AM$116)*'Tax Tables'!AM$118,IF(AM585>='Tax Tables'!AM$117,('Tax Tables'!AM$117-'Tax Tables'!AM$116)*'Tax Tables'!AM$118,0)),IF(AND(AM585>='Tax Tables'!AM$182,AM585<='Tax Tables'!AM$183),(AM585-'Tax Tables'!AM$182)*'Tax Tables'!AM$184,IF(AM585>='Tax Tables'!AM$183,('Tax Tables'!AM$183-'Tax Tables'!AM$182)*'Tax Tables'!AM$184,0))),IF(AND(AM585>='Tax Tables'!AM$182,AM585<='Tax Tables'!AM$183),(AM585-'Tax Tables'!AM$182)*'Tax Tables'!AM$184,IF(AM585>='Tax Tables'!AM$183,('Tax Tables'!AM$183-'Tax Tables'!AM$182)*'Tax Tables'!AM$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AN$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AN585>='Tax Tables'!AN$116,AN585<='Tax Tables'!AN$117),(AN585-'Tax Tables'!AN$116)*'Tax Tables'!AN$118,IF(AN585>='Tax Tables'!AN$117,('Tax Tables'!AN$117-'Tax Tables'!AN$116)*'Tax Tables'!AN$118,0)),IF(AND(AN585>='Tax Tables'!AN$182,AN585<='Tax Tables'!AN$183),(AN585-'Tax Tables'!AN$182)*'Tax Tables'!AN$184,IF(AN585>='Tax Tables'!AN$183,('Tax Tables'!AN$183-'Tax Tables'!AN$182)*'Tax Tables'!AN$184,0))),IF(AND(AN585>='Tax Tables'!AN$182,AN585<='Tax Tables'!AN$183),(AN585-'Tax Tables'!AN$182)*'Tax Tables'!AN$184,IF(AN585>='Tax Tables'!AN$183,('Tax Tables'!AN$183-'Tax Tables'!AN$182)*'Tax Tables'!AN$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AO$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AO585>='Tax Tables'!AO$116,AO585<='Tax Tables'!AO$117),(AO585-'Tax Tables'!AO$116)*'Tax Tables'!AO$118,IF(AO585>='Tax Tables'!AO$117,('Tax Tables'!AO$117-'Tax Tables'!AO$116)*'Tax Tables'!AO$118,0)),IF(AND(AO585>='Tax Tables'!AO$182,AO585<='Tax Tables'!AO$183),(AO585-'Tax Tables'!AO$182)*'Tax Tables'!AO$184,IF(AO585>='Tax Tables'!AO$183,('Tax Tables'!AO$183-'Tax Tables'!AO$182)*'Tax Tables'!AO$184,0))),IF(AND(AO585>='Tax Tables'!AO$182,AO585<='Tax Tables'!AO$183),(AO585-'Tax Tables'!AO$182)*'Tax Tables'!AO$184,IF(AO585>='Tax Tables'!AO$183,('Tax Tables'!AO$183-'Tax Tables'!AO$182)*'Tax Tables'!AO$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AP$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AP585>='Tax Tables'!AP$116,AP585<='Tax Tables'!AP$117),(AP585-'Tax Tables'!AP$116)*'Tax Tables'!AP$118,IF(AP585>='Tax Tables'!AP$117,('Tax Tables'!AP$117-'Tax Tables'!AP$116)*'Tax Tables'!AP$118,0)),IF(AND(AP585>='Tax Tables'!AP$182,AP585<='Tax Tables'!AP$183),(AP585-'Tax Tables'!AP$182)*'Tax Tables'!AP$184,IF(AP585>='Tax Tables'!AP$183,('Tax Tables'!AP$183-'Tax Tables'!AP$182)*'Tax Tables'!AP$184,0))),IF(AND(AP585>='Tax Tables'!AP$182,AP585<='Tax Tables'!AP$183),(AP585-'Tax Tables'!AP$182)*'Tax Tables'!AP$184,IF(AP585>='Tax Tables'!AP$183,('Tax Tables'!AP$183-'Tax Tables'!AP$182)*'Tax Tables'!AP$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AQ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AQ585>='Tax Tables'!AQ$116,AQ585<='Tax Tables'!AQ$117),(AQ585-'Tax Tables'!AQ$116)*'Tax Tables'!AQ$118,IF(AQ585>='Tax Tables'!AQ$117,('Tax Tables'!AQ$117-'Tax Tables'!AQ$116)*'Tax Tables'!AQ$118,0)),IF(AND(AQ585>='Tax Tables'!AQ$182,AQ585<='Tax Tables'!AQ$183),(AQ585-'Tax Tables'!AQ$182)*'Tax Tables'!AQ$184,IF(AQ585>='Tax Tables'!AQ$183,('Tax Tables'!AQ$183-'Tax Tables'!AQ$182)*'Tax Tables'!AQ$184,0))),IF(AND(AQ585>='Tax Tables'!AQ$182,AQ585<='Tax Tables'!AQ$183),(AQ585-'Tax Tables'!AQ$182)*'Tax Tables'!AQ$184,IF(AQ585>='Tax Tables'!AQ$183,('Tax Tables'!AQ$183-'Tax Tables'!AQ$182)*'Tax Tables'!AQ$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AR$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AR585>='Tax Tables'!AR$116,AR585<='Tax Tables'!AR$117),(AR585-'Tax Tables'!AR$116)*'Tax Tables'!AR$118,IF(AR585>='Tax Tables'!AR$117,('Tax Tables'!AR$117-'Tax Tables'!AR$116)*'Tax Tables'!AR$118,0)),IF(AND(AR585>='Tax Tables'!AR$182,AR585<='Tax Tables'!AR$183),(AR585-'Tax Tables'!AR$182)*'Tax Tables'!AR$184,IF(AR585>='Tax Tables'!AR$183,('Tax Tables'!AR$183-'Tax Tables'!AR$182)*'Tax Tables'!AR$184,0))),IF(AND(AR585>='Tax Tables'!AR$182,AR585<='Tax Tables'!AR$183),(AR585-'Tax Tables'!AR$182)*'Tax Tables'!AR$184,IF(AR585>='Tax Tables'!AR$183,('Tax Tables'!AR$183-'Tax Tables'!AR$182)*'Tax Tables'!AR$184,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AS585>='Tax Tables'!AS$116,AS585<='Tax Tables'!AS$117),(AS585-'Tax Tables'!AS$116)*'Tax Tables'!AS$118,IF(AS585>='Tax Tables'!AS$117,('Tax Tables'!AS$117-'Tax Tables'!AS$116)*'Tax Tables'!AS$118,0)),IF(AND(AS585>='Tax Tables'!AS$182,AS585<='Tax Tables'!AS$183),(AS585-'Tax Tables'!AS$182)*'Tax Tables'!AS$184,IF(AS585>='Tax Tables'!AS$183,('Tax Tables'!AS$183-'Tax Tables'!AS$182)*'Tax Tables'!AS$184,0))),IF(AND(AS585>='Tax Tables'!AS$182,AS585<='Tax Tables'!AS$183),(AS585-'Tax Tables'!AS$182)*'Tax Tables'!AS$184,IF(AS585>='Tax Tables'!AS$183,('Tax Tables'!AS$183-'Tax Tables'!AS$182)*'Tax Tables'!AS$184,0))),0)/Round_To,0)*Round_To","v":0},null,null,null,null,null,{"$f":"+Details!F607-Base!F607","v":0},{"$f":"+Details!G607-Base!G607","v":0},{"$f":"+Details!H607-Base!H607","v":0},{"$f":"+Details!I607-Base!I607","v":0},{"$f":"+Details!J607-Base!J607","v":0},{"$f":"+Details!K607-Base!K607","v":0},{"$f":"+Details!L607-Base!L607","v":0},{"$f":"+Details!M607-Base!M607","v":0},{"$f":"+Details!N607-Base!N607","v":0},{"$f":"+Details!O607-Base!O607","v":0},{"$f":"+Details!P607-Base!P607","v":0},{"$f":"+Details!Q607-Base!Q607","v":0},{"$f":"+Details!R607-Base!R607","v":0},{"$f":"+Details!S607-Base!S607","v":0},{"$f":"+Details!T607-Base!T607","v":0},{"$f":"+Details!U607-Base!U607","v":0},{"$f":"+Details!V607-Base!V607","v":0},{"$f":"+Details!W607-Base!W607","v":0},{"$f":"+Details!X607-Base!X607","v":0},{"$f":"+Details!Y607-Base!Y607","v":0},{"$f":"+Details!Z607-Base!Z607","v":0},{"$f":"+Details!AA607-Base!AA607","v":0},{"$f":"+Details!AB607-Base!AB607","v":0},{"$f":"+Details!AC607-Base!AC607","v":0},{"$f":"+Details!AD607-Base!AD607","v":0},{"$f":"+Details!AE607-Base!AE607","v":0},{"$f":"+Details!AF607-Base!AF607","v":0},{"$f":"+Details!AG607-Base!AG607","v":0},{"$f":"+Details!AH607-Base!AH607","v":0},{"$f":"+Details!AI607-Base!AI607","v":0},{"$f":"+Details!AJ607-Base!AJ607","v":0},{"$f":"+Details!AK607-Base!AK607","v":0},{"$f":"+Details!AL607-Base!AL607","v":0},{"$f":"+Details!AM607-Base!AM607","v":0},{"$f":"+Details!AN607-Base!AN607","v":0},{"$f":"+Details!AO607-Base!AO607","v":0},{"$f":"+Details!AP607-Base!AP607","v":0},{"$f":"+Details!AQ607-Base!AQ607","v":0},{"$f":"+Details!AR607-Base!AR607","v":0},{"$f":"+Details!AS607-Base!AS607","v":0}]
["c",null,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Filing_Status=\"m\",Setup!$E$320,Setup!$H$320),\"\")","v":""},{"$f":"IF(Filing_Status=\"m\",TaxC_M_3R,TaxC_S_3R)","v":0.22},47300,{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(F585>='Tax Tables'!F$121,F585<='Tax Tables'!F$122),(F585-'Tax Tables'!F$121)*'Tax Tables'!F$123,IF(F585>='Tax Tables'!F$122,('Tax Tables'!F$122-'Tax Tables'!F$121)*'Tax Tables'!F$123,0)),IF(AND(F585>='Tax Tables'!F$187,F585<='Tax Tables'!F$188),(F585-'Tax Tables'!F$187)*'Tax Tables'!F$189,IF(F585>='Tax Tables'!F$188,('Tax Tables'!F$188-'Tax Tables'!F$187)*'Tax Tables'!F$189,0))),IF(AND(F585>='Tax Tables'!F$187,F585<='Tax Tables'!F$188),(F585-'Tax Tables'!F$187)*'Tax Tables'!F$189,IF(F585>='Tax Tables'!F$188,('Tax Tables'!F$188-'Tax Tables'!F$187)*'Tax Tables'!F$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(G$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(G585>='Tax Tables'!G$121,G585<='Tax Tables'!G$122),(G585-'Tax Tables'!G$121)*'Tax Tables'!G$123,IF(G585>='Tax Tables'!G$122,('Tax Tables'!G$122-'Tax Tables'!G$121)*'Tax Tables'!G$123,0)),IF(AND(G585>='Tax Tables'!G$187,G585<='Tax Tables'!G$188),(G585-'Tax Tables'!G$187)*'Tax Tables'!G$189,IF(G585>='Tax Tables'!G$188,('Tax Tables'!G$188-'Tax Tables'!G$187)*'Tax Tables'!G$189,0))),IF(AND(G585>='Tax Tables'!G$187,G585<='Tax Tables'!G$188),(G585-'Tax Tables'!G$187)*'Tax Tables'!G$189,IF(G585>='Tax Tables'!G$188,('Tax Tables'!G$188-'Tax Tables'!G$187)*'Tax Tables'!G$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(H$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(H585>='Tax Tables'!H$121,H585<='Tax Tables'!H$122),(H585-'Tax Tables'!H$121)*'Tax Tables'!H$123,IF(H585>='Tax Tables'!H$122,('Tax Tables'!H$122-'Tax Tables'!H$121)*'Tax Tables'!H$123,0)),IF(AND(H585>='Tax Tables'!H$187,H585<='Tax Tables'!H$188),(H585-'Tax Tables'!H$187)*'Tax Tables'!H$189,IF(H585>='Tax Tables'!H$188,('Tax Tables'!H$188-'Tax Tables'!H$187)*'Tax Tables'!H$189,0))),IF(AND(H585>='Tax Tables'!H$187,H585<='Tax Tables'!H$188),(H585-'Tax Tables'!H$187)*'Tax Tables'!H$189,IF(H585>='Tax Tables'!H$188,('Tax Tables'!H$188-'Tax Tables'!H$187)*'Tax Tables'!H$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(I$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(I585>='Tax Tables'!I$121,I585<='Tax Tables'!I$122),(I585-'Tax Tables'!I$121)*'Tax Tables'!I$123,IF(I585>='Tax Tables'!I$122,('Tax Tables'!I$122-'Tax Tables'!I$121)*'Tax Tables'!I$123,0)),IF(AND(I585>='Tax Tables'!I$187,I585<='Tax Tables'!I$188),(I585-'Tax Tables'!I$187)*'Tax Tables'!I$189,IF(I585>='Tax Tables'!I$188,('Tax Tables'!I$188-'Tax Tables'!I$187)*'Tax Tables'!I$189,0))),IF(AND(I585>='Tax Tables'!I$187,I585<='Tax Tables'!I$188),(I585-'Tax Tables'!I$187)*'Tax Tables'!I$189,IF(I585>='Tax Tables'!I$188,('Tax Tables'!I$188-'Tax Tables'!I$187)*'Tax Tables'!I$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(J$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(J585>='Tax Tables'!J$121,J585<='Tax Tables'!J$122),(J585-'Tax Tables'!J$121)*'Tax Tables'!J$123,IF(J585>='Tax Tables'!J$122,('Tax Tables'!J$122-'Tax Tables'!J$121)*'Tax Tables'!J$123,0)),IF(AND(J585>='Tax Tables'!J$187,J585<='Tax Tables'!J$188),(J585-'Tax Tables'!J$187)*'Tax Tables'!J$189,IF(J585>='Tax Tables'!J$188,('Tax Tables'!J$188-'Tax Tables'!J$187)*'Tax Tables'!J$189,0))),IF(AND(J585>='Tax Tables'!J$187,J585<='Tax Tables'!J$188),(J585-'Tax Tables'!J$187)*'Tax Tables'!J$189,IF(J585>='Tax Tables'!J$188,('Tax Tables'!J$188-'Tax Tables'!J$187)*'Tax Tables'!J$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(K$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(K585>='Tax Tables'!K$121,K585<='Tax Tables'!K$122),(K585-'Tax Tables'!K$121)*'Tax Tables'!K$123,IF(K585>='Tax Tables'!K$122,('Tax Tables'!K$122-'Tax Tables'!K$121)*'Tax Tables'!K$123,0)),IF(AND(K585>='Tax Tables'!K$187,K585<='Tax Tables'!K$188),(K585-'Tax Tables'!K$187)*'Tax Tables'!K$189,IF(K585>='Tax Tables'!K$188,('Tax Tables'!K$188-'Tax Tables'!K$187)*'Tax Tables'!K$189,0))),IF(AND(K585>='Tax Tables'!K$187,K585<='Tax Tables'!K$188),(K585-'Tax Tables'!K$187)*'Tax Tables'!K$189,IF(K585>='Tax Tables'!K$188,('Tax Tables'!K$188-'Tax Tables'!K$187)*'Tax Tables'!K$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(L$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(L585>='Tax Tables'!L$121,L585<='Tax Tables'!L$122),(L585-'Tax Tables'!L$121)*'Tax Tables'!L$123,IF(L585>='Tax Tables'!L$122,('Tax Tables'!L$122-'Tax Tables'!L$121)*'Tax Tables'!L$123,0)),IF(AND(L585>='Tax Tables'!L$187,L585<='Tax Tables'!L$188),(L585-'Tax Tables'!L$187)*'Tax Tables'!L$189,IF(L585>='Tax Tables'!L$188,('Tax Tables'!L$188-'Tax Tables'!L$187)*'Tax Tables'!L$189,0))),IF(AND(L585>='Tax Tables'!L$187,L585<='Tax Tables'!L$188),(L585-'Tax Tables'!L$187)*'Tax Tables'!L$189,IF(L585>='Tax Tables'!L$188,('Tax Tables'!L$188-'Tax Tables'!L$187)*'Tax Tables'!L$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(M$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(M585>='Tax Tables'!M$121,M585<='Tax Tables'!M$122),(M585-'Tax Tables'!M$121)*'Tax Tables'!M$123,IF(M585>='Tax Tables'!M$122,('Tax Tables'!M$122-'Tax Tables'!M$121)*'Tax Tables'!M$123,0)),IF(AND(M585>='Tax Tables'!M$187,M585<='Tax Tables'!M$188),(M585-'Tax Tables'!M$187)*'Tax Tables'!M$189,IF(M585>='Tax Tables'!M$188,('Tax Tables'!M$188-'Tax Tables'!M$187)*'Tax Tables'!M$189,0))),IF(AND(M585>='Tax Tables'!M$187,M585<='Tax Tables'!M$188),(M585-'Tax Tables'!M$187)*'Tax Tables'!M$189,IF(M585>='Tax Tables'!M$188,('Tax Tables'!M$188-'Tax Tables'!M$187)*'Tax Tables'!M$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(N$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(N585>='Tax Tables'!N$121,N585<='Tax Tables'!N$122),(N585-'Tax Tables'!N$121)*'Tax Tables'!N$123,IF(N585>='Tax Tables'!N$122,('Tax Tables'!N$122-'Tax Tables'!N$121)*'Tax Tables'!N$123,0)),IF(AND(N585>='Tax Tables'!N$187,N585<='Tax Tables'!N$188),(N585-'Tax Tables'!N$187)*'Tax Tables'!N$189,IF(N585>='Tax Tables'!N$188,('Tax Tables'!N$188-'Tax Tables'!N$187)*'Tax Tables'!N$189,0))),IF(AND(N585>='Tax Tables'!N$187,N585<='Tax Tables'!N$188),(N585-'Tax Tables'!N$187)*'Tax Tables'!N$189,IF(N585>='Tax Tables'!N$188,('Tax Tables'!N$188-'Tax Tables'!N$187)*'Tax Tables'!N$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(O$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(O585>='Tax Tables'!O$121,O585<='Tax Tables'!O$122),(O585-'Tax Tables'!O$121)*'Tax Tables'!O$123,IF(O585>='Tax Tables'!O$122,('Tax Tables'!O$122-'Tax Tables'!O$121)*'Tax Tables'!O$123,0)),IF(AND(O585>='Tax Tables'!O$187,O585<='Tax Tables'!O$188),(O585-'Tax Tables'!O$187)*'Tax Tables'!O$189,IF(O585>='Tax Tables'!O$188,('Tax Tables'!O$188-'Tax Tables'!O$187)*'Tax Tables'!O$189,0))),IF(AND(O585>='Tax Tables'!O$187,O585<='Tax Tables'!O$188),(O585-'Tax Tables'!O$187)*'Tax Tables'!O$189,IF(O585>='Tax Tables'!O$188,('Tax Tables'!O$188-'Tax Tables'!O$187)*'Tax Tables'!O$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(P$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(P585>='Tax Tables'!P$121,P585<='Tax Tables'!P$122),(P585-'Tax Tables'!P$121)*'Tax Tables'!P$123,IF(P585>='Tax Tables'!P$122,('Tax Tables'!P$122-'Tax Tables'!P$121)*'Tax Tables'!P$123,0)),IF(AND(P585>='Tax Tables'!P$187,P585<='Tax Tables'!P$188),(P585-'Tax Tables'!P$187)*'Tax Tables'!P$189,IF(P585>='Tax Tables'!P$188,('Tax Tables'!P$188-'Tax Tables'!P$187)*'Tax Tables'!P$189,0))),IF(AND(P585>='Tax Tables'!P$187,P585<='Tax Tables'!P$188),(P585-'Tax Tables'!P$187)*'Tax Tables'!P$189,IF(P585>='Tax Tables'!P$188,('Tax Tables'!P$188-'Tax Tables'!P$187)*'Tax Tables'!P$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Q$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Q585>='Tax Tables'!Q$121,Q585<='Tax Tables'!Q$122),(Q585-'Tax Tables'!Q$121)*'Tax Tables'!Q$123,IF(Q585>='Tax Tables'!Q$122,('Tax Tables'!Q$122-'Tax Tables'!Q$121)*'Tax Tables'!Q$123,0)),IF(AND(Q585>='Tax Tables'!Q$187,Q585<='Tax Tables'!Q$188),(Q585-'Tax Tables'!Q$187)*'Tax Tables'!Q$189,IF(Q585>='Tax Tables'!Q$188,('Tax Tables'!Q$188-'Tax Tables'!Q$187)*'Tax Tables'!Q$189,0))),IF(AND(Q585>='Tax Tables'!Q$187,Q585<='Tax Tables'!Q$188),(Q585-'Tax Tables'!Q$187)*'Tax Tables'!Q$189,IF(Q585>='Tax Tables'!Q$188,('Tax Tables'!Q$188-'Tax Tables'!Q$187)*'Tax Tables'!Q$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(R$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(R585>='Tax Tables'!R$121,R585<='Tax Tables'!R$122),(R585-'Tax Tables'!R$121)*'Tax Tables'!R$123,IF(R585>='Tax Tables'!R$122,('Tax Tables'!R$122-'Tax Tables'!R$121)*'Tax Tables'!R$123,0)),IF(AND(R585>='Tax Tables'!R$187,R585<='Tax Tables'!R$188),(R585-'Tax Tables'!R$187)*'Tax Tables'!R$189,IF(R585>='Tax Tables'!R$188,('Tax Tables'!R$188-'Tax Tables'!R$187)*'Tax Tables'!R$189,0))),IF(AND(R585>='Tax Tables'!R$187,R585<='Tax Tables'!R$188),(R585-'Tax Tables'!R$187)*'Tax Tables'!R$189,IF(R585>='Tax Tables'!R$188,('Tax Tables'!R$188-'Tax Tables'!R$187)*'Tax Tables'!R$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(S$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(S585>='Tax Tables'!S$121,S585<='Tax Tables'!S$122),(S585-'Tax Tables'!S$121)*'Tax Tables'!S$123,IF(S585>='Tax Tables'!S$122,('Tax Tables'!S$122-'Tax Tables'!S$121)*'Tax Tables'!S$123,0)),IF(AND(S585>='Tax Tables'!S$187,S585<='Tax Tables'!S$188),(S585-'Tax Tables'!S$187)*'Tax Tables'!S$189,IF(S585>='Tax Tables'!S$188,('Tax Tables'!S$188-'Tax Tables'!S$187)*'Tax Tables'!S$189,0))),IF(AND(S585>='Tax Tables'!S$187,S585<='Tax Tables'!S$188),(S585-'Tax Tables'!S$187)*'Tax Tables'!S$189,IF(S585>='Tax Tables'!S$188,('Tax Tables'!S$188-'Tax Tables'!S$187)*'Tax Tables'!S$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(T$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(T585>='Tax Tables'!T$121,T585<='Tax Tables'!T$122),(T585-'Tax Tables'!T$121)*'Tax Tables'!T$123,IF(T585>='Tax Tables'!T$122,('Tax Tables'!T$122-'Tax Tables'!T$121)*'Tax Tables'!T$123,0)),IF(AND(T585>='Tax Tables'!T$187,T585<='Tax Tables'!T$188),(T585-'Tax Tables'!T$187)*'Tax Tables'!T$189,IF(T585>='Tax Tables'!T$188,('Tax Tables'!T$188-'Tax Tables'!T$187)*'Tax Tables'!T$189,0))),IF(AND(T585>='Tax Tables'!T$187,T585<='Tax Tables'!T$188),(T585-'Tax Tables'!T$187)*'Tax Tables'!T$189,IF(T585>='Tax Tables'!T$188,('Tax Tables'!T$188-'Tax Tables'!T$187)*'Tax Tables'!T$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(U$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(U585>='Tax Tables'!U$121,U585<='Tax Tables'!U$122),(U585-'Tax Tables'!U$121)*'Tax Tables'!U$123,IF(U585>='Tax Tables'!U$122,('Tax Tables'!U$122-'Tax Tables'!U$121)*'Tax Tables'!U$123,0)),IF(AND(U585>='Tax Tables'!U$187,U585<='Tax Tables'!U$188),(U585-'Tax Tables'!U$187)*'Tax Tables'!U$189,IF(U585>='Tax Tables'!U$188,('Tax Tables'!U$188-'Tax Tables'!U$187)*'Tax Tables'!U$189,0))),IF(AND(U585>='Tax Tables'!U$187,U585<='Tax Tables'!U$188),(U585-'Tax Tables'!U$187)*'Tax Tables'!U$189,IF(U585>='Tax Tables'!U$188,('Tax Tables'!U$188-'Tax Tables'!U$187)*'Tax Tables'!U$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(V$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(V585>='Tax Tables'!V$121,V585<='Tax Tables'!V$122),(V585-'Tax Tables'!V$121)*'Tax Tables'!V$123,IF(V585>='Tax Tables'!V$122,('Tax Tables'!V$122-'Tax Tables'!V$121)*'Tax Tables'!V$123,0)),IF(AND(V585>='Tax Tables'!V$187,V585<='Tax Tables'!V$188),(V585-'Tax Tables'!V$187)*'Tax Tables'!V$189,IF(V585>='Tax Tables'!V$188,('Tax Tables'!V$188-'Tax Tables'!V$187)*'Tax Tables'!V$189,0))),IF(AND(V585>='Tax Tables'!V$187,V585<='Tax Tables'!V$188),(V585-'Tax Tables'!V$187)*'Tax Tables'!V$189,IF(V585>='Tax Tables'!V$188,('Tax Tables'!V$188-'Tax Tables'!V$187)*'Tax Tables'!V$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(W$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(W585>='Tax Tables'!W$121,W585<='Tax Tables'!W$122),(W585-'Tax Tables'!W$121)*'Tax Tables'!W$123,IF(W585>='Tax Tables'!W$122,('Tax Tables'!W$122-'Tax Tables'!W$121)*'Tax Tables'!W$123,0)),IF(AND(W585>='Tax Tables'!W$187,W585<='Tax Tables'!W$188),(W585-'Tax Tables'!W$187)*'Tax Tables'!W$189,IF(W585>='Tax Tables'!W$188,('Tax Tables'!W$188-'Tax Tables'!W$187)*'Tax Tables'!W$189,0))),IF(AND(W585>='Tax Tables'!W$187,W585<='Tax Tables'!W$188),(W585-'Tax Tables'!W$187)*'Tax Tables'!W$189,IF(W585>='Tax Tables'!W$188,('Tax Tables'!W$188-'Tax Tables'!W$187)*'Tax Tables'!W$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(X$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(X585>='Tax Tables'!X$121,X585<='Tax Tables'!X$122),(X585-'Tax Tables'!X$121)*'Tax Tables'!X$123,IF(X585>='Tax Tables'!X$122,('Tax Tables'!X$122-'Tax Tables'!X$121)*'Tax Tables'!X$123,0)),IF(AND(X585>='Tax Tables'!X$187,X585<='Tax Tables'!X$188),(X585-'Tax Tables'!X$187)*'Tax Tables'!X$189,IF(X585>='Tax Tables'!X$188,('Tax Tables'!X$188-'Tax Tables'!X$187)*'Tax Tables'!X$189,0))),IF(AND(X585>='Tax Tables'!X$187,X585<='Tax Tables'!X$188),(X585-'Tax Tables'!X$187)*'Tax Tables'!X$189,IF(X585>='Tax Tables'!X$188,('Tax Tables'!X$188-'Tax Tables'!X$187)*'Tax Tables'!X$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Y$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Y585>='Tax Tables'!Y$121,Y585<='Tax Tables'!Y$122),(Y585-'Tax Tables'!Y$121)*'Tax Tables'!Y$123,IF(Y585>='Tax Tables'!Y$122,('Tax Tables'!Y$122-'Tax Tables'!Y$121)*'Tax Tables'!Y$123,0)),IF(AND(Y585>='Tax Tables'!Y$187,Y585<='Tax Tables'!Y$188),(Y585-'Tax Tables'!Y$187)*'Tax Tables'!Y$189,IF(Y585>='Tax Tables'!Y$188,('Tax Tables'!Y$188-'Tax Tables'!Y$187)*'Tax Tables'!Y$189,0))),IF(AND(Y585>='Tax Tables'!Y$187,Y585<='Tax Tables'!Y$188),(Y585-'Tax Tables'!Y$187)*'Tax Tables'!Y$189,IF(Y585>='Tax Tables'!Y$188,('Tax Tables'!Y$188-'Tax Tables'!Y$187)*'Tax Tables'!Y$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Z$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Z585>='Tax Tables'!Z$121,Z585<='Tax Tables'!Z$122),(Z585-'Tax Tables'!Z$121)*'Tax Tables'!Z$123,IF(Z585>='Tax Tables'!Z$122,('Tax Tables'!Z$122-'Tax Tables'!Z$121)*'Tax Tables'!Z$123,0)),IF(AND(Z585>='Tax Tables'!Z$187,Z585<='Tax Tables'!Z$188),(Z585-'Tax Tables'!Z$187)*'Tax Tables'!Z$189,IF(Z585>='Tax Tables'!Z$188,('Tax Tables'!Z$188-'Tax Tables'!Z$187)*'Tax Tables'!Z$189,0))),IF(AND(Z585>='Tax Tables'!Z$187,Z585<='Tax Tables'!Z$188),(Z585-'Tax Tables'!Z$187)*'Tax Tables'!Z$189,IF(Z585>='Tax Tables'!Z$188,('Tax Tables'!Z$188-'Tax Tables'!Z$187)*'Tax Tables'!Z$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AA$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AA585>='Tax Tables'!AA$121,AA585<='Tax Tables'!AA$122),(AA585-'Tax Tables'!AA$121)*'Tax Tables'!AA$123,IF(AA585>='Tax Tables'!AA$122,('Tax Tables'!AA$122-'Tax Tables'!AA$121)*'Tax Tables'!AA$123,0)),IF(AND(AA585>='Tax Tables'!AA$187,AA585<='Tax Tables'!AA$188),(AA585-'Tax Tables'!AA$187)*'Tax Tables'!AA$189,IF(AA585>='Tax Tables'!AA$188,('Tax Tables'!AA$188-'Tax Tables'!AA$187)*'Tax Tables'!AA$189,0))),IF(AND(AA585>='Tax Tables'!AA$187,AA585<='Tax Tables'!AA$188),(AA585-'Tax Tables'!AA$187)*'Tax Tables'!AA$189,IF(AA585>='Tax Tables'!AA$188,('Tax Tables'!AA$188-'Tax Tables'!AA$187)*'Tax Tables'!AA$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AB$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AB585>='Tax Tables'!AB$121,AB585<='Tax Tables'!AB$122),(AB585-'Tax Tables'!AB$121)*'Tax Tables'!AB$123,IF(AB585>='Tax Tables'!AB$122,('Tax Tables'!AB$122-'Tax Tables'!AB$121)*'Tax Tables'!AB$123,0)),IF(AND(AB585>='Tax Tables'!AB$187,AB585<='Tax Tables'!AB$188),(AB585-'Tax Tables'!AB$187)*'Tax Tables'!AB$189,IF(AB585>='Tax Tables'!AB$188,('Tax Tables'!AB$188-'Tax Tables'!AB$187)*'Tax Tables'!AB$189,0))),IF(AND(AB585>='Tax Tables'!AB$187,AB585<='Tax Tables'!AB$188),(AB585-'Tax Tables'!AB$187)*'Tax Tables'!AB$189,IF(AB585>='Tax Tables'!AB$188,('Tax Tables'!AB$188-'Tax Tables'!AB$187)*'Tax Tables'!AB$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AC$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AC585>='Tax Tables'!AC$121,AC585<='Tax Tables'!AC$122),(AC585-'Tax Tables'!AC$121)*'Tax Tables'!AC$123,IF(AC585>='Tax Tables'!AC$122,('Tax Tables'!AC$122-'Tax Tables'!AC$121)*'Tax Tables'!AC$123,0)),IF(AND(AC585>='Tax Tables'!AC$187,AC585<='Tax Tables'!AC$188),(AC585-'Tax Tables'!AC$187)*'Tax Tables'!AC$189,IF(AC585>='Tax Tables'!AC$188,('Tax Tables'!AC$188-'Tax Tables'!AC$187)*'Tax Tables'!AC$189,0))),IF(AND(AC585>='Tax Tables'!AC$187,AC585<='Tax Tables'!AC$188),(AC585-'Tax Tables'!AC$187)*'Tax Tables'!AC$189,IF(AC585>='Tax Tables'!AC$188,('Tax Tables'!AC$188-'Tax Tables'!AC$187)*'Tax Tables'!AC$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AD$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AD585>='Tax Tables'!AD$121,AD585<='Tax Tables'!AD$122),(AD585-'Tax Tables'!AD$121)*'Tax Tables'!AD$123,IF(AD585>='Tax Tables'!AD$122,('Tax Tables'!AD$122-'Tax Tables'!AD$121)*'Tax Tables'!AD$123,0)),IF(AND(AD585>='Tax Tables'!AD$187,AD585<='Tax Tables'!AD$188),(AD585-'Tax Tables'!AD$187)*'Tax Tables'!AD$189,IF(AD585>='Tax Tables'!AD$188,('Tax Tables'!AD$188-'Tax Tables'!AD$187)*'Tax Tables'!AD$189,0))),IF(AND(AD585>='Tax Tables'!AD$187,AD585<='Tax Tables'!AD$188),(AD585-'Tax Tables'!AD$187)*'Tax Tables'!AD$189,IF(AD585>='Tax Tables'!AD$188,('Tax Tables'!AD$188-'Tax Tables'!AD$187)*'Tax Tables'!AD$189,0))),0)/Round_To,0)*Round_To","v":6800},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AE$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AE585>='Tax Tables'!AE$121,AE585<='Tax Tables'!AE$122),(AE585-'Tax Tables'!AE$121)*'Tax Tables'!AE$123,IF(AE585>='Tax Tables'!AE$122,('Tax Tables'!AE$122-'Tax Tables'!AE$121)*'Tax Tables'!AE$123,0)),IF(AND(AE585>='Tax Tables'!AE$187,AE585<='Tax Tables'!AE$188),(AE585-'Tax Tables'!AE$187)*'Tax Tables'!AE$189,IF(AE585>='Tax Tables'!AE$188,('Tax Tables'!AE$188-'Tax Tables'!AE$187)*'Tax Tables'!AE$189,0))),IF(AND(AE585>='Tax Tables'!AE$187,AE585<='Tax Tables'!AE$188),(AE585-'Tax Tables'!AE$187)*'Tax Tables'!AE$189,IF(AE585>='Tax Tables'!AE$188,('Tax Tables'!AE$188-'Tax Tables'!AE$187)*'Tax Tables'!AE$189,0))),0)/Round_To,0)*Round_To","v":7400},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AF$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AF585>='Tax Tables'!AF$121,AF585<='Tax Tables'!AF$122),(AF585-'Tax Tables'!AF$121)*'Tax Tables'!AF$123,IF(AF585>='Tax Tables'!AF$122,('Tax Tables'!AF$122-'Tax Tables'!AF$121)*'Tax Tables'!AF$123,0)),IF(AND(AF585>='Tax Tables'!AF$187,AF585<='Tax Tables'!AF$188),(AF585-'Tax Tables'!AF$187)*'Tax Tables'!AF$189,IF(AF585>='Tax Tables'!AF$188,('Tax Tables'!AF$188-'Tax Tables'!AF$187)*'Tax Tables'!AF$189,0))),IF(AND(AF585>='Tax Tables'!AF$187,AF585<='Tax Tables'!AF$188),(AF585-'Tax Tables'!AF$187)*'Tax Tables'!AF$189,IF(AF585>='Tax Tables'!AF$188,('Tax Tables'!AF$188-'Tax Tables'!AF$187)*'Tax Tables'!AF$189,0))),0)/Round_To,0)*Round_To","v":7900},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AG$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AG585>='Tax Tables'!AG$121,AG585<='Tax Tables'!AG$122),(AG585-'Tax Tables'!AG$121)*'Tax Tables'!AG$123,IF(AG585>='Tax Tables'!AG$122,('Tax Tables'!AG$122-'Tax Tables'!AG$121)*'Tax Tables'!AG$123,0)),IF(AND(AG585>='Tax Tables'!AG$187,AG585<='Tax Tables'!AG$188),(AG585-'Tax Tables'!AG$187)*'Tax Tables'!AG$189,IF(AG585>='Tax Tables'!AG$188,('Tax Tables'!AG$188-'Tax Tables'!AG$187)*'Tax Tables'!AG$189,0))),IF(AND(AG585>='Tax Tables'!AG$187,AG585<='Tax Tables'!AG$188),(AG585-'Tax Tables'!AG$187)*'Tax Tables'!AG$189,IF(AG585>='Tax Tables'!AG$188,('Tax Tables'!AG$188-'Tax Tables'!AG$187)*'Tax Tables'!AG$189,0))),0)/Round_To,0)*Round_To","v":8400},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AH$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AH585>='Tax Tables'!AH$121,AH585<='Tax Tables'!AH$122),(AH585-'Tax Tables'!AH$121)*'Tax Tables'!AH$123,IF(AH585>='Tax Tables'!AH$122,('Tax Tables'!AH$122-'Tax Tables'!AH$121)*'Tax Tables'!AH$123,0)),IF(AND(AH585>='Tax Tables'!AH$187,AH585<='Tax Tables'!AH$188),(AH585-'Tax Tables'!AH$187)*'Tax Tables'!AH$189,IF(AH585>='Tax Tables'!AH$188,('Tax Tables'!AH$188-'Tax Tables'!AH$187)*'Tax Tables'!AH$189,0))),IF(AND(AH585>='Tax Tables'!AH$187,AH585<='Tax Tables'!AH$188),(AH585-'Tax Tables'!AH$187)*'Tax Tables'!AH$189,IF(AH585>='Tax Tables'!AH$188,('Tax Tables'!AH$188-'Tax Tables'!AH$187)*'Tax Tables'!AH$189,0))),0)/Round_To,0)*Round_To","v":8500},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AI$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AI585>='Tax Tables'!AI$121,AI585<='Tax Tables'!AI$122),(AI585-'Tax Tables'!AI$121)*'Tax Tables'!AI$123,IF(AI585>='Tax Tables'!AI$122,('Tax Tables'!AI$122-'Tax Tables'!AI$121)*'Tax Tables'!AI$123,0)),IF(AND(AI585>='Tax Tables'!AI$187,AI585<='Tax Tables'!AI$188),(AI585-'Tax Tables'!AI$187)*'Tax Tables'!AI$189,IF(AI585>='Tax Tables'!AI$188,('Tax Tables'!AI$188-'Tax Tables'!AI$187)*'Tax Tables'!AI$189,0))),IF(AND(AI585>='Tax Tables'!AI$187,AI585<='Tax Tables'!AI$188),(AI585-'Tax Tables'!AI$187)*'Tax Tables'!AI$189,IF(AI585>='Tax Tables'!AI$188,('Tax Tables'!AI$188-'Tax Tables'!AI$187)*'Tax Tables'!AI$189,0))),0)/Round_To,0)*Round_To","v":8300},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AJ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AJ585>='Tax Tables'!AJ$121,AJ585<='Tax Tables'!AJ$122),(AJ585-'Tax Tables'!AJ$121)*'Tax Tables'!AJ$123,IF(AJ585>='Tax Tables'!AJ$122,('Tax Tables'!AJ$122-'Tax Tables'!AJ$121)*'Tax Tables'!AJ$123,0)),IF(AND(AJ585>='Tax Tables'!AJ$187,AJ585<='Tax Tables'!AJ$188),(AJ585-'Tax Tables'!AJ$187)*'Tax Tables'!AJ$189,IF(AJ585>='Tax Tables'!AJ$188,('Tax Tables'!AJ$188-'Tax Tables'!AJ$187)*'Tax Tables'!AJ$189,0))),IF(AND(AJ585>='Tax Tables'!AJ$187,AJ585<='Tax Tables'!AJ$188),(AJ585-'Tax Tables'!AJ$187)*'Tax Tables'!AJ$189,IF(AJ585>='Tax Tables'!AJ$188,('Tax Tables'!AJ$188-'Tax Tables'!AJ$187)*'Tax Tables'!AJ$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AK$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AK585>='Tax Tables'!AK$121,AK585<='Tax Tables'!AK$122),(AK585-'Tax Tables'!AK$121)*'Tax Tables'!AK$123,IF(AK585>='Tax Tables'!AK$122,('Tax Tables'!AK$122-'Tax Tables'!AK$121)*'Tax Tables'!AK$123,0)),IF(AND(AK585>='Tax Tables'!AK$187,AK585<='Tax Tables'!AK$188),(AK585-'Tax Tables'!AK$187)*'Tax Tables'!AK$189,IF(AK585>='Tax Tables'!AK$188,('Tax Tables'!AK$188-'Tax Tables'!AK$187)*'Tax Tables'!AK$189,0))),IF(AND(AK585>='Tax Tables'!AK$187,AK585<='Tax Tables'!AK$188),(AK585-'Tax Tables'!AK$187)*'Tax Tables'!AK$189,IF(AK585>='Tax Tables'!AK$188,('Tax Tables'!AK$188-'Tax Tables'!AK$187)*'Tax Tables'!AK$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AL$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AL585>='Tax Tables'!AL$121,AL585<='Tax Tables'!AL$122),(AL585-'Tax Tables'!AL$121)*'Tax Tables'!AL$123,IF(AL585>='Tax Tables'!AL$122,('Tax Tables'!AL$122-'Tax Tables'!AL$121)*'Tax Tables'!AL$123,0)),IF(AND(AL585>='Tax Tables'!AL$187,AL585<='Tax Tables'!AL$188),(AL585-'Tax Tables'!AL$187)*'Tax Tables'!AL$189,IF(AL585>='Tax Tables'!AL$188,('Tax Tables'!AL$188-'Tax Tables'!AL$187)*'Tax Tables'!AL$189,0))),IF(AND(AL585>='Tax Tables'!AL$187,AL585<='Tax Tables'!AL$188),(AL585-'Tax Tables'!AL$187)*'Tax Tables'!AL$189,IF(AL585>='Tax Tables'!AL$188,('Tax Tables'!AL$188-'Tax Tables'!AL$187)*'Tax Tables'!AL$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AM$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AM585>='Tax Tables'!AM$121,AM585<='Tax Tables'!AM$122),(AM585-'Tax Tables'!AM$121)*'Tax Tables'!AM$123,IF(AM585>='Tax Tables'!AM$122,('Tax Tables'!AM$122-'Tax Tables'!AM$121)*'Tax Tables'!AM$123,0)),IF(AND(AM585>='Tax Tables'!AM$187,AM585<='Tax Tables'!AM$188),(AM585-'Tax Tables'!AM$187)*'Tax Tables'!AM$189,IF(AM585>='Tax Tables'!AM$188,('Tax Tables'!AM$188-'Tax Tables'!AM$187)*'Tax Tables'!AM$189,0))),IF(AND(AM585>='Tax Tables'!AM$187,AM585<='Tax Tables'!AM$188),(AM585-'Tax Tables'!AM$187)*'Tax Tables'!AM$189,IF(AM585>='Tax Tables'!AM$188,('Tax Tables'!AM$188-'Tax Tables'!AM$187)*'Tax Tables'!AM$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AN$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AN585>='Tax Tables'!AN$121,AN585<='Tax Tables'!AN$122),(AN585-'Tax Tables'!AN$121)*'Tax Tables'!AN$123,IF(AN585>='Tax Tables'!AN$122,('Tax Tables'!AN$122-'Tax Tables'!AN$121)*'Tax Tables'!AN$123,0)),IF(AND(AN585>='Tax Tables'!AN$187,AN585<='Tax Tables'!AN$188),(AN585-'Tax Tables'!AN$187)*'Tax Tables'!AN$189,IF(AN585>='Tax Tables'!AN$188,('Tax Tables'!AN$188-'Tax Tables'!AN$187)*'Tax Tables'!AN$189,0))),IF(AND(AN585>='Tax Tables'!AN$187,AN585<='Tax Tables'!AN$188),(AN585-'Tax Tables'!AN$187)*'Tax Tables'!AN$189,IF(AN585>='Tax Tables'!AN$188,('Tax Tables'!AN$188-'Tax Tables'!AN$187)*'Tax Tables'!AN$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AO$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AO585>='Tax Tables'!AO$121,AO585<='Tax Tables'!AO$122),(AO585-'Tax Tables'!AO$121)*'Tax Tables'!AO$123,IF(AO585>='Tax Tables'!AO$122,('Tax Tables'!AO$122-'Tax Tables'!AO$121)*'Tax Tables'!AO$123,0)),IF(AND(AO585>='Tax Tables'!AO$187,AO585<='Tax Tables'!AO$188),(AO585-'Tax Tables'!AO$187)*'Tax Tables'!AO$189,IF(AO585>='Tax Tables'!AO$188,('Tax Tables'!AO$188-'Tax Tables'!AO$187)*'Tax Tables'!AO$189,0))),IF(AND(AO585>='Tax Tables'!AO$187,AO585<='Tax Tables'!AO$188),(AO585-'Tax Tables'!AO$187)*'Tax Tables'!AO$189,IF(AO585>='Tax Tables'!AO$188,('Tax Tables'!AO$188-'Tax Tables'!AO$187)*'Tax Tables'!AO$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AP$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AP585>='Tax Tables'!AP$121,AP585<='Tax Tables'!AP$122),(AP585-'Tax Tables'!AP$121)*'Tax Tables'!AP$123,IF(AP585>='Tax Tables'!AP$122,('Tax Tables'!AP$122-'Tax Tables'!AP$121)*'Tax Tables'!AP$123,0)),IF(AND(AP585>='Tax Tables'!AP$187,AP585<='Tax Tables'!AP$188),(AP585-'Tax Tables'!AP$187)*'Tax Tables'!AP$189,IF(AP585>='Tax Tables'!AP$188,('Tax Tables'!AP$188-'Tax Tables'!AP$187)*'Tax Tables'!AP$189,0))),IF(AND(AP585>='Tax Tables'!AP$187,AP585<='Tax Tables'!AP$188),(AP585-'Tax Tables'!AP$187)*'Tax Tables'!AP$189,IF(AP585>='Tax Tables'!AP$188,('Tax Tables'!AP$188-'Tax Tables'!AP$187)*'Tax Tables'!AP$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AQ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AQ585>='Tax Tables'!AQ$121,AQ585<='Tax Tables'!AQ$122),(AQ585-'Tax Tables'!AQ$121)*'Tax Tables'!AQ$123,IF(AQ585>='Tax Tables'!AQ$122,('Tax Tables'!AQ$122-'Tax Tables'!AQ$121)*'Tax Tables'!AQ$123,0)),IF(AND(AQ585>='Tax Tables'!AQ$187,AQ585<='Tax Tables'!AQ$188),(AQ585-'Tax Tables'!AQ$187)*'Tax Tables'!AQ$189,IF(AQ585>='Tax Tables'!AQ$188,('Tax Tables'!AQ$188-'Tax Tables'!AQ$187)*'Tax Tables'!AQ$189,0))),IF(AND(AQ585>='Tax Tables'!AQ$187,AQ585<='Tax Tables'!AQ$188),(AQ585-'Tax Tables'!AQ$187)*'Tax Tables'!AQ$189,IF(AQ585>='Tax Tables'!AQ$188,('Tax Tables'!AQ$188-'Tax Tables'!AQ$187)*'Tax Tables'!AQ$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AR$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AR585>='Tax Tables'!AR$121,AR585<='Tax Tables'!AR$122),(AR585-'Tax Tables'!AR$121)*'Tax Tables'!AR$123,IF(AR585>='Tax Tables'!AR$122,('Tax Tables'!AR$122-'Tax Tables'!AR$121)*'Tax Tables'!AR$123,0)),IF(AND(AR585>='Tax Tables'!AR$187,AR585<='Tax Tables'!AR$188),(AR585-'Tax Tables'!AR$187)*'Tax Tables'!AR$189,IF(AR585>='Tax Tables'!AR$188,('Tax Tables'!AR$188-'Tax Tables'!AR$187)*'Tax Tables'!AR$189,0))),IF(AND(AR585>='Tax Tables'!AR$187,AR585<='Tax Tables'!AR$188),(AR585-'Tax Tables'!AR$187)*'Tax Tables'!AR$189,IF(AR585>='Tax Tables'!AR$188,('Tax Tables'!AR$188-'Tax Tables'!AR$187)*'Tax Tables'!AR$189,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AS585>='Tax Tables'!AS$121,AS585<='Tax Tables'!AS$122),(AS585-'Tax Tables'!AS$121)*'Tax Tables'!AS$123,IF(AS585>='Tax Tables'!AS$122,('Tax Tables'!AS$122-'Tax Tables'!AS$121)*'Tax Tables'!AS$123,0)),IF(AND(AS585>='Tax Tables'!AS$187,AS585<='Tax Tables'!AS$188),(AS585-'Tax Tables'!AS$187)*'Tax Tables'!AS$189,IF(AS585>='Tax Tables'!AS$188,('Tax Tables'!AS$188-'Tax Tables'!AS$187)*'Tax Tables'!AS$189,0))),IF(AND(AS585>='Tax Tables'!AS$187,AS585<='Tax Tables'!AS$188),(AS585-'Tax Tables'!AS$187)*'Tax Tables'!AS$189,IF(AS585>='Tax Tables'!AS$188,('Tax Tables'!AS$188-'Tax Tables'!AS$187)*'Tax Tables'!AS$189,0))),0)/Round_To,0)*Round_To","v":0},null,null,null,null,null,{"$f":"+Details!F608-Base!F608","v":0},{"$f":"+Details!G608-Base!G608","v":0},{"$f":"+Details!H608-Base!H608","v":0},{"$f":"+Details!I608-Base!I608","v":0},{"$f":"+Details!J608-Base!J608","v":0},{"$f":"+Details!K608-Base!K608","v":0},{"$f":"+Details!L608-Base!L608","v":0},{"$f":"+Details!M608-Base!M608","v":0},{"$f":"+Details!N608-Base!N608","v":0},{"$f":"+Details!O608-Base!O608","v":0},{"$f":"+Details!P608-Base!P608","v":0},{"$f":"+Details!Q608-Base!Q608","v":0},{"$f":"+Details!R608-Base!R608","v":0},{"$f":"+Details!S608-Base!S608","v":0},{"$f":"+Details!T608-Base!T608","v":0},{"$f":"+Details!U608-Base!U608","v":0},{"$f":"+Details!V608-Base!V608","v":0},{"$f":"+Details!W608-Base!W608","v":0},{"$f":"+Details!X608-Base!X608","v":0},{"$f":"+Details!Y608-Base!Y608","v":0},{"$f":"+Details!Z608-Base!Z608","v":0},{"$f":"+Details!AA608-Base!AA608","v":0},{"$f":"+Details!AB608-Base!AB608","v":0},{"$f":"+Details!AC608-Base!AC608","v":0},{"$f":"+Details!AD608-Base!AD608","v":0},{"$f":"+Details!AE608-Base!AE608","v":0},{"$f":"+Details!AF608-Base!AF608","v":0},{"$f":"+Details!AG608-Base!AG608","v":0},{"$f":"+Details!AH608-Base!AH608","v":0},{"$f":"+Details!AI608-Base!AI608","v":0},{"$f":"+Details!AJ608-Base!AJ608","v":0},{"$f":"+Details!AK608-Base!AK608","v":0},{"$f":"+Details!AL608-Base!AL608","v":0},{"$f":"+Details!AM608-Base!AM608","v":0},{"$f":"+Details!AN608-Base!AN608","v":0},{"$f":"+Details!AO608-Base!AO608","v":0},{"$f":"+Details!AP608-Base!AP608","v":0},{"$f":"+Details!AQ608-Base!AQ608","v":0},{"$f":"+Details!AR608-Base!AR608","v":0},{"$f":"+Details!AS608-Base!AS608","v":0}]
["c",null,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Filing_Status=\"m\",Setup!$E$321,Setup!$H$321),\"\")","v":""},{"$f":"IF(Filing_Status=\"m\",TaxC_M_4R,TaxC_S_4R)","v":0.24},0,{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(F585>='Tax Tables'!F$126,F585<='Tax Tables'!F$127),(F585-'Tax Tables'!F$126)*'Tax Tables'!F$128,IF(F585>='Tax Tables'!F$127,('Tax Tables'!F$127-'Tax Tables'!F$126)*'Tax Tables'!F$128,0)),IF(AND(F585>='Tax Tables'!F$192,F585<='Tax Tables'!F$193),(F585-'Tax Tables'!F$192)*'Tax Tables'!F$194,IF(F585>='Tax Tables'!F$193,('Tax Tables'!F$193-'Tax Tables'!F$192)*'Tax Tables'!F$194,0))),IF(AND(F585>='Tax Tables'!F$192,F585<='Tax Tables'!F$193),(F585-'Tax Tables'!F$192)*'Tax Tables'!F$194,IF(F585>='Tax Tables'!F$193,('Tax Tables'!F$193-'Tax Tables'!F$192)*'Tax Tables'!F$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(G$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(G585>='Tax Tables'!G$126,G585<='Tax Tables'!G$127),(G585-'Tax Tables'!G$126)*'Tax Tables'!G$128,IF(G585>='Tax Tables'!G$127,('Tax Tables'!G$127-'Tax Tables'!G$126)*'Tax Tables'!G$128,0)),IF(AND(G585>='Tax Tables'!G$192,G585<='Tax Tables'!G$193),(G585-'Tax Tables'!G$192)*'Tax Tables'!G$194,IF(G585>='Tax Tables'!G$193,('Tax Tables'!G$193-'Tax Tables'!G$192)*'Tax Tables'!G$194,0))),IF(AND(G585>='Tax Tables'!G$192,G585<='Tax Tables'!G$193),(G585-'Tax Tables'!G$192)*'Tax Tables'!G$194,IF(G585>='Tax Tables'!G$193,('Tax Tables'!G$193-'Tax Tables'!G$192)*'Tax Tables'!G$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(H$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(H585>='Tax Tables'!H$126,H585<='Tax Tables'!H$127),(H585-'Tax Tables'!H$126)*'Tax Tables'!H$128,IF(H585>='Tax Tables'!H$127,('Tax Tables'!H$127-'Tax Tables'!H$126)*'Tax Tables'!H$128,0)),IF(AND(H585>='Tax Tables'!H$192,H585<='Tax Tables'!H$193),(H585-'Tax Tables'!H$192)*'Tax Tables'!H$194,IF(H585>='Tax Tables'!H$193,('Tax Tables'!H$193-'Tax Tables'!H$192)*'Tax Tables'!H$194,0))),IF(AND(H585>='Tax Tables'!H$192,H585<='Tax Tables'!H$193),(H585-'Tax Tables'!H$192)*'Tax Tables'!H$194,IF(H585>='Tax Tables'!H$193,('Tax Tables'!H$193-'Tax Tables'!H$192)*'Tax Tables'!H$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(I$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(I585>='Tax Tables'!I$126,I585<='Tax Tables'!I$127),(I585-'Tax Tables'!I$126)*'Tax Tables'!I$128,IF(I585>='Tax Tables'!I$127,('Tax Tables'!I$127-'Tax Tables'!I$126)*'Tax Tables'!I$128,0)),IF(AND(I585>='Tax Tables'!I$192,I585<='Tax Tables'!I$193),(I585-'Tax Tables'!I$192)*'Tax Tables'!I$194,IF(I585>='Tax Tables'!I$193,('Tax Tables'!I$193-'Tax Tables'!I$192)*'Tax Tables'!I$194,0))),IF(AND(I585>='Tax Tables'!I$192,I585<='Tax Tables'!I$193),(I585-'Tax Tables'!I$192)*'Tax Tables'!I$194,IF(I585>='Tax Tables'!I$193,('Tax Tables'!I$193-'Tax Tables'!I$192)*'Tax Tables'!I$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(J$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(J585>='Tax Tables'!J$126,J585<='Tax Tables'!J$127),(J585-'Tax Tables'!J$126)*'Tax Tables'!J$128,IF(J585>='Tax Tables'!J$127,('Tax Tables'!J$127-'Tax Tables'!J$126)*'Tax Tables'!J$128,0)),IF(AND(J585>='Tax Tables'!J$192,J585<='Tax Tables'!J$193),(J585-'Tax Tables'!J$192)*'Tax Tables'!J$194,IF(J585>='Tax Tables'!J$193,('Tax Tables'!J$193-'Tax Tables'!J$192)*'Tax Tables'!J$194,0))),IF(AND(J585>='Tax Tables'!J$192,J585<='Tax Tables'!J$193),(J585-'Tax Tables'!J$192)*'Tax Tables'!J$194,IF(J585>='Tax Tables'!J$193,('Tax Tables'!J$193-'Tax Tables'!J$192)*'Tax Tables'!J$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(K$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(K585>='Tax Tables'!K$126,K585<='Tax Tables'!K$127),(K585-'Tax Tables'!K$126)*'Tax Tables'!K$128,IF(K585>='Tax Tables'!K$127,('Tax Tables'!K$127-'Tax Tables'!K$126)*'Tax Tables'!K$128,0)),IF(AND(K585>='Tax Tables'!K$192,K585<='Tax Tables'!K$193),(K585-'Tax Tables'!K$192)*'Tax Tables'!K$194,IF(K585>='Tax Tables'!K$193,('Tax Tables'!K$193-'Tax Tables'!K$192)*'Tax Tables'!K$194,0))),IF(AND(K585>='Tax Tables'!K$192,K585<='Tax Tables'!K$193),(K585-'Tax Tables'!K$192)*'Tax Tables'!K$194,IF(K585>='Tax Tables'!K$193,('Tax Tables'!K$193-'Tax Tables'!K$192)*'Tax Tables'!K$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(L$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(L585>='Tax Tables'!L$126,L585<='Tax Tables'!L$127),(L585-'Tax Tables'!L$126)*'Tax Tables'!L$128,IF(L585>='Tax Tables'!L$127,('Tax Tables'!L$127-'Tax Tables'!L$126)*'Tax Tables'!L$128,0)),IF(AND(L585>='Tax Tables'!L$192,L585<='Tax Tables'!L$193),(L585-'Tax Tables'!L$192)*'Tax Tables'!L$194,IF(L585>='Tax Tables'!L$193,('Tax Tables'!L$193-'Tax Tables'!L$192)*'Tax Tables'!L$194,0))),IF(AND(L585>='Tax Tables'!L$192,L585<='Tax Tables'!L$193),(L585-'Tax Tables'!L$192)*'Tax Tables'!L$194,IF(L585>='Tax Tables'!L$193,('Tax Tables'!L$193-'Tax Tables'!L$192)*'Tax Tables'!L$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(M$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(M585>='Tax Tables'!M$126,M585<='Tax Tables'!M$127),(M585-'Tax Tables'!M$126)*'Tax Tables'!M$128,IF(M585>='Tax Tables'!M$127,('Tax Tables'!M$127-'Tax Tables'!M$126)*'Tax Tables'!M$128,0)),IF(AND(M585>='Tax Tables'!M$192,M585<='Tax Tables'!M$193),(M585-'Tax Tables'!M$192)*'Tax Tables'!M$194,IF(M585>='Tax Tables'!M$193,('Tax Tables'!M$193-'Tax Tables'!M$192)*'Tax Tables'!M$194,0))),IF(AND(M585>='Tax Tables'!M$192,M585<='Tax Tables'!M$193),(M585-'Tax Tables'!M$192)*'Tax Tables'!M$194,IF(M585>='Tax Tables'!M$193,('Tax Tables'!M$193-'Tax Tables'!M$192)*'Tax Tables'!M$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(N$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(N585>='Tax Tables'!N$126,N585<='Tax Tables'!N$127),(N585-'Tax Tables'!N$126)*'Tax Tables'!N$128,IF(N585>='Tax Tables'!N$127,('Tax Tables'!N$127-'Tax Tables'!N$126)*'Tax Tables'!N$128,0)),IF(AND(N585>='Tax Tables'!N$192,N585<='Tax Tables'!N$193),(N585-'Tax Tables'!N$192)*'Tax Tables'!N$194,IF(N585>='Tax Tables'!N$193,('Tax Tables'!N$193-'Tax Tables'!N$192)*'Tax Tables'!N$194,0))),IF(AND(N585>='Tax Tables'!N$192,N585<='Tax Tables'!N$193),(N585-'Tax Tables'!N$192)*'Tax Tables'!N$194,IF(N585>='Tax Tables'!N$193,('Tax Tables'!N$193-'Tax Tables'!N$192)*'Tax Tables'!N$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(O$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(O585>='Tax Tables'!O$126,O585<='Tax Tables'!O$127),(O585-'Tax Tables'!O$126)*'Tax Tables'!O$128,IF(O585>='Tax Tables'!O$127,('Tax Tables'!O$127-'Tax Tables'!O$126)*'Tax Tables'!O$128,0)),IF(AND(O585>='Tax Tables'!O$192,O585<='Tax Tables'!O$193),(O585-'Tax Tables'!O$192)*'Tax Tables'!O$194,IF(O585>='Tax Tables'!O$193,('Tax Tables'!O$193-'Tax Tables'!O$192)*'Tax Tables'!O$194,0))),IF(AND(O585>='Tax Tables'!O$192,O585<='Tax Tables'!O$193),(O585-'Tax Tables'!O$192)*'Tax Tables'!O$194,IF(O585>='Tax Tables'!O$193,('Tax Tables'!O$193-'Tax Tables'!O$192)*'Tax Tables'!O$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(P$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(P585>='Tax Tables'!P$126,P585<='Tax Tables'!P$127),(P585-'Tax Tables'!P$126)*'Tax Tables'!P$128,IF(P585>='Tax Tables'!P$127,('Tax Tables'!P$127-'Tax Tables'!P$126)*'Tax Tables'!P$128,0)),IF(AND(P585>='Tax Tables'!P$192,P585<='Tax Tables'!P$193),(P585-'Tax Tables'!P$192)*'Tax Tables'!P$194,IF(P585>='Tax Tables'!P$193,('Tax Tables'!P$193-'Tax Tables'!P$192)*'Tax Tables'!P$194,0))),IF(AND(P585>='Tax Tables'!P$192,P585<='Tax Tables'!P$193),(P585-'Tax Tables'!P$192)*'Tax Tables'!P$194,IF(P585>='Tax Tables'!P$193,('Tax Tables'!P$193-'Tax Tables'!P$192)*'Tax Tables'!P$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Q$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Q585>='Tax Tables'!Q$126,Q585<='Tax Tables'!Q$127),(Q585-'Tax Tables'!Q$126)*'Tax Tables'!Q$128,IF(Q585>='Tax Tables'!Q$127,('Tax Tables'!Q$127-'Tax Tables'!Q$126)*'Tax Tables'!Q$128,0)),IF(AND(Q585>='Tax Tables'!Q$192,Q585<='Tax Tables'!Q$193),(Q585-'Tax Tables'!Q$192)*'Tax Tables'!Q$194,IF(Q585>='Tax Tables'!Q$193,('Tax Tables'!Q$193-'Tax Tables'!Q$192)*'Tax Tables'!Q$194,0))),IF(AND(Q585>='Tax Tables'!Q$192,Q585<='Tax Tables'!Q$193),(Q585-'Tax Tables'!Q$192)*'Tax Tables'!Q$194,IF(Q585>='Tax Tables'!Q$193,('Tax Tables'!Q$193-'Tax Tables'!Q$192)*'Tax Tables'!Q$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(R$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(R585>='Tax Tables'!R$126,R585<='Tax Tables'!R$127),(R585-'Tax Tables'!R$126)*'Tax Tables'!R$128,IF(R585>='Tax Tables'!R$127,('Tax Tables'!R$127-'Tax Tables'!R$126)*'Tax Tables'!R$128,0)),IF(AND(R585>='Tax Tables'!R$192,R585<='Tax Tables'!R$193),(R585-'Tax Tables'!R$192)*'Tax Tables'!R$194,IF(R585>='Tax Tables'!R$193,('Tax Tables'!R$193-'Tax Tables'!R$192)*'Tax Tables'!R$194,0))),IF(AND(R585>='Tax Tables'!R$192,R585<='Tax Tables'!R$193),(R585-'Tax Tables'!R$192)*'Tax Tables'!R$194,IF(R585>='Tax Tables'!R$193,('Tax Tables'!R$193-'Tax Tables'!R$192)*'Tax Tables'!R$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(S$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(S585>='Tax Tables'!S$126,S585<='Tax Tables'!S$127),(S585-'Tax Tables'!S$126)*'Tax Tables'!S$128,IF(S585>='Tax Tables'!S$127,('Tax Tables'!S$127-'Tax Tables'!S$126)*'Tax Tables'!S$128,0)),IF(AND(S585>='Tax Tables'!S$192,S585<='Tax Tables'!S$193),(S585-'Tax Tables'!S$192)*'Tax Tables'!S$194,IF(S585>='Tax Tables'!S$193,('Tax Tables'!S$193-'Tax Tables'!S$192)*'Tax Tables'!S$194,0))),IF(AND(S585>='Tax Tables'!S$192,S585<='Tax Tables'!S$193),(S585-'Tax Tables'!S$192)*'Tax Tables'!S$194,IF(S585>='Tax Tables'!S$193,('Tax Tables'!S$193-'Tax Tables'!S$192)*'Tax Tables'!S$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(T$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(T585>='Tax Tables'!T$126,T585<='Tax Tables'!T$127),(T585-'Tax Tables'!T$126)*'Tax Tables'!T$128,IF(T585>='Tax Tables'!T$127,('Tax Tables'!T$127-'Tax Tables'!T$126)*'Tax Tables'!T$128,0)),IF(AND(T585>='Tax Tables'!T$192,T585<='Tax Tables'!T$193),(T585-'Tax Tables'!T$192)*'Tax Tables'!T$194,IF(T585>='Tax Tables'!T$193,('Tax Tables'!T$193-'Tax Tables'!T$192)*'Tax Tables'!T$194,0))),IF(AND(T585>='Tax Tables'!T$192,T585<='Tax Tables'!T$193),(T585-'Tax Tables'!T$192)*'Tax Tables'!T$194,IF(T585>='Tax Tables'!T$193,('Tax Tables'!T$193-'Tax Tables'!T$192)*'Tax Tables'!T$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(U$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(U585>='Tax Tables'!U$126,U585<='Tax Tables'!U$127),(U585-'Tax Tables'!U$126)*'Tax Tables'!U$128,IF(U585>='Tax Tables'!U$127,('Tax Tables'!U$127-'Tax Tables'!U$126)*'Tax Tables'!U$128,0)),IF(AND(U585>='Tax Tables'!U$192,U585<='Tax Tables'!U$193),(U585-'Tax Tables'!U$192)*'Tax Tables'!U$194,IF(U585>='Tax Tables'!U$193,('Tax Tables'!U$193-'Tax Tables'!U$192)*'Tax Tables'!U$194,0))),IF(AND(U585>='Tax Tables'!U$192,U585<='Tax Tables'!U$193),(U585-'Tax Tables'!U$192)*'Tax Tables'!U$194,IF(U585>='Tax Tables'!U$193,('Tax Tables'!U$193-'Tax Tables'!U$192)*'Tax Tables'!U$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(V$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(V585>='Tax Tables'!V$126,V585<='Tax Tables'!V$127),(V585-'Tax Tables'!V$126)*'Tax Tables'!V$128,IF(V585>='Tax Tables'!V$127,('Tax Tables'!V$127-'Tax Tables'!V$126)*'Tax Tables'!V$128,0)),IF(AND(V585>='Tax Tables'!V$192,V585<='Tax Tables'!V$193),(V585-'Tax Tables'!V$192)*'Tax Tables'!V$194,IF(V585>='Tax Tables'!V$193,('Tax Tables'!V$193-'Tax Tables'!V$192)*'Tax Tables'!V$194,0))),IF(AND(V585>='Tax Tables'!V$192,V585<='Tax Tables'!V$193),(V585-'Tax Tables'!V$192)*'Tax Tables'!V$194,IF(V585>='Tax Tables'!V$193,('Tax Tables'!V$193-'Tax Tables'!V$192)*'Tax Tables'!V$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(W$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(W585>='Tax Tables'!W$126,W585<='Tax Tables'!W$127),(W585-'Tax Tables'!W$126)*'Tax Tables'!W$128,IF(W585>='Tax Tables'!W$127,('Tax Tables'!W$127-'Tax Tables'!W$126)*'Tax Tables'!W$128,0)),IF(AND(W585>='Tax Tables'!W$192,W585<='Tax Tables'!W$193),(W585-'Tax Tables'!W$192)*'Tax Tables'!W$194,IF(W585>='Tax Tables'!W$193,('Tax Tables'!W$193-'Tax Tables'!W$192)*'Tax Tables'!W$194,0))),IF(AND(W585>='Tax Tables'!W$192,W585<='Tax Tables'!W$193),(W585-'Tax Tables'!W$192)*'Tax Tables'!W$194,IF(W585>='Tax Tables'!W$193,('Tax Tables'!W$193-'Tax Tables'!W$192)*'Tax Tables'!W$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(X$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(X585>='Tax Tables'!X$126,X585<='Tax Tables'!X$127),(X585-'Tax Tables'!X$126)*'Tax Tables'!X$128,IF(X585>='Tax Tables'!X$127,('Tax Tables'!X$127-'Tax Tables'!X$126)*'Tax Tables'!X$128,0)),IF(AND(X585>='Tax Tables'!X$192,X585<='Tax Tables'!X$193),(X585-'Tax Tables'!X$192)*'Tax Tables'!X$194,IF(X585>='Tax Tables'!X$193,('Tax Tables'!X$193-'Tax Tables'!X$192)*'Tax Tables'!X$194,0))),IF(AND(X585>='Tax Tables'!X$192,X585<='Tax Tables'!X$193),(X585-'Tax Tables'!X$192)*'Tax Tables'!X$194,IF(X585>='Tax Tables'!X$193,('Tax Tables'!X$193-'Tax Tables'!X$192)*'Tax Tables'!X$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Y$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Y585>='Tax Tables'!Y$126,Y585<='Tax Tables'!Y$127),(Y585-'Tax Tables'!Y$126)*'Tax Tables'!Y$128,IF(Y585>='Tax Tables'!Y$127,('Tax Tables'!Y$127-'Tax Tables'!Y$126)*'Tax Tables'!Y$128,0)),IF(AND(Y585>='Tax Tables'!Y$192,Y585<='Tax Tables'!Y$193),(Y585-'Tax Tables'!Y$192)*'Tax Tables'!Y$194,IF(Y585>='Tax Tables'!Y$193,('Tax Tables'!Y$193-'Tax Tables'!Y$192)*'Tax Tables'!Y$194,0))),IF(AND(Y585>='Tax Tables'!Y$192,Y585<='Tax Tables'!Y$193),(Y585-'Tax Tables'!Y$192)*'Tax Tables'!Y$194,IF(Y585>='Tax Tables'!Y$193,('Tax Tables'!Y$193-'Tax Tables'!Y$192)*'Tax Tables'!Y$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Z$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Z585>='Tax Tables'!Z$126,Z585<='Tax Tables'!Z$127),(Z585-'Tax Tables'!Z$126)*'Tax Tables'!Z$128,IF(Z585>='Tax Tables'!Z$127,('Tax Tables'!Z$127-'Tax Tables'!Z$126)*'Tax Tables'!Z$128,0)),IF(AND(Z585>='Tax Tables'!Z$192,Z585<='Tax Tables'!Z$193),(Z585-'Tax Tables'!Z$192)*'Tax Tables'!Z$194,IF(Z585>='Tax Tables'!Z$193,('Tax Tables'!Z$193-'Tax Tables'!Z$192)*'Tax Tables'!Z$194,0))),IF(AND(Z585>='Tax Tables'!Z$192,Z585<='Tax Tables'!Z$193),(Z585-'Tax Tables'!Z$192)*'Tax Tables'!Z$194,IF(Z585>='Tax Tables'!Z$193,('Tax Tables'!Z$193-'Tax Tables'!Z$192)*'Tax Tables'!Z$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AA$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AA585>='Tax Tables'!AA$126,AA585<='Tax Tables'!AA$127),(AA585-'Tax Tables'!AA$126)*'Tax Tables'!AA$128,IF(AA585>='Tax Tables'!AA$127,('Tax Tables'!AA$127-'Tax Tables'!AA$126)*'Tax Tables'!AA$128,0)),IF(AND(AA585>='Tax Tables'!AA$192,AA585<='Tax Tables'!AA$193),(AA585-'Tax Tables'!AA$192)*'Tax Tables'!AA$194,IF(AA585>='Tax Tables'!AA$193,('Tax Tables'!AA$193-'Tax Tables'!AA$192)*'Tax Tables'!AA$194,0))),IF(AND(AA585>='Tax Tables'!AA$192,AA585<='Tax Tables'!AA$193),(AA585-'Tax Tables'!AA$192)*'Tax Tables'!AA$194,IF(AA585>='Tax Tables'!AA$193,('Tax Tables'!AA$193-'Tax Tables'!AA$192)*'Tax Tables'!AA$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AB$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AB585>='Tax Tables'!AB$126,AB585<='Tax Tables'!AB$127),(AB585-'Tax Tables'!AB$126)*'Tax Tables'!AB$128,IF(AB585>='Tax Tables'!AB$127,('Tax Tables'!AB$127-'Tax Tables'!AB$126)*'Tax Tables'!AB$128,0)),IF(AND(AB585>='Tax Tables'!AB$192,AB585<='Tax Tables'!AB$193),(AB585-'Tax Tables'!AB$192)*'Tax Tables'!AB$194,IF(AB585>='Tax Tables'!AB$193,('Tax Tables'!AB$193-'Tax Tables'!AB$192)*'Tax Tables'!AB$194,0))),IF(AND(AB585>='Tax Tables'!AB$192,AB585<='Tax Tables'!AB$193),(AB585-'Tax Tables'!AB$192)*'Tax Tables'!AB$194,IF(AB585>='Tax Tables'!AB$193,('Tax Tables'!AB$193-'Tax Tables'!AB$192)*'Tax Tables'!AB$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AC$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AC585>='Tax Tables'!AC$126,AC585<='Tax Tables'!AC$127),(AC585-'Tax Tables'!AC$126)*'Tax Tables'!AC$128,IF(AC585>='Tax Tables'!AC$127,('Tax Tables'!AC$127-'Tax Tables'!AC$126)*'Tax Tables'!AC$128,0)),IF(AND(AC585>='Tax Tables'!AC$192,AC585<='Tax Tables'!AC$193),(AC585-'Tax Tables'!AC$192)*'Tax Tables'!AC$194,IF(AC585>='Tax Tables'!AC$193,('Tax Tables'!AC$193-'Tax Tables'!AC$192)*'Tax Tables'!AC$194,0))),IF(AND(AC585>='Tax Tables'!AC$192,AC585<='Tax Tables'!AC$193),(AC585-'Tax Tables'!AC$192)*'Tax Tables'!AC$194,IF(AC585>='Tax Tables'!AC$193,('Tax Tables'!AC$193-'Tax Tables'!AC$192)*'Tax Tables'!AC$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AD$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AD585>='Tax Tables'!AD$126,AD585<='Tax Tables'!AD$127),(AD585-'Tax Tables'!AD$126)*'Tax Tables'!AD$128,IF(AD585>='Tax Tables'!AD$127,('Tax Tables'!AD$127-'Tax Tables'!AD$126)*'Tax Tables'!AD$128,0)),IF(AND(AD585>='Tax Tables'!AD$192,AD585<='Tax Tables'!AD$193),(AD585-'Tax Tables'!AD$192)*'Tax Tables'!AD$194,IF(AD585>='Tax Tables'!AD$193,('Tax Tables'!AD$193-'Tax Tables'!AD$192)*'Tax Tables'!AD$194,0))),IF(AND(AD585>='Tax Tables'!AD$192,AD585<='Tax Tables'!AD$193),(AD585-'Tax Tables'!AD$192)*'Tax Tables'!AD$194,IF(AD585>='Tax Tables'!AD$193,('Tax Tables'!AD$193-'Tax Tables'!AD$192)*'Tax Tables'!AD$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AE$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AE585>='Tax Tables'!AE$126,AE585<='Tax Tables'!AE$127),(AE585-'Tax Tables'!AE$126)*'Tax Tables'!AE$128,IF(AE585>='Tax Tables'!AE$127,('Tax Tables'!AE$127-'Tax Tables'!AE$126)*'Tax Tables'!AE$128,0)),IF(AND(AE585>='Tax Tables'!AE$192,AE585<='Tax Tables'!AE$193),(AE585-'Tax Tables'!AE$192)*'Tax Tables'!AE$194,IF(AE585>='Tax Tables'!AE$193,('Tax Tables'!AE$193-'Tax Tables'!AE$192)*'Tax Tables'!AE$194,0))),IF(AND(AE585>='Tax Tables'!AE$192,AE585<='Tax Tables'!AE$193),(AE585-'Tax Tables'!AE$192)*'Tax Tables'!AE$194,IF(AE585>='Tax Tables'!AE$193,('Tax Tables'!AE$193-'Tax Tables'!AE$192)*'Tax Tables'!AE$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AF$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AF585>='Tax Tables'!AF$126,AF585<='Tax Tables'!AF$127),(AF585-'Tax Tables'!AF$126)*'Tax Tables'!AF$128,IF(AF585>='Tax Tables'!AF$127,('Tax Tables'!AF$127-'Tax Tables'!AF$126)*'Tax Tables'!AF$128,0)),IF(AND(AF585>='Tax Tables'!AF$192,AF585<='Tax Tables'!AF$193),(AF585-'Tax Tables'!AF$192)*'Tax Tables'!AF$194,IF(AF585>='Tax Tables'!AF$193,('Tax Tables'!AF$193-'Tax Tables'!AF$192)*'Tax Tables'!AF$194,0))),IF(AND(AF585>='Tax Tables'!AF$192,AF585<='Tax Tables'!AF$193),(AF585-'Tax Tables'!AF$192)*'Tax Tables'!AF$194,IF(AF585>='Tax Tables'!AF$193,('Tax Tables'!AF$193-'Tax Tables'!AF$192)*'Tax Tables'!AF$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AG$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AG585>='Tax Tables'!AG$126,AG585<='Tax Tables'!AG$127),(AG585-'Tax Tables'!AG$126)*'Tax Tables'!AG$128,IF(AG585>='Tax Tables'!AG$127,('Tax Tables'!AG$127-'Tax Tables'!AG$126)*'Tax Tables'!AG$128,0)),IF(AND(AG585>='Tax Tables'!AG$192,AG585<='Tax Tables'!AG$193),(AG585-'Tax Tables'!AG$192)*'Tax Tables'!AG$194,IF(AG585>='Tax Tables'!AG$193,('Tax Tables'!AG$193-'Tax Tables'!AG$192)*'Tax Tables'!AG$194,0))),IF(AND(AG585>='Tax Tables'!AG$192,AG585<='Tax Tables'!AG$193),(AG585-'Tax Tables'!AG$192)*'Tax Tables'!AG$194,IF(AG585>='Tax Tables'!AG$193,('Tax Tables'!AG$193-'Tax Tables'!AG$192)*'Tax Tables'!AG$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AH$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AH585>='Tax Tables'!AH$126,AH585<='Tax Tables'!AH$127),(AH585-'Tax Tables'!AH$126)*'Tax Tables'!AH$128,IF(AH585>='Tax Tables'!AH$127,('Tax Tables'!AH$127-'Tax Tables'!AH$126)*'Tax Tables'!AH$128,0)),IF(AND(AH585>='Tax Tables'!AH$192,AH585<='Tax Tables'!AH$193),(AH585-'Tax Tables'!AH$192)*'Tax Tables'!AH$194,IF(AH585>='Tax Tables'!AH$193,('Tax Tables'!AH$193-'Tax Tables'!AH$192)*'Tax Tables'!AH$194,0))),IF(AND(AH585>='Tax Tables'!AH$192,AH585<='Tax Tables'!AH$193),(AH585-'Tax Tables'!AH$192)*'Tax Tables'!AH$194,IF(AH585>='Tax Tables'!AH$193,('Tax Tables'!AH$193-'Tax Tables'!AH$192)*'Tax Tables'!AH$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AI$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AI585>='Tax Tables'!AI$126,AI585<='Tax Tables'!AI$127),(AI585-'Tax Tables'!AI$126)*'Tax Tables'!AI$128,IF(AI585>='Tax Tables'!AI$127,('Tax Tables'!AI$127-'Tax Tables'!AI$126)*'Tax Tables'!AI$128,0)),IF(AND(AI585>='Tax Tables'!AI$192,AI585<='Tax Tables'!AI$193),(AI585-'Tax Tables'!AI$192)*'Tax Tables'!AI$194,IF(AI585>='Tax Tables'!AI$193,('Tax Tables'!AI$193-'Tax Tables'!AI$192)*'Tax Tables'!AI$194,0))),IF(AND(AI585>='Tax Tables'!AI$192,AI585<='Tax Tables'!AI$193),(AI585-'Tax Tables'!AI$192)*'Tax Tables'!AI$194,IF(AI585>='Tax Tables'!AI$193,('Tax Tables'!AI$193-'Tax Tables'!AI$192)*'Tax Tables'!AI$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AJ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AJ585>='Tax Tables'!AJ$126,AJ585<='Tax Tables'!AJ$127),(AJ585-'Tax Tables'!AJ$126)*'Tax Tables'!AJ$128,IF(AJ585>='Tax Tables'!AJ$127,('Tax Tables'!AJ$127-'Tax Tables'!AJ$126)*'Tax Tables'!AJ$128,0)),IF(AND(AJ585>='Tax Tables'!AJ$192,AJ585<='Tax Tables'!AJ$193),(AJ585-'Tax Tables'!AJ$192)*'Tax Tables'!AJ$194,IF(AJ585>='Tax Tables'!AJ$193,('Tax Tables'!AJ$193-'Tax Tables'!AJ$192)*'Tax Tables'!AJ$194,0))),IF(AND(AJ585>='Tax Tables'!AJ$192,AJ585<='Tax Tables'!AJ$193),(AJ585-'Tax Tables'!AJ$192)*'Tax Tables'!AJ$194,IF(AJ585>='Tax Tables'!AJ$193,('Tax Tables'!AJ$193-'Tax Tables'!AJ$192)*'Tax Tables'!AJ$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AK$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AK585>='Tax Tables'!AK$126,AK585<='Tax Tables'!AK$127),(AK585-'Tax Tables'!AK$126)*'Tax Tables'!AK$128,IF(AK585>='Tax Tables'!AK$127,('Tax Tables'!AK$127-'Tax Tables'!AK$126)*'Tax Tables'!AK$128,0)),IF(AND(AK585>='Tax Tables'!AK$192,AK585<='Tax Tables'!AK$193),(AK585-'Tax Tables'!AK$192)*'Tax Tables'!AK$194,IF(AK585>='Tax Tables'!AK$193,('Tax Tables'!AK$193-'Tax Tables'!AK$192)*'Tax Tables'!AK$194,0))),IF(AND(AK585>='Tax Tables'!AK$192,AK585<='Tax Tables'!AK$193),(AK585-'Tax Tables'!AK$192)*'Tax Tables'!AK$194,IF(AK585>='Tax Tables'!AK$193,('Tax Tables'!AK$193-'Tax Tables'!AK$192)*'Tax Tables'!AK$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AL$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AL585>='Tax Tables'!AL$126,AL585<='Tax Tables'!AL$127),(AL585-'Tax Tables'!AL$126)*'Tax Tables'!AL$128,IF(AL585>='Tax Tables'!AL$127,('Tax Tables'!AL$127-'Tax Tables'!AL$126)*'Tax Tables'!AL$128,0)),IF(AND(AL585>='Tax Tables'!AL$192,AL585<='Tax Tables'!AL$193),(AL585-'Tax Tables'!AL$192)*'Tax Tables'!AL$194,IF(AL585>='Tax Tables'!AL$193,('Tax Tables'!AL$193-'Tax Tables'!AL$192)*'Tax Tables'!AL$194,0))),IF(AND(AL585>='Tax Tables'!AL$192,AL585<='Tax Tables'!AL$193),(AL585-'Tax Tables'!AL$192)*'Tax Tables'!AL$194,IF(AL585>='Tax Tables'!AL$193,('Tax Tables'!AL$193-'Tax Tables'!AL$192)*'Tax Tables'!AL$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AM$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AM585>='Tax Tables'!AM$126,AM585<='Tax Tables'!AM$127),(AM585-'Tax Tables'!AM$126)*'Tax Tables'!AM$128,IF(AM585>='Tax Tables'!AM$127,('Tax Tables'!AM$127-'Tax Tables'!AM$126)*'Tax Tables'!AM$128,0)),IF(AND(AM585>='Tax Tables'!AM$192,AM585<='Tax Tables'!AM$193),(AM585-'Tax Tables'!AM$192)*'Tax Tables'!AM$194,IF(AM585>='Tax Tables'!AM$193,('Tax Tables'!AM$193-'Tax Tables'!AM$192)*'Tax Tables'!AM$194,0))),IF(AND(AM585>='Tax Tables'!AM$192,AM585<='Tax Tables'!AM$193),(AM585-'Tax Tables'!AM$192)*'Tax Tables'!AM$194,IF(AM585>='Tax Tables'!AM$193,('Tax Tables'!AM$193-'Tax Tables'!AM$192)*'Tax Tables'!AM$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AN$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AN585>='Tax Tables'!AN$126,AN585<='Tax Tables'!AN$127),(AN585-'Tax Tables'!AN$126)*'Tax Tables'!AN$128,IF(AN585>='Tax Tables'!AN$127,('Tax Tables'!AN$127-'Tax Tables'!AN$126)*'Tax Tables'!AN$128,0)),IF(AND(AN585>='Tax Tables'!AN$192,AN585<='Tax Tables'!AN$193),(AN585-'Tax Tables'!AN$192)*'Tax Tables'!AN$194,IF(AN585>='Tax Tables'!AN$193,('Tax Tables'!AN$193-'Tax Tables'!AN$192)*'Tax Tables'!AN$194,0))),IF(AND(AN585>='Tax Tables'!AN$192,AN585<='Tax Tables'!AN$193),(AN585-'Tax Tables'!AN$192)*'Tax Tables'!AN$194,IF(AN585>='Tax Tables'!AN$193,('Tax Tables'!AN$193-'Tax Tables'!AN$192)*'Tax Tables'!AN$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AO$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AO585>='Tax Tables'!AO$126,AO585<='Tax Tables'!AO$127),(AO585-'Tax Tables'!AO$126)*'Tax Tables'!AO$128,IF(AO585>='Tax Tables'!AO$127,('Tax Tables'!AO$127-'Tax Tables'!AO$126)*'Tax Tables'!AO$128,0)),IF(AND(AO585>='Tax Tables'!AO$192,AO585<='Tax Tables'!AO$193),(AO585-'Tax Tables'!AO$192)*'Tax Tables'!AO$194,IF(AO585>='Tax Tables'!AO$193,('Tax Tables'!AO$193-'Tax Tables'!AO$192)*'Tax Tables'!AO$194,0))),IF(AND(AO585>='Tax Tables'!AO$192,AO585<='Tax Tables'!AO$193),(AO585-'Tax Tables'!AO$192)*'Tax Tables'!AO$194,IF(AO585>='Tax Tables'!AO$193,('Tax Tables'!AO$193-'Tax Tables'!AO$192)*'Tax Tables'!AO$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AP$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AP585>='Tax Tables'!AP$126,AP585<='Tax Tables'!AP$127),(AP585-'Tax Tables'!AP$126)*'Tax Tables'!AP$128,IF(AP585>='Tax Tables'!AP$127,('Tax Tables'!AP$127-'Tax Tables'!AP$126)*'Tax Tables'!AP$128,0)),IF(AND(AP585>='Tax Tables'!AP$192,AP585<='Tax Tables'!AP$193),(AP585-'Tax Tables'!AP$192)*'Tax Tables'!AP$194,IF(AP585>='Tax Tables'!AP$193,('Tax Tables'!AP$193-'Tax Tables'!AP$192)*'Tax Tables'!AP$194,0))),IF(AND(AP585>='Tax Tables'!AP$192,AP585<='Tax Tables'!AP$193),(AP585-'Tax Tables'!AP$192)*'Tax Tables'!AP$194,IF(AP585>='Tax Tables'!AP$193,('Tax Tables'!AP$193-'Tax Tables'!AP$192)*'Tax Tables'!AP$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AQ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AQ585>='Tax Tables'!AQ$126,AQ585<='Tax Tables'!AQ$127),(AQ585-'Tax Tables'!AQ$126)*'Tax Tables'!AQ$128,IF(AQ585>='Tax Tables'!AQ$127,('Tax Tables'!AQ$127-'Tax Tables'!AQ$126)*'Tax Tables'!AQ$128,0)),IF(AND(AQ585>='Tax Tables'!AQ$192,AQ585<='Tax Tables'!AQ$193),(AQ585-'Tax Tables'!AQ$192)*'Tax Tables'!AQ$194,IF(AQ585>='Tax Tables'!AQ$193,('Tax Tables'!AQ$193-'Tax Tables'!AQ$192)*'Tax Tables'!AQ$194,0))),IF(AND(AQ585>='Tax Tables'!AQ$192,AQ585<='Tax Tables'!AQ$193),(AQ585-'Tax Tables'!AQ$192)*'Tax Tables'!AQ$194,IF(AQ585>='Tax Tables'!AQ$193,('Tax Tables'!AQ$193-'Tax Tables'!AQ$192)*'Tax Tables'!AQ$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AR$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AR585>='Tax Tables'!AR$126,AR585<='Tax Tables'!AR$127),(AR585-'Tax Tables'!AR$126)*'Tax Tables'!AR$128,IF(AR585>='Tax Tables'!AR$127,('Tax Tables'!AR$127-'Tax Tables'!AR$126)*'Tax Tables'!AR$128,0)),IF(AND(AR585>='Tax Tables'!AR$192,AR585<='Tax Tables'!AR$193),(AR585-'Tax Tables'!AR$192)*'Tax Tables'!AR$194,IF(AR585>='Tax Tables'!AR$193,('Tax Tables'!AR$193-'Tax Tables'!AR$192)*'Tax Tables'!AR$194,0))),IF(AND(AR585>='Tax Tables'!AR$192,AR585<='Tax Tables'!AR$193),(AR585-'Tax Tables'!AR$192)*'Tax Tables'!AR$194,IF(AR585>='Tax Tables'!AR$193,('Tax Tables'!AR$193-'Tax Tables'!AR$192)*'Tax Tables'!AR$194,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AS585>='Tax Tables'!AS$126,AS585<='Tax Tables'!AS$127),(AS585-'Tax Tables'!AS$126)*'Tax Tables'!AS$128,IF(AS585>='Tax Tables'!AS$127,('Tax Tables'!AS$127-'Tax Tables'!AS$126)*'Tax Tables'!AS$128,0)),IF(AND(AS585>='Tax Tables'!AS$192,AS585<='Tax Tables'!AS$193),(AS585-'Tax Tables'!AS$192)*'Tax Tables'!AS$194,IF(AS585>='Tax Tables'!AS$193,('Tax Tables'!AS$193-'Tax Tables'!AS$192)*'Tax Tables'!AS$194,0))),IF(AND(AS585>='Tax Tables'!AS$192,AS585<='Tax Tables'!AS$193),(AS585-'Tax Tables'!AS$192)*'Tax Tables'!AS$194,IF(AS585>='Tax Tables'!AS$193,('Tax Tables'!AS$193-'Tax Tables'!AS$192)*'Tax Tables'!AS$194,0))),0)/Round_To,0)*Round_To","v":0},null,null,null,null,null,{"$f":"+Details!F609-Base!F609","v":0},{"$f":"+Details!G609-Base!G609","v":0},{"$f":"+Details!H609-Base!H609","v":0},{"$f":"+Details!I609-Base!I609","v":0},{"$f":"+Details!J609-Base!J609","v":0},{"$f":"+Details!K609-Base!K609","v":0},{"$f":"+Details!L609-Base!L609","v":0},{"$f":"+Details!M609-Base!M609","v":0},{"$f":"+Details!N609-Base!N609","v":0},{"$f":"+Details!O609-Base!O609","v":0},{"$f":"+Details!P609-Base!P609","v":0},{"$f":"+Details!Q609-Base!Q609","v":0},{"$f":"+Details!R609-Base!R609","v":0},{"$f":"+Details!S609-Base!S609","v":0},{"$f":"+Details!T609-Base!T609","v":0},{"$f":"+Details!U609-Base!U609","v":0},{"$f":"+Details!V609-Base!V609","v":0},{"$f":"+Details!W609-Base!W609","v":0},{"$f":"+Details!X609-Base!X609","v":0},{"$f":"+Details!Y609-Base!Y609","v":0},{"$f":"+Details!Z609-Base!Z609","v":0},{"$f":"+Details!AA609-Base!AA609","v":0},{"$f":"+Details!AB609-Base!AB609","v":0},{"$f":"+Details!AC609-Base!AC609","v":0},{"$f":"+Details!AD609-Base!AD609","v":0},{"$f":"+Details!AE609-Base!AE609","v":0},{"$f":"+Details!AF609-Base!AF609","v":0},{"$f":"+Details!AG609-Base!AG609","v":0},{"$f":"+Details!AH609-Base!AH609","v":0},{"$f":"+Details!AI609-Base!AI609","v":0},{"$f":"+Details!AJ609-Base!AJ609","v":0},{"$f":"+Details!AK609-Base!AK609","v":0},{"$f":"+Details!AL609-Base!AL609","v":0},{"$f":"+Details!AM609-Base!AM609","v":0},{"$f":"+Details!AN609-Base!AN609","v":0},{"$f":"+Details!AO609-Base!AO609","v":0},{"$f":"+Details!AP609-Base!AP609","v":0},{"$f":"+Details!AQ609-Base!AQ609","v":0},{"$f":"+Details!AR609-Base!AR609","v":0},{"$f":"+Details!AS609-Base!AS609","v":0}]
["c",null,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Filing_Status=\"m\",Setup!$E$322,Setup!$H$322),\"\")","v":""},{"$f":"IF(Filing_Status=\"m\",TaxC_M_5R,TaxC_S_5R)","v":0.32},0,{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(F585>='Tax Tables'!F$131,F585<='Tax Tables'!F$132),(F585-'Tax Tables'!F$131)*'Tax Tables'!F$133,IF(F585>='Tax Tables'!F$132,('Tax Tables'!F$132-'Tax Tables'!F$131)*'Tax Tables'!F$133,0)),IF(AND(F585>='Tax Tables'!F$197,F585<='Tax Tables'!F$198),(F585-'Tax Tables'!F$197)*'Tax Tables'!F$199,IF(F585>='Tax Tables'!F$198,('Tax Tables'!F$198-'Tax Tables'!F$197)*'Tax Tables'!F$199,0))),IF(AND(F585>='Tax Tables'!F$197,F585<='Tax Tables'!F$198),(F585-'Tax Tables'!F$197)*'Tax Tables'!F$199,IF(F585>='Tax Tables'!F$198,('Tax Tables'!F$198-'Tax Tables'!F$197)*'Tax Tables'!F$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(G$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(G585>='Tax Tables'!G$131,G585<='Tax Tables'!G$132),(G585-'Tax Tables'!G$131)*'Tax Tables'!G$133,IF(G585>='Tax Tables'!G$132,('Tax Tables'!G$132-'Tax Tables'!G$131)*'Tax Tables'!G$133,0)),IF(AND(G585>='Tax Tables'!G$197,G585<='Tax Tables'!G$198),(G585-'Tax Tables'!G$197)*'Tax Tables'!G$199,IF(G585>='Tax Tables'!G$198,('Tax Tables'!G$198-'Tax Tables'!G$197)*'Tax Tables'!G$199,0))),IF(AND(G585>='Tax Tables'!G$197,G585<='Tax Tables'!G$198),(G585-'Tax Tables'!G$197)*'Tax Tables'!G$199,IF(G585>='Tax Tables'!G$198,('Tax Tables'!G$198-'Tax Tables'!G$197)*'Tax Tables'!G$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(H$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(H585>='Tax Tables'!H$131,H585<='Tax Tables'!H$132),(H585-'Tax Tables'!H$131)*'Tax Tables'!H$133,IF(H585>='Tax Tables'!H$132,('Tax Tables'!H$132-'Tax Tables'!H$131)*'Tax Tables'!H$133,0)),IF(AND(H585>='Tax Tables'!H$197,H585<='Tax Tables'!H$198),(H585-'Tax Tables'!H$197)*'Tax Tables'!H$199,IF(H585>='Tax Tables'!H$198,('Tax Tables'!H$198-'Tax Tables'!H$197)*'Tax Tables'!H$199,0))),IF(AND(H585>='Tax Tables'!H$197,H585<='Tax Tables'!H$198),(H585-'Tax Tables'!H$197)*'Tax Tables'!H$199,IF(H585>='Tax Tables'!H$198,('Tax Tables'!H$198-'Tax Tables'!H$197)*'Tax Tables'!H$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(I$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(I585>='Tax Tables'!I$131,I585<='Tax Tables'!I$132),(I585-'Tax Tables'!I$131)*'Tax Tables'!I$133,IF(I585>='Tax Tables'!I$132,('Tax Tables'!I$132-'Tax Tables'!I$131)*'Tax Tables'!I$133,0)),IF(AND(I585>='Tax Tables'!I$197,I585<='Tax Tables'!I$198),(I585-'Tax Tables'!I$197)*'Tax Tables'!I$199,IF(I585>='Tax Tables'!I$198,('Tax Tables'!I$198-'Tax Tables'!I$197)*'Tax Tables'!I$199,0))),IF(AND(I585>='Tax Tables'!I$197,I585<='Tax Tables'!I$198),(I585-'Tax Tables'!I$197)*'Tax Tables'!I$199,IF(I585>='Tax Tables'!I$198,('Tax Tables'!I$198-'Tax Tables'!I$197)*'Tax Tables'!I$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(J$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(J585>='Tax Tables'!J$131,J585<='Tax Tables'!J$132),(J585-'Tax Tables'!J$131)*'Tax Tables'!J$133,IF(J585>='Tax Tables'!J$132,('Tax Tables'!J$132-'Tax Tables'!J$131)*'Tax Tables'!J$133,0)),IF(AND(J585>='Tax Tables'!J$197,J585<='Tax Tables'!J$198),(J585-'Tax Tables'!J$197)*'Tax Tables'!J$199,IF(J585>='Tax Tables'!J$198,('Tax Tables'!J$198-'Tax Tables'!J$197)*'Tax Tables'!J$199,0))),IF(AND(J585>='Tax Tables'!J$197,J585<='Tax Tables'!J$198),(J585-'Tax Tables'!J$197)*'Tax Tables'!J$199,IF(J585>='Tax Tables'!J$198,('Tax Tables'!J$198-'Tax Tables'!J$197)*'Tax Tables'!J$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(K$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(K585>='Tax Tables'!K$131,K585<='Tax Tables'!K$132),(K585-'Tax Tables'!K$131)*'Tax Tables'!K$133,IF(K585>='Tax Tables'!K$132,('Tax Tables'!K$132-'Tax Tables'!K$131)*'Tax Tables'!K$133,0)),IF(AND(K585>='Tax Tables'!K$197,K585<='Tax Tables'!K$198),(K585-'Tax Tables'!K$197)*'Tax Tables'!K$199,IF(K585>='Tax Tables'!K$198,('Tax Tables'!K$198-'Tax Tables'!K$197)*'Tax Tables'!K$199,0))),IF(AND(K585>='Tax Tables'!K$197,K585<='Tax Tables'!K$198),(K585-'Tax Tables'!K$197)*'Tax Tables'!K$199,IF(K585>='Tax Tables'!K$198,('Tax Tables'!K$198-'Tax Tables'!K$197)*'Tax Tables'!K$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(L$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(L585>='Tax Tables'!L$131,L585<='Tax Tables'!L$132),(L585-'Tax Tables'!L$131)*'Tax Tables'!L$133,IF(L585>='Tax Tables'!L$132,('Tax Tables'!L$132-'Tax Tables'!L$131)*'Tax Tables'!L$133,0)),IF(AND(L585>='Tax Tables'!L$197,L585<='Tax Tables'!L$198),(L585-'Tax Tables'!L$197)*'Tax Tables'!L$199,IF(L585>='Tax Tables'!L$198,('Tax Tables'!L$198-'Tax Tables'!L$197)*'Tax Tables'!L$199,0))),IF(AND(L585>='Tax Tables'!L$197,L585<='Tax Tables'!L$198),(L585-'Tax Tables'!L$197)*'Tax Tables'!L$199,IF(L585>='Tax Tables'!L$198,('Tax Tables'!L$198-'Tax Tables'!L$197)*'Tax Tables'!L$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(M$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(M585>='Tax Tables'!M$131,M585<='Tax Tables'!M$132),(M585-'Tax Tables'!M$131)*'Tax Tables'!M$133,IF(M585>='Tax Tables'!M$132,('Tax Tables'!M$132-'Tax Tables'!M$131)*'Tax Tables'!M$133,0)),IF(AND(M585>='Tax Tables'!M$197,M585<='Tax Tables'!M$198),(M585-'Tax Tables'!M$197)*'Tax Tables'!M$199,IF(M585>='Tax Tables'!M$198,('Tax Tables'!M$198-'Tax Tables'!M$197)*'Tax Tables'!M$199,0))),IF(AND(M585>='Tax Tables'!M$197,M585<='Tax Tables'!M$198),(M585-'Tax Tables'!M$197)*'Tax Tables'!M$199,IF(M585>='Tax Tables'!M$198,('Tax Tables'!M$198-'Tax Tables'!M$197)*'Tax Tables'!M$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(N$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(N585>='Tax Tables'!N$131,N585<='Tax Tables'!N$132),(N585-'Tax Tables'!N$131)*'Tax Tables'!N$133,IF(N585>='Tax Tables'!N$132,('Tax Tables'!N$132-'Tax Tables'!N$131)*'Tax Tables'!N$133,0)),IF(AND(N585>='Tax Tables'!N$197,N585<='Tax Tables'!N$198),(N585-'Tax Tables'!N$197)*'Tax Tables'!N$199,IF(N585>='Tax Tables'!N$198,('Tax Tables'!N$198-'Tax Tables'!N$197)*'Tax Tables'!N$199,0))),IF(AND(N585>='Tax Tables'!N$197,N585<='Tax Tables'!N$198),(N585-'Tax Tables'!N$197)*'Tax Tables'!N$199,IF(N585>='Tax Tables'!N$198,('Tax Tables'!N$198-'Tax Tables'!N$197)*'Tax Tables'!N$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(O$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(O585>='Tax Tables'!O$131,O585<='Tax Tables'!O$132),(O585-'Tax Tables'!O$131)*'Tax Tables'!O$133,IF(O585>='Tax Tables'!O$132,('Tax Tables'!O$132-'Tax Tables'!O$131)*'Tax Tables'!O$133,0)),IF(AND(O585>='Tax Tables'!O$197,O585<='Tax Tables'!O$198),(O585-'Tax Tables'!O$197)*'Tax Tables'!O$199,IF(O585>='Tax Tables'!O$198,('Tax Tables'!O$198-'Tax Tables'!O$197)*'Tax Tables'!O$199,0))),IF(AND(O585>='Tax Tables'!O$197,O585<='Tax Tables'!O$198),(O585-'Tax Tables'!O$197)*'Tax Tables'!O$199,IF(O585>='Tax Tables'!O$198,('Tax Tables'!O$198-'Tax Tables'!O$197)*'Tax Tables'!O$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(P$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(P585>='Tax Tables'!P$131,P585<='Tax Tables'!P$132),(P585-'Tax Tables'!P$131)*'Tax Tables'!P$133,IF(P585>='Tax Tables'!P$132,('Tax Tables'!P$132-'Tax Tables'!P$131)*'Tax Tables'!P$133,0)),IF(AND(P585>='Tax Tables'!P$197,P585<='Tax Tables'!P$198),(P585-'Tax Tables'!P$197)*'Tax Tables'!P$199,IF(P585>='Tax Tables'!P$198,('Tax Tables'!P$198-'Tax Tables'!P$197)*'Tax Tables'!P$199,0))),IF(AND(P585>='Tax Tables'!P$197,P585<='Tax Tables'!P$198),(P585-'Tax Tables'!P$197)*'Tax Tables'!P$199,IF(P585>='Tax Tables'!P$198,('Tax Tables'!P$198-'Tax Tables'!P$197)*'Tax Tables'!P$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Q$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Q585>='Tax Tables'!Q$131,Q585<='Tax Tables'!Q$132),(Q585-'Tax Tables'!Q$131)*'Tax Tables'!Q$133,IF(Q585>='Tax Tables'!Q$132,('Tax Tables'!Q$132-'Tax Tables'!Q$131)*'Tax Tables'!Q$133,0)),IF(AND(Q585>='Tax Tables'!Q$197,Q585<='Tax Tables'!Q$198),(Q585-'Tax Tables'!Q$197)*'Tax Tables'!Q$199,IF(Q585>='Tax Tables'!Q$198,('Tax Tables'!Q$198-'Tax Tables'!Q$197)*'Tax Tables'!Q$199,0))),IF(AND(Q585>='Tax Tables'!Q$197,Q585<='Tax Tables'!Q$198),(Q585-'Tax Tables'!Q$197)*'Tax Tables'!Q$199,IF(Q585>='Tax Tables'!Q$198,('Tax Tables'!Q$198-'Tax Tables'!Q$197)*'Tax Tables'!Q$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(R$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(R585>='Tax Tables'!R$131,R585<='Tax Tables'!R$132),(R585-'Tax Tables'!R$131)*'Tax Tables'!R$133,IF(R585>='Tax Tables'!R$132,('Tax Tables'!R$132-'Tax Tables'!R$131)*'Tax Tables'!R$133,0)),IF(AND(R585>='Tax Tables'!R$197,R585<='Tax Tables'!R$198),(R585-'Tax Tables'!R$197)*'Tax Tables'!R$199,IF(R585>='Tax Tables'!R$198,('Tax Tables'!R$198-'Tax Tables'!R$197)*'Tax Tables'!R$199,0))),IF(AND(R585>='Tax Tables'!R$197,R585<='Tax Tables'!R$198),(R585-'Tax Tables'!R$197)*'Tax Tables'!R$199,IF(R585>='Tax Tables'!R$198,('Tax Tables'!R$198-'Tax Tables'!R$197)*'Tax Tables'!R$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(S$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(S585>='Tax Tables'!S$131,S585<='Tax Tables'!S$132),(S585-'Tax Tables'!S$131)*'Tax Tables'!S$133,IF(S585>='Tax Tables'!S$132,('Tax Tables'!S$132-'Tax Tables'!S$131)*'Tax Tables'!S$133,0)),IF(AND(S585>='Tax Tables'!S$197,S585<='Tax Tables'!S$198),(S585-'Tax Tables'!S$197)*'Tax Tables'!S$199,IF(S585>='Tax Tables'!S$198,('Tax Tables'!S$198-'Tax Tables'!S$197)*'Tax Tables'!S$199,0))),IF(AND(S585>='Tax Tables'!S$197,S585<='Tax Tables'!S$198),(S585-'Tax Tables'!S$197)*'Tax Tables'!S$199,IF(S585>='Tax Tables'!S$198,('Tax Tables'!S$198-'Tax Tables'!S$197)*'Tax Tables'!S$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(T$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(T585>='Tax Tables'!T$131,T585<='Tax Tables'!T$132),(T585-'Tax Tables'!T$131)*'Tax Tables'!T$133,IF(T585>='Tax Tables'!T$132,('Tax Tables'!T$132-'Tax Tables'!T$131)*'Tax Tables'!T$133,0)),IF(AND(T585>='Tax Tables'!T$197,T585<='Tax Tables'!T$198),(T585-'Tax Tables'!T$197)*'Tax Tables'!T$199,IF(T585>='Tax Tables'!T$198,('Tax Tables'!T$198-'Tax Tables'!T$197)*'Tax Tables'!T$199,0))),IF(AND(T585>='Tax Tables'!T$197,T585<='Tax Tables'!T$198),(T585-'Tax Tables'!T$197)*'Tax Tables'!T$199,IF(T585>='Tax Tables'!T$198,('Tax Tables'!T$198-'Tax Tables'!T$197)*'Tax Tables'!T$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(U$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(U585>='Tax Tables'!U$131,U585<='Tax Tables'!U$132),(U585-'Tax Tables'!U$131)*'Tax Tables'!U$133,IF(U585>='Tax Tables'!U$132,('Tax Tables'!U$132-'Tax Tables'!U$131)*'Tax Tables'!U$133,0)),IF(AND(U585>='Tax Tables'!U$197,U585<='Tax Tables'!U$198),(U585-'Tax Tables'!U$197)*'Tax Tables'!U$199,IF(U585>='Tax Tables'!U$198,('Tax Tables'!U$198-'Tax Tables'!U$197)*'Tax Tables'!U$199,0))),IF(AND(U585>='Tax Tables'!U$197,U585<='Tax Tables'!U$198),(U585-'Tax Tables'!U$197)*'Tax Tables'!U$199,IF(U585>='Tax Tables'!U$198,('Tax Tables'!U$198-'Tax Tables'!U$197)*'Tax Tables'!U$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(V$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(V585>='Tax Tables'!V$131,V585<='Tax Tables'!V$132),(V585-'Tax Tables'!V$131)*'Tax Tables'!V$133,IF(V585>='Tax Tables'!V$132,('Tax Tables'!V$132-'Tax Tables'!V$131)*'Tax Tables'!V$133,0)),IF(AND(V585>='Tax Tables'!V$197,V585<='Tax Tables'!V$198),(V585-'Tax Tables'!V$197)*'Tax Tables'!V$199,IF(V585>='Tax Tables'!V$198,('Tax Tables'!V$198-'Tax Tables'!V$197)*'Tax Tables'!V$199,0))),IF(AND(V585>='Tax Tables'!V$197,V585<='Tax Tables'!V$198),(V585-'Tax Tables'!V$197)*'Tax Tables'!V$199,IF(V585>='Tax Tables'!V$198,('Tax Tables'!V$198-'Tax Tables'!V$197)*'Tax Tables'!V$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(W$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(W585>='Tax Tables'!W$131,W585<='Tax Tables'!W$132),(W585-'Tax Tables'!W$131)*'Tax Tables'!W$133,IF(W585>='Tax Tables'!W$132,('Tax Tables'!W$132-'Tax Tables'!W$131)*'Tax Tables'!W$133,0)),IF(AND(W585>='Tax Tables'!W$197,W585<='Tax Tables'!W$198),(W585-'Tax Tables'!W$197)*'Tax Tables'!W$199,IF(W585>='Tax Tables'!W$198,('Tax Tables'!W$198-'Tax Tables'!W$197)*'Tax Tables'!W$199,0))),IF(AND(W585>='Tax Tables'!W$197,W585<='Tax Tables'!W$198),(W585-'Tax Tables'!W$197)*'Tax Tables'!W$199,IF(W585>='Tax Tables'!W$198,('Tax Tables'!W$198-'Tax Tables'!W$197)*'Tax Tables'!W$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(X$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(X585>='Tax Tables'!X$131,X585<='Tax Tables'!X$132),(X585-'Tax Tables'!X$131)*'Tax Tables'!X$133,IF(X585>='Tax Tables'!X$132,('Tax Tables'!X$132-'Tax Tables'!X$131)*'Tax Tables'!X$133,0)),IF(AND(X585>='Tax Tables'!X$197,X585<='Tax Tables'!X$198),(X585-'Tax Tables'!X$197)*'Tax Tables'!X$199,IF(X585>='Tax Tables'!X$198,('Tax Tables'!X$198-'Tax Tables'!X$197)*'Tax Tables'!X$199,0))),IF(AND(X585>='Tax Tables'!X$197,X585<='Tax Tables'!X$198),(X585-'Tax Tables'!X$197)*'Tax Tables'!X$199,IF(X585>='Tax Tables'!X$198,('Tax Tables'!X$198-'Tax Tables'!X$197)*'Tax Tables'!X$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Y$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Y585>='Tax Tables'!Y$131,Y585<='Tax Tables'!Y$132),(Y585-'Tax Tables'!Y$131)*'Tax Tables'!Y$133,IF(Y585>='Tax Tables'!Y$132,('Tax Tables'!Y$132-'Tax Tables'!Y$131)*'Tax Tables'!Y$133,0)),IF(AND(Y585>='Tax Tables'!Y$197,Y585<='Tax Tables'!Y$198),(Y585-'Tax Tables'!Y$197)*'Tax Tables'!Y$199,IF(Y585>='Tax Tables'!Y$198,('Tax Tables'!Y$198-'Tax Tables'!Y$197)*'Tax Tables'!Y$199,0))),IF(AND(Y585>='Tax Tables'!Y$197,Y585<='Tax Tables'!Y$198),(Y585-'Tax Tables'!Y$197)*'Tax Tables'!Y$199,IF(Y585>='Tax Tables'!Y$198,('Tax Tables'!Y$198-'Tax Tables'!Y$197)*'Tax Tables'!Y$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Z$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Z585>='Tax Tables'!Z$131,Z585<='Tax Tables'!Z$132),(Z585-'Tax Tables'!Z$131)*'Tax Tables'!Z$133,IF(Z585>='Tax Tables'!Z$132,('Tax Tables'!Z$132-'Tax Tables'!Z$131)*'Tax Tables'!Z$133,0)),IF(AND(Z585>='Tax Tables'!Z$197,Z585<='Tax Tables'!Z$198),(Z585-'Tax Tables'!Z$197)*'Tax Tables'!Z$199,IF(Z585>='Tax Tables'!Z$198,('Tax Tables'!Z$198-'Tax Tables'!Z$197)*'Tax Tables'!Z$199,0))),IF(AND(Z585>='Tax Tables'!Z$197,Z585<='Tax Tables'!Z$198),(Z585-'Tax Tables'!Z$197)*'Tax Tables'!Z$199,IF(Z585>='Tax Tables'!Z$198,('Tax Tables'!Z$198-'Tax Tables'!Z$197)*'Tax Tables'!Z$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AA$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AA585>='Tax Tables'!AA$131,AA585<='Tax Tables'!AA$132),(AA585-'Tax Tables'!AA$131)*'Tax Tables'!AA$133,IF(AA585>='Tax Tables'!AA$132,('Tax Tables'!AA$132-'Tax Tables'!AA$131)*'Tax Tables'!AA$133,0)),IF(AND(AA585>='Tax Tables'!AA$197,AA585<='Tax Tables'!AA$198),(AA585-'Tax Tables'!AA$197)*'Tax Tables'!AA$199,IF(AA585>='Tax Tables'!AA$198,('Tax Tables'!AA$198-'Tax Tables'!AA$197)*'Tax Tables'!AA$199,0))),IF(AND(AA585>='Tax Tables'!AA$197,AA585<='Tax Tables'!AA$198),(AA585-'Tax Tables'!AA$197)*'Tax Tables'!AA$199,IF(AA585>='Tax Tables'!AA$198,('Tax Tables'!AA$198-'Tax Tables'!AA$197)*'Tax Tables'!AA$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AB$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AB585>='Tax Tables'!AB$131,AB585<='Tax Tables'!AB$132),(AB585-'Tax Tables'!AB$131)*'Tax Tables'!AB$133,IF(AB585>='Tax Tables'!AB$132,('Tax Tables'!AB$132-'Tax Tables'!AB$131)*'Tax Tables'!AB$133,0)),IF(AND(AB585>='Tax Tables'!AB$197,AB585<='Tax Tables'!AB$198),(AB585-'Tax Tables'!AB$197)*'Tax Tables'!AB$199,IF(AB585>='Tax Tables'!AB$198,('Tax Tables'!AB$198-'Tax Tables'!AB$197)*'Tax Tables'!AB$199,0))),IF(AND(AB585>='Tax Tables'!AB$197,AB585<='Tax Tables'!AB$198),(AB585-'Tax Tables'!AB$197)*'Tax Tables'!AB$199,IF(AB585>='Tax Tables'!AB$198,('Tax Tables'!AB$198-'Tax Tables'!AB$197)*'Tax Tables'!AB$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AC$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AC585>='Tax Tables'!AC$131,AC585<='Tax Tables'!AC$132),(AC585-'Tax Tables'!AC$131)*'Tax Tables'!AC$133,IF(AC585>='Tax Tables'!AC$132,('Tax Tables'!AC$132-'Tax Tables'!AC$131)*'Tax Tables'!AC$133,0)),IF(AND(AC585>='Tax Tables'!AC$197,AC585<='Tax Tables'!AC$198),(AC585-'Tax Tables'!AC$197)*'Tax Tables'!AC$199,IF(AC585>='Tax Tables'!AC$198,('Tax Tables'!AC$198-'Tax Tables'!AC$197)*'Tax Tables'!AC$199,0))),IF(AND(AC585>='Tax Tables'!AC$197,AC585<='Tax Tables'!AC$198),(AC585-'Tax Tables'!AC$197)*'Tax Tables'!AC$199,IF(AC585>='Tax Tables'!AC$198,('Tax Tables'!AC$198-'Tax Tables'!AC$197)*'Tax Tables'!AC$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AD$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AD585>='Tax Tables'!AD$131,AD585<='Tax Tables'!AD$132),(AD585-'Tax Tables'!AD$131)*'Tax Tables'!AD$133,IF(AD585>='Tax Tables'!AD$132,('Tax Tables'!AD$132-'Tax Tables'!AD$131)*'Tax Tables'!AD$133,0)),IF(AND(AD585>='Tax Tables'!AD$197,AD585<='Tax Tables'!AD$198),(AD585-'Tax Tables'!AD$197)*'Tax Tables'!AD$199,IF(AD585>='Tax Tables'!AD$198,('Tax Tables'!AD$198-'Tax Tables'!AD$197)*'Tax Tables'!AD$199,0))),IF(AND(AD585>='Tax Tables'!AD$197,AD585<='Tax Tables'!AD$198),(AD585-'Tax Tables'!AD$197)*'Tax Tables'!AD$199,IF(AD585>='Tax Tables'!AD$198,('Tax Tables'!AD$198-'Tax Tables'!AD$197)*'Tax Tables'!AD$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AE$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AE585>='Tax Tables'!AE$131,AE585<='Tax Tables'!AE$132),(AE585-'Tax Tables'!AE$131)*'Tax Tables'!AE$133,IF(AE585>='Tax Tables'!AE$132,('Tax Tables'!AE$132-'Tax Tables'!AE$131)*'Tax Tables'!AE$133,0)),IF(AND(AE585>='Tax Tables'!AE$197,AE585<='Tax Tables'!AE$198),(AE585-'Tax Tables'!AE$197)*'Tax Tables'!AE$199,IF(AE585>='Tax Tables'!AE$198,('Tax Tables'!AE$198-'Tax Tables'!AE$197)*'Tax Tables'!AE$199,0))),IF(AND(AE585>='Tax Tables'!AE$197,AE585<='Tax Tables'!AE$198),(AE585-'Tax Tables'!AE$197)*'Tax Tables'!AE$199,IF(AE585>='Tax Tables'!AE$198,('Tax Tables'!AE$198-'Tax Tables'!AE$197)*'Tax Tables'!AE$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AF$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AF585>='Tax Tables'!AF$131,AF585<='Tax Tables'!AF$132),(AF585-'Tax Tables'!AF$131)*'Tax Tables'!AF$133,IF(AF585>='Tax Tables'!AF$132,('Tax Tables'!AF$132-'Tax Tables'!AF$131)*'Tax Tables'!AF$133,0)),IF(AND(AF585>='Tax Tables'!AF$197,AF585<='Tax Tables'!AF$198),(AF585-'Tax Tables'!AF$197)*'Tax Tables'!AF$199,IF(AF585>='Tax Tables'!AF$198,('Tax Tables'!AF$198-'Tax Tables'!AF$197)*'Tax Tables'!AF$199,0))),IF(AND(AF585>='Tax Tables'!AF$197,AF585<='Tax Tables'!AF$198),(AF585-'Tax Tables'!AF$197)*'Tax Tables'!AF$199,IF(AF585>='Tax Tables'!AF$198,('Tax Tables'!AF$198-'Tax Tables'!AF$197)*'Tax Tables'!AF$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AG$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AG585>='Tax Tables'!AG$131,AG585<='Tax Tables'!AG$132),(AG585-'Tax Tables'!AG$131)*'Tax Tables'!AG$133,IF(AG585>='Tax Tables'!AG$132,('Tax Tables'!AG$132-'Tax Tables'!AG$131)*'Tax Tables'!AG$133,0)),IF(AND(AG585>='Tax Tables'!AG$197,AG585<='Tax Tables'!AG$198),(AG585-'Tax Tables'!AG$197)*'Tax Tables'!AG$199,IF(AG585>='Tax Tables'!AG$198,('Tax Tables'!AG$198-'Tax Tables'!AG$197)*'Tax Tables'!AG$199,0))),IF(AND(AG585>='Tax Tables'!AG$197,AG585<='Tax Tables'!AG$198),(AG585-'Tax Tables'!AG$197)*'Tax Tables'!AG$199,IF(AG585>='Tax Tables'!AG$198,('Tax Tables'!AG$198-'Tax Tables'!AG$197)*'Tax Tables'!AG$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AH$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AH585>='Tax Tables'!AH$131,AH585<='Tax Tables'!AH$132),(AH585-'Tax Tables'!AH$131)*'Tax Tables'!AH$133,IF(AH585>='Tax Tables'!AH$132,('Tax Tables'!AH$132-'Tax Tables'!AH$131)*'Tax Tables'!AH$133,0)),IF(AND(AH585>='Tax Tables'!AH$197,AH585<='Tax Tables'!AH$198),(AH585-'Tax Tables'!AH$197)*'Tax Tables'!AH$199,IF(AH585>='Tax Tables'!AH$198,('Tax Tables'!AH$198-'Tax Tables'!AH$197)*'Tax Tables'!AH$199,0))),IF(AND(AH585>='Tax Tables'!AH$197,AH585<='Tax Tables'!AH$198),(AH585-'Tax Tables'!AH$197)*'Tax Tables'!AH$199,IF(AH585>='Tax Tables'!AH$198,('Tax Tables'!AH$198-'Tax Tables'!AH$197)*'Tax Tables'!AH$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AI$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AI585>='Tax Tables'!AI$131,AI585<='Tax Tables'!AI$132),(AI585-'Tax Tables'!AI$131)*'Tax Tables'!AI$133,IF(AI585>='Tax Tables'!AI$132,('Tax Tables'!AI$132-'Tax Tables'!AI$131)*'Tax Tables'!AI$133,0)),IF(AND(AI585>='Tax Tables'!AI$197,AI585<='Tax Tables'!AI$198),(AI585-'Tax Tables'!AI$197)*'Tax Tables'!AI$199,IF(AI585>='Tax Tables'!AI$198,('Tax Tables'!AI$198-'Tax Tables'!AI$197)*'Tax Tables'!AI$199,0))),IF(AND(AI585>='Tax Tables'!AI$197,AI585<='Tax Tables'!AI$198),(AI585-'Tax Tables'!AI$197)*'Tax Tables'!AI$199,IF(AI585>='Tax Tables'!AI$198,('Tax Tables'!AI$198-'Tax Tables'!AI$197)*'Tax Tables'!AI$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AJ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AJ585>='Tax Tables'!AJ$131,AJ585<='Tax Tables'!AJ$132),(AJ585-'Tax Tables'!AJ$131)*'Tax Tables'!AJ$133,IF(AJ585>='Tax Tables'!AJ$132,('Tax Tables'!AJ$132-'Tax Tables'!AJ$131)*'Tax Tables'!AJ$133,0)),IF(AND(AJ585>='Tax Tables'!AJ$197,AJ585<='Tax Tables'!AJ$198),(AJ585-'Tax Tables'!AJ$197)*'Tax Tables'!AJ$199,IF(AJ585>='Tax Tables'!AJ$198,('Tax Tables'!AJ$198-'Tax Tables'!AJ$197)*'Tax Tables'!AJ$199,0))),IF(AND(AJ585>='Tax Tables'!AJ$197,AJ585<='Tax Tables'!AJ$198),(AJ585-'Tax Tables'!AJ$197)*'Tax Tables'!AJ$199,IF(AJ585>='Tax Tables'!AJ$198,('Tax Tables'!AJ$198-'Tax Tables'!AJ$197)*'Tax Tables'!AJ$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AK$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AK585>='Tax Tables'!AK$131,AK585<='Tax Tables'!AK$132),(AK585-'Tax Tables'!AK$131)*'Tax Tables'!AK$133,IF(AK585>='Tax Tables'!AK$132,('Tax Tables'!AK$132-'Tax Tables'!AK$131)*'Tax Tables'!AK$133,0)),IF(AND(AK585>='Tax Tables'!AK$197,AK585<='Tax Tables'!AK$198),(AK585-'Tax Tables'!AK$197)*'Tax Tables'!AK$199,IF(AK585>='Tax Tables'!AK$198,('Tax Tables'!AK$198-'Tax Tables'!AK$197)*'Tax Tables'!AK$199,0))),IF(AND(AK585>='Tax Tables'!AK$197,AK585<='Tax Tables'!AK$198),(AK585-'Tax Tables'!AK$197)*'Tax Tables'!AK$199,IF(AK585>='Tax Tables'!AK$198,('Tax Tables'!AK$198-'Tax Tables'!AK$197)*'Tax Tables'!AK$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AL$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AL585>='Tax Tables'!AL$131,AL585<='Tax Tables'!AL$132),(AL585-'Tax Tables'!AL$131)*'Tax Tables'!AL$133,IF(AL585>='Tax Tables'!AL$132,('Tax Tables'!AL$132-'Tax Tables'!AL$131)*'Tax Tables'!AL$133,0)),IF(AND(AL585>='Tax Tables'!AL$197,AL585<='Tax Tables'!AL$198),(AL585-'Tax Tables'!AL$197)*'Tax Tables'!AL$199,IF(AL585>='Tax Tables'!AL$198,('Tax Tables'!AL$198-'Tax Tables'!AL$197)*'Tax Tables'!AL$199,0))),IF(AND(AL585>='Tax Tables'!AL$197,AL585<='Tax Tables'!AL$198),(AL585-'Tax Tables'!AL$197)*'Tax Tables'!AL$199,IF(AL585>='Tax Tables'!AL$198,('Tax Tables'!AL$198-'Tax Tables'!AL$197)*'Tax Tables'!AL$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AM$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AM585>='Tax Tables'!AM$131,AM585<='Tax Tables'!AM$132),(AM585-'Tax Tables'!AM$131)*'Tax Tables'!AM$133,IF(AM585>='Tax Tables'!AM$132,('Tax Tables'!AM$132-'Tax Tables'!AM$131)*'Tax Tables'!AM$133,0)),IF(AND(AM585>='Tax Tables'!AM$197,AM585<='Tax Tables'!AM$198),(AM585-'Tax Tables'!AM$197)*'Tax Tables'!AM$199,IF(AM585>='Tax Tables'!AM$198,('Tax Tables'!AM$198-'Tax Tables'!AM$197)*'Tax Tables'!AM$199,0))),IF(AND(AM585>='Tax Tables'!AM$197,AM585<='Tax Tables'!AM$198),(AM585-'Tax Tables'!AM$197)*'Tax Tables'!AM$199,IF(AM585>='Tax Tables'!AM$198,('Tax Tables'!AM$198-'Tax Tables'!AM$197)*'Tax Tables'!AM$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AN$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AN585>='Tax Tables'!AN$131,AN585<='Tax Tables'!AN$132),(AN585-'Tax Tables'!AN$131)*'Tax Tables'!AN$133,IF(AN585>='Tax Tables'!AN$132,('Tax Tables'!AN$132-'Tax Tables'!AN$131)*'Tax Tables'!AN$133,0)),IF(AND(AN585>='Tax Tables'!AN$197,AN585<='Tax Tables'!AN$198),(AN585-'Tax Tables'!AN$197)*'Tax Tables'!AN$199,IF(AN585>='Tax Tables'!AN$198,('Tax Tables'!AN$198-'Tax Tables'!AN$197)*'Tax Tables'!AN$199,0))),IF(AND(AN585>='Tax Tables'!AN$197,AN585<='Tax Tables'!AN$198),(AN585-'Tax Tables'!AN$197)*'Tax Tables'!AN$199,IF(AN585>='Tax Tables'!AN$198,('Tax Tables'!AN$198-'Tax Tables'!AN$197)*'Tax Tables'!AN$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AO$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AO585>='Tax Tables'!AO$131,AO585<='Tax Tables'!AO$132),(AO585-'Tax Tables'!AO$131)*'Tax Tables'!AO$133,IF(AO585>='Tax Tables'!AO$132,('Tax Tables'!AO$132-'Tax Tables'!AO$131)*'Tax Tables'!AO$133,0)),IF(AND(AO585>='Tax Tables'!AO$197,AO585<='Tax Tables'!AO$198),(AO585-'Tax Tables'!AO$197)*'Tax Tables'!AO$199,IF(AO585>='Tax Tables'!AO$198,('Tax Tables'!AO$198-'Tax Tables'!AO$197)*'Tax Tables'!AO$199,0))),IF(AND(AO585>='Tax Tables'!AO$197,AO585<='Tax Tables'!AO$198),(AO585-'Tax Tables'!AO$197)*'Tax Tables'!AO$199,IF(AO585>='Tax Tables'!AO$198,('Tax Tables'!AO$198-'Tax Tables'!AO$197)*'Tax Tables'!AO$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AP$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AP585>='Tax Tables'!AP$131,AP585<='Tax Tables'!AP$132),(AP585-'Tax Tables'!AP$131)*'Tax Tables'!AP$133,IF(AP585>='Tax Tables'!AP$132,('Tax Tables'!AP$132-'Tax Tables'!AP$131)*'Tax Tables'!AP$133,0)),IF(AND(AP585>='Tax Tables'!AP$197,AP585<='Tax Tables'!AP$198),(AP585-'Tax Tables'!AP$197)*'Tax Tables'!AP$199,IF(AP585>='Tax Tables'!AP$198,('Tax Tables'!AP$198-'Tax Tables'!AP$197)*'Tax Tables'!AP$199,0))),IF(AND(AP585>='Tax Tables'!AP$197,AP585<='Tax Tables'!AP$198),(AP585-'Tax Tables'!AP$197)*'Tax Tables'!AP$199,IF(AP585>='Tax Tables'!AP$198,('Tax Tables'!AP$198-'Tax Tables'!AP$197)*'Tax Tables'!AP$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AQ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AQ585>='Tax Tables'!AQ$131,AQ585<='Tax Tables'!AQ$132),(AQ585-'Tax Tables'!AQ$131)*'Tax Tables'!AQ$133,IF(AQ585>='Tax Tables'!AQ$132,('Tax Tables'!AQ$132-'Tax Tables'!AQ$131)*'Tax Tables'!AQ$133,0)),IF(AND(AQ585>='Tax Tables'!AQ$197,AQ585<='Tax Tables'!AQ$198),(AQ585-'Tax Tables'!AQ$197)*'Tax Tables'!AQ$199,IF(AQ585>='Tax Tables'!AQ$198,('Tax Tables'!AQ$198-'Tax Tables'!AQ$197)*'Tax Tables'!AQ$199,0))),IF(AND(AQ585>='Tax Tables'!AQ$197,AQ585<='Tax Tables'!AQ$198),(AQ585-'Tax Tables'!AQ$197)*'Tax Tables'!AQ$199,IF(AQ585>='Tax Tables'!AQ$198,('Tax Tables'!AQ$198-'Tax Tables'!AQ$197)*'Tax Tables'!AQ$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AR$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AR585>='Tax Tables'!AR$131,AR585<='Tax Tables'!AR$132),(AR585-'Tax Tables'!AR$131)*'Tax Tables'!AR$133,IF(AR585>='Tax Tables'!AR$132,('Tax Tables'!AR$132-'Tax Tables'!AR$131)*'Tax Tables'!AR$133,0)),IF(AND(AR585>='Tax Tables'!AR$197,AR585<='Tax Tables'!AR$198),(AR585-'Tax Tables'!AR$197)*'Tax Tables'!AR$199,IF(AR585>='Tax Tables'!AR$198,('Tax Tables'!AR$198-'Tax Tables'!AR$197)*'Tax Tables'!AR$199,0))),IF(AND(AR585>='Tax Tables'!AR$197,AR585<='Tax Tables'!AR$198),(AR585-'Tax Tables'!AR$197)*'Tax Tables'!AR$199,IF(AR585>='Tax Tables'!AR$198,('Tax Tables'!AR$198-'Tax Tables'!AR$197)*'Tax Tables'!AR$199,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AS585>='Tax Tables'!AS$131,AS585<='Tax Tables'!AS$132),(AS585-'Tax Tables'!AS$131)*'Tax Tables'!AS$133,IF(AS585>='Tax Tables'!AS$132,('Tax Tables'!AS$132-'Tax Tables'!AS$131)*'Tax Tables'!AS$133,0)),IF(AND(AS585>='Tax Tables'!AS$197,AS585<='Tax Tables'!AS$198),(AS585-'Tax Tables'!AS$197)*'Tax Tables'!AS$199,IF(AS585>='Tax Tables'!AS$198,('Tax Tables'!AS$198-'Tax Tables'!AS$197)*'Tax Tables'!AS$199,0))),IF(AND(AS585>='Tax Tables'!AS$197,AS585<='Tax Tables'!AS$198),(AS585-'Tax Tables'!AS$197)*'Tax Tables'!AS$199,IF(AS585>='Tax Tables'!AS$198,('Tax Tables'!AS$198-'Tax Tables'!AS$197)*'Tax Tables'!AS$199,0))),0)/Round_To,0)*Round_To","v":0},null,null,null,null,null,{"$f":"+Details!F610-Base!F610","v":0},{"$f":"+Details!G610-Base!G610","v":0},{"$f":"+Details!H610-Base!H610","v":0},{"$f":"+Details!I610-Base!I610","v":0},{"$f":"+Details!J610-Base!J610","v":0},{"$f":"+Details!K610-Base!K610","v":0},{"$f":"+Details!L610-Base!L610","v":0},{"$f":"+Details!M610-Base!M610","v":0},{"$f":"+Details!N610-Base!N610","v":0},{"$f":"+Details!O610-Base!O610","v":0},{"$f":"+Details!P610-Base!P610","v":0},{"$f":"+Details!Q610-Base!Q610","v":0},{"$f":"+Details!R610-Base!R610","v":0},{"$f":"+Details!S610-Base!S610","v":0},{"$f":"+Details!T610-Base!T610","v":0},{"$f":"+Details!U610-Base!U610","v":0},{"$f":"+Details!V610-Base!V610","v":0},{"$f":"+Details!W610-Base!W610","v":0},{"$f":"+Details!X610-Base!X610","v":0},{"$f":"+Details!Y610-Base!Y610","v":0},{"$f":"+Details!Z610-Base!Z610","v":0},{"$f":"+Details!AA610-Base!AA610","v":0},{"$f":"+Details!AB610-Base!AB610","v":0},{"$f":"+Details!AC610-Base!AC610","v":0},{"$f":"+Details!AD610-Base!AD610","v":0},{"$f":"+Details!AE610-Base!AE610","v":0},{"$f":"+Details!AF610-Base!AF610","v":0},{"$f":"+Details!AG610-Base!AG610","v":0},{"$f":"+Details!AH610-Base!AH610","v":0},{"$f":"+Details!AI610-Base!AI610","v":0},{"$f":"+Details!AJ610-Base!AJ610","v":0},{"$f":"+Details!AK610-Base!AK610","v":0},{"$f":"+Details!AL610-Base!AL610","v":0},{"$f":"+Details!AM610-Base!AM610","v":0},{"$f":"+Details!AN610-Base!AN610","v":0},{"$f":"+Details!AO610-Base!AO610","v":0},{"$f":"+Details!AP610-Base!AP610","v":0},{"$f":"+Details!AQ610-Base!AQ610","v":0},{"$f":"+Details!AR610-Base!AR610","v":0},{"$f":"+Details!AS610-Base!AS610","v":0}]
["c",null,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Filing_Status=\"m\",Setup!$E$323,Setup!$H$323),\"\")","v":""},{"$f":"IF(Filing_Status=\"m\",TaxC_M_6R,TaxC_S_6R)","v":0.35},0,{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(F585>='Tax Tables'!F$136,F585<='Tax Tables'!F$137),(F585-'Tax Tables'!F$136)*'Tax Tables'!F$138,IF(F585>='Tax Tables'!F$137,('Tax Tables'!F$137-'Tax Tables'!F$136)*'Tax Tables'!F$138,0)),IF(AND(F585>='Tax Tables'!F$202,F585<='Tax Tables'!F$203),(F585-'Tax Tables'!F$202)*'Tax Tables'!F$204,IF(F585>='Tax Tables'!F$203,('Tax Tables'!F$203-'Tax Tables'!F$202)*'Tax Tables'!F$204,0))),IF(AND(F585>='Tax Tables'!F$202,F585<='Tax Tables'!F$203),(F585-'Tax Tables'!F$202)*'Tax Tables'!F$204,IF(F585>='Tax Tables'!F$203,('Tax Tables'!F$203-'Tax Tables'!F$202)*'Tax Tables'!F$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(G$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(G585>='Tax Tables'!G$136,G585<='Tax Tables'!G$137),(G585-'Tax Tables'!G$136)*'Tax Tables'!G$138,IF(G585>='Tax Tables'!G$137,('Tax Tables'!G$137-'Tax Tables'!G$136)*'Tax Tables'!G$138,0)),IF(AND(G585>='Tax Tables'!G$202,G585<='Tax Tables'!G$203),(G585-'Tax Tables'!G$202)*'Tax Tables'!G$204,IF(G585>='Tax Tables'!G$203,('Tax Tables'!G$203-'Tax Tables'!G$202)*'Tax Tables'!G$204,0))),IF(AND(G585>='Tax Tables'!G$202,G585<='Tax Tables'!G$203),(G585-'Tax Tables'!G$202)*'Tax Tables'!G$204,IF(G585>='Tax Tables'!G$203,('Tax Tables'!G$203-'Tax Tables'!G$202)*'Tax Tables'!G$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(H$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(H585>='Tax Tables'!H$136,H585<='Tax Tables'!H$137),(H585-'Tax Tables'!H$136)*'Tax Tables'!H$138,IF(H585>='Tax Tables'!H$137,('Tax Tables'!H$137-'Tax Tables'!H$136)*'Tax Tables'!H$138,0)),IF(AND(H585>='Tax Tables'!H$202,H585<='Tax Tables'!H$203),(H585-'Tax Tables'!H$202)*'Tax Tables'!H$204,IF(H585>='Tax Tables'!H$203,('Tax Tables'!H$203-'Tax Tables'!H$202)*'Tax Tables'!H$204,0))),IF(AND(H585>='Tax Tables'!H$202,H585<='Tax Tables'!H$203),(H585-'Tax Tables'!H$202)*'Tax Tables'!H$204,IF(H585>='Tax Tables'!H$203,('Tax Tables'!H$203-'Tax Tables'!H$202)*'Tax Tables'!H$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(I$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(I585>='Tax Tables'!I$136,I585<='Tax Tables'!I$137),(I585-'Tax Tables'!I$136)*'Tax Tables'!I$138,IF(I585>='Tax Tables'!I$137,('Tax Tables'!I$137-'Tax Tables'!I$136)*'Tax Tables'!I$138,0)),IF(AND(I585>='Tax Tables'!I$202,I585<='Tax Tables'!I$203),(I585-'Tax Tables'!I$202)*'Tax Tables'!I$204,IF(I585>='Tax Tables'!I$203,('Tax Tables'!I$203-'Tax Tables'!I$202)*'Tax Tables'!I$204,0))),IF(AND(I585>='Tax Tables'!I$202,I585<='Tax Tables'!I$203),(I585-'Tax Tables'!I$202)*'Tax Tables'!I$204,IF(I585>='Tax Tables'!I$203,('Tax Tables'!I$203-'Tax Tables'!I$202)*'Tax Tables'!I$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(J$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(J585>='Tax Tables'!J$136,J585<='Tax Tables'!J$137),(J585-'Tax Tables'!J$136)*'Tax Tables'!J$138,IF(J585>='Tax Tables'!J$137,('Tax Tables'!J$137-'Tax Tables'!J$136)*'Tax Tables'!J$138,0)),IF(AND(J585>='Tax Tables'!J$202,J585<='Tax Tables'!J$203),(J585-'Tax Tables'!J$202)*'Tax Tables'!J$204,IF(J585>='Tax Tables'!J$203,('Tax Tables'!J$203-'Tax Tables'!J$202)*'Tax Tables'!J$204,0))),IF(AND(J585>='Tax Tables'!J$202,J585<='Tax Tables'!J$203),(J585-'Tax Tables'!J$202)*'Tax Tables'!J$204,IF(J585>='Tax Tables'!J$203,('Tax Tables'!J$203-'Tax Tables'!J$202)*'Tax Tables'!J$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(K$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(K585>='Tax Tables'!K$136,K585<='Tax Tables'!K$137),(K585-'Tax Tables'!K$136)*'Tax Tables'!K$138,IF(K585>='Tax Tables'!K$137,('Tax Tables'!K$137-'Tax Tables'!K$136)*'Tax Tables'!K$138,0)),IF(AND(K585>='Tax Tables'!K$202,K585<='Tax Tables'!K$203),(K585-'Tax Tables'!K$202)*'Tax Tables'!K$204,IF(K585>='Tax Tables'!K$203,('Tax Tables'!K$203-'Tax Tables'!K$202)*'Tax Tables'!K$204,0))),IF(AND(K585>='Tax Tables'!K$202,K585<='Tax Tables'!K$203),(K585-'Tax Tables'!K$202)*'Tax Tables'!K$204,IF(K585>='Tax Tables'!K$203,('Tax Tables'!K$203-'Tax Tables'!K$202)*'Tax Tables'!K$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(L$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(L585>='Tax Tables'!L$136,L585<='Tax Tables'!L$137),(L585-'Tax Tables'!L$136)*'Tax Tables'!L$138,IF(L585>='Tax Tables'!L$137,('Tax Tables'!L$137-'Tax Tables'!L$136)*'Tax Tables'!L$138,0)),IF(AND(L585>='Tax Tables'!L$202,L585<='Tax Tables'!L$203),(L585-'Tax Tables'!L$202)*'Tax Tables'!L$204,IF(L585>='Tax Tables'!L$203,('Tax Tables'!L$203-'Tax Tables'!L$202)*'Tax Tables'!L$204,0))),IF(AND(L585>='Tax Tables'!L$202,L585<='Tax Tables'!L$203),(L585-'Tax Tables'!L$202)*'Tax Tables'!L$204,IF(L585>='Tax Tables'!L$203,('Tax Tables'!L$203-'Tax Tables'!L$202)*'Tax Tables'!L$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(M$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(M585>='Tax Tables'!M$136,M585<='Tax Tables'!M$137),(M585-'Tax Tables'!M$136)*'Tax Tables'!M$138,IF(M585>='Tax Tables'!M$137,('Tax Tables'!M$137-'Tax Tables'!M$136)*'Tax Tables'!M$138,0)),IF(AND(M585>='Tax Tables'!M$202,M585<='Tax Tables'!M$203),(M585-'Tax Tables'!M$202)*'Tax Tables'!M$204,IF(M585>='Tax Tables'!M$203,('Tax Tables'!M$203-'Tax Tables'!M$202)*'Tax Tables'!M$204,0))),IF(AND(M585>='Tax Tables'!M$202,M585<='Tax Tables'!M$203),(M585-'Tax Tables'!M$202)*'Tax Tables'!M$204,IF(M585>='Tax Tables'!M$203,('Tax Tables'!M$203-'Tax Tables'!M$202)*'Tax Tables'!M$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(N$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(N585>='Tax Tables'!N$136,N585<='Tax Tables'!N$137),(N585-'Tax Tables'!N$136)*'Tax Tables'!N$138,IF(N585>='Tax Tables'!N$137,('Tax Tables'!N$137-'Tax Tables'!N$136)*'Tax Tables'!N$138,0)),IF(AND(N585>='Tax Tables'!N$202,N585<='Tax Tables'!N$203),(N585-'Tax Tables'!N$202)*'Tax Tables'!N$204,IF(N585>='Tax Tables'!N$203,('Tax Tables'!N$203-'Tax Tables'!N$202)*'Tax Tables'!N$204,0))),IF(AND(N585>='Tax Tables'!N$202,N585<='Tax Tables'!N$203),(N585-'Tax Tables'!N$202)*'Tax Tables'!N$204,IF(N585>='Tax Tables'!N$203,('Tax Tables'!N$203-'Tax Tables'!N$202)*'Tax Tables'!N$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(O$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(O585>='Tax Tables'!O$136,O585<='Tax Tables'!O$137),(O585-'Tax Tables'!O$136)*'Tax Tables'!O$138,IF(O585>='Tax Tables'!O$137,('Tax Tables'!O$137-'Tax Tables'!O$136)*'Tax Tables'!O$138,0)),IF(AND(O585>='Tax Tables'!O$202,O585<='Tax Tables'!O$203),(O585-'Tax Tables'!O$202)*'Tax Tables'!O$204,IF(O585>='Tax Tables'!O$203,('Tax Tables'!O$203-'Tax Tables'!O$202)*'Tax Tables'!O$204,0))),IF(AND(O585>='Tax Tables'!O$202,O585<='Tax Tables'!O$203),(O585-'Tax Tables'!O$202)*'Tax Tables'!O$204,IF(O585>='Tax Tables'!O$203,('Tax Tables'!O$203-'Tax Tables'!O$202)*'Tax Tables'!O$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(P$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(P585>='Tax Tables'!P$136,P585<='Tax Tables'!P$137),(P585-'Tax Tables'!P$136)*'Tax Tables'!P$138,IF(P585>='Tax Tables'!P$137,('Tax Tables'!P$137-'Tax Tables'!P$136)*'Tax Tables'!P$138,0)),IF(AND(P585>='Tax Tables'!P$202,P585<='Tax Tables'!P$203),(P585-'Tax Tables'!P$202)*'Tax Tables'!P$204,IF(P585>='Tax Tables'!P$203,('Tax Tables'!P$203-'Tax Tables'!P$202)*'Tax Tables'!P$204,0))),IF(AND(P585>='Tax Tables'!P$202,P585<='Tax Tables'!P$203),(P585-'Tax Tables'!P$202)*'Tax Tables'!P$204,IF(P585>='Tax Tables'!P$203,('Tax Tables'!P$203-'Tax Tables'!P$202)*'Tax Tables'!P$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Q$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Q585>='Tax Tables'!Q$136,Q585<='Tax Tables'!Q$137),(Q585-'Tax Tables'!Q$136)*'Tax Tables'!Q$138,IF(Q585>='Tax Tables'!Q$137,('Tax Tables'!Q$137-'Tax Tables'!Q$136)*'Tax Tables'!Q$138,0)),IF(AND(Q585>='Tax Tables'!Q$202,Q585<='Tax Tables'!Q$203),(Q585-'Tax Tables'!Q$202)*'Tax Tables'!Q$204,IF(Q585>='Tax Tables'!Q$203,('Tax Tables'!Q$203-'Tax Tables'!Q$202)*'Tax Tables'!Q$204,0))),IF(AND(Q585>='Tax Tables'!Q$202,Q585<='Tax Tables'!Q$203),(Q585-'Tax Tables'!Q$202)*'Tax Tables'!Q$204,IF(Q585>='Tax Tables'!Q$203,('Tax Tables'!Q$203-'Tax Tables'!Q$202)*'Tax Tables'!Q$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(R$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(R585>='Tax Tables'!R$136,R585<='Tax Tables'!R$137),(R585-'Tax Tables'!R$136)*'Tax Tables'!R$138,IF(R585>='Tax Tables'!R$137,('Tax Tables'!R$137-'Tax Tables'!R$136)*'Tax Tables'!R$138,0)),IF(AND(R585>='Tax Tables'!R$202,R585<='Tax Tables'!R$203),(R585-'Tax Tables'!R$202)*'Tax Tables'!R$204,IF(R585>='Tax Tables'!R$203,('Tax Tables'!R$203-'Tax Tables'!R$202)*'Tax Tables'!R$204,0))),IF(AND(R585>='Tax Tables'!R$202,R585<='Tax Tables'!R$203),(R585-'Tax Tables'!R$202)*'Tax Tables'!R$204,IF(R585>='Tax Tables'!R$203,('Tax Tables'!R$203-'Tax Tables'!R$202)*'Tax Tables'!R$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(S$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(S585>='Tax Tables'!S$136,S585<='Tax Tables'!S$137),(S585-'Tax Tables'!S$136)*'Tax Tables'!S$138,IF(S585>='Tax Tables'!S$137,('Tax Tables'!S$137-'Tax Tables'!S$136)*'Tax Tables'!S$138,0)),IF(AND(S585>='Tax Tables'!S$202,S585<='Tax Tables'!S$203),(S585-'Tax Tables'!S$202)*'Tax Tables'!S$204,IF(S585>='Tax Tables'!S$203,('Tax Tables'!S$203-'Tax Tables'!S$202)*'Tax Tables'!S$204,0))),IF(AND(S585>='Tax Tables'!S$202,S585<='Tax Tables'!S$203),(S585-'Tax Tables'!S$202)*'Tax Tables'!S$204,IF(S585>='Tax Tables'!S$203,('Tax Tables'!S$203-'Tax Tables'!S$202)*'Tax Tables'!S$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(T$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(T585>='Tax Tables'!T$136,T585<='Tax Tables'!T$137),(T585-'Tax Tables'!T$136)*'Tax Tables'!T$138,IF(T585>='Tax Tables'!T$137,('Tax Tables'!T$137-'Tax Tables'!T$136)*'Tax Tables'!T$138,0)),IF(AND(T585>='Tax Tables'!T$202,T585<='Tax Tables'!T$203),(T585-'Tax Tables'!T$202)*'Tax Tables'!T$204,IF(T585>='Tax Tables'!T$203,('Tax Tables'!T$203-'Tax Tables'!T$202)*'Tax Tables'!T$204,0))),IF(AND(T585>='Tax Tables'!T$202,T585<='Tax Tables'!T$203),(T585-'Tax Tables'!T$202)*'Tax Tables'!T$204,IF(T585>='Tax Tables'!T$203,('Tax Tables'!T$203-'Tax Tables'!T$202)*'Tax Tables'!T$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(U$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(U585>='Tax Tables'!U$136,U585<='Tax Tables'!U$137),(U585-'Tax Tables'!U$136)*'Tax Tables'!U$138,IF(U585>='Tax Tables'!U$137,('Tax Tables'!U$137-'Tax Tables'!U$136)*'Tax Tables'!U$138,0)),IF(AND(U585>='Tax Tables'!U$202,U585<='Tax Tables'!U$203),(U585-'Tax Tables'!U$202)*'Tax Tables'!U$204,IF(U585>='Tax Tables'!U$203,('Tax Tables'!U$203-'Tax Tables'!U$202)*'Tax Tables'!U$204,0))),IF(AND(U585>='Tax Tables'!U$202,U585<='Tax Tables'!U$203),(U585-'Tax Tables'!U$202)*'Tax Tables'!U$204,IF(U585>='Tax Tables'!U$203,('Tax Tables'!U$203-'Tax Tables'!U$202)*'Tax Tables'!U$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(V$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(V585>='Tax Tables'!V$136,V585<='Tax Tables'!V$137),(V585-'Tax Tables'!V$136)*'Tax Tables'!V$138,IF(V585>='Tax Tables'!V$137,('Tax Tables'!V$137-'Tax Tables'!V$136)*'Tax Tables'!V$138,0)),IF(AND(V585>='Tax Tables'!V$202,V585<='Tax Tables'!V$203),(V585-'Tax Tables'!V$202)*'Tax Tables'!V$204,IF(V585>='Tax Tables'!V$203,('Tax Tables'!V$203-'Tax Tables'!V$202)*'Tax Tables'!V$204,0))),IF(AND(V585>='Tax Tables'!V$202,V585<='Tax Tables'!V$203),(V585-'Tax Tables'!V$202)*'Tax Tables'!V$204,IF(V585>='Tax Tables'!V$203,('Tax Tables'!V$203-'Tax Tables'!V$202)*'Tax Tables'!V$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(W$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(W585>='Tax Tables'!W$136,W585<='Tax Tables'!W$137),(W585-'Tax Tables'!W$136)*'Tax Tables'!W$138,IF(W585>='Tax Tables'!W$137,('Tax Tables'!W$137-'Tax Tables'!W$136)*'Tax Tables'!W$138,0)),IF(AND(W585>='Tax Tables'!W$202,W585<='Tax Tables'!W$203),(W585-'Tax Tables'!W$202)*'Tax Tables'!W$204,IF(W585>='Tax Tables'!W$203,('Tax Tables'!W$203-'Tax Tables'!W$202)*'Tax Tables'!W$204,0))),IF(AND(W585>='Tax Tables'!W$202,W585<='Tax Tables'!W$203),(W585-'Tax Tables'!W$202)*'Tax Tables'!W$204,IF(W585>='Tax Tables'!W$203,('Tax Tables'!W$203-'Tax Tables'!W$202)*'Tax Tables'!W$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(X$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(X585>='Tax Tables'!X$136,X585<='Tax Tables'!X$137),(X585-'Tax Tables'!X$136)*'Tax Tables'!X$138,IF(X585>='Tax Tables'!X$137,('Tax Tables'!X$137-'Tax Tables'!X$136)*'Tax Tables'!X$138,0)),IF(AND(X585>='Tax Tables'!X$202,X585<='Tax Tables'!X$203),(X585-'Tax Tables'!X$202)*'Tax Tables'!X$204,IF(X585>='Tax Tables'!X$203,('Tax Tables'!X$203-'Tax Tables'!X$202)*'Tax Tables'!X$204,0))),IF(AND(X585>='Tax Tables'!X$202,X585<='Tax Tables'!X$203),(X585-'Tax Tables'!X$202)*'Tax Tables'!X$204,IF(X585>='Tax Tables'!X$203,('Tax Tables'!X$203-'Tax Tables'!X$202)*'Tax Tables'!X$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Y$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Y585>='Tax Tables'!Y$136,Y585<='Tax Tables'!Y$137),(Y585-'Tax Tables'!Y$136)*'Tax Tables'!Y$138,IF(Y585>='Tax Tables'!Y$137,('Tax Tables'!Y$137-'Tax Tables'!Y$136)*'Tax Tables'!Y$138,0)),IF(AND(Y585>='Tax Tables'!Y$202,Y585<='Tax Tables'!Y$203),(Y585-'Tax Tables'!Y$202)*'Tax Tables'!Y$204,IF(Y585>='Tax Tables'!Y$203,('Tax Tables'!Y$203-'Tax Tables'!Y$202)*'Tax Tables'!Y$204,0))),IF(AND(Y585>='Tax Tables'!Y$202,Y585<='Tax Tables'!Y$203),(Y585-'Tax Tables'!Y$202)*'Tax Tables'!Y$204,IF(Y585>='Tax Tables'!Y$203,('Tax Tables'!Y$203-'Tax Tables'!Y$202)*'Tax Tables'!Y$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Z$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(Z585>='Tax Tables'!Z$136,Z585<='Tax Tables'!Z$137),(Z585-'Tax Tables'!Z$136)*'Tax Tables'!Z$138,IF(Z585>='Tax Tables'!Z$137,('Tax Tables'!Z$137-'Tax Tables'!Z$136)*'Tax Tables'!Z$138,0)),IF(AND(Z585>='Tax Tables'!Z$202,Z585<='Tax Tables'!Z$203),(Z585-'Tax Tables'!Z$202)*'Tax Tables'!Z$204,IF(Z585>='Tax Tables'!Z$203,('Tax Tables'!Z$203-'Tax Tables'!Z$202)*'Tax Tables'!Z$204,0))),IF(AND(Z585>='Tax Tables'!Z$202,Z585<='Tax Tables'!Z$203),(Z585-'Tax Tables'!Z$202)*'Tax Tables'!Z$204,IF(Z585>='Tax Tables'!Z$203,('Tax Tables'!Z$203-'Tax Tables'!Z$202)*'Tax Tables'!Z$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AA$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AA585>='Tax Tables'!AA$136,AA585<='Tax Tables'!AA$137),(AA585-'Tax Tables'!AA$136)*'Tax Tables'!AA$138,IF(AA585>='Tax Tables'!AA$137,('Tax Tables'!AA$137-'Tax Tables'!AA$136)*'Tax Tables'!AA$138,0)),IF(AND(AA585>='Tax Tables'!AA$202,AA585<='Tax Tables'!AA$203),(AA585-'Tax Tables'!AA$202)*'Tax Tables'!AA$204,IF(AA585>='Tax Tables'!AA$203,('Tax Tables'!AA$203-'Tax Tables'!AA$202)*'Tax Tables'!AA$204,0))),IF(AND(AA585>='Tax Tables'!AA$202,AA585<='Tax Tables'!AA$203),(AA585-'Tax Tables'!AA$202)*'Tax Tables'!AA$204,IF(AA585>='Tax Tables'!AA$203,('Tax Tables'!AA$203-'Tax Tables'!AA$202)*'Tax Tables'!AA$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AB$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AB585>='Tax Tables'!AB$136,AB585<='Tax Tables'!AB$137),(AB585-'Tax Tables'!AB$136)*'Tax Tables'!AB$138,IF(AB585>='Tax Tables'!AB$137,('Tax Tables'!AB$137-'Tax Tables'!AB$136)*'Tax Tables'!AB$138,0)),IF(AND(AB585>='Tax Tables'!AB$202,AB585<='Tax Tables'!AB$203),(AB585-'Tax Tables'!AB$202)*'Tax Tables'!AB$204,IF(AB585>='Tax Tables'!AB$203,('Tax Tables'!AB$203-'Tax Tables'!AB$202)*'Tax Tables'!AB$204,0))),IF(AND(AB585>='Tax Tables'!AB$202,AB585<='Tax Tables'!AB$203),(AB585-'Tax Tables'!AB$202)*'Tax Tables'!AB$204,IF(AB585>='Tax Tables'!AB$203,('Tax Tables'!AB$203-'Tax Tables'!AB$202)*'Tax Tables'!AB$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AC$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AC585>='Tax Tables'!AC$136,AC585<='Tax Tables'!AC$137),(AC585-'Tax Tables'!AC$136)*'Tax Tables'!AC$138,IF(AC585>='Tax Tables'!AC$137,('Tax Tables'!AC$137-'Tax Tables'!AC$136)*'Tax Tables'!AC$138,0)),IF(AND(AC585>='Tax Tables'!AC$202,AC585<='Tax Tables'!AC$203),(AC585-'Tax Tables'!AC$202)*'Tax Tables'!AC$204,IF(AC585>='Tax Tables'!AC$203,('Tax Tables'!AC$203-'Tax Tables'!AC$202)*'Tax Tables'!AC$204,0))),IF(AND(AC585>='Tax Tables'!AC$202,AC585<='Tax Tables'!AC$203),(AC585-'Tax Tables'!AC$202)*'Tax Tables'!AC$204,IF(AC585>='Tax Tables'!AC$203,('Tax Tables'!AC$203-'Tax Tables'!AC$202)*'Tax Tables'!AC$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AD$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AD585>='Tax Tables'!AD$136,AD585<='Tax Tables'!AD$137),(AD585-'Tax Tables'!AD$136)*'Tax Tables'!AD$138,IF(AD585>='Tax Tables'!AD$137,('Tax Tables'!AD$137-'Tax Tables'!AD$136)*'Tax Tables'!AD$138,0)),IF(AND(AD585>='Tax Tables'!AD$202,AD585<='Tax Tables'!AD$203),(AD585-'Tax Tables'!AD$202)*'Tax Tables'!AD$204,IF(AD585>='Tax Tables'!AD$203,('Tax Tables'!AD$203-'Tax Tables'!AD$202)*'Tax Tables'!AD$204,0))),IF(AND(AD585>='Tax Tables'!AD$202,AD585<='Tax Tables'!AD$203),(AD585-'Tax Tables'!AD$202)*'Tax Tables'!AD$204,IF(AD585>='Tax Tables'!AD$203,('Tax Tables'!AD$203-'Tax Tables'!AD$202)*'Tax Tables'!AD$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AE$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AE585>='Tax Tables'!AE$136,AE585<='Tax Tables'!AE$137),(AE585-'Tax Tables'!AE$136)*'Tax Tables'!AE$138,IF(AE585>='Tax Tables'!AE$137,('Tax Tables'!AE$137-'Tax Tables'!AE$136)*'Tax Tables'!AE$138,0)),IF(AND(AE585>='Tax Tables'!AE$202,AE585<='Tax Tables'!AE$203),(AE585-'Tax Tables'!AE$202)*'Tax Tables'!AE$204,IF(AE585>='Tax Tables'!AE$203,('Tax Tables'!AE$203-'Tax Tables'!AE$202)*'Tax Tables'!AE$204,0))),IF(AND(AE585>='Tax Tables'!AE$202,AE585<='Tax Tables'!AE$203),(AE585-'Tax Tables'!AE$202)*'Tax Tables'!AE$204,IF(AE585>='Tax Tables'!AE$203,('Tax Tables'!AE$203-'Tax Tables'!AE$202)*'Tax Tables'!AE$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AF$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AF585>='Tax Tables'!AF$136,AF585<='Tax Tables'!AF$137),(AF585-'Tax Tables'!AF$136)*'Tax Tables'!AF$138,IF(AF585>='Tax Tables'!AF$137,('Tax Tables'!AF$137-'Tax Tables'!AF$136)*'Tax Tables'!AF$138,0)),IF(AND(AF585>='Tax Tables'!AF$202,AF585<='Tax Tables'!AF$203),(AF585-'Tax Tables'!AF$202)*'Tax Tables'!AF$204,IF(AF585>='Tax Tables'!AF$203,('Tax Tables'!AF$203-'Tax Tables'!AF$202)*'Tax Tables'!AF$204,0))),IF(AND(AF585>='Tax Tables'!AF$202,AF585<='Tax Tables'!AF$203),(AF585-'Tax Tables'!AF$202)*'Tax Tables'!AF$204,IF(AF585>='Tax Tables'!AF$203,('Tax Tables'!AF$203-'Tax Tables'!AF$202)*'Tax Tables'!AF$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AG$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AG585>='Tax Tables'!AG$136,AG585<='Tax Tables'!AG$137),(AG585-'Tax Tables'!AG$136)*'Tax Tables'!AG$138,IF(AG585>='Tax Tables'!AG$137,('Tax Tables'!AG$137-'Tax Tables'!AG$136)*'Tax Tables'!AG$138,0)),IF(AND(AG585>='Tax Tables'!AG$202,AG585<='Tax Tables'!AG$203),(AG585-'Tax Tables'!AG$202)*'Tax Tables'!AG$204,IF(AG585>='Tax Tables'!AG$203,('Tax Tables'!AG$203-'Tax Tables'!AG$202)*'Tax Tables'!AG$204,0))),IF(AND(AG585>='Tax Tables'!AG$202,AG585<='Tax Tables'!AG$203),(AG585-'Tax Tables'!AG$202)*'Tax Tables'!AG$204,IF(AG585>='Tax Tables'!AG$203,('Tax Tables'!AG$203-'Tax Tables'!AG$202)*'Tax Tables'!AG$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AH$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AH585>='Tax Tables'!AH$136,AH585<='Tax Tables'!AH$137),(AH585-'Tax Tables'!AH$136)*'Tax Tables'!AH$138,IF(AH585>='Tax Tables'!AH$137,('Tax Tables'!AH$137-'Tax Tables'!AH$136)*'Tax Tables'!AH$138,0)),IF(AND(AH585>='Tax Tables'!AH$202,AH585<='Tax Tables'!AH$203),(AH585-'Tax Tables'!AH$202)*'Tax Tables'!AH$204,IF(AH585>='Tax Tables'!AH$203,('Tax Tables'!AH$203-'Tax Tables'!AH$202)*'Tax Tables'!AH$204,0))),IF(AND(AH585>='Tax Tables'!AH$202,AH585<='Tax Tables'!AH$203),(AH585-'Tax Tables'!AH$202)*'Tax Tables'!AH$204,IF(AH585>='Tax Tables'!AH$203,('Tax Tables'!AH$203-'Tax Tables'!AH$202)*'Tax Tables'!AH$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AI$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AI585>='Tax Tables'!AI$136,AI585<='Tax Tables'!AI$137),(AI585-'Tax Tables'!AI$136)*'Tax Tables'!AI$138,IF(AI585>='Tax Tables'!AI$137,('Tax Tables'!AI$137-'Tax Tables'!AI$136)*'Tax Tables'!AI$138,0)),IF(AND(AI585>='Tax Tables'!AI$202,AI585<='Tax Tables'!AI$203),(AI585-'Tax Tables'!AI$202)*'Tax Tables'!AI$204,IF(AI585>='Tax Tables'!AI$203,('Tax Tables'!AI$203-'Tax Tables'!AI$202)*'Tax Tables'!AI$204,0))),IF(AND(AI585>='Tax Tables'!AI$202,AI585<='Tax Tables'!AI$203),(AI585-'Tax Tables'!AI$202)*'Tax Tables'!AI$204,IF(AI585>='Tax Tables'!AI$203,('Tax Tables'!AI$203-'Tax Tables'!AI$202)*'Tax Tables'!AI$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AJ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AJ585>='Tax Tables'!AJ$136,AJ585<='Tax Tables'!AJ$137),(AJ585-'Tax Tables'!AJ$136)*'Tax Tables'!AJ$138,IF(AJ585>='Tax Tables'!AJ$137,('Tax Tables'!AJ$137-'Tax Tables'!AJ$136)*'Tax Tables'!AJ$138,0)),IF(AND(AJ585>='Tax Tables'!AJ$202,AJ585<='Tax Tables'!AJ$203),(AJ585-'Tax Tables'!AJ$202)*'Tax Tables'!AJ$204,IF(AJ585>='Tax Tables'!AJ$203,('Tax Tables'!AJ$203-'Tax Tables'!AJ$202)*'Tax Tables'!AJ$204,0))),IF(AND(AJ585>='Tax Tables'!AJ$202,AJ585<='Tax Tables'!AJ$203),(AJ585-'Tax Tables'!AJ$202)*'Tax Tables'!AJ$204,IF(AJ585>='Tax Tables'!AJ$203,('Tax Tables'!AJ$203-'Tax Tables'!AJ$202)*'Tax Tables'!AJ$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AK$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AK585>='Tax Tables'!AK$136,AK585<='Tax Tables'!AK$137),(AK585-'Tax Tables'!AK$136)*'Tax Tables'!AK$138,IF(AK585>='Tax Tables'!AK$137,('Tax Tables'!AK$137-'Tax Tables'!AK$136)*'Tax Tables'!AK$138,0)),IF(AND(AK585>='Tax Tables'!AK$202,AK585<='Tax Tables'!AK$203),(AK585-'Tax Tables'!AK$202)*'Tax Tables'!AK$204,IF(AK585>='Tax Tables'!AK$203,('Tax Tables'!AK$203-'Tax Tables'!AK$202)*'Tax Tables'!AK$204,0))),IF(AND(AK585>='Tax Tables'!AK$202,AK585<='Tax Tables'!AK$203),(AK585-'Tax Tables'!AK$202)*'Tax Tables'!AK$204,IF(AK585>='Tax Tables'!AK$203,('Tax Tables'!AK$203-'Tax Tables'!AK$202)*'Tax Tables'!AK$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AL$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AL585>='Tax Tables'!AL$136,AL585<='Tax Tables'!AL$137),(AL585-'Tax Tables'!AL$136)*'Tax Tables'!AL$138,IF(AL585>='Tax Tables'!AL$137,('Tax Tables'!AL$137-'Tax Tables'!AL$136)*'Tax Tables'!AL$138,0)),IF(AND(AL585>='Tax Tables'!AL$202,AL585<='Tax Tables'!AL$203),(AL585-'Tax Tables'!AL$202)*'Tax Tables'!AL$204,IF(AL585>='Tax Tables'!AL$203,('Tax Tables'!AL$203-'Tax Tables'!AL$202)*'Tax Tables'!AL$204,0))),IF(AND(AL585>='Tax Tables'!AL$202,AL585<='Tax Tables'!AL$203),(AL585-'Tax Tables'!AL$202)*'Tax Tables'!AL$204,IF(AL585>='Tax Tables'!AL$203,('Tax Tables'!AL$203-'Tax Tables'!AL$202)*'Tax Tables'!AL$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AM$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AM585>='Tax Tables'!AM$136,AM585<='Tax Tables'!AM$137),(AM585-'Tax Tables'!AM$136)*'Tax Tables'!AM$138,IF(AM585>='Tax Tables'!AM$137,('Tax Tables'!AM$137-'Tax Tables'!AM$136)*'Tax Tables'!AM$138,0)),IF(AND(AM585>='Tax Tables'!AM$202,AM585<='Tax Tables'!AM$203),(AM585-'Tax Tables'!AM$202)*'Tax Tables'!AM$204,IF(AM585>='Tax Tables'!AM$203,('Tax Tables'!AM$203-'Tax Tables'!AM$202)*'Tax Tables'!AM$204,0))),IF(AND(AM585>='Tax Tables'!AM$202,AM585<='Tax Tables'!AM$203),(AM585-'Tax Tables'!AM$202)*'Tax Tables'!AM$204,IF(AM585>='Tax Tables'!AM$203,('Tax Tables'!AM$203-'Tax Tables'!AM$202)*'Tax Tables'!AM$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AN$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AN585>='Tax Tables'!AN$136,AN585<='Tax Tables'!AN$137),(AN585-'Tax Tables'!AN$136)*'Tax Tables'!AN$138,IF(AN585>='Tax Tables'!AN$137,('Tax Tables'!AN$137-'Tax Tables'!AN$136)*'Tax Tables'!AN$138,0)),IF(AND(AN585>='Tax Tables'!AN$202,AN585<='Tax Tables'!AN$203),(AN585-'Tax Tables'!AN$202)*'Tax Tables'!AN$204,IF(AN585>='Tax Tables'!AN$203,('Tax Tables'!AN$203-'Tax Tables'!AN$202)*'Tax Tables'!AN$204,0))),IF(AND(AN585>='Tax Tables'!AN$202,AN585<='Tax Tables'!AN$203),(AN585-'Tax Tables'!AN$202)*'Tax Tables'!AN$204,IF(AN585>='Tax Tables'!AN$203,('Tax Tables'!AN$203-'Tax Tables'!AN$202)*'Tax Tables'!AN$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AO$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AO585>='Tax Tables'!AO$136,AO585<='Tax Tables'!AO$137),(AO585-'Tax Tables'!AO$136)*'Tax Tables'!AO$138,IF(AO585>='Tax Tables'!AO$137,('Tax Tables'!AO$137-'Tax Tables'!AO$136)*'Tax Tables'!AO$138,0)),IF(AND(AO585>='Tax Tables'!AO$202,AO585<='Tax Tables'!AO$203),(AO585-'Tax Tables'!AO$202)*'Tax Tables'!AO$204,IF(AO585>='Tax Tables'!AO$203,('Tax Tables'!AO$203-'Tax Tables'!AO$202)*'Tax Tables'!AO$204,0))),IF(AND(AO585>='Tax Tables'!AO$202,AO585<='Tax Tables'!AO$203),(AO585-'Tax Tables'!AO$202)*'Tax Tables'!AO$204,IF(AO585>='Tax Tables'!AO$203,('Tax Tables'!AO$203-'Tax Tables'!AO$202)*'Tax Tables'!AO$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AP$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AP585>='Tax Tables'!AP$136,AP585<='Tax Tables'!AP$137),(AP585-'Tax Tables'!AP$136)*'Tax Tables'!AP$138,IF(AP585>='Tax Tables'!AP$137,('Tax Tables'!AP$137-'Tax Tables'!AP$136)*'Tax Tables'!AP$138,0)),IF(AND(AP585>='Tax Tables'!AP$202,AP585<='Tax Tables'!AP$203),(AP585-'Tax Tables'!AP$202)*'Tax Tables'!AP$204,IF(AP585>='Tax Tables'!AP$203,('Tax Tables'!AP$203-'Tax Tables'!AP$202)*'Tax Tables'!AP$204,0))),IF(AND(AP585>='Tax Tables'!AP$202,AP585<='Tax Tables'!AP$203),(AP585-'Tax Tables'!AP$202)*'Tax Tables'!AP$204,IF(AP585>='Tax Tables'!AP$203,('Tax Tables'!AP$203-'Tax Tables'!AP$202)*'Tax Tables'!AP$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AQ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AQ585>='Tax Tables'!AQ$136,AQ585<='Tax Tables'!AQ$137),(AQ585-'Tax Tables'!AQ$136)*'Tax Tables'!AQ$138,IF(AQ585>='Tax Tables'!AQ$137,('Tax Tables'!AQ$137-'Tax Tables'!AQ$136)*'Tax Tables'!AQ$138,0)),IF(AND(AQ585>='Tax Tables'!AQ$202,AQ585<='Tax Tables'!AQ$203),(AQ585-'Tax Tables'!AQ$202)*'Tax Tables'!AQ$204,IF(AQ585>='Tax Tables'!AQ$203,('Tax Tables'!AQ$203-'Tax Tables'!AQ$202)*'Tax Tables'!AQ$204,0))),IF(AND(AQ585>='Tax Tables'!AQ$202,AQ585<='Tax Tables'!AQ$203),(AQ585-'Tax Tables'!AQ$202)*'Tax Tables'!AQ$204,IF(AQ585>='Tax Tables'!AQ$203,('Tax Tables'!AQ$203-'Tax Tables'!AQ$202)*'Tax Tables'!AQ$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AR$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AR585>='Tax Tables'!AR$136,AR585<='Tax Tables'!AR$137),(AR585-'Tax Tables'!AR$136)*'Tax Tables'!AR$138,IF(AR585>='Tax Tables'!AR$137,('Tax Tables'!AR$137-'Tax Tables'!AR$136)*'Tax Tables'!AR$138,0)),IF(AND(AR585>='Tax Tables'!AR$202,AR585<='Tax Tables'!AR$203),(AR585-'Tax Tables'!AR$202)*'Tax Tables'!AR$204,IF(AR585>='Tax Tables'!AR$203,('Tax Tables'!AR$203-'Tax Tables'!AR$202)*'Tax Tables'!AR$204,0))),IF(AND(AR585>='Tax Tables'!AR$202,AR585<='Tax Tables'!AR$203),(AR585-'Tax Tables'!AR$202)*'Tax Tables'!AR$204,IF(AR585>='Tax Tables'!AR$203,('Tax Tables'!AR$203-'Tax Tables'!AR$202)*'Tax Tables'!AR$204,0))),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AND(AS585>='Tax Tables'!AS$136,AS585<='Tax Tables'!AS$137),(AS585-'Tax Tables'!AS$136)*'Tax Tables'!AS$138,IF(AS585>='Tax Tables'!AS$137,('Tax Tables'!AS$137-'Tax Tables'!AS$136)*'Tax Tables'!AS$138,0)),IF(AND(AS585>='Tax Tables'!AS$202,AS585<='Tax Tables'!AS$203),(AS585-'Tax Tables'!AS$202)*'Tax Tables'!AS$204,IF(AS585>='Tax Tables'!AS$203,('Tax Tables'!AS$203-'Tax Tables'!AS$202)*'Tax Tables'!AS$204,0))),IF(AND(AS585>='Tax Tables'!AS$202,AS585<='Tax Tables'!AS$203),(AS585-'Tax Tables'!AS$202)*'Tax Tables'!AS$204,IF(AS585>='Tax Tables'!AS$203,('Tax Tables'!AS$203-'Tax Tables'!AS$202)*'Tax Tables'!AS$204,0))),0)/Round_To,0)*Round_To","v":0},null,null,null,null,null,{"$f":"+Details!F611-Base!F611","v":0},{"$f":"+Details!G611-Base!G611","v":0},{"$f":"+Details!H611-Base!H611","v":0},{"$f":"+Details!I611-Base!I611","v":0},{"$f":"+Details!J611-Base!J611","v":0},{"$f":"+Details!K611-Base!K611","v":0},{"$f":"+Details!L611-Base!L611","v":0},{"$f":"+Details!M611-Base!M611","v":0},{"$f":"+Details!N611-Base!N611","v":0},{"$f":"+Details!O611-Base!O611","v":0},{"$f":"+Details!P611-Base!P611","v":0},{"$f":"+Details!Q611-Base!Q611","v":0},{"$f":"+Details!R611-Base!R611","v":0},{"$f":"+Details!S611-Base!S611","v":0},{"$f":"+Details!T611-Base!T611","v":0},{"$f":"+Details!U611-Base!U611","v":0},{"$f":"+Details!V611-Base!V611","v":0},{"$f":"+Details!W611-Base!W611","v":0},{"$f":"+Details!X611-Base!X611","v":0},{"$f":"+Details!Y611-Base!Y611","v":0},{"$f":"+Details!Z611-Base!Z611","v":0},{"$f":"+Details!AA611-Base!AA611","v":0},{"$f":"+Details!AB611-Base!AB611","v":0},{"$f":"+Details!AC611-Base!AC611","v":0},{"$f":"+Details!AD611-Base!AD611","v":0},{"$f":"+Details!AE611-Base!AE611","v":0},{"$f":"+Details!AF611-Base!AF611","v":0},{"$f":"+Details!AG611-Base!AG611","v":0},{"$f":"+Details!AH611-Base!AH611","v":0},{"$f":"+Details!AI611-Base!AI611","v":0},{"$f":"+Details!AJ611-Base!AJ611","v":0},{"$f":"+Details!AK611-Base!AK611","v":0},{"$f":"+Details!AL611-Base!AL611","v":0},{"$f":"+Details!AM611-Base!AM611","v":0},{"$f":"+Details!AN611-Base!AN611","v":0},{"$f":"+Details!AO611-Base!AO611","v":0},{"$f":"+Details!AP611-Base!AP611","v":0},{"$f":"+Details!AQ611-Base!AQ611","v":0},{"$f":"+Details!AR611-Base!AR611","v":0},{"$f":"+Details!AS611-Base!AS611","v":0}]
["c",null,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Filing_Status=\"m\",Setup!$E$324,Setup!$H$324),\"\")","v":""},{"$f":"IF(Filing_Status=\"m\",TaxC_M_7R,TaxC_S_7R)","v":0.37},0,{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(F$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(F585>='Tax Tables'!F$141,(F585-'Tax Tables'!F$141)*'Tax Tables'!F$142,0),IF(F585>='Tax Tables'!F$207,(F585-'Tax Tables'!F$207)*'Tax Tables'!F$208,0)),IF(F585>='Tax Tables'!F$207,(F585-'Tax Tables'!F$207)*'Tax Tables'!F$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(G$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(G585>='Tax Tables'!G$141,(G585-'Tax Tables'!G$141)*'Tax Tables'!G$142,0),IF(G585>='Tax Tables'!G$207,(G585-'Tax Tables'!G$207)*'Tax Tables'!G$208,0)),IF(G585>='Tax Tables'!G$207,(G585-'Tax Tables'!G$207)*'Tax Tables'!G$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(H$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(H585>='Tax Tables'!H$141,(H585-'Tax Tables'!H$141)*'Tax Tables'!H$142,0),IF(H585>='Tax Tables'!H$207,(H585-'Tax Tables'!H$207)*'Tax Tables'!H$208,0)),IF(H585>='Tax Tables'!H$207,(H585-'Tax Tables'!H$207)*'Tax Tables'!H$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(I$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(I585>='Tax Tables'!I$141,(I585-'Tax Tables'!I$141)*'Tax Tables'!I$142,0),IF(I585>='Tax Tables'!I$207,(I585-'Tax Tables'!I$207)*'Tax Tables'!I$208,0)),IF(I585>='Tax Tables'!I$207,(I585-'Tax Tables'!I$207)*'Tax Tables'!I$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(J$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(J585>='Tax Tables'!J$141,(J585-'Tax Tables'!J$141)*'Tax Tables'!J$142,0),IF(J585>='Tax Tables'!J$207,(J585-'Tax Tables'!J$207)*'Tax Tables'!J$208,0)),IF(J585>='Tax Tables'!J$207,(J585-'Tax Tables'!J$207)*'Tax Tables'!J$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(K$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(K585>='Tax Tables'!K$141,(K585-'Tax Tables'!K$141)*'Tax Tables'!K$142,0),IF(K585>='Tax Tables'!K$207,(K585-'Tax Tables'!K$207)*'Tax Tables'!K$208,0)),IF(K585>='Tax Tables'!K$207,(K585-'Tax Tables'!K$207)*'Tax Tables'!K$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(L$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(L585>='Tax Tables'!L$141,(L585-'Tax Tables'!L$141)*'Tax Tables'!L$142,0),IF(L585>='Tax Tables'!L$207,(L585-'Tax Tables'!L$207)*'Tax Tables'!L$208,0)),IF(L585>='Tax Tables'!L$207,(L585-'Tax Tables'!L$207)*'Tax Tables'!L$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(M$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(M585>='Tax Tables'!M$141,(M585-'Tax Tables'!M$141)*'Tax Tables'!M$142,0),IF(M585>='Tax Tables'!M$207,(M585-'Tax Tables'!M$207)*'Tax Tables'!M$208,0)),IF(M585>='Tax Tables'!M$207,(M585-'Tax Tables'!M$207)*'Tax Tables'!M$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(N$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(N585>='Tax Tables'!N$141,(N585-'Tax Tables'!N$141)*'Tax Tables'!N$142,0),IF(N585>='Tax Tables'!N$207,(N585-'Tax Tables'!N$207)*'Tax Tables'!N$208,0)),IF(N585>='Tax Tables'!N$207,(N585-'Tax Tables'!N$207)*'Tax Tables'!N$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(O$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(O585>='Tax Tables'!O$141,(O585-'Tax Tables'!O$141)*'Tax Tables'!O$142,0),IF(O585>='Tax Tables'!O$207,(O585-'Tax Tables'!O$207)*'Tax Tables'!O$208,0)),IF(O585>='Tax Tables'!O$207,(O585-'Tax Tables'!O$207)*'Tax Tables'!O$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(P$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(P585>='Tax Tables'!P$141,(P585-'Tax Tables'!P$141)*'Tax Tables'!P$142,0),IF(P585>='Tax Tables'!P$207,(P585-'Tax Tables'!P$207)*'Tax Tables'!P$208,0)),IF(P585>='Tax Tables'!P$207,(P585-'Tax Tables'!P$207)*'Tax Tables'!P$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Q$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(Q585>='Tax Tables'!Q$141,(Q585-'Tax Tables'!Q$141)*'Tax Tables'!Q$142,0),IF(Q585>='Tax Tables'!Q$207,(Q585-'Tax Tables'!Q$207)*'Tax Tables'!Q$208,0)),IF(Q585>='Tax Tables'!Q$207,(Q585-'Tax Tables'!Q$207)*'Tax Tables'!Q$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(R$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(R585>='Tax Tables'!R$141,(R585-'Tax Tables'!R$141)*'Tax Tables'!R$142,0),IF(R585>='Tax Tables'!R$207,(R585-'Tax Tables'!R$207)*'Tax Tables'!R$208,0)),IF(R585>='Tax Tables'!R$207,(R585-'Tax Tables'!R$207)*'Tax Tables'!R$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(S$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(S585>='Tax Tables'!S$141,(S585-'Tax Tables'!S$141)*'Tax Tables'!S$142,0),IF(S585>='Tax Tables'!S$207,(S585-'Tax Tables'!S$207)*'Tax Tables'!S$208,0)),IF(S585>='Tax Tables'!S$207,(S585-'Tax Tables'!S$207)*'Tax Tables'!S$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(T$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(T585>='Tax Tables'!T$141,(T585-'Tax Tables'!T$141)*'Tax Tables'!T$142,0),IF(T585>='Tax Tables'!T$207,(T585-'Tax Tables'!T$207)*'Tax Tables'!T$208,0)),IF(T585>='Tax Tables'!T$207,(T585-'Tax Tables'!T$207)*'Tax Tables'!T$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(U$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(U585>='Tax Tables'!U$141,(U585-'Tax Tables'!U$141)*'Tax Tables'!U$142,0),IF(U585>='Tax Tables'!U$207,(U585-'Tax Tables'!U$207)*'Tax Tables'!U$208,0)),IF(U585>='Tax Tables'!U$207,(U585-'Tax Tables'!U$207)*'Tax Tables'!U$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(V$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(V585>='Tax Tables'!V$141,(V585-'Tax Tables'!V$141)*'Tax Tables'!V$142,0),IF(V585>='Tax Tables'!V$207,(V585-'Tax Tables'!V$207)*'Tax Tables'!V$208,0)),IF(V585>='Tax Tables'!V$207,(V585-'Tax Tables'!V$207)*'Tax Tables'!V$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(W$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(W585>='Tax Tables'!W$141,(W585-'Tax Tables'!W$141)*'Tax Tables'!W$142,0),IF(W585>='Tax Tables'!W$207,(W585-'Tax Tables'!W$207)*'Tax Tables'!W$208,0)),IF(W585>='Tax Tables'!W$207,(W585-'Tax Tables'!W$207)*'Tax Tables'!W$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(X$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(X585>='Tax Tables'!X$141,(X585-'Tax Tables'!X$141)*'Tax Tables'!X$142,0),IF(X585>='Tax Tables'!X$207,(X585-'Tax Tables'!X$207)*'Tax Tables'!X$208,0)),IF(X585>='Tax Tables'!X$207,(X585-'Tax Tables'!X$207)*'Tax Tables'!X$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Y$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(Y585>='Tax Tables'!Y$141,(Y585-'Tax Tables'!Y$141)*'Tax Tables'!Y$142,0),IF(Y585>='Tax Tables'!Y$207,(Y585-'Tax Tables'!Y$207)*'Tax Tables'!Y$208,0)),IF(Y585>='Tax Tables'!Y$207,(Y585-'Tax Tables'!Y$207)*'Tax Tables'!Y$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(Z$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(Z585>='Tax Tables'!Z$141,(Z585-'Tax Tables'!Z$141)*'Tax Tables'!Z$142,0),IF(Z585>='Tax Tables'!Z$207,(Z585-'Tax Tables'!Z$207)*'Tax Tables'!Z$208,0)),IF(Z585>='Tax Tables'!Z$207,(Z585-'Tax Tables'!Z$207)*'Tax Tables'!Z$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AA$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AA585>='Tax Tables'!AA$141,(AA585-'Tax Tables'!AA$141)*'Tax Tables'!AA$142,0),IF(AA585>='Tax Tables'!AA$207,(AA585-'Tax Tables'!AA$207)*'Tax Tables'!AA$208,0)),IF(AA585>='Tax Tables'!AA$207,(AA585-'Tax Tables'!AA$207)*'Tax Tables'!AA$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AB$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AB585>='Tax Tables'!AB$141,(AB585-'Tax Tables'!AB$141)*'Tax Tables'!AB$142,0),IF(AB585>='Tax Tables'!AB$207,(AB585-'Tax Tables'!AB$207)*'Tax Tables'!AB$208,0)),IF(AB585>='Tax Tables'!AB$207,(AB585-'Tax Tables'!AB$207)*'Tax Tables'!AB$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AC$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AC585>='Tax Tables'!AC$141,(AC585-'Tax Tables'!AC$141)*'Tax Tables'!AC$142,0),IF(AC585>='Tax Tables'!AC$207,(AC585-'Tax Tables'!AC$207)*'Tax Tables'!AC$208,0)),IF(AC585>='Tax Tables'!AC$207,(AC585-'Tax Tables'!AC$207)*'Tax Tables'!AC$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AD$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AD585>='Tax Tables'!AD$141,(AD585-'Tax Tables'!AD$141)*'Tax Tables'!AD$142,0),IF(AD585>='Tax Tables'!AD$207,(AD585-'Tax Tables'!AD$207)*'Tax Tables'!AD$208,0)),IF(AD585>='Tax Tables'!AD$207,(AD585-'Tax Tables'!AD$207)*'Tax Tables'!AD$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AE$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AE585>='Tax Tables'!AE$141,(AE585-'Tax Tables'!AE$141)*'Tax Tables'!AE$142,0),IF(AE585>='Tax Tables'!AE$207,(AE585-'Tax Tables'!AE$207)*'Tax Tables'!AE$208,0)),IF(AE585>='Tax Tables'!AE$207,(AE585-'Tax Tables'!AE$207)*'Tax Tables'!AE$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AF$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AF585>='Tax Tables'!AF$141,(AF585-'Tax Tables'!AF$141)*'Tax Tables'!AF$142,0),IF(AF585>='Tax Tables'!AF$207,(AF585-'Tax Tables'!AF$207)*'Tax Tables'!AF$208,0)),IF(AF585>='Tax Tables'!AF$207,(AF585-'Tax Tables'!AF$207)*'Tax Tables'!AF$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AG$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AG585>='Tax Tables'!AG$141,(AG585-'Tax Tables'!AG$141)*'Tax Tables'!AG$142,0),IF(AG585>='Tax Tables'!AG$207,(AG585-'Tax Tables'!AG$207)*'Tax Tables'!AG$208,0)),IF(AG585>='Tax Tables'!AG$207,(AG585-'Tax Tables'!AG$207)*'Tax Tables'!AG$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AH$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AH585>='Tax Tables'!AH$141,(AH585-'Tax Tables'!AH$141)*'Tax Tables'!AH$142,0),IF(AH585>='Tax Tables'!AH$207,(AH585-'Tax Tables'!AH$207)*'Tax Tables'!AH$208,0)),IF(AH585>='Tax Tables'!AH$207,(AH585-'Tax Tables'!AH$207)*'Tax Tables'!AH$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AI$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AI585>='Tax Tables'!AI$141,(AI585-'Tax Tables'!AI$141)*'Tax Tables'!AI$142,0),IF(AI585>='Tax Tables'!AI$207,(AI585-'Tax Tables'!AI$207)*'Tax Tables'!AI$208,0)),IF(AI585>='Tax Tables'!AI$207,(AI585-'Tax Tables'!AI$207)*'Tax Tables'!AI$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AJ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AJ585>='Tax Tables'!AJ$141,(AJ585-'Tax Tables'!AJ$141)*'Tax Tables'!AJ$142,0),IF(AJ585>='Tax Tables'!AJ$207,(AJ585-'Tax Tables'!AJ$207)*'Tax Tables'!AJ$208,0)),IF(AJ585>='Tax Tables'!AJ$207,(AJ585-'Tax Tables'!AJ$207)*'Tax Tables'!AJ$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AK$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AK585>='Tax Tables'!AK$141,(AK585-'Tax Tables'!AK$141)*'Tax Tables'!AK$142,0),IF(AK585>='Tax Tables'!AK$207,(AK585-'Tax Tables'!AK$207)*'Tax Tables'!AK$208,0)),IF(AK585>='Tax Tables'!AK$207,(AK585-'Tax Tables'!AK$207)*'Tax Tables'!AK$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AL$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AL585>='Tax Tables'!AL$141,(AL585-'Tax Tables'!AL$141)*'Tax Tables'!AL$142,0),IF(AL585>='Tax Tables'!AL$207,(AL585-'Tax Tables'!AL$207)*'Tax Tables'!AL$208,0)),IF(AL585>='Tax Tables'!AL$207,(AL585-'Tax Tables'!AL$207)*'Tax Tables'!AL$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AM$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AM585>='Tax Tables'!AM$141,(AM585-'Tax Tables'!AM$141)*'Tax Tables'!AM$142,0),IF(AM585>='Tax Tables'!AM$207,(AM585-'Tax Tables'!AM$207)*'Tax Tables'!AM$208,0)),IF(AM585>='Tax Tables'!AM$207,(AM585-'Tax Tables'!AM$207)*'Tax Tables'!AM$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AN$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AN585>='Tax Tables'!AN$141,(AN585-'Tax Tables'!AN$141)*'Tax Tables'!AN$142,0),IF(AN585>='Tax Tables'!AN$207,(AN585-'Tax Tables'!AN$207)*'Tax Tables'!AN$208,0)),IF(AN585>='Tax Tables'!AN$207,(AN585-'Tax Tables'!AN$207)*'Tax Tables'!AN$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AO$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AO585>='Tax Tables'!AO$141,(AO585-'Tax Tables'!AO$141)*'Tax Tables'!AO$142,0),IF(AO585>='Tax Tables'!AO$207,(AO585-'Tax Tables'!AO$207)*'Tax Tables'!AO$208,0)),IF(AO585>='Tax Tables'!AO$207,(AO585-'Tax Tables'!AO$207)*'Tax Tables'!AO$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AP$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AP585>='Tax Tables'!AP$141,(AP585-'Tax Tables'!AP$141)*'Tax Tables'!AP$142,0),IF(AP585>='Tax Tables'!AP$207,(AP585-'Tax Tables'!AP$207)*'Tax Tables'!AP$208,0)),IF(AP585>='Tax Tables'!AP$207,(AP585-'Tax Tables'!AP$207)*'Tax Tables'!AP$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AQ$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AQ585>='Tax Tables'!AQ$141,(AQ585-'Tax Tables'!AQ$141)*'Tax Tables'!AQ$142,0),IF(AQ585>='Tax Tables'!AQ$207,(AQ585-'Tax Tables'!AQ$207)*'Tax Tables'!AQ$208,0)),IF(AQ585>='Tax Tables'!AQ$207,(AQ585-'Tax Tables'!AQ$207)*'Tax Tables'!AQ$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AR$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AR585>='Tax Tables'!AR$141,(AR585-'Tax Tables'!AR$141)*'Tax Tables'!AR$142,0),IF(AR585>='Tax Tables'!AR$207,(AR585-'Tax Tables'!AR$207)*'Tax Tables'!AR$208,0)),IF(AR585>='Tax Tables'!AR$207,(AR585-'Tax Tables'!AR$207)*'Tax Tables'!AR$208,0)),0)/Round_To,0)*Round_To","v":0},{"$f":"ROUND(IF(Exclude_Taxes=\"n\",IF(Filing_Status=\"m\",IF(OR(AS$7<Single_Rate_Start,Single_Rate_Start=\"\"),IF(AS585>='Tax Tables'!AS$141,(AS585-'Tax Tables'!AS$141)*'Tax Tables'!AS$142,0),IF(AS585>='Tax Tables'!AS$207,(AS585-'Tax Tables'!AS$207)*'Tax Tables'!AS$208,0)),IF(AS585>='Tax Tables'!AS$207,(AS585-'Tax Tables'!AS$207)*'Tax Tables'!AS$208,0)),0)/Round_To,0)*Round_To","v":0},null,null,null,null,null,{"$f":"+Details!F612-Base!F612","v":0},{"$f":"+Details!G612-Base!G612","v":0},{"$f":"+Details!H612-Base!H612","v":0},{"$f":"+Details!I612-Base!I612","v":0},{"$f":"+Details!J612-Base!J612","v":0},{"$f":"+Details!K612-Base!K612","v":0},{"$f":"+Details!L612-Base!L612","v":0},{"$f":"+Details!M612-Base!M612","v":0},{"$f":"+Details!N612-Base!N612","v":0},{"$f":"+Details!O612-Base!O612","v":0},{"$f":"+Details!P612-Base!P612","v":0},{"$f":"+Details!Q612-Base!Q612","v":0},{"$f":"+Details!R612-Base!R612","v":0},{"$f":"+Details!S612-Base!S612","v":0},{"$f":"+Details!T612-Base!T612","v":0},{"$f":"+Details!U612-Base!U612","v":0},{"$f":"+Details!V612-Base!V612","v":0},{"$f":"+Details!W612-Base!W612","v":0},{"$f":"+Details!X612-Base!X612","v":0},{"$f":"+Details!Y612-Base!Y612","v":0},{"$f":"+Details!Z612-Base!Z612","v":0},{"$f":"+Details!AA612-Base!AA612","v":0},{"$f":"+Details!AB612-Base!AB612","v":0},{"$f":"+Details!AC612-Base!AC612","v":0},{"$f":"+Details!AD612-Base!AD612","v":0},{"$f":"+Details!AE612-Base!AE612","v":0},{"$f":"+Details!AF612-Base!AF612","v":0},{"$f":"+Details!AG612-Base!AG612","v":0},{"$f":"+Details!AH612-Base!AH612","v":0},{"$f":"+Details!AI612-Base!AI612","v":0},{"$f":"+Details!AJ612-Base!AJ612","v":0},{"$f":"+Details!AK612-Base!AK612","v":0},{"$f":"+Details!AL612-Base!AL612","v":0},{"$f":"+Details!AM612-Base!AM612","v":0},{"$f":"+Details!AN612-Base!AN612","v":0},{"$f":"+Details!AO612-Base!AO612","v":0},{"$f":"+Details!AP612-Base!AP612","v":0},{"$f":"+Details!AQ612-Base!AQ612","v":0},{"$f":"+Details!AR612-Base!AR612","v":0},{"$f":"+Details!AS612-Base!AS612","v":0}]
[null,"24.  Figure the tax on the amount on line 1",null,null,{"$f":"SUM(E606:E612)","v":251300},{"$f":"SUM(F606:F612)","v":3900},{"$f":"SUM(G606:G612)","v":5800},4000,4100,4100,6500,6500,6400,3200,500,300,3200,5600,4900,3600,5100,7000,9700,10000,10300,10800,11300,10700,11300,15600,16300,17000,17700,17900,18000,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F613-Base!F613","v":0},{"$f":"+Details!G613-Base!G613","v":0},{"$f":"+Details!H613-Base!H613","v":0},{"$f":"+Details!I613-Base!I613","v":0},{"$f":"+Details!J613-Base!J613","v":0},{"$f":"+Details!K613-Base!K613","v":0},{"$f":"+Details!L613-Base!L613","v":0},{"$f":"+Details!M613-Base!M613","v":0},{"$f":"+Details!N613-Base!N613","v":0},{"$f":"+Details!O613-Base!O613","v":0},{"$f":"+Details!P613-Base!P613","v":0},{"$f":"+Details!Q613-Base!Q613","v":0},{"$f":"+Details!R613-Base!R613","v":0},{"$f":"+Details!S613-Base!S613","v":0},{"$f":"+Details!T613-Base!T613","v":0},{"$f":"+Details!U613-Base!U613","v":0},{"$f":"+Details!V613-Base!V613","v":0},{"$f":"+Details!W613-Base!W613","v":0},{"$f":"+Details!X613-Base!X613","v":0},{"$f":"+Details!Y613-Base!Y613","v":0},{"$f":"+Details!Z613-Base!Z613","v":0},{"$f":"+Details!AA613-Base!AA613","v":0},{"$f":"+Details!AB613-Base!AB613","v":0},{"$f":"+Details!AC613-Base!AC613","v":0},{"$f":"+Details!AD613-Base!AD613","v":0},{"$f":"+Details!AE613-Base!AE613","v":0},{"$f":"+Details!AF613-Base!AF613","v":0},{"$f":"+Details!AG613-Base!AG613","v":0},{"$f":"+Details!AH613-Base!AH613","v":0},{"$f":"+Details!AI613-Base!AI613","v":0},{"$f":"+Details!AJ613-Base!AJ613","v":0},{"$f":"+Details!AK613-Base!AK613","v":0},{"$f":"+Details!AL613-Base!AL613","v":0},{"$f":"+Details!AM613-Base!AM613","v":0},{"$f":"+Details!AN613-Base!AN613","v":0},{"$f":"+Details!AO613-Base!AO613","v":0},{"$f":"+Details!AP613-Base!AP613","v":0},{"$f":"+Details!AQ613-Base!AQ613","v":0},{"$f":"+Details!AR613-Base!AR613","v":0},{"$f":"+Details!AS613-Base!AS613","v":0}]
[null,"25.  Tax on all taxable income. Enter the smaller of line 23 or 24",null,null,{"$f":"SUM(F614:AS614)","v":246300},{"$f":"ROUND(MIN(F605, F613)/Round_To, 0) * Round_To","v":3800},5700,3900,4000,4000,6400,6400,6400,3100,400,300,3100,5500,4800,3500,5000,6800,9500,9900,10100,10700,11000,10400,10900,15300,16000,16700,17400,17600,17700,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"+Details!F614-Base!F614","v":0},{"$f":"+Details!G614-Base!G614","v":0},{"$f":"+Details!H614-Base!H614","v":0},{"$f":"+Details!I614-Base!I614","v":0},{"$f":"+Details!J614-Base!J614","v":0},{"$f":"+Details!K614-Base!K614","v":0},{"$f":"+Details!L614-Base!L614","v":0},{"$f":"+Details!M614-Base!M614","v":0},{"$f":"+Details!N614-Base!N614","v":0},{"$f":"+Details!O614-Base!O614","v":0},{"$f":"+Details!P614-Base!P614","v":0},{"$f":"+Details!Q614-Base!Q614","v":0},{"$f":"+Details!R614-Base!R614","v":0},{"$f":"+Details!S614-Base!S614","v":0},{"$f":"+Details!T614-Base!T614","v":0},{"$f":"+Details!U614-Base!U614","v":0},{"$f":"+Details!V614-Base!V614","v":0},{"$f":"+Details!W614-Base!W614","v":0},{"$f":"+Details!X614-Base!X614","v":0},{"$f":"+Details!Y614-Base!Y614","v":0},{"$f":"+Details!Z614-Base!Z614","v":0},{"$f":"+Details!AA614-Base!AA614","v":0},{"$f":"+Details!AB614-Base!AB614","v":0},{"$f":"+Details!AC614-Base!AC614","v":0},{"$f":"+Details!AD614-Base!AD614","v":0},{"$f":"+Details!AE614-Base!AE614","v":0},{"$f":"+Details!AF614-Base!AF614","v":0},{"$f":"+Details!AG614-Base!AG614","v":0},{"$f":"+Details!AH614-Base!AH614","v":0},{"$f":"+Details!AI614-Base!AI614","v":0},{"$f":"+Details!AJ614-Base!AJ614","v":0},{"$f":"+Details!AK614-Base!AK614","v":0},{"$f":"+Details!AL614-Base!AL614","v":0},{"$f":"+Details!AM614-Base!AM614","v":0},{"$f":"+Details!AN614-Base!AN614","v":0},{"$f":"+Details!AO614-Base!AO614","v":0},{"$f":"+Details!AP614-Base!AP614","v":0},{"$f":"+Details!AQ614-Base!AQ614","v":0},{"$f":"+Details!AR614-Base!AR614","v":0},{"$f":"+Details!AS614-Base!AS614","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Last Line"]

{"sheet":"Tax Tables","index":15,"n_rows":458,"n_cols":47,"rows_kept":458,"cut":false,"hidden":false,"merged":[[436,35,436,41],[314,7,314,8],[314,29,314,30],[5,0,5,1],[273,0,273,2],[308,0,308,1],[314,4,314,5],[314,2,314,3]]}
[null,"Federal & State Tax and Other",null,"Instructions",null,{"$f":"+F96","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063]
[]
["   Sections",null,null,null,null,null,"border & lines",null,null,"cell comments to Word "]
[]
[]
["Federal Tax Factors  "]
[null,null,null,{"$f":"IF(Tax_Rates_Alt=\"y\",\"ALERT: Alternative tax rates activated\",\".\")","v":"."}]
[null,null,"Current year Federal tax factors      ",null,"updated for 2024",null,"Tax Foundation data"]
[null,"Tax factors year                    prior year >",2023,2024,{"$f":"IF(Tax_Rates_Year<>F1,\"Check year setting\",\".\")","v":"."}]
[null,"Inflation adjustment for future years",{"$f":"IF(Esc_Fed_Ded=\"y\",D10,0)","v":0.02},0.02,null,"Inflated tax factors"]
[null,"Standard deduction per person",{"$f":"+Q370","v":2.4299807786925327E-2},14600,null,{"$f":"+D11","v":14600},{"$f":"ROUND(+F11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":14900},{"$f":"ROUND(+G11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":15200},{"$f":"ROUND(+H11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":15500},{"$f":"ROUND(+I11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":15800},{"$f":"ROUND(+J11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":16100},{"$f":"ROUND(+K11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":16400},{"$f":"ROUND(+L11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":16750},{"$f":"ROUND(+M11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":17100},{"$f":"ROUND(+N11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":17450},{"$f":"ROUND(+O11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":17800},{"$f":"ROUND(+P11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":18150},{"$f":"ROUND(+Q11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":18500},{"$f":"ROUND(+R11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":18850},{"$f":"ROUND(+S11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":19250},{"$f":"ROUND(+T11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":19650},{"$f":"ROUND(+U11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":20050},{"$f":"ROUND(+V11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":20450},{"$f":"ROUND(+W11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":20850},{"$f":"ROUND(+X11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":21250},{"$f":"ROUND(+Y11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":21700},{"$f":"ROUND(+Z11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":22150},{"$f":"ROUND(+AA11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":22600},{"$f":"ROUND(+AB11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":23050},{"$f":"ROUND(+AC11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":23500},{"$f":"ROUND(+AD11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":23950},{"$f":"ROUND(+AE11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":24450},{"$f":"ROUND(+AF11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":24950},{"$f":"ROUND(+AG11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":25450},{"$f":"ROUND(+AH11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":25950},{"$f":"ROUND(+AI11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":26450},{"$f":"ROUND(+AJ11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":27000},{"$f":"ROUND(+AK11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":27550},{"$f":"ROUND(+AL11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":28100},{"$f":"ROUND(+AM11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":28650},{"$f":"ROUND(+AN11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":29200},{"$f":"ROUND(+AO11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":29800},{"$f":"ROUND(+AP11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":30400},{"$f":"ROUND(+AQ11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":31000},{"$f":"ROUND(+AR11*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":31600}]
[null,"Age 65 or older additional std deduction - married",null,1550,null,{"$f":"+D12","v":1550},{"$f":"ROUND(+F12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":1600},{"$f":"ROUND(+G12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":1650},{"$f":"ROUND(+H12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":1700},{"$f":"ROUND(+I12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":1750},{"$f":"ROUND(+J12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":1800},{"$f":"ROUND(+K12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":1850},{"$f":"ROUND(+L12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":1900},{"$f":"ROUND(+M12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":1950},{"$f":"ROUND(+N12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2000},{"$f":"ROUND(+O12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2050},{"$f":"ROUND(+P12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2100},{"$f":"ROUND(+Q12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2150},{"$f":"ROUND(+R12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2200},{"$f":"ROUND(+S12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2250},{"$f":"ROUND(+T12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2300},{"$f":"ROUND(+U12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2350},{"$f":"ROUND(+V12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2400},{"$f":"ROUND(+W12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2450},{"$f":"ROUND(+X12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2500},{"$f":"ROUND(+Y12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2550},{"$f":"ROUND(+Z12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2600},{"$f":"ROUND(+AA12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2650},{"$f":"ROUND(+AB12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2700},{"$f":"ROUND(+AC12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2750},{"$f":"ROUND(+AD12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2800},{"$f":"ROUND(+AE12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2850},{"$f":"ROUND(+AF12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2900},{"$f":"ROUND(+AG12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2950},{"$f":"ROUND(+AH12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":3000},{"$f":"ROUND(+AI12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":3050},{"$f":"ROUND(+AJ12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":3100},{"$f":"ROUND(+AK12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":3150},{"$f":"ROUND(+AL12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":3200},{"$f":"ROUND(+AM12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":3250},{"$f":"ROUND(+AN12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":3300},{"$f":"ROUND(+AO12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":3350},{"$f":"ROUND(+AP12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":3400},{"$f":"ROUND(+AQ12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":3450},{"$f":"ROUND(+AR12*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":3500}]
[null,"Age 65 or older additional std deduction - single",null,1950,null,{"$f":"+D13","v":1950},{"$f":"ROUND(+F13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2000},{"$f":"ROUND(+G13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2050},{"$f":"ROUND(+H13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2100},{"$f":"ROUND(+I13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2150},{"$f":"ROUND(+J13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2200},{"$f":"ROUND(+K13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2250},{"$f":"ROUND(+L13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2300},{"$f":"ROUND(+M13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2350},{"$f":"ROUND(+N13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2400},{"$f":"ROUND(+O13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2450},{"$f":"ROUND(+P13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2500},{"$f":"ROUND(+Q13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2550},{"$f":"ROUND(+R13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2600},{"$f":"ROUND(+S13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2650},{"$f":"ROUND(+T13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2700},{"$f":"ROUND(+U13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2750},{"$f":"ROUND(+V13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2800},{"$f":"ROUND(+W13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2850},{"$f":"ROUND(+X13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2900},{"$f":"ROUND(+Y13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":2950},{"$f":"ROUND(+Z13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":3000},{"$f":"ROUND(+AA13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":3050},{"$f":"ROUND(+AB13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":3100},{"$f":"ROUND(+AC13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":3150},{"$f":"ROUND(+AD13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":3200},{"$f":"ROUND(+AE13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":3250},{"$f":"ROUND(+AF13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":3300},{"$f":"ROUND(+AG13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":3350},{"$f":"ROUND(+AH13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":3400},{"$f":"ROUND(+AI13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":3450},{"$f":"ROUND(+AJ13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":3500},{"$f":"ROUND(+AK13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":3550},{"$f":"ROUND(+AL13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":3600},{"$f":"ROUND(+AM13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":3650},{"$f":"ROUND(+AN13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":3700},{"$f":"ROUND(+AO13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":3750},{"$f":"ROUND(+AP13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":3850},{"$f":"ROUND(+AQ13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":3950},{"$f":"ROUND(+AR13*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":4050}]
["X","Personal exemption - removed in 2018",null,0,null,{"$f":"+D14","v":0},{"$f":"ROUND(+F14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+G14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+H14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+I14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+J14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+K14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+L14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+M14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+N14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+O14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+P14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+Q14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+R14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+S14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+T14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+U14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+V14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+W14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+X14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+Y14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+Z14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+AA14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+AB14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+AC14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+AD14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+AE14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+AF14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+AG14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+AH14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+AI14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+AJ14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+AK14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+AL14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+AM14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+AN14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+AO14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+AP14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+AQ14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0},{"$f":"ROUND(+AR14*(1+'Tax Tables'!$C$10)/ED_Rounding,0)*ED_Rounding","v":0}]
[null,"Tax brackets rounding factor",{"$f":"IF(Round_To>Tax_Rounding,\"using \" & Tax_Rounding,\"using \" & Round_To)","v":"using 100"},100]
[null,"Std deductions and exemptions rounding factor",null,50,null,"Memo: previous tax factors"]
[null,"Filing status selected",null,{"$f":"IF(+Filing_Status=\"m\",\"married\",\"single\")","v":"married"},null,"Year",2023,2022,2021,2020,2019,"chg 2018 ",2017,2016,2015,2014,2013]
[null,null,null,null,null,"Factors inflation rate",0.02,0.02,0.02,0.02,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.7E-2,2.7E-2]
[null,"Social Security taxation factors","Married","Single",null,"Std deduction",13850,12950,12550,12400,12200,12000,6350,6300,6300,6200,6100]
[null,"Base amount - 0% taxable",32000,25000,null,"Age 65+ m",1500,1350,1300,1300,1300,1300,1250,1250,1250,1200,1200]
[null,"Additional amount - 50% taxable",12000,9000,null,"Age 65+ s",1850,1750,1650,1650,1650,1600,1550,1550,1550,1550,1550]
[null,"Amount over this taxable at 86%",{"$f":"+C20+C21","v":44000},{"$f":"+D20+D21","v":34000},null,"Personal Exemption",0,0,0,0,0,0,4050,4050,4000,3950,3900]
[null,"AMT exemption - not used","\"109400","\"70300"]
["X","Phase-out of exempts and itemized dedts","\"320000","\"266700","removed in 2018 "]
[]
[null,"Medicare IRMAA forecast hidden below",null,null,"updated for 2023"]
["m"]
["m","Medicare Income-Related Monthly Adjustment Amount - IRMAA"]
["m","Medicare Part B","IRMAA",null,"Age note >",{"$f":"+Details!F$4","v":62},{"$f":"IF(OR(Final_Year<G96,AND(Your_End_Input>0,Your_End_Input<Details!G4)),0,Details!G4)","v":63},{"$f":"IF(OR(Final_Year<H96,AND(Your_End_Input>0,Your_End_Input<Details!H4)),0,Details!H4)","v":64},{"$f":"IF(OR(Final_Year<I96,AND(Your_End_Input>0,Your_End_Input<Details!I4)),0,Details!I4)","v":65},{"$f":"IF(OR(Final_Year<J96,AND(Your_End_Input>0,Your_End_Input<Details!J4)),0,Details!J4)","v":66},{"$f":"IF(OR(Final_Year<K96,AND(Your_End_Input>0,Your_End_Input<Details!K4)),0,Details!K4)","v":67},{"$f":"IF(OR(Final_Year<L96,AND(Your_End_Input>0,Your_End_Input<Details!L4)),0,Details!L4)","v":68},{"$f":"IF(OR(Final_Year<M96,AND(Your_End_Input>0,Your_End_Input<Details!M4)),0,Details!M4)","v":69},{"$f":"IF(OR(Final_Year<N96,AND(Your_End_Input>0,Your_End_Input<Details!N4)),0,Details!N4)","v":70},{"$f":"IF(OR(Final_Year<O96,AND(Your_End_Input>0,Your_End_Input<Details!O4)),0,Details!O4)","v":71},{"$f":"IF(OR(Final_Year<P96,AND(Your_End_Input>0,Your_End_Input<Details!P4)),0,Details!P4)","v":72},{"$f":"IF(OR(Final_Year<Q96,AND(Your_End_Input>0,Your_End_Input<Details!Q4)),0,Details!Q4)","v":73},{"$f":"IF(OR(Final_Year<R96,AND(Your_End_Input>0,Your_End_Input<Details!R4)),0,Details!R4)","v":74},{"$f":"IF(OR(Final_Year<S96,AND(Your_End_Input>0,Your_End_Input<Details!S4)),0,Details!S4)","v":75},{"$f":"IF(OR(Final_Year<T96,AND(Your_End_Input>0,Your_End_Input<Details!T4)),0,Details!T4)","v":76},{"$f":"IF(OR(Final_Year<U96,AND(Your_End_Input>0,Your_End_Input<Details!U4)),0,Details!U4)","v":77},{"$f":"IF(OR(Final_Year<V96,AND(Your_End_Input>0,Your_End_Input<Details!V4)),0,Details!V4)","v":78},{"$f":"IF(OR(Final_Year<W96,AND(Your_End_Input>0,Your_End_Input<Details!W4)),0,Details!W4)","v":79},{"$f":"IF(OR(Final_Year<X96,AND(Your_End_Input>0,Your_End_Input<Details!X4)),0,Details!X4)","v":80},{"$f":"IF(OR(Final_Year<Y96,AND(Your_End_Input>0,Your_End_Input<Details!Y4)),0,Details!Y4)","v":81},{"$f":"IF(OR(Final_Year<Z96,AND(Your_End_Input>0,Your_End_Input<Details!Z4)),0,Details!Z4)","v":82},{"$f":"IF(OR(Final_Year<AA96,AND(Your_End_Input>0,Your_End_Input<Details!AA4)),0,Details!AA4)","v":83},{"$f":"IF(OR(Final_Year<AB96,AND(Your_End_Input>0,Your_End_Input<Details!AB4)),0,Details!AB4)","v":84},{"$f":"IF(OR(Final_Year<AC96,AND(Your_End_Input>0,Your_End_Input<Details!AC4)),0,Details!AC4)","v":85},{"$f":"IF(OR(Final_Year<AD96,AND(Your_End_Input>0,Your_End_Input<Details!AD4)),0,Details!AD4)","v":0},{"$f":"IF(OR(Final_Year<AE96,AND(Your_End_Input>0,Your_End_Input<Details!AE4)),0,Details!AE4)","v":0},{"$f":"IF(OR(Final_Year<AF96,AND(Your_End_Input>0,Your_End_Input<Details!AF4)),0,Details!AF4)","v":0},{"$f":"IF(OR(Final_Year<AG96,AND(Your_End_Input>0,Your_End_Input<Details!AG4)),0,Details!AG4)","v":0},{"$f":"IF(OR(Final_Year<AH96,AND(Your_End_Input>0,Your_End_Input<Details!AH4)),0,Details!AH4)","v":0},{"$f":"IF(OR(Final_Year<AI96,AND(Your_End_Input>0,Your_End_Input<Details!AI4)),0,Details!AI4)","v":0},{"$f":"IF(OR(Final_Year<AJ96,AND(Your_End_Input>0,Your_End_Input<Details!AJ4)),0,Details!AJ4)","v":0},{"$f":"IF(OR(Final_Year<AK96,AND(Your_End_Input>0,Your_End_Input<Details!AK4)),0,Details!AK4)","v":0},{"$f":"IF(OR(Final_Year<AL96,AND(Your_End_Input>0,Your_End_Input<Details!AL4)),0,Details!AL4)","v":0},{"$f":"IF(OR(Final_Year<AM96,AND(Your_End_Input>0,Your_End_Input<Details!AM4)),0,Details!AM4)","v":0},{"$f":"IF(OR(Final_Year<AN96,AND(Your_End_Input>0,Your_End_Input<Details!AN4)),0,Details!AN4)","v":0},{"$f":"IF(OR(Final_Year<AO96,AND(Your_End_Input>0,Your_End_Input<Details!AO4)),0,Details!AO4)","v":0},{"$f":"IF(OR(Final_Year<AP96,AND(Your_End_Input>0,Your_End_Input<Details!AP4)),0,Details!AP4)","v":0},{"$f":"IF(OR(Final_Year<AQ96,AND(Your_End_Input>0,Your_End_Input<Details!AQ4)),0,Details!AQ4)","v":0},{"$f":"IF(OR(Final_Year<AR96,AND(Your_End_Input>0,Your_End_Input<Details!AR4)),0,Details!AR4)","v":0},{"$f":"IF(OR(Final_Year<AS96,AND(Your_End_Input>0,Your_End_Input<Details!AS4)),0,Details!AS4)","v":0}]
["m","Medicare Part D","2022 Rates",null,null,{"$f":"+Details!F$5","v":61},{"$f":"IF(OR(Final_Year<G96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!G5)),0,Details!G5)","v":62},{"$f":"IF(OR(Final_Year<H96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!H5)),0,Details!H5)","v":63},{"$f":"IF(OR(Final_Year<I96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!I5)),0,Details!I5)","v":64},{"$f":"IF(OR(Final_Year<J96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!J5)),0,Details!J5)","v":65},{"$f":"IF(OR(Final_Year<K96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!K5)),0,Details!K5)","v":66},{"$f":"IF(OR(Final_Year<L96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!L5)),0,Details!L5)","v":67},{"$f":"IF(OR(Final_Year<M96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!M5)),0,Details!M5)","v":68},{"$f":"IF(OR(Final_Year<N96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!N5)),0,Details!N5)","v":69},{"$f":"IF(OR(Final_Year<O96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!O5)),0,Details!O5)","v":70},{"$f":"IF(OR(Final_Year<P96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!P5)),0,Details!P5)","v":71},{"$f":"IF(OR(Final_Year<Q96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!Q5)),0,Details!Q5)","v":72},{"$f":"IF(OR(Final_Year<R96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!R5)),0,Details!R5)","v":73},{"$f":"IF(OR(Final_Year<S96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!S5)),0,Details!S5)","v":74},{"$f":"IF(OR(Final_Year<T96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!T5)),0,Details!T5)","v":75},{"$f":"IF(OR(Final_Year<U96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!U5)),0,Details!U5)","v":76},{"$f":"IF(OR(Final_Year<V96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!V5)),0,Details!V5)","v":77},{"$f":"IF(OR(Final_Year<W96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!W5)),0,Details!W5)","v":78},{"$f":"IF(OR(Final_Year<X96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!X5)),0,Details!X5)","v":79},{"$f":"IF(OR(Final_Year<Y96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!Y5)),0,Details!Y5)","v":80},{"$f":"IF(OR(Final_Year<Z96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!Z5)),0,Details!Z5)","v":81},{"$f":"IF(OR(Final_Year<AA96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!AA5)),0,Details!AA5)","v":82},{"$f":"IF(OR(Final_Year<AB96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!AB5)),0,Details!AB5)","v":83},{"$f":"IF(OR(Final_Year<AC96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!AC5)),0,Details!AC5)","v":84},{"$f":"IF(OR(Final_Year<AD96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!AD5)),0,Details!AD5)","v":85},{"$f":"IF(OR(Final_Year<AE96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!AE5)),0,Details!AE5)","v":86},{"$f":"IF(OR(Final_Year<AF96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!AF5)),0,Details!AF5)","v":87},{"$f":"IF(OR(Final_Year<AG96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!AG5)),0,Details!AG5)","v":88},{"$f":"IF(OR(Final_Year<AH96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!AH5)),0,Details!AH5)","v":89},{"$f":"IF(OR(Final_Year<AI96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!AI5)),0,Details!AI5)","v":90},{"$f":"IF(OR(Final_Year<AJ96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!AJ5)),0,Details!AJ5)","v":0},{"$f":"IF(OR(Final_Year<AK96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!AK5)),0,Details!AK5)","v":0},{"$f":"IF(OR(Final_Year<AL96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!AL5)),0,Details!AL5)","v":0},{"$f":"IF(OR(Final_Year<AM96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!AM5)),0,Details!AM5)","v":0},{"$f":"IF(OR(Final_Year<AN96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!AN5)),0,Details!AN5)","v":0},{"$f":"IF(OR(Final_Year<AO96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!AO5)),0,Details!AO5)","v":0},{"$f":"IF(OR(Final_Year<AP96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!AP5)),0,Details!AP5)","v":0},{"$f":"IF(OR(Final_Year<AQ96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!AQ5)),0,Details!AQ5)","v":0},{"$f":"IF(OR(Final_Year<AR96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!AR5)),0,Details!AR5)","v":0},{"$f":"IF(OR(Final_Year<AS96,AND(Spouse_End_Input>0,Spouse_End_Input<Details!AS5)),0,Details!AS5)","v":0}]
["m",null,null,null,null,{"$f":"First_Year","v":2024},{"$f":"+F31+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063]
["m","Modified Adjusted Gross Income (MAGI) Medicare",null,{"$f":"SUM(F32:AS32)","v":3491200},null,{"$f":"+Details!F284","v":64400},{"$f":"+Details!G284","v":81000},{"$f":"+Details!H284","v":67500},{"$f":"+Details!I284","v":69100},{"$f":"+Details!J284","v":70600},{"$f":"+Details!K284","v":91600},{"$f":"+Details!L284","v":94200},{"$f":"+Details!M284","v":97100},{"$f":"+Details!N284","v":71400},{"$f":"+Details!O284","v":46500},{"$f":"+Details!P284","v":45200},{"$f":"+Details!Q284","v":74500},{"$f":"+Details!R284","v":95400},{"$f":"+Details!S284","v":91500},{"$f":"+Details!T284","v":81400},{"$f":"+Details!U284","v":95300},{"$f":"+Details!V284","v":112200},{"$f":"+Details!W284","v":136400},{"$f":"+Details!X284","v":143900},{"$f":"+Details!Y284","v":148500},{"$f":"+Details!Z284","v":155500},{"$f":"+Details!AA284","v":162500},{"$f":"+Details!AB284","v":163800},{"$f":"+Details!AC284","v":176800},{"$f":"+Details!AD284","v":161900},{"$f":"+Details!AE284","v":169200},{"$f":"+Details!AF284","v":174400},{"$f":"+Details!AG284","v":180000},{"$f":"+Details!AH284","v":183700},{"$f":"+Details!AI284","v":185700},{"$f":"+Details!AJ284","v":0},{"$f":"+Details!AK284","v":0},{"$f":"+Details!AL284","v":0},{"$f":"+Details!AM284","v":0},{"$f":"+Details!AN284","v":0},{"$f":"+Details!AO284","v":0},{"$f":"+Details!AP284","v":0},{"$f":"+Details!AQ284","v":0},{"$f":"+Details!AR284","v":0},{"$f":"+Details!AS284","v":0}]
["m","MAGI two years prior to current year",null,{"$f":"SUM(F33:AS33)","v":3491200},null,{"$f":"Medicare_MAGI_1","v":0},{"$f":"Medicare_MAGI_2","v":0},{"$f":"+F32","v":64400},{"$f":"+G32","v":81000},67500,69100,70600,91600,94200,97100,71400,46500,45200,74500,95400,91500,81400,95300,112200,136400,143900,148500,155500,162500,163800,176800,161900,169200,174400,180000,183700,185700,0,0,0,0,0,0,0,0]
["m","Tax return filing status (2-joint, 1=single)",null,null,null,{"$f":"+F99","v":2},{"$f":"+G99","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
["m","Number enrolled in MediCare, i.e. 65 and older",null,null,null,{"$f":"IF(F29>64,1,0)+IF(F30=\"\",0,IF(F30>64,1,0))","v":0},{"$f":"IF(G29>64,1,0)+IF(G30=\"\",0,IF(G30>64,1,0))","v":0},0,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
["m",{"$f":"\"Tier inflation adjustment begins in \"&G1&\" from Setup\"","v":"Tier inflation adjustment begins in 2025 from Setup"},null,{"$f":"+Inflation","v":0.02},{"$f":"IF(Medicare_D=0,\"No Part D\",\"Incl Part D\")","v":"No Part D"}]
["m","Medicare Part B and Part D premiums from Setup",null,{"$f":"+Medicare_B","v":165},{"$f":"+Medicare_D","v":0},{"$f":"+D37+E37","v":165},{"$f":"ROUND(+F37*(1+Inflation),1)","v":168.3},171.7,175.1,178.6,182.2,185.8,189.5,193.3,197.2,201.1,205.1,209.2,213.4,217.7,222.1,226.5,231,235.6,240.3,245.1,250,255,260.10000000000002,265.3,270.60000000000002,276,281.5,287.10000000000002,292.8,298.7,304.7,310.8,317,323.3,329.8,336.4,343.1,350,357]
["m","Total Medicare base premiums - individual or couple",null,{"$f":"SUM(F38:AS38)","v":10526},null,{"$f":"+F35*F37","v":0},0,0,175.1,357.2,364.4,371.6,379,386.6,394.4,402.2,410.2,418.4,426.8,435.4,444.2,453,462,471.2,480.6,490.2,500,510,520.20000000000005,265.3,270.60000000000002,276,281.5,287.10000000000002,292.8,0,0,0,0,0,0,0,0,0,0]
["m","Medicare Avantage'","per person","2024","Filing Status"]
["m","Base level",174.7,"up to >",103000,{"$f":"+E40","v":103000},{"$f":"ROUND(+F40*(1+Inflation),1)","v":105060},107161.2,109304.4,111490.5,113720.3,115994.7,118314.6,120680.9,123094.5,125556.4,128067.5,130628.9,133241.5,135906.29999999999,138624.4,141396.9,144224.79999999999,147109.29999999999,150051.5,153052.5,156113.60000000001,159235.9,162420.6,165669,168982.39999999999,172362,175809.2,179325.4,182911.9,186570.1,190301.5,194107.5,197989.7,201949.5,205988.5,210108.3,214310.5,218596.7,222968.6]
["m","Base level - joint",null,null,{"$f":"+E40*2","v":206000},{"$f":"+F40*2","v":206000},{"$f":"+G40*2","v":210120},214322.4,218608.8,222981,227440.6,231989.4,236629.2,241361.8,246189,251112.8,256135,261257.8,266483,271812.59999999998,277248.8,282793.8,288449.59999999998,294218.59999999998,300103,306105,312227.20000000001,318471.8,324841.2,331338,337964.79999999999,344724,351618.4,358650.8,365823.8,373140.2,380603,388215,395979.4,403899,411977,420216.6,428621,437193.4,445937.2]
["m","Tier 1 Part B premium",244.6,"up to >",129000,{"$f":"+E42","v":129000},{"$f":"ROUND(+F42*(1+Inflation),1)","v":131580},134211.6,136895.79999999999,139633.70000000001,142426.4,145274.9,148180.4,151144,154166.9,157250.20000000001,160395.20000000001,163603.1,166875.20000000001,170212.7,173617,177089.3,180631.1,184243.7,187928.6,191687.2,195520.9,199431.3,203419.9,207488.3,211638.1,215870.9,220188.3,224592.1,229083.9,233665.6,238338.9,243105.7,247967.8,252927.2,257985.7,263145.40000000002,268408.3,273776.5,279252]
["m","          Part D additional                       ",12.9,null,{"$f":"+E42*2","v":258000},258000,{"$f":"+G42*2","v":263160},268423.2,273791.59999999998,279267.40000000002,284852.8,290549.8,296360.8,302288,308333.8,314500.40000000002,320790.40000000002,327206.2,333750.40000000002,340425.4,347234,354178.6,361262.2,368487.4,375857.2,383374.4,391041.8,398862.6,406839.8,414976.6,423276.2,431741.8,440376.6,449184.2,458167.8,467331.2,476677.8,486211.4,495935.6,505854.4,515971.4,526290.80000000005,536816.6,547553,558504]
["m","Tier 2",349.4,"up to >",161000,{"$f":"+E44","v":161000},{"$f":"ROUND(+F44*(1+Inflation),1)","v":164220},167504.4,170854.5,174271.6,177757,181312.1,184938.3,188637.1,192409.8,196258,200183.2,204186.9,208270.6,212436,216684.7,221018.4,225438.8,229947.6,234546.6,239237.5,244022.3,248902.7,253880.8,258958.4,264137.59999999998,269420.40000000002,274808.8,280305,285911.09999999998,291629.3,297461.90000000002,303411.09999999998,309479.3,315668.90000000002,321982.3,328421.90000000002,334990.3,341690.1,348523.9]
["m","          Part D additional",33.299999999999997,null,{"$f":"+E44*2","v":322000},322000,{"$f":"+G44*2","v":328440},335008.8,341709,348543.2,355514,362624.2,369876.6,377274.2,384819.6,392516,400366.4,408373.8,416541.2,424872,433369.4,442036.8,450877.6,459895.2,469093.2,478475,488044.6,497805.4,507761.6,517916.8,528275.19999999995,538840.80000000005,549617.6,560610,571822.19999999995,583258.6,594923.80000000005,606822.19999999995,618958.6,631337.80000000005,643964.6,656843.80000000005,669980.6,683380.2,697047.8]
["m","Tier 3",454.2,"up to >",193000,{"$f":"+E46","v":193000},{"$f":"ROUND(+F46*(1+Inflation),1)","v":196860},200797.2,204813.1,208909.4,213087.6,217349.4,221696.4,226130.3,230652.9,235266,239971.3,244770.7,249666.1,254659.4,259752.6,264947.7,270246.7,275651.59999999998,281164.59999999998,286787.90000000002,292523.7,298374.2,304341.7,310428.5,316637.09999999998,322969.8,329429.2,336017.8,342738.2,349593,356584.9,363716.6,370990.9,378410.7,385978.9,393698.5,401572.5,409604,417796.1]
["m","          Part D additional",53.8,null,{"$f":"+E46*2","v":386000},386000,{"$f":"+G46*2","v":393720},401594.4,409626.2,417818.8,426175.2,434698.8,443392.8,452260.6,461305.8,470532,479942.6,489541.4,499332.2,509318.8,519505.2,529895.4,540493.4,551303.19999999995,562329.19999999995,573575.80000000005,585047.4,596748.4,608683.4,620857,633274.19999999995,645939.6,658858.4,672035.6,685476.4,699186,713169.8,727433.2,741981.8,756821.4,771957.8,787397,803145,819208,835592.2]
["m","Tier 4",559,"up to >",500000,{"$f":"+E48","v":500000},{"$f":"ROUND(+F48*(1+Inflation),1)","v":510000},520200,530604,541216.1,552040.4,563081.19999999995,574342.80000000005,585829.69999999995,597546.30000000005,609497.19999999995,621687.1,634120.80000000005,646803.19999999995,659739.30000000005,672934.1,686392.8,700120.7,714123.1,728405.6,742973.7,757833.2,772989.9,788449.7,804218.7,820303.1,836709.2,853443.4,870512.3,887922.5,905681,923794.6,942270.5,961115.9,980338.2,999945,1019943.9,1040342.8,1061149.7,1082372.7]
["m","          Part D additional",74.2,"up to >",750000,{"$f":"+E49","v":750000},{"$f":"ROUND(+F49*(1+Inflation),1)","v":765000},780300,795906,811824.1,828060.6,844621.8,861514.2,878744.5,896319.4,914245.8,932530.7,951181.3,970204.9,989609,1009401.2,1029589.2,1050181,1071184.6000000001,1092608.3,1114460.5,1136749.7,1159484.7,1182674.3999999999,1206327.8999999999,1230454.5,1255063.6000000001,1280164.8999999999,1305768.2,1331883.6000000001,1358521.3,1385691.7,1413405.5,1441673.6,1470507.1,1499917.2,1529915.5,1560513.8,1591724.1,1623558.6]
["m","Tier 5",594,null,"over above"]
["m","          Part D additional",81]
["m","Tier 1 surcharge - Part B and Part D - curr yr monthly",null,{"$f":"+C42-C40","v":69.900000000000006},{"$f":"+C43","v":12.9},{"$f":"+D52+IF(Medicare_D>0,E52,0)","v":69.900000000000006},{"$f":"ROUND(+F52*(1+Inflation),0)","v":71},72,73,74,75,77,79,81,83,85,87,89,91,93,95,97,99,101,103,105,107,109,111,113,115,117,119,121,123,125,128,131,134,137,140,143,146,149,152]
["m","Tier 2 surcharge",null,{"$f":"+C44-C42","v":104.79999999999998},{"$f":"+C45-C43","v":20.399999999999999},{"$f":"+D53+IF(Medicare_D>0,E53,0)","v":104.79999999999998},{"$f":"ROUND(+F53*(1+Inflation),0)","v":107},109,111,113,115,117,119,121,123,125,128,131,134,137,140,143,146,149,152,155,158,161,164,167,170,173,176,180,184,188,192,196,200,204,208,212,216,220,224]
["m","Tier 3 surcharge",null,{"$f":"+C46-C44","v":104.80000000000001},{"$f":"+C47-C45","v":20.5},{"$f":"+D54+IF(Medicare_D>0,E54,0)","v":104.80000000000001},{"$f":"ROUND(+F54*(1+Inflation),0)","v":107},109,111,113,115,117,119,121,123,125,128,131,134,137,140,143,146,149,152,155,158,161,164,167,170,173,176,180,184,188,192,196,200,204,208,212,216,220,224]
["m","Tier 4 surcharge",null,{"$f":"+C48-C46","v":104.80000000000001},{"$f":"+C49-C47","v":20.400000000000006},{"$f":"+D55+IF(Medicare_D>0,E55,0)","v":104.80000000000001},{"$f":"ROUND(+F55*(1+Inflation),0)","v":107},109,111,113,115,117,119,121,123,125,128,131,134,137,140,143,146,149,152,155,158,161,164,167,170,173,176,180,184,188,192,196,200,204,208,212,216,220,224]
["m","Tier 5 surcharge",null,{"$f":"+C50-C48","v":35},{"$f":"+C51-C49","v":6.7999999999999972},{"$f":"+D56+IF(Medicare_D>0,E56,0)","v":35},{"$f":"ROUND(+F56*(1+Inflation),0)","v":36},37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74]
["m","Tier 1 surcharge applied due to 2 yr prev. income level",null,{"$f":"SUM(F57:AS57)","v":115},null,{"$f":"IF(F$34=2,IF(F$33>F$41,F$52*F$35,0),IF(F$33>F$40,F$52*F$35,0))","v":0},{"$f":"IF(G$34=2,IF(G$33>G$41,G$52*G$35,0),IF(G$33>G$40,G$52*G$35,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,115,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["m","Tier 2 \" \"",null,0,null,{"$f":"IF(F$34=2,IF(F$33>F$43,F$53*F$35,0),IF(F$33>F$42,F$53*F$35,0))","v":0},{"$f":"IF(G$34=2,IF(G$33>G$43,G$53*G$35,0),IF(G$33>G$42,G$53*G$35,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["m","Tier 3 \" \"",null,0,null,{"$f":"IF(F$34=2,IF(F$33>F$45,F$54*F$35,0),IF(F$33>F$44,F$54*F$35,0))","v":0},{"$f":"IF(G$34=2,IF(G$33>G$45,G$54*G$35,0),IF(G$33>G$44,G$54*G$35,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["m","Tier 4 \" \"",null,0,null,{"$f":"IF(F$34=2,IF(F$33>F$47,F$55*F$35,0),IF(F$33>F$46,F$55*F$35,0))","v":0},{"$f":"IF(G$34=2,IF(G$33>G$47,G$55*G$35,0),IF(G$33>G$46,G$55*G$35,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["m","Tier 5 \" \"",null,0,null,{"$f":"IF(F$34=2,IF(F$33>F$49,F$56*F$35,0),IF(F$33>F$48,F$56*F$35,0))","v":0},{"$f":"IF(G$34=2,IF(G$33>G$49,G$56*G$35,0),IF(G$33>G$48,G$56*G$35,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["m","Total surcharges per month",{"$f":"COUNTIF(F64:AS64,\">0\")","v":0},115,null,{"$f":"+F57+F58+F59+F60+F61","v":0},{"$f":"+G57+G58+G59+G60+G61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,115,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["m","Total Medicare premium - base + surcharge annual",null,127400,null,{"$f":"ROUND((+F38+F62)*12/Round_To,0)*Round_To","v":0},0,0,2100,4300,4400,4500,4500,4600,4700,4800,4900,5000,5100,5200,5300,5400,5500,5700,5800,5900,6000,6100,6200,3200,4600,3300,3400,3400,3500,0,0,0,0,0,0,0,0,0,0]
["m","Your ages when there are surcharges",null,{"$f":"F64&\" \"&G64&\" \"&H64&\" \"&I64&\" \"&J64&\" \"&K64&\" \"&L64&\" \"&M64&\" \"&N64&\" \"&O64&\" \"&P64&\" \"&Q64&\" \"&R64&\" \"&S64&\" \"&T64&\" \"&U64&\" \"&V64&\" \"&W64&\" \"&X64&\" \"&Y64&\" \"&Z64&\" \"&AA64&\" \"&AB64&\" \"&AC64&\" \"&AD64&\" \"&AE64&\" \"&AF64&\" \"&AG64&\" \"&AH64&\" \"&AI64&\" \"&AJ64&\" \"&AK64&\" \"&AL64&\" \"&AM64&\" \"&AN64&\" \"&AO64&\" \"&AP64&\" \"&AQ64&\" \"&AR64&\" \"&AS64","v":"                                       "},null,{"$f":"IF(AND(F62>0,F65=1),F$94,\"\")","v":""},{"$f":"IF(AND(G62>0,G65=1),G$94,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["m","Spouse check factor: 1=use surcharge, 0=don't",null,null,null,{"$f":"IF(AND(F$35=1,OR(D$35=2,E$35=2)),0,1)","v":1},{"$f":"IF(AND(G$35=1,OR(E$35=2,F$35=2)),0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["m","Base Portfolio"]
["m","Modified Adjusted Gross Income (MAGI) Medicare",null,{"$f":"SUM(F67:AS67)","v":3491200},null,{"$f":"+Base!F284","v":64400},{"$f":"+Base!G284","v":81000},{"$f":"+Base!H284","v":67500},{"$f":"+Base!I284","v":69100},{"$f":"+Base!J284","v":70600},{"$f":"+Base!K284","v":91600},{"$f":"+Base!L284","v":94200},{"$f":"+Base!M284","v":97100},{"$f":"+Base!N284","v":71400},{"$f":"+Base!O284","v":46500},{"$f":"+Base!P284","v":45200},{"$f":"+Base!Q284","v":74500},{"$f":"+Base!R284","v":95400},{"$f":"+Base!S284","v":91500},{"$f":"+Base!T284","v":81400},{"$f":"+Base!U284","v":95300},{"$f":"+Base!V284","v":112200},{"$f":"+Base!W284","v":136400},{"$f":"+Base!X284","v":143900},{"$f":"+Base!Y284","v":148500},{"$f":"+Base!Z284","v":155500},{"$f":"+Base!AA284","v":162500},{"$f":"+Base!AB284","v":163800},{"$f":"+Base!AC284","v":176800},{"$f":"+Base!AD284","v":161900},{"$f":"+Base!AE284","v":169200},{"$f":"+Base!AF284","v":174400},{"$f":"+Base!AG284","v":180000},{"$f":"+Base!AH284","v":183700},{"$f":"+Base!AI284","v":185700},{"$f":"+Base!AJ284","v":0},{"$f":"+Base!AK284","v":0},{"$f":"+Base!AL284","v":0},{"$f":"+Base!AM284","v":0},{"$f":"+Base!AN284","v":0},{"$f":"+Base!AO284","v":0},{"$f":"+Base!AP284","v":0},{"$f":"+Base!AQ284","v":0},{"$f":"+Base!AR284","v":0},{"$f":"+Base!AS284","v":0}]
["m","MAGI two years prior to current year",null,{"$f":"SUM(F68:AS68)","v":3491200},null,{"$f":"+F33","v":0},{"$f":"+G33","v":0},{"$f":"+F67","v":64400},{"$f":"+G67","v":81000},67500,69100,70600,91600,94200,97100,71400,46500,45200,74500,95400,91500,81400,95300,112200,136400,143900,148500,155500,162500,163800,176800,161900,169200,174400,180000,183700,185700,0,0,0,0,0,0,0,0]
["m"]
["m","Tier 1 surcharge applied due to 2 yr prev. income level",null,{"$f":"SUM(F70:AS70)","v":115},null,{"$f":"IF(F$34=2,IF(F$68>F$41,F$52*F$35,0),IF(F$68>F$40,F$52*F$35,0))","v":0},{"$f":"IF(G$34=2,IF(G$68>G$41,G$52*G$35,0),IF(G$68>G$40,G$52*G$35,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,115,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["m","Tier 2    \" \"",null,0,null,{"$f":"IF(F$34=2,IF(F$68>F$43,F$53*F$35,0),IF(F$68>F$42,F$53*F$35,0))","v":0},{"$f":"IF(G$34=2,IF(G$68>G$43,G$53*G$35,0),IF(G$68>G$42,G$53*G$35,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["m","Tier 3    \" \"",null,0,null,{"$f":"IF(F$34=2,IF(F$68>F$45,F$54*F$35,0),IF(F$68>F$44,F$54*F$35,0))","v":0},{"$f":"IF(G$34=2,IF(G$68>G$45,G$54*G$35,0),IF(G$68>G$44,G$54*G$35,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["m","Tier 4    \" \"",null,0,null,{"$f":"IF(F$34=2,IF(F$68>F$47,F$55*F$35,0),IF(F$68>F$46,F$55*F$35,0))","v":0},{"$f":"IF(G$34=2,IF(G$68>G$47,G$55*G$35,0),IF(G$68>G$46,G$55*G$35,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["m","Tier 5    \" \"",null,{"$f":"SUM(F74:AS74)","v":0},null,{"$f":"IF(F$34=2,IF(F$68>F$49,F$56*F$35,0),IF(F$68>F$48,F$56*F$35,0))","v":0},{"$f":"IF(G$34=2,IF(G$68>G$49,G$56*G$35,0),IF(G$68>G$48,G$56*G$35,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["m","Total surcharges per month",{"$f":"COUNTIF(F77:AS77,\">0\")","v":0},115,null,{"$f":"SUM(F70:F74)","v":0},{"$f":"SUM(G70:G74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,115,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["m","Total Medicare premium - base + surcharge annual",null,127400,null,{"$f":"ROUND((+F38+F75)*12/Round_To,0)*Round_To","v":0},0,0,2100,4300,4400,4500,4500,4600,4700,4800,4900,5000,5100,5200,5300,5400,5500,5700,5800,5900,6000,6100,6200,3200,4600,3300,3400,3400,3500,0,0,0,0,0,0,0,0,0,0]
["m","Your ages when there are surcharges",null,{"$f":"F77&\" \"&G77&\" \"&H77&\" \"&I77&\" \"&J77&\" \"&K77&\" \"&L77&\" \"&M77&\" \"&N77&\" \"&O77&\" \"&P77&\" \"&Q77&\" \"&R77&\" \"&S77&\" \"&T77&\" \"&U77&\" \"&V77&\" \"&W77&\" \"&X77&\" \"&Y77&\" \"&Z77&\" \"&AA77&\" \"&AB77&\" \"&AC77&\" \"&AD77&\" \"&AE77&\" \"&AF77&\" \"&AG77&\" \"&AH77&\" \"&AI77&\" \"&AJ77&\" \"&AK77&\" \"&AL77&\" \"&AM77&\" \"&AN77&\" \"&AO77&\" \"&AP77&\" \"&AQ77&\" \"&AR77&\" \"&AS77","v":"                                       "},null,{"$f":"IF(AND(F75>0,F78=1),F$94,\"\")","v":""},{"$f":"IF(AND(G75>0,G78=1),G$94,\"\")","v":""},{"$f":"IF(AND(H75>0,H78=1),H$94,\"\")","v":""},{"$f":"IF(AND(I75>0,I78=1),I$94,\"\")","v":""},{"$f":"IF(AND(J75>0,J78=1),J$94,\"\")","v":""},{"$f":"IF(AND(K75>0,K78=1),K$94,\"\")","v":""},{"$f":"IF(AND(L75>0,L78=1),L$94,\"\")","v":""},{"$f":"IF(AND(M75>0,M78=1),M$94,\"\")","v":""},{"$f":"IF(AND(N75>0,N78=1),N$94,\"\")","v":""},{"$f":"IF(AND(O75>0,O78=1),O$94,\"\")","v":""},{"$f":"IF(AND(P75>0,P78=1),P$94,\"\")","v":""},{"$f":"IF(AND(Q75>0,Q78=1),Q$94,\"\")","v":""},{"$f":"IF(AND(R75>0,R78=1),R$94,\"\")","v":""},{"$f":"IF(AND(S75>0,S78=1),S$94,\"\")","v":""},{"$f":"IF(AND(T75>0,T78=1),T$94,\"\")","v":""},{"$f":"IF(AND(U75>0,U78=1),U$94,\"\")","v":""},{"$f":"IF(AND(V75>0,V78=1),V$94,\"\")","v":""},{"$f":"IF(AND(W75>0,W78=1),W$94,\"\")","v":""},{"$f":"IF(AND(X75>0,X78=1),X$94,\"\")","v":""},{"$f":"IF(AND(Y75>0,Y78=1),Y$94,\"\")","v":""},{"$f":"IF(AND(Z75>0,Z78=1),Z$94,\"\")","v":""},{"$f":"IF(AND(AA75>0,AA78=1),AA$94,\"\")","v":""},{"$f":"IF(AND(AB75>0,AB78=1),AB$94,\"\")","v":""},{"$f":"IF(AND(AC75>0,AC78=1),AC$94,\"\")","v":""},{"$f":"IF(AND(AD75>0,AD78=1),AD$94,\"\")","v":""},{"$f":"IF(AND(AE75>0,AE78=1),AE$94,\"\")","v":""},{"$f":"IF(AND(AF75>0,AF78=1),AF$94,\"\")","v":""},{"$f":"IF(AND(AG75>0,AG78=1),AG$94,\"\")","v":""},{"$f":"IF(AND(AH75>0,AH78=1),AH$94,\"\")","v":""},{"$f":"IF(AND(AI75>0,AI78=1),AI$94,\"\")","v":""},{"$f":"IF(AND(AJ75>0,AJ78=1),AJ$94,\"\")","v":""},{"$f":"IF(AND(AK75>0,AK78=1),AK$94,\"\")","v":""},{"$f":"IF(AND(AL75>0,AL78=1),AL$94,\"\")","v":""},{"$f":"IF(AND(AM75>0,AM78=1),AM$94,\"\")","v":""},{"$f":"IF(AND(AN75>0,AN78=1),AN$94,\"\")","v":""},{"$f":"IF(AND(AO75>0,AO78=1),AO$94,\"\")","v":""},{"$f":"IF(AND(AP75>0,AP78=1),AP$94,\"\")","v":""},{"$f":"IF(AND(AQ75>0,AQ78=1),AQ$94,\"\")","v":""},{"$f":"IF(AND(AR75>0,AR78=1),AR$94,\"\")","v":""},{"$f":"IF(AND(AS75>0,AS78=1),AS$94,\"\")","v":""}]
["m","Spouse check factor: 1=use surcharge, 0=don't",null,null,null,{"$f":"IF(AND(F$35=1,OR(D$35=2,E$35=2)),0,1)","v":1},{"$f":"IF(AND(G$35=1,OR(E$35=2,F$35=2)),0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["m","ACA Premium Tax Credit",null,{"$f":"+Tax_Esc_Input","v":0.02},1,1.38,2.5,4]
["m","Federal Poverty Level","2023 levels","Single",14580,{"$f":"+E80*1.38","v":20120.399999999998},{"$f":"+E80*2.5","v":36450},{"$f":"+E80*4","v":58320}]
["m",null,"for 2024","Married",19720,{"$f":"+E81*1.38","v":27213.599999999999},{"$f":"+E81*2.5","v":49300},{"$f":"+E81*4","v":78880}]
["m","100% minimum"]
["m","Married",null,null,null,{"$f":"+E81","v":19720},{"$f":"+F83*(1+Tax_Esc_Input)","v":20114.400000000001},20516.688000000002,20927.021760000003,21345.562195200004,21772.473439104004,22207.922907886084,22652.081366043807,23105.122993364683,23567.225453231978,24038.569962296617,24519.341361542549,25009.728188773399,25509.922752548868,26020.121207599845,26540.523631751843,27071.334104386879,27612.760786474617,28165.016002204109,28728.316322248193,29302.882648693158,29888.940301667022,30486.719107700363,31096.453489854372,31718.382559651458,32352.750210844486,32999.805215061373,33659.801319362603,34332.997345749856,35019.657292664851,35720.050438518148,36434.451447288513,37163.140476234286,37906.40328575897,38664.53135147415,39437.821978503634,40226.57841807371,41031.109986435185,41851.732186163892,42688.766829887172]
["m","Single",null,null,null,{"$f":"+E80","v":14580},{"$f":"+F84*(1+Tax_Esc_Input)","v":14871.6},15169.032000000001,15472.41264,15781.860892800001,16097.498110656001,16419.44807286912,16747.837034326501,17082.793775013033,17424.449650513296,17772.938643523561,18128.397416394033,18490.965364721913,18860.784672016351,19238.000365456679,19622.760372765813,20015.215580221131,20415.519891825556,20823.830289662066,21240.306895455309,21665.113033364414,22098.415294031704,22540.383599912337,22991.191271910582,23451.015097348794,23920.035399295772,24398.436107281686,24886.40482942732,25384.132926015867,25891.815584536183,26409.651896226907,26937.844934151446,27476.601832834476,28026.133869491165,28586.656546880989,29158.38967781861,29741.557471374981,30336.388620802481,30943.11639321853,31561.978721082902]
["m","400% maximum"]
["m","Married",null,null,null,{"$f":"+$H$81","v":78880},{"$f":"+F86*(1+Tax_Esc_Input)","v":80457.600000000006},82066.752000000008,83708.087040000013,85382.248780800015,87089.893756416015,88831.691631544338,90608.325464175228,92420.491973458731,94268.901812927914,96154.279849186467,98077.365446170195,100038.9127550936,102039.69101019547,104080.48483039938,106162.09452700737,108285.33641754751,110451.04314589847,112660.06400881644,114913.26528899277,117211.53059477263,119555.76120666809,121946.87643080145,124385.81395941749,126873.53023860583,129411.00084337794,131999.22086024549,134639.20527745041,137331.98938299943,140078.62917065941,142880.20175407259,145737.80578915405,148652.56190493715,151625.61314303588,154658.1254058966,157751.28791401454,160906.31367229484,164124.43994574074,167406.92874465557,170755.06731954869]
["m","Single",null,null,null,{"$f":"+$H$80","v":58320},{"$f":"+F87*(1+Tax_Esc_Input)","v":59486.400000000001},60676.128000000004,61889.650560000002,63127.443571200005,64389.992442624003,65677.792291476479,66991.348137306006,68331.175100052133,69697.798602053183,71091.754574094244,72513.589665576132,73963.861458887652,75443.138688065403,76952.001461826716,78491.041491063253,80060.862320884524,81662.079567302222,83295.321158648265,84961.227581821237,86660.452133457657,88393.661176126814,90161.534399649347,91964.765087642329,93804.060389395177,95680.141597183087,97593.744429126746,99545.619317709279,101536.53170406347,103567.26233814473,105638.60758490763,107751.37973660578,109906.4073313379,112104.53547796466,114346.62618752396,116633.55871127444,118966.22988549992,121345.55448320993,123772.46557287412,126247.91488433161]
["m"]
["m","Modified Adjusted Gross Income (MAGI) - ACA",null,null,null,{"$f":"+Details!F285","v":64400},{"$f":"+Details!G285","v":81000},{"$f":"+Details!H285","v":67500},{"$f":"+Details!I285","v":69100},{"$f":"+Details!J285","v":70600},{"$f":"+Details!K285","v":94900},{"$f":"+Details!L285","v":97600},{"$f":"+Details!M285","v":100500},{"$f":"+Details!N285","v":109400},{"$f":"+Details!O285","v":97000},{"$f":"+Details!P285","v":97400},{"$f":"+Details!Q285","v":114400},{"$f":"+Details!R285","v":126800},{"$f":"+Details!S285","v":125900},{"$f":"+Details!T285","v":107100},{"$f":"+Details!U285","v":115500},{"$f":"+Details!V285","v":125600},{"$f":"+Details!W285","v":145900},{"$f":"+Details!X285","v":153600},{"$f":"+Details!Y285","v":158400},{"$f":"+Details!Z285","v":165600},{"$f":"+Details!AA285","v":172800},{"$f":"+Details!AB285","v":174300},{"$f":"+Details!AC285","v":187500},{"$f":"+Details!AD285","v":169100},{"$f":"+Details!AE285","v":176600},{"$f":"+Details!AF285","v":181900},{"$f":"+Details!AG285","v":187700},{"$f":"+Details!AH285","v":191500},{"$f":"+Details!AI285","v":193700},{"$f":"+Details!AJ285","v":0},{"$f":"+Details!AK285","v":0},{"$f":"+Details!AL285","v":0},{"$f":"+Details!AM285","v":0},{"$f":"+Details!AN285","v":0},{"$f":"+Details!AO285","v":0},{"$f":"+Details!AP285","v":0},{"$f":"+Details!AQ285","v":0},{"$f":"+Details!AR285","v":0},{"$f":"+Details!AS285","v":0}]
["m","Years eligible"]
["m","You",null,{"$f":"SUM(F91:AS91)","v":2},null,{"$f":"IF(F29>64,0,IF(Filing_Status=\"m\",IF(AND(F89>F83,F89<F86),1,0),IF(AND(F89>F84,F89<F87),1,0)))","v":1},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["m","Spouse",null,{"$f":"SUM(F92:AS92)","v":3},null,{"$f":"IF(F30>64,0,IF(AND(F89>F83,F89<F86),1,0))","v":1},{"$f":"IF(G30>64,0,IF(AND(G89>G83,G89<G86),1,0))","v":0},1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medicare IRMAA forecast hidden above",null,"life events listed >>",{"$f":"IF(First_Year<>Tax_Rates_Year,\"Error: starting model year <> first tax year\",\".\")","v":"."},null,{"$f":"IF(Single_Rate_Start=G$1+1,\"single rate\",\".\") & IF(State_Move_Age=G$94,\"new state\",\"\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".new state","single rate",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
[null,null,null,{"$f":"IF(Tax_Rates_Alt=\"y\",\"ALERT: Alternative tax rates activated \",\"\")","v":""},null,{"$f":"Your_Age","v":62},{"$f":"+F94+1","v":63},{"$f":"+G94+1","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101]
[null,{"$f":"IF(Filing_Status=\"S\",\"Filing Status: Single\",IF(Single_Rate_Start<>\"\",\"Filing Status: Joint then Single in \" & Single_Rate_Start,\"Filing Status: Married Filing Jointly\"))","v":"Filing Status: Joint then Single in 2048"},null,null,null,{"$f":"IF(Spouse_Age>0,Spouse_Age,\"\")","v":61},{"$f":"IF(Spouse_Age>0,F$95+1,\"\")","v":62},63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[null,"Married Filing Jointly",null,null,{"$f":"\"Memo \" & Tax_Rates_Year-1","v":"Memo 2023"},{"$f":"First_Year","v":2024},{"$f":"+F96+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"+AK96+1","v":2056},2057,2058,2059,2060,2061,2062,2063]
[null,"Adjusted Gross Income",null,null,null,{"$f":"IF(Filing_Status=\"m\",+Details!F184,\"-\")","v":61600},{"$f":"IF(Filing_Status=\"m\",+Details!G184,\"-\")","v":78300},{"$f":"IF(Filing_Status=\"m\",+Details!H184,\"-\")","v":65000},{"$f":"IF(Filing_Status=\"m\",+Details!I184,\"-\")","v":66900},{"$f":"IF(Filing_Status=\"m\",+Details!J184,\"-\")","v":68700},{"$f":"IF(Filing_Status=\"m\",+Details!K184,\"-\")","v":89700},{"$f":"IF(Filing_Status=\"m\",+Details!L184,\"-\")","v":92200},{"$f":"IF(Filing_Status=\"m\",+Details!M184,\"-\")","v":95000},{"$f":"IF(Filing_Status=\"m\",+Details!N184,\"-\")","v":69100},{"$f":"IF(Filing_Status=\"m\",+Details!O184,\"-\")","v":43800},{"$f":"IF(Filing_Status=\"m\",+Details!P184,\"-\")","v":42800},{"$f":"IF(Filing_Status=\"m\",+Details!Q184,\"-\")","v":71900},{"$f":"IF(Filing_Status=\"m\",+Details!R184,\"-\")","v":92100},{"$f":"IF(Filing_Status=\"m\",+Details!S184,\"-\")","v":87700},{"$f":"IF(Filing_Status=\"m\",+Details!T184,\"-\")","v":77800},{"$f":"IF(Filing_Status=\"m\",+Details!U184,\"-\")","v":91600},{"$f":"IF(Filing_Status=\"m\",+Details!V184,\"-\")","v":107600},{"$f":"IF(Filing_Status=\"m\",+Details!W184,\"-\")","v":131100},{"$f":"IF(Filing_Status=\"m\",+Details!X184,\"-\")","v":135300},{"$f":"IF(Filing_Status=\"m\",+Details!Y184,\"-\")","v":138400},{"$f":"IF(Filing_Status=\"m\",+Details!Z184,\"-\")","v":143700},{"$f":"IF(Filing_Status=\"m\",+Details!AA184,\"-\")","v":148900},{"$f":"IF(Filing_Status=\"m\",+Details!AB184,\"-\")","v":145400},{"$f":"IF(Filing_Status=\"m\",+Details!AC184,\"-\")","v":151100},{"$f":"IF(Filing_Status=\"m\",+Details!AD184,\"-\")","v":133500},{"$f":"IF(Filing_Status=\"m\",+Details!AE184,\"-\")","v":138100},{"$f":"IF(Filing_Status=\"m\",+Details!AF184,\"-\")","v":142400},{"$f":"IF(Filing_Status=\"m\",+Details!AG184,\"-\")","v":147000},{"$f":"IF(Filing_Status=\"m\",+Details!AH184,\"-\")","v":149600},{"$f":"IF(Filing_Status=\"m\",+Details!AI184,\"-\")","v":150600},{"$f":"IF(Filing_Status=\"m\",+Details!AJ184,\"-\")","v":0},{"$f":"IF(Filing_Status=\"m\",+Details!AK184,\"-\")","v":0},{"$f":"IF(Filing_Status=\"m\",+Details!AL184,\"-\")","v":0},{"$f":"IF(Filing_Status=\"m\",+Details!AM184,\"-\")","v":0},{"$f":"IF(Filing_Status=\"m\",+Details!AN184,\"-\")","v":0},{"$f":"IF(Filing_Status=\"m\",+Details!AO184,\"-\")","v":0},{"$f":"IF(Filing_Status=\"m\",+Details!AP184,\"-\")","v":0},{"$f":"IF(Filing_Status=\"m\",+Details!AQ184,\"-\")","v":0},{"$f":"IF(Filing_Status=\"m\",+Details!AR184,\"-\")","v":0},{"$f":"IF(Filing_Status=\"m\",+Details!AS184,\"-\")","v":0}]
[null,"Adjusted Gross Income - Base case",null,null,null,{"$f":"IF(Filing_Status=\"m\",+Base!F$184,\"-\")","v":61600},{"$f":"IF(Filing_Status=\"m\",+Base!G$184,\"-\")","v":78300},{"$f":"IF(Filing_Status=\"m\",+Base!H$184,\"-\")","v":65000},{"$f":"IF(Filing_Status=\"m\",+Base!I$184,\"-\")","v":66900},{"$f":"IF(Filing_Status=\"m\",+Base!J$184,\"-\")","v":68700},{"$f":"IF(Filing_Status=\"m\",+Base!K$184,\"-\")","v":89700},{"$f":"IF(Filing_Status=\"m\",+Base!L$184,\"-\")","v":92200},{"$f":"IF(Filing_Status=\"m\",+Base!M$184,\"-\")","v":95000},{"$f":"IF(Filing_Status=\"m\",+Base!N$184,\"-\")","v":69100},{"$f":"IF(Filing_Status=\"m\",+Base!O$184,\"-\")","v":43800},{"$f":"IF(Filing_Status=\"m\",+Base!P$184,\"-\")","v":42800},{"$f":"IF(Filing_Status=\"m\",+Base!Q$184,\"-\")","v":71900},{"$f":"IF(Filing_Status=\"m\",+Base!R$184,\"-\")","v":92100},{"$f":"IF(Filing_Status=\"m\",+Base!S$184,\"-\")","v":87700},{"$f":"IF(Filing_Status=\"m\",+Base!T$184,\"-\")","v":77800},{"$f":"IF(Filing_Status=\"m\",+Base!U$184,\"-\")","v":91600},{"$f":"IF(Filing_Status=\"m\",+Base!V$184,\"-\")","v":107600},{"$f":"IF(Filing_Status=\"m\",+Base!W$184,\"-\")","v":131100},{"$f":"IF(Filing_Status=\"m\",+Base!X$184,\"-\")","v":135300},{"$f":"IF(Filing_Status=\"m\",+Base!Y$184,\"-\")","v":138400},{"$f":"IF(Filing_Status=\"m\",+Base!Z$184,\"-\")","v":143700},{"$f":"IF(Filing_Status=\"m\",+Base!AA$184,\"-\")","v":148900},{"$f":"IF(Filing_Status=\"m\",+Base!AB$184,\"-\")","v":145400},{"$f":"IF(Filing_Status=\"m\",+Base!AC$184,\"-\")","v":151100},{"$f":"IF(Filing_Status=\"m\",+Base!AD$184,\"-\")","v":133500},{"$f":"IF(Filing_Status=\"m\",+Base!AE$184,\"-\")","v":138100},{"$f":"IF(Filing_Status=\"m\",+Base!AF$184,\"-\")","v":142400},{"$f":"IF(Filing_Status=\"m\",+Base!AG$184,\"-\")","v":147000},{"$f":"IF(Filing_Status=\"m\",+Base!AH$184,\"-\")","v":149600},{"$f":"IF(Filing_Status=\"m\",+Base!AI$184,\"-\")","v":150600},{"$f":"IF(Filing_Status=\"m\",+Base!AJ$184,\"-\")","v":0},{"$f":"IF(Filing_Status=\"m\",+Base!AK$184,\"-\")","v":0},{"$f":"IF(Filing_Status=\"m\",+Base!AL$184,\"-\")","v":0},{"$f":"IF(Filing_Status=\"m\",+Base!AM$184,\"-\")","v":0},{"$f":"IF(Filing_Status=\"m\",+Base!AN$184,\"-\")","v":0},{"$f":"IF(Filing_Status=\"m\",+Base!AO$184,\"-\")","v":0},{"$f":"IF(Filing_Status=\"m\",+Base!AP$184,\"-\")","v":0},{"$f":"IF(Filing_Status=\"m\",+Base!AQ$184,\"-\")","v":0},{"$f":"IF(Filing_Status=\"m\",+Base!AR$184,\"-\")","v":0},{"$f":"IF(Filing_Status=\"m\",+Base!AS$184,\"-\")","v":0}]
[null,"Personal exemptions and filing status",null,null,null,{"$f":"(IF(Filing_Status=\"m\",IF(OR(F$96<Single_Rate_Start,Single_Rate_Start=\"\",AND(Your_End_Input=\"\",Spouse_End_Input=\"\")),2,1),1)+IF(AND(Exemptions_Start<=F$94,F$94<=Exemptions_End),Exemptions_Add,0))*IF(F$96-$F$96<=Total_Years-1,1,0)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Total personal exemption deduction",null,null,0,{"$f":"+F14*F99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Standard deduction",null,{"$f":"\"Rounding set at $\" & ED_Rounding","v":"Rounding set at $50"},25900,{"$f":"+F11*F99","v":29200},29800,30400,31000,31600,32200,32800,33500,34200,34900,35600,36300,37000,37700,38500,39300,40100,40900,41700,42500,43400,44300,45200,46100,23500,23950,24450,24950,25450,25950,0,0,0,0,0,0,0,0,0,0]
[null,"Standard Deduction Age 65 Bonus - Yours",null,null,1350,{"$f":"+IF(F$94>=65,$D$12,0)","v":0},{"$f":"ROUND(IF(G$94>=65,($D$12*(1+$C$10)^(G$94-$F$94)),0)/ED_Rounding,0)*ED_Rounding","v":0},0,1650,1700,1700,1750,1800,1800,1850,1900,1950,1950,2000,2050,2100,2150,2150,2200,2250,2300,2350,2400,2450,2500,2550,2600,2650,2700,2750,2800,2850,2900,3000,3050,3100,3150,3250,3300,3350]
[null,"Standard Deduction Age 65 Bonus - Spouse",null,null,1350,{"$f":"IF(AND(Spouse_Age>0,F$95>=65),$D$12,0)","v":0},{"$f":"ROUND(IF(AND(Spouse_Age>0,G$95>=65),($D$12*(1+$C$10)^(G$94-$F$94)),0)/ED_Rounding,0)*ED_Rounding","v":0},0,0,1700,1700,1750,1800,1800,1850,1900,1950,1950,2000,2050,2100,2150,2150,2200,2250,2300,2350,2400,2450,2500,2550,2600,2650,2700,2750,2800,2850,2900,3000,3050,3100,3150,3250,3300,3350]
[null,"Itemized Deductions calculated","escaltn rate",{"$f":"Esc_Itemized","v":0.05},null,{"$f":"+Setup!E267","v":25000},{"$f":"+F104*(1+Esc_Itemized)","v":26250},27562.5,28940.625,30387.65625,31907.0390625,33502.391015624999,35177.51056640625,36936.386094726564,38783.205399462895,40722.36566943604,42758.483952907845,44896.408150553238,47141.228558080904,49498.289985984949,51973.204485284201,54571.864709548412,57300.457945025832,60165.480842277124,63173.754884390983,66332.44262861053,69649.064760041059,73131.517998043113,76788.093897945277,80627.498592842545,84658.873522484675,88891.817198608915,93336.408058539368,98003.228461466337,102903.38988453966,108048.55937876664,113450.98734770498,119123.53671509023,125079.71355084475,131333.69922838701,137900.38418980635,144795.40339929669,152035.17356926153,159636.93224772462,167618.77886011085]
[null,"Itemized Deductions","ending age",{"$f":"IF(End_Itemized>0,End_Itemized,Final_Year)","v":68},null,{"$f":"IF(AND(End_Itemized<F$94,End_Itemized<>0),0,F104)","v":25000},{"$f":"ROUND(IF(AND(End_Itemized<G$94,End_Itemized<>0),0,G104)/ED_Rounding,0)*ED_Rounding","v":26250},27550,28950,30400,31900,33500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deductions used for tax calculation ",null,null,null,{"$f":"IF(F105>0,F105,F101+F102+F103)","v":25000},{"$f":"IF(G105>0,G105,G101+G102+G103)","v":26250},{"$f":"IF(H105>0,H105,H101+H102+H103)","v":27550},28950,30400,31900,33500,37100,37800,38600,39400,40200,40900,41700,42600,43500,44400,45200,46100,47000,48000,49000,50000,51000,28500,29050,29650,30250,30850,31450,5600,5700,5800,6000,6100,6200,6300,6500,6600,6700]
[]
[]
[null,"updated for 2024",null,null,null,"Current",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"original"]
[null,"Married Tax Brackets",null,null,{"$f":"\"Memo \" & Tax_Rates_Year-1","v":"Memo 2023"},"Year Rates",{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!G$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!H$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!I$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!J$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!K$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!L$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!M$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!N$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!O$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!P$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!Q$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!R$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!S$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!T$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!U$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!V$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!W$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!X$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!Y$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!Z$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!AA$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!AB$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!AC$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!AD$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!AE$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!AF$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!AG$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!AH$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!AI$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!AJ$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!AK$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!AL$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!AM$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!AN$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!AO$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!AP$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!AQ$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!AR$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$F$318='Tax Tables'!AS$1,\"Rate Chg\",\".\"),\".\")","v":"."},null,2018]
[null,"Bracket 1                                             Over",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"But Not Over",null,null,22000,23200,{"$f":"ROUND(+F112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":23700},{"$f":"ROUND(+G112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":24200},{"$f":"ROUND(+H112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":24700},{"$f":"ROUND(+I112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":25200},{"$f":"ROUND(+J112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":25700},{"$f":"ROUND(+K112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":26200},{"$f":"ROUND(+L112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":26700},{"$f":"ROUND(+M112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":27200},{"$f":"ROUND(+N112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":27700},{"$f":"ROUND(+O112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":28300},{"$f":"ROUND(+P112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":28900},{"$f":"ROUND(+Q112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":29500},{"$f":"ROUND(+R112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":30100},{"$f":"ROUND(+S112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":30700},{"$f":"ROUND(+T112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":31300},{"$f":"ROUND(+U112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":31900},{"$f":"ROUND(+V112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":32500},{"$f":"ROUND(+W112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":33200},{"$f":"ROUND(+X112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":33900},{"$f":"ROUND(+Y112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":34600},{"$f":"ROUND(+Z112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":35300},{"$f":"ROUND(+AA112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":36000},{"$f":"ROUND(+AB112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":36700},{"$f":"ROUND(+AC112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":37400},{"$f":"ROUND(+AD112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":38100},{"$f":"ROUND(+AE112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":38900},{"$f":"ROUND(+AF112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":39700},{"$f":"ROUND(+AG112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":40500},{"$f":"ROUND(+AH112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":41300},{"$f":"ROUND(+AI112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":42100},{"$f":"ROUND(+AJ112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":42900},{"$f":"ROUND(+AK112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":43800},{"$f":"ROUND(+AL112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":44700},{"$f":"ROUND(+AM112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":45600},{"$f":"ROUND(+AN112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":46500},{"$f":"ROUND(+AO112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":47400},{"$f":"ROUND(+AP112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":48300},{"$f":"ROUND(+AQ112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":49300},{"$f":"ROUND(+AR112*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":50300},null,19050]
[null,"Rate",null,null,0.1,0.1,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(G$96=Setup!$F$318,+Setup!$E$318,+F113),+F113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(H$96=Setup!$F$318,+Setup!$E$318,+G113),+G113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(I$96=Setup!$F$318,+Setup!$E$318,+H113),+H113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(J$96=Setup!$F$318,+Setup!$E$318,+I113),+I113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(K$96=Setup!$F$318,+Setup!$E$318,+J113),+J113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(L$96=Setup!$F$318,+Setup!$E$318,+K113),+K113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(M$96=Setup!$F$318,+Setup!$E$318,+L113),+L113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(N$96=Setup!$F$318,+Setup!$E$318,+M113),+M113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(O$96=Setup!$F$318,+Setup!$E$318,+N113),+N113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(P$96=Setup!$F$318,+Setup!$E$318,+O113),+O113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Q$96=Setup!$F$318,+Setup!$E$318,+P113),+P113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(R$96=Setup!$F$318,+Setup!$E$318,+Q113),+Q113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(S$96=Setup!$F$318,+Setup!$E$318,+R113),+R113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(T$96=Setup!$F$318,+Setup!$E$318,+S113),+S113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(U$96=Setup!$F$318,+Setup!$E$318,+T113),+T113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(V$96=Setup!$F$318,+Setup!$E$318,+U113),+U113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(W$96=Setup!$F$318,+Setup!$E$318,+V113),+V113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(X$96=Setup!$F$318,+Setup!$E$318,+W113),+W113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Y$96=Setup!$F$318,+Setup!$E$318,+X113),+X113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Z$96=Setup!$F$318,+Setup!$E$318,+Y113),+Y113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AA$96=Setup!$F$318,+Setup!$E$318,+Z113),+Z113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AB$96=Setup!$F$318,+Setup!$E$318,+AA113),+AA113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AC$96=Setup!$F$318,+Setup!$E$318,+AB113),+AB113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AD$96=Setup!$F$318,+Setup!$E$318,+AC113),+AC113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AE$96=Setup!$F$318,+Setup!$E$318,+AD113),+AD113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AF$96=Setup!$F$318,+Setup!$E$318,+AE113),+AE113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AG$96=Setup!$F$318,+Setup!$E$318,+AF113),+AF113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AH$96=Setup!$F$318,+Setup!$E$318,+AG113),+AG113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AI$96=Setup!$F$318,+Setup!$E$318,+AH113),+AH113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AJ$96=Setup!$F$318,+Setup!$E$318,+AI113),+AI113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AK$96=Setup!$F$318,+Setup!$E$318,+AJ113),+AJ113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AL$96=Setup!$F$318,+Setup!$E$318,+AK113),+AK113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AM$96=Setup!$F$318,+Setup!$E$318,+AL113),+AL113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AN$96=Setup!$F$318,+Setup!$E$318,+AM113),+AM113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AO$96=Setup!$F$318,+Setup!$E$318,+AN113),+AN113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AP$96=Setup!$F$318,+Setup!$E$318,+AO113),+AO113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AQ$96=Setup!$F$318,+Setup!$E$318,+AP113),+AP113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AR$96=Setup!$F$318,+Setup!$E$318,+AQ113),+AQ113)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AS$96=Setup!$F$318,+Setup!$E$318,+AR113),+AR113)","v":0.1},null,0.1]
[null,"Margin Amount",null,null,{"$f":"ROUND((+E112-E111)*E113/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":2200},2300,2400,2400,2500,2500,2600,2600,2700,2700,2800,2800,2900,3000,3000,3100,3100,3200,3300,3300,3400,3500,3500,3600,3700,3700,3800,3900,4000,4100,4100,4200,4300,4400,4500,4600,4700,4700,4800,4900,5000,null,"2018 rates and brackets prior to change:"]
[]
[null,"Bracket 2                                             Over",null,null,{"$f":"+E112","v":22000},{"$f":"+F112","v":23200},{"$f":"ROUND(+F116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":23700},{"$f":"ROUND(+G116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":24200},{"$f":"ROUND(+H116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":24700},{"$f":"ROUND(+I116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":25200},{"$f":"ROUND(+J116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":25700},{"$f":"ROUND(+K116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":26200},{"$f":"ROUND(+L116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":26700},{"$f":"ROUND(+M116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":27200},{"$f":"ROUND(+N116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":27700},{"$f":"ROUND(+O116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":28300},{"$f":"ROUND(+P116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":28900},{"$f":"ROUND(+Q116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":29500},{"$f":"ROUND(+R116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":30100},{"$f":"ROUND(+S116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":30700},{"$f":"ROUND(+T116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":31300},{"$f":"ROUND(+U116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":31900},{"$f":"ROUND(+V116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":32500},{"$f":"ROUND(+W116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":33200},{"$f":"ROUND(+X116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":33900},{"$f":"ROUND(+Y116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":34600},{"$f":"ROUND(+Z116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":35300},{"$f":"ROUND(+AA116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":36000},{"$f":"ROUND(+AB116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":36700},{"$f":"ROUND(+AC116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":37400},{"$f":"ROUND(+AD116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":38100},{"$f":"ROUND(+AE116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":38900},{"$f":"ROUND(+AF116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":39700},{"$f":"ROUND(+AG116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":40500},{"$f":"ROUND(+AH116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":41300},{"$f":"ROUND(+AI116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":42100},{"$f":"ROUND(+AJ116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":42900},{"$f":"ROUND(+AK116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":43800},{"$f":"ROUND(+AL116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":44700},{"$f":"ROUND(+AM116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":45600},{"$f":"ROUND(+AN116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":46500},{"$f":"ROUND(+AO116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":47400},{"$f":"ROUND(+AP116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":48300},{"$f":"ROUND(+AQ116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":49300},{"$f":"ROUND(+AR116*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":50300},null,19050]
[null,"But Not Over",null,null,89450,94300,{"$f":"ROUND(+F117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":96200},{"$f":"ROUND(+G117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":98100},{"$f":"ROUND(+H117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":100100},{"$f":"ROUND(+I117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":102100},{"$f":"ROUND(+J117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":104100},{"$f":"ROUND(+K117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":106200},{"$f":"ROUND(+L117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":108300},{"$f":"ROUND(+M117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":110500},{"$f":"ROUND(+N117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":112700},{"$f":"ROUND(+O117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":115000},{"$f":"ROUND(+P117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":117300},{"$f":"ROUND(+Q117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":119600},{"$f":"ROUND(+R117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":122000},{"$f":"ROUND(+S117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":124400},{"$f":"ROUND(+T117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":126900},{"$f":"ROUND(+U117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":129400},{"$f":"ROUND(+V117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":132000},{"$f":"ROUND(+W117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":134600},{"$f":"ROUND(+X117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":137300},{"$f":"ROUND(+Y117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":140000},{"$f":"ROUND(+Z117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":142800},{"$f":"ROUND(+AA117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":145700},{"$f":"ROUND(+AB117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":148600},{"$f":"ROUND(+AC117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":151600},{"$f":"ROUND(+AD117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":154600},{"$f":"ROUND(+AE117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":157700},{"$f":"ROUND(+AF117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":160900},{"$f":"ROUND(+AG117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":164100},{"$f":"ROUND(+AH117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":167400},{"$f":"ROUND(+AI117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":170700},{"$f":"ROUND(+AJ117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":174100},{"$f":"ROUND(+AK117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":177600},{"$f":"ROUND(+AL117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":181200},{"$f":"ROUND(+AM117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":184800},{"$f":"ROUND(+AN117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":188500},{"$f":"ROUND(+AO117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":192300},{"$f":"ROUND(+AP117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":196100},{"$f":"ROUND(+AQ117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":200000},{"$f":"ROUND(+AR117*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":204000},null,77400]
[null,"Rate",null,null,0.12,0.12,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(G$96=Setup!$F$319,+Setup!$E$319,+F118),+F118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(H$96=Setup!$F$319,+Setup!$E$319,+G118),+G118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(I$96=Setup!$F$319,+Setup!$E$319,+H118),+H118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(J$96=Setup!$F$319,+Setup!$E$319,+I118),+I118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(K$96=Setup!$F$319,+Setup!$E$319,+J118),+J118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(L$96=Setup!$F$319,+Setup!$E$319,+K118),+K118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(M$96=Setup!$F$319,+Setup!$E$319,+L118),+L118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(N$96=Setup!$F$319,+Setup!$E$319,+M118),+M118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(O$96=Setup!$F$319,+Setup!$E$319,+N118),+N118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(P$96=Setup!$F$319,+Setup!$E$319,+O118),+O118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Q$96=Setup!$F$319,+Setup!$E$319,+P118),+P118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(R$96=Setup!$F$319,+Setup!$E$319,+Q118),+Q118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(S$96=Setup!$F$319,+Setup!$E$319,+R118),+R118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(T$96=Setup!$F$319,+Setup!$E$319,+S118),+S118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(U$96=Setup!$F$319,+Setup!$E$319,+T118),+T118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(V$96=Setup!$F$319,+Setup!$E$319,+U118),+U118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(W$96=Setup!$F$319,+Setup!$E$319,+V118),+V118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(X$96=Setup!$F$319,+Setup!$E$319,+W118),+W118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Y$96=Setup!$F$319,+Setup!$E$319,+X118),+X118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Z$96=Setup!$F$319,+Setup!$E$319,+Y118),+Y118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AA$96=Setup!$F$319,+Setup!$E$319,+Z118),+Z118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AB$96=Setup!$F$319,+Setup!$E$319,+AA118),+AA118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AC$96=Setup!$F$319,+Setup!$E$319,+AB118),+AB118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AD$96=Setup!$F$319,+Setup!$E$319,+AC118),+AC118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AE$96=Setup!$F$319,+Setup!$E$319,+AD118),+AD118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AF$96=Setup!$F$319,+Setup!$E$319,+AE118),+AE118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AG$96=Setup!$F$319,+Setup!$E$319,+AF118),+AF118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AH$96=Setup!$F$319,+Setup!$E$319,+AG118),+AG118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AI$96=Setup!$F$319,+Setup!$E$319,+AH118),+AH118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AJ$96=Setup!$F$319,+Setup!$E$319,+AI118),+AI118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AK$96=Setup!$F$319,+Setup!$E$319,+AJ118),+AJ118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AL$96=Setup!$F$319,+Setup!$E$319,+AK118),+AK118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AM$96=Setup!$F$319,+Setup!$E$319,+AL118),+AL118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AN$96=Setup!$F$319,+Setup!$E$319,+AM118),+AM118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AO$96=Setup!$F$319,+Setup!$E$319,+AN118),+AN118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AP$96=Setup!$F$319,+Setup!$E$319,+AO118),+AO118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AQ$96=Setup!$F$319,+Setup!$E$319,+AP118),+AP118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AR$96=Setup!$F$319,+Setup!$E$319,+AQ118),+AQ118)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AS$96=Setup!$F$319,+Setup!$E$319,+AR118),+AR118)","v":0.12},null,0.15]
[null,"Margin Amount",null,null,{"$f":"ROUND((+E117-E116)*E118/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":8100},8500,8700,8900,9000,9200,9400,9600,9800,10000,10200,10400,10600,10800,11000,11200,11500,11700,11900,12200,12400,12600,12900,13200,13400,13700,14000,14300,14500,14800,15100,15400,15700,16100,16400,16700,17000,17400,17700,18100,18400]
[]
[null,"Bracket 3                                             Over",null,null,{"$f":"+E117","v":89450},{"$f":"+F117","v":94300},{"$f":"ROUND(+F121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":96200},{"$f":"ROUND(+G121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":98100},{"$f":"ROUND(+H121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":100100},{"$f":"ROUND(+I121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":102100},{"$f":"ROUND(+J121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":104100},{"$f":"ROUND(+K121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":106200},{"$f":"ROUND(+L121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":108300},{"$f":"ROUND(+M121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":110500},{"$f":"ROUND(+N121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":112700},{"$f":"ROUND(+O121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":115000},{"$f":"ROUND(+P121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":117300},{"$f":"ROUND(+Q121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":119600},{"$f":"ROUND(+R121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":122000},{"$f":"ROUND(+S121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":124400},{"$f":"ROUND(+T121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":126900},{"$f":"ROUND(+U121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":129400},{"$f":"ROUND(+V121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":132000},{"$f":"ROUND(+W121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":134600},{"$f":"ROUND(+X121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":137300},{"$f":"ROUND(+Y121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":140000},{"$f":"ROUND(+Z121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":142800},{"$f":"ROUND(+AA121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":145700},{"$f":"ROUND(+AB121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":148600},{"$f":"ROUND(+AC121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":151600},{"$f":"ROUND(+AD121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":154600},{"$f":"ROUND(+AE121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":157700},{"$f":"ROUND(+AF121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":160900},{"$f":"ROUND(+AG121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":164100},{"$f":"ROUND(+AH121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":167400},{"$f":"ROUND(+AI121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":170700},{"$f":"ROUND(+AJ121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":174100},{"$f":"ROUND(+AK121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":177600},{"$f":"ROUND(+AL121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":181200},{"$f":"ROUND(+AM121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":184800},{"$f":"ROUND(+AN121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":188500},{"$f":"ROUND(+AO121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":192300},{"$f":"ROUND(+AP121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":196100},{"$f":"ROUND(+AQ121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":200000},{"$f":"ROUND(+AR121*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":204000},null,77400]
[null,"But Not Over",null,null,190750,201050,{"$f":"ROUND(+F122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":205100},{"$f":"ROUND(+G122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":209200},{"$f":"ROUND(+H122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":213400},{"$f":"ROUND(+I122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":217700},{"$f":"ROUND(+J122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":222100},{"$f":"ROUND(+K122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":226500},{"$f":"ROUND(+L122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":231000},{"$f":"ROUND(+M122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":235600},{"$f":"ROUND(+N122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":240300},{"$f":"ROUND(+O122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":245100},{"$f":"ROUND(+P122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":250000},{"$f":"ROUND(+Q122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":255000},{"$f":"ROUND(+R122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":260100},{"$f":"ROUND(+S122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":265300},{"$f":"ROUND(+T122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":270600},{"$f":"ROUND(+U122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":276000},{"$f":"ROUND(+V122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":281500},{"$f":"ROUND(+W122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":287100},{"$f":"ROUND(+X122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":292800},{"$f":"ROUND(+Y122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":298700},{"$f":"ROUND(+Z122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":304700},{"$f":"ROUND(+AA122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":310800},{"$f":"ROUND(+AB122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":317000},{"$f":"ROUND(+AC122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":323300},{"$f":"ROUND(+AD122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":329800},{"$f":"ROUND(+AE122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":336400},{"$f":"ROUND(+AF122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":343100},{"$f":"ROUND(+AG122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":350000},{"$f":"ROUND(+AH122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":357000},{"$f":"ROUND(+AI122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":364100},{"$f":"ROUND(+AJ122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":371400},{"$f":"ROUND(+AK122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":378800},{"$f":"ROUND(+AL122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":386400},{"$f":"ROUND(+AM122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":394100},{"$f":"ROUND(+AN122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":402000},{"$f":"ROUND(+AO122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":410000},{"$f":"ROUND(+AP122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":418200},{"$f":"ROUND(+AQ122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":426600},{"$f":"ROUND(+AR122*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":435100},null,156150]
[null,"Rate",null,null,0.22,0.22,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(G$96=Setup!$F$320,+Setup!$E$320,+F123),+F123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(H$96=Setup!$F$320,+Setup!$E$320,+G123),+G123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(I$96=Setup!$F$320,+Setup!$E$320,+H123),+H123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(J$96=Setup!$F$320,+Setup!$E$320,+I123),+I123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(K$96=Setup!$F$320,+Setup!$E$320,+J123),+J123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(L$96=Setup!$F$320,+Setup!$E$320,+K123),+K123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(M$96=Setup!$F$320,+Setup!$E$320,+L123),+L123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(N$96=Setup!$F$320,+Setup!$E$320,+M123),+M123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(O$96=Setup!$F$320,+Setup!$E$320,+N123),+N123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(P$96=Setup!$F$320,+Setup!$E$320,+O123),+O123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Q$96=Setup!$F$320,+Setup!$E$320,+P123),+P123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(R$96=Setup!$F$320,+Setup!$E$320,+Q123),+Q123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(S$96=Setup!$F$320,+Setup!$E$320,+R123),+R123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(T$96=Setup!$F$320,+Setup!$E$320,+S123),+S123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(U$96=Setup!$F$320,+Setup!$E$320,+T123),+T123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(V$96=Setup!$F$320,+Setup!$E$320,+U123),+U123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(W$96=Setup!$F$320,+Setup!$E$320,+V123),+V123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(X$96=Setup!$F$320,+Setup!$E$320,+W123),+W123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Y$96=Setup!$F$320,+Setup!$E$320,+X123),+X123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Z$96=Setup!$F$320,+Setup!$E$320,+Y123),+Y123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AA$96=Setup!$F$320,+Setup!$E$320,+Z123),+Z123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AB$96=Setup!$F$320,+Setup!$E$320,+AA123),+AA123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AC$96=Setup!$F$320,+Setup!$E$320,+AB123),+AB123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AD$96=Setup!$F$320,+Setup!$E$320,+AC123),+AC123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AE$96=Setup!$F$320,+Setup!$E$320,+AD123),+AD123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AF$96=Setup!$F$320,+Setup!$E$320,+AE123),+AE123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AG$96=Setup!$F$320,+Setup!$E$320,+AF123),+AF123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AH$96=Setup!$F$320,+Setup!$E$320,+AG123),+AG123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AI$96=Setup!$F$320,+Setup!$E$320,+AH123),+AH123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AJ$96=Setup!$F$320,+Setup!$E$320,+AI123),+AI123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AK$96=Setup!$F$320,+Setup!$E$320,+AJ123),+AJ123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AL$96=Setup!$F$320,+Setup!$E$320,+AK123),+AK123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AM$96=Setup!$F$320,+Setup!$E$320,+AL123),+AL123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AN$96=Setup!$F$320,+Setup!$E$320,+AM123),+AM123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AO$96=Setup!$F$320,+Setup!$E$320,+AN123),+AN123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AP$96=Setup!$F$320,+Setup!$E$320,+AO123),+AO123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AQ$96=Setup!$F$320,+Setup!$E$320,+AP123),+AP123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AR$96=Setup!$F$320,+Setup!$E$320,+AQ123),+AQ123)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AS$96=Setup!$F$320,+Setup!$E$320,+AR123),+AR123)","v":0.22},null,0.25]
[null,"Margin Amount",null,null,{"$f":"ROUND((+E122-E121)*E123/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":22300},23500,24000,24400,24900,25400,26000,26500,27000,27500,28100,28600,29200,29800,30400,31000,31600,32300,32900,33600,34200,34900,35600,36300,37000,37800,38500,39300,40100,40900,41700,42500,43400,44300,45100,46000,47000,47900,48900,49900,50800]
[]
[null,"Bracket 4                                             Over",null,null,{"$f":"+E122","v":190750},{"$f":"+F122","v":201050},{"$f":"ROUND(+F126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":205100},{"$f":"ROUND(+G126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":209200},{"$f":"ROUND(+H126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":213400},{"$f":"ROUND(+I126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":217700},{"$f":"ROUND(+J126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":222100},{"$f":"ROUND(+K126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":226500},{"$f":"ROUND(+L126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":231000},{"$f":"ROUND(+M126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":235600},{"$f":"ROUND(+N126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":240300},{"$f":"ROUND(+O126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":245100},{"$f":"ROUND(+P126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":250000},{"$f":"ROUND(+Q126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":255000},{"$f":"ROUND(+R126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":260100},{"$f":"ROUND(+S126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":265300},{"$f":"ROUND(+T126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":270600},{"$f":"ROUND(+U126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":276000},{"$f":"ROUND(+V126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":281500},{"$f":"ROUND(+W126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":287100},{"$f":"ROUND(+X126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":292800},{"$f":"ROUND(+Y126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":298700},{"$f":"ROUND(+Z126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":304700},{"$f":"ROUND(+AA126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":310800},{"$f":"ROUND(+AB126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":317000},{"$f":"ROUND(+AC126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":323300},{"$f":"ROUND(+AD126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":329800},{"$f":"ROUND(+AE126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":336400},{"$f":"ROUND(+AF126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":343100},{"$f":"ROUND(+AG126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":350000},{"$f":"ROUND(+AH126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":357000},{"$f":"ROUND(+AI126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":364100},{"$f":"ROUND(+AJ126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":371400},{"$f":"ROUND(+AK126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":378800},{"$f":"ROUND(+AL126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":386400},{"$f":"ROUND(+AM126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":394100},{"$f":"ROUND(+AN126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":402000},{"$f":"ROUND(+AO126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":410000},{"$f":"ROUND(+AP126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":418200},{"$f":"ROUND(+AQ126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":426600},{"$f":"ROUND(+AR126*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":435100},null,156150]
[null,"But Not Over",null,null,364200,383900,{"$f":"ROUND(+F127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":391600},{"$f":"ROUND(+G127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":399400},{"$f":"ROUND(+H127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":407400},{"$f":"ROUND(+I127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":415500},{"$f":"ROUND(+J127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":423800},{"$f":"ROUND(+K127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":432300},{"$f":"ROUND(+L127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":440900},{"$f":"ROUND(+M127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":449700},{"$f":"ROUND(+N127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":458700},{"$f":"ROUND(+O127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":467900},{"$f":"ROUND(+P127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":477300},{"$f":"ROUND(+Q127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":486800},{"$f":"ROUND(+R127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":496500},{"$f":"ROUND(+S127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":506400},{"$f":"ROUND(+T127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":516500},{"$f":"ROUND(+U127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":526800},{"$f":"ROUND(+V127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":537300},{"$f":"ROUND(+W127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":548000},{"$f":"ROUND(+X127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":559000},{"$f":"ROUND(+Y127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":570200},{"$f":"ROUND(+Z127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":581600},{"$f":"ROUND(+AA127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":593200},{"$f":"ROUND(+AB127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":605100},{"$f":"ROUND(+AC127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":617200},{"$f":"ROUND(+AD127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":629500},{"$f":"ROUND(+AE127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":642100},{"$f":"ROUND(+AF127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":654900},{"$f":"ROUND(+AG127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":668000},{"$f":"ROUND(+AH127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":681400},{"$f":"ROUND(+AI127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":695000},{"$f":"ROUND(+AJ127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":708900},{"$f":"ROUND(+AK127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":723100},{"$f":"ROUND(+AL127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":737600},{"$f":"ROUND(+AM127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":752400},{"$f":"ROUND(+AN127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":767400},{"$f":"ROUND(+AO127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":782700},{"$f":"ROUND(+AP127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":798400},{"$f":"ROUND(+AQ127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":814400},{"$f":"ROUND(+AR127*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":830700},null,237950]
[null,"Rate",null,null,0.24,0.24,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(G$96=Setup!$F$321,+Setup!$E$321,+F128),+F128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(H$96=Setup!$F$321,+Setup!$E$321,+G128),+G128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(I$96=Setup!$F$321,+Setup!$E$321,+H128),+H128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(J$96=Setup!$F$321,+Setup!$E$321,+I128),+I128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(K$96=Setup!$F$321,+Setup!$E$321,+J128),+J128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(L$96=Setup!$F$321,+Setup!$E$321,+K128),+K128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(M$96=Setup!$F$321,+Setup!$E$321,+L128),+L128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(N$96=Setup!$F$321,+Setup!$E$321,+M128),+M128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(O$96=Setup!$F$321,+Setup!$E$321,+N128),+N128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(P$96=Setup!$F$321,+Setup!$E$321,+O128),+O128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Q$96=Setup!$F$321,+Setup!$E$321,+P128),+P128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(R$96=Setup!$F$321,+Setup!$E$321,+Q128),+Q128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(S$96=Setup!$F$321,+Setup!$E$321,+R128),+R128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(T$96=Setup!$F$321,+Setup!$E$321,+S128),+S128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(U$96=Setup!$F$321,+Setup!$E$321,+T128),+T128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(V$96=Setup!$F$321,+Setup!$E$321,+U128),+U128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(W$96=Setup!$F$321,+Setup!$E$321,+V128),+V128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(X$96=Setup!$F$321,+Setup!$E$321,+W128),+W128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Y$96=Setup!$F$321,+Setup!$E$321,+X128),+X128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Z$96=Setup!$F$321,+Setup!$E$321,+Y128),+Y128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AA$96=Setup!$F$321,+Setup!$E$321,+Z128),+Z128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AB$96=Setup!$F$321,+Setup!$E$321,+AA128),+AA128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AC$96=Setup!$F$321,+Setup!$E$321,+AB128),+AB128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AD$96=Setup!$F$321,+Setup!$E$321,+AC128),+AC128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AE$96=Setup!$F$321,+Setup!$E$321,+AD128),+AD128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AF$96=Setup!$F$321,+Setup!$E$321,+AE128),+AE128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AG$96=Setup!$F$321,+Setup!$E$321,+AF128),+AF128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AH$96=Setup!$F$321,+Setup!$E$321,+AG128),+AG128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AI$96=Setup!$F$321,+Setup!$E$321,+AH128),+AH128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AJ$96=Setup!$F$321,+Setup!$E$321,+AI128),+AI128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AK$96=Setup!$F$321,+Setup!$E$321,+AJ128),+AJ128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AL$96=Setup!$F$321,+Setup!$E$321,+AK128),+AK128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AM$96=Setup!$F$321,+Setup!$E$321,+AL128),+AL128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AN$96=Setup!$F$321,+Setup!$E$321,+AM128),+AM128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AO$96=Setup!$F$321,+Setup!$E$321,+AN128),+AN128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AP$96=Setup!$F$321,+Setup!$E$321,+AO128),+AO128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AQ$96=Setup!$F$321,+Setup!$E$321,+AP128),+AP128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AR$96=Setup!$F$321,+Setup!$E$321,+AQ128),+AQ128)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AS$96=Setup!$F$321,+Setup!$E$321,+AR128),+AR128)","v":0.24},null,0.28000000000000003]
[null,"Margin Amount",null,null,{"$f":"ROUND((+E127-E126)*E128/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":41600},43900,44800,45600,46600,47500,48400,49400,50400,51400,52400,53500,54600,55600,56700,57900,59000,60200,61400,62600,63900,65200,66500,67800,69100,70500,71900,73400,74800,76300,77900,79400,81000,82600,84300,86000,87700,89400,91200,93100,94900]
[]
[null,"Bracket 5                                             Over",null,null,{"$f":"+E127","v":364200},{"$f":"+F127","v":383900},{"$f":"ROUND(+F131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":391600},{"$f":"ROUND(+G131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":399400},{"$f":"ROUND(+H131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":407400},{"$f":"ROUND(+I131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":415500},{"$f":"ROUND(+J131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":423800},{"$f":"ROUND(+K131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":432300},{"$f":"ROUND(+L131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":440900},{"$f":"ROUND(+M131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":449700},{"$f":"ROUND(+N131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":458700},{"$f":"ROUND(+O131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":467900},{"$f":"ROUND(+P131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":477300},{"$f":"ROUND(+Q131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":486800},{"$f":"ROUND(+R131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":496500},{"$f":"ROUND(+S131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":506400},{"$f":"ROUND(+T131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":516500},{"$f":"ROUND(+U131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":526800},{"$f":"ROUND(+V131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":537300},{"$f":"ROUND(+W131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":548000},{"$f":"ROUND(+X131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":559000},{"$f":"ROUND(+Y131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":570200},{"$f":"ROUND(+Z131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":581600},{"$f":"ROUND(+AA131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":593200},{"$f":"ROUND(+AB131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":605100},{"$f":"ROUND(+AC131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":617200},{"$f":"ROUND(+AD131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":629500},{"$f":"ROUND(+AE131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":642100},{"$f":"ROUND(+AF131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":654900},{"$f":"ROUND(+AG131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":668000},{"$f":"ROUND(+AH131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":681400},{"$f":"ROUND(+AI131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":695000},{"$f":"ROUND(+AJ131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":708900},{"$f":"ROUND(+AK131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":723100},{"$f":"ROUND(+AL131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":737600},{"$f":"ROUND(+AM131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":752400},{"$f":"ROUND(+AN131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":767400},{"$f":"ROUND(+AO131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":782700},{"$f":"ROUND(+AP131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":798400},{"$f":"ROUND(+AQ131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":814400},{"$f":"ROUND(+AR131*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":830700},null,237950]
[null,"But Not Over",null,null,462500,487450,{"$f":"ROUND(+F132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":497200},{"$f":"ROUND(+G132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":507100},{"$f":"ROUND(+H132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":517200},{"$f":"ROUND(+I132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":527500},{"$f":"ROUND(+J132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":538100},{"$f":"ROUND(+K132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":548900},{"$f":"ROUND(+L132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":559900},{"$f":"ROUND(+M132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":571100},{"$f":"ROUND(+N132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":582500},{"$f":"ROUND(+O132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":594200},{"$f":"ROUND(+P132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":606100},{"$f":"ROUND(+Q132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":618200},{"$f":"ROUND(+R132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":630600},{"$f":"ROUND(+S132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":643200},{"$f":"ROUND(+T132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":656100},{"$f":"ROUND(+U132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":669200},{"$f":"ROUND(+V132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":682600},{"$f":"ROUND(+W132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":696300},{"$f":"ROUND(+X132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":710200},{"$f":"ROUND(+Y132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":724400},{"$f":"ROUND(+Z132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":738900},{"$f":"ROUND(+AA132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":753700},{"$f":"ROUND(+AB132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":768800},{"$f":"ROUND(+AC132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":784200},{"$f":"ROUND(+AD132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":799900},{"$f":"ROUND(+AE132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":815900},{"$f":"ROUND(+AF132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":832200},{"$f":"ROUND(+AG132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":848800},{"$f":"ROUND(+AH132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":865800},{"$f":"ROUND(+AI132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":883100},{"$f":"ROUND(+AJ132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":900800},{"$f":"ROUND(+AK132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":918800},{"$f":"ROUND(+AL132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":937200},{"$f":"ROUND(+AM132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":955900},{"$f":"ROUND(+AN132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":975000},{"$f":"ROUND(+AO132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":994500},{"$f":"ROUND(+AP132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1014400},{"$f":"ROUND(+AQ132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1034700},{"$f":"ROUND(+AR132*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1055400},null,424950]
[null,"Rate",null,null,0.32,0.32,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(G$96=Setup!$F$322,+Setup!$E$322,+F133),+F133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(H$96=Setup!$F$322,+Setup!$E$322,+G133),+G133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(I$96=Setup!$F$322,+Setup!$E$322,+H133),+H133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(J$96=Setup!$F$322,+Setup!$E$322,+I133),+I133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(K$96=Setup!$F$322,+Setup!$E$322,+J133),+J133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(L$96=Setup!$F$322,+Setup!$E$322,+K133),+K133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(M$96=Setup!$F$322,+Setup!$E$322,+L133),+L133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(N$96=Setup!$F$322,+Setup!$E$322,+M133),+M133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(O$96=Setup!$F$322,+Setup!$E$322,+N133),+N133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(P$96=Setup!$F$322,+Setup!$E$322,+O133),+O133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Q$96=Setup!$F$322,+Setup!$E$322,+P133),+P133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(R$96=Setup!$F$322,+Setup!$E$322,+Q133),+Q133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(S$96=Setup!$F$322,+Setup!$E$322,+R133),+R133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(T$96=Setup!$F$322,+Setup!$E$322,+S133),+S133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(U$96=Setup!$F$322,+Setup!$E$322,+T133),+T133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(V$96=Setup!$F$322,+Setup!$E$322,+U133),+U133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(W$96=Setup!$F$322,+Setup!$E$322,+V133),+V133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(X$96=Setup!$F$322,+Setup!$E$322,+W133),+W133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Y$96=Setup!$F$322,+Setup!$E$322,+X133),+X133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Z$96=Setup!$F$322,+Setup!$E$322,+Y133),+Y133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AA$96=Setup!$F$322,+Setup!$E$322,+Z133),+Z133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AB$96=Setup!$F$322,+Setup!$E$322,+AA133),+AA133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AC$96=Setup!$F$322,+Setup!$E$322,+AB133),+AB133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AD$96=Setup!$F$322,+Setup!$E$322,+AC133),+AC133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AE$96=Setup!$F$322,+Setup!$E$322,+AD133),+AD133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AF$96=Setup!$F$322,+Setup!$E$322,+AE133),+AE133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AG$96=Setup!$F$322,+Setup!$E$322,+AF133),+AF133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AH$96=Setup!$F$322,+Setup!$E$322,+AG133),+AG133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AI$96=Setup!$F$322,+Setup!$E$322,+AH133),+AH133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AJ$96=Setup!$F$322,+Setup!$E$322,+AI133),+AI133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AK$96=Setup!$F$322,+Setup!$E$322,+AJ133),+AJ133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AL$96=Setup!$F$322,+Setup!$E$322,+AK133),+AK133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AM$96=Setup!$F$322,+Setup!$E$322,+AL133),+AL133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AN$96=Setup!$F$322,+Setup!$E$322,+AM133),+AM133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AO$96=Setup!$F$322,+Setup!$E$322,+AN133),+AN133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AP$96=Setup!$F$322,+Setup!$E$322,+AO133),+AO133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AQ$96=Setup!$F$322,+Setup!$E$322,+AP133),+AP133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AR$96=Setup!$F$322,+Setup!$E$322,+AQ133),+AQ133)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AS$96=Setup!$F$322,+Setup!$E$322,+AR133),+AR133)","v":0.32},null,0.33]
[null,"Margin Amount",null,null,{"$f":"ROUND((+E132-E131)*E133/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":31500},33100,33800,34500,35100,35800,36600,37300,38100,38800,39600,40400,41200,42000,42900,43800,44700,45600,46500,47500,48400,49300,50300,51400,52400,53400,54500,55600,56700,57900,59000,60200,61400,62600,63900,65100,66400,67800,69100,70500,71900]
[]
[null,"Bracket 6                                             Over",null,null,{"$f":"+E132","v":462500},{"$f":"+F132","v":487450},{"$f":"ROUND(+F136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":497200},{"$f":"ROUND(+G136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":507100},{"$f":"ROUND(+H136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":517200},{"$f":"ROUND(+I136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":527500},{"$f":"ROUND(+J136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":538100},{"$f":"ROUND(+K136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":548900},{"$f":"ROUND(+L136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":559900},{"$f":"ROUND(+M136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":571100},{"$f":"ROUND(+N136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":582500},{"$f":"ROUND(+O136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":594200},{"$f":"ROUND(+P136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":606100},{"$f":"ROUND(+Q136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":618200},{"$f":"ROUND(+R136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":630600},{"$f":"ROUND(+S136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":643200},{"$f":"ROUND(+T136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":656100},{"$f":"ROUND(+U136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":669200},{"$f":"ROUND(+V136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":682600},{"$f":"ROUND(+W136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":696300},{"$f":"ROUND(+X136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":710200},{"$f":"ROUND(+Y136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":724400},{"$f":"ROUND(+Z136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":738900},{"$f":"ROUND(+AA136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":753700},{"$f":"ROUND(+AB136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":768800},{"$f":"ROUND(+AC136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":784200},{"$f":"ROUND(+AD136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":799900},{"$f":"ROUND(+AE136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":815900},{"$f":"ROUND(+AF136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":832200},{"$f":"ROUND(+AG136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":848800},{"$f":"ROUND(+AH136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":865800},{"$f":"ROUND(+AI136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":883100},{"$f":"ROUND(+AJ136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":900800},{"$f":"ROUND(+AK136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":918800},{"$f":"ROUND(+AL136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":937200},{"$f":"ROUND(+AM136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":955900},{"$f":"ROUND(+AN136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":975000},{"$f":"ROUND(+AO136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":994500},{"$f":"ROUND(+AP136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1014400},{"$f":"ROUND(+AQ136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1034700},{"$f":"ROUND(+AR136*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1055400},null,424950]
[null,"But Not Over",null,null,693750,731200,{"$f":"ROUND(+F137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":745800},{"$f":"ROUND(+G137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":760700},{"$f":"ROUND(+H137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":775900},{"$f":"ROUND(+I137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":791400},{"$f":"ROUND(+J137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":807200},{"$f":"ROUND(+K137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":823300},{"$f":"ROUND(+L137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":839800},{"$f":"ROUND(+M137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":856600},{"$f":"ROUND(+N137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":873700},{"$f":"ROUND(+O137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":891200},{"$f":"ROUND(+P137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":909000},{"$f":"ROUND(+Q137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":927200},{"$f":"ROUND(+R137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":945700},{"$f":"ROUND(+S137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":964600},{"$f":"ROUND(+T137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":983900},{"$f":"ROUND(+U137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1003600},{"$f":"ROUND(+V137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1023700},{"$f":"ROUND(+W137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1044200},{"$f":"ROUND(+X137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1065100},{"$f":"ROUND(+Y137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1086400},{"$f":"ROUND(+Z137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1108100},{"$f":"ROUND(+AA137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1130300},{"$f":"ROUND(+AB137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1152900},{"$f":"ROUND(+AC137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1176000},{"$f":"ROUND(+AD137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1199500},{"$f":"ROUND(+AE137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1223500},{"$f":"ROUND(+AF137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1248000},{"$f":"ROUND(+AG137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1273000},{"$f":"ROUND(+AH137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1298500},{"$f":"ROUND(+AI137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1324500},{"$f":"ROUND(+AJ137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1351000},{"$f":"ROUND(+AK137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1378000},{"$f":"ROUND(+AL137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1405600},{"$f":"ROUND(+AM137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1433700},{"$f":"ROUND(+AN137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1462400},{"$f":"ROUND(+AO137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1491600},{"$f":"ROUND(+AP137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1521400},{"$f":"ROUND(+AQ137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1551800},{"$f":"ROUND(+AR137*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1582800},null,480050]
[null,"Rate",null,null,0.35,0.35,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(G$96=Setup!$F$323,+Setup!$E$323,+F138),+F138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(H$96=Setup!$F$323,+Setup!$E$323,+G138),+G138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(I$96=Setup!$F$323,+Setup!$E$323,+H138),+H138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(J$96=Setup!$F$323,+Setup!$E$323,+I138),+I138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(K$96=Setup!$F$323,+Setup!$E$323,+J138),+J138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(L$96=Setup!$F$323,+Setup!$E$323,+K138),+K138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(M$96=Setup!$F$323,+Setup!$E$323,+L138),+L138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(N$96=Setup!$F$323,+Setup!$E$323,+M138),+M138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(O$96=Setup!$F$323,+Setup!$E$323,+N138),+N138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(P$96=Setup!$F$323,+Setup!$E$323,+O138),+O138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Q$96=Setup!$F$323,+Setup!$E$323,+P138),+P138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(R$96=Setup!$F$323,+Setup!$E$323,+Q138),+Q138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(S$96=Setup!$F$323,+Setup!$E$323,+R138),+R138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(T$96=Setup!$F$323,+Setup!$E$323,+S138),+S138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(U$96=Setup!$F$323,+Setup!$E$323,+T138),+T138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(V$96=Setup!$F$323,+Setup!$E$323,+U138),+U138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(W$96=Setup!$F$323,+Setup!$E$323,+V138),+V138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(X$96=Setup!$F$323,+Setup!$E$323,+W138),+W138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Y$96=Setup!$F$323,+Setup!$E$323,+X138),+X138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Z$96=Setup!$F$323,+Setup!$E$323,+Y138),+Y138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AA$96=Setup!$F$323,+Setup!$E$323,+Z138),+Z138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AB$96=Setup!$F$323,+Setup!$E$323,+AA138),+AA138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AC$96=Setup!$F$323,+Setup!$E$323,+AB138),+AB138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AD$96=Setup!$F$323,+Setup!$E$323,+AC138),+AC138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AE$96=Setup!$F$323,+Setup!$E$323,+AD138),+AD138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AF$96=Setup!$F$323,+Setup!$E$323,+AE138),+AE138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AG$96=Setup!$F$323,+Setup!$E$323,+AF138),+AF138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AH$96=Setup!$F$323,+Setup!$E$323,+AG138),+AG138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AI$96=Setup!$F$323,+Setup!$E$323,+AH138),+AH138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AJ$96=Setup!$F$323,+Setup!$E$323,+AI138),+AI138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AK$96=Setup!$F$323,+Setup!$E$323,+AJ138),+AJ138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AL$96=Setup!$F$323,+Setup!$E$323,+AK138),+AK138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AM$96=Setup!$F$323,+Setup!$E$323,+AL138),+AL138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AN$96=Setup!$F$323,+Setup!$E$323,+AM138),+AM138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AO$96=Setup!$F$323,+Setup!$E$323,+AN138),+AN138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AP$96=Setup!$F$323,+Setup!$E$323,+AO138),+AO138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AQ$96=Setup!$F$323,+Setup!$E$323,+AP138),+AP138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AR$96=Setup!$F$323,+Setup!$E$323,+AQ138),+AQ138)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AS$96=Setup!$F$323,+Setup!$E$323,+AR138),+AR138)","v":0.35},null,0.35]
[null,"Margin Amount",null,null,{"$f":"ROUND((+E137-E136)*E138/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":80900},85300,87000,88800,90500,92400,94200,96000,98000,99900,101900,104000,106000,108200,110300,112500,114700,117000,119400,121800,124200,126700,129200,131800,134400,137100,139900,142700,145500,148500,151400,154500,157600,160700,163900,167200,170600,174000,177500,181000,184600]
[]
[null,"Bracket 7                                             Over",null,null,{"$f":"+E137","v":693750},{"$f":"+F137","v":731200},{"$f":"ROUND(+F141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":745800},{"$f":"ROUND(+G141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":760700},{"$f":"ROUND(+H141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":775900},{"$f":"ROUND(+I141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":791400},{"$f":"ROUND(+J141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":807200},{"$f":"ROUND(+K141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":823300},{"$f":"ROUND(+L141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":839800},{"$f":"ROUND(+M141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":856600},{"$f":"ROUND(+N141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":873700},{"$f":"ROUND(+O141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":891200},{"$f":"ROUND(+P141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":909000},{"$f":"ROUND(+Q141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":927200},{"$f":"ROUND(+R141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":945700},{"$f":"ROUND(+S141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":964600},{"$f":"ROUND(+T141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":983900},{"$f":"ROUND(+U141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1003600},{"$f":"ROUND(+V141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1023700},{"$f":"ROUND(+W141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1044200},{"$f":"ROUND(+X141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1065100},{"$f":"ROUND(+Y141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1086400},{"$f":"ROUND(+Z141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1108100},{"$f":"ROUND(+AA141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1130300},{"$f":"ROUND(+AB141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1152900},{"$f":"ROUND(+AC141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1176000},{"$f":"ROUND(+AD141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1199500},{"$f":"ROUND(+AE141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1223500},{"$f":"ROUND(+AF141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1248000},{"$f":"ROUND(+AG141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1273000},{"$f":"ROUND(+AH141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1298500},{"$f":"ROUND(+AI141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1324500},{"$f":"ROUND(+AJ141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1351000},{"$f":"ROUND(+AK141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1378000},{"$f":"ROUND(+AL141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1405600},{"$f":"ROUND(+AM141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1433700},{"$f":"ROUND(+AN141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1462400},{"$f":"ROUND(+AO141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1491600},{"$f":"ROUND(+AP141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1521400},{"$f":"ROUND(+AQ141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1551800},{"$f":"ROUND(+AR141*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1582800},null,480050]
[null,"Rate",null,null,0.37,0.37,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(G$96=Setup!$F$324,+Setup!$E$324,+F142),+F142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(H$96=Setup!$F$324,+Setup!$E$324,+G142),+G142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(I$96=Setup!$F$324,+Setup!$E$324,+H142),+H142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(J$96=Setup!$F$324,+Setup!$E$324,+I142),+I142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(K$96=Setup!$F$324,+Setup!$E$324,+J142),+J142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(L$96=Setup!$F$324,+Setup!$E$324,+K142),+K142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(M$96=Setup!$F$324,+Setup!$E$324,+L142),+L142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(N$96=Setup!$F$324,+Setup!$E$324,+M142),+M142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(O$96=Setup!$F$324,+Setup!$E$324,+N142),+N142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(P$96=Setup!$F$324,+Setup!$E$324,+O142),+O142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Q$96=Setup!$F$324,+Setup!$E$324,+P142),+P142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(R$96=Setup!$F$324,+Setup!$E$324,+Q142),+Q142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(S$96=Setup!$F$324,+Setup!$E$324,+R142),+R142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(T$96=Setup!$F$324,+Setup!$E$324,+S142),+S142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(U$96=Setup!$F$324,+Setup!$E$324,+T142),+T142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(V$96=Setup!$F$324,+Setup!$E$324,+U142),+U142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(W$96=Setup!$F$324,+Setup!$E$324,+V142),+V142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(X$96=Setup!$F$324,+Setup!$E$324,+W142),+W142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Y$96=Setup!$F$324,+Setup!$E$324,+X142),+X142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Z$96=Setup!$F$324,+Setup!$E$324,+Y142),+Y142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AA$96=Setup!$F$324,+Setup!$E$324,+Z142),+Z142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AB$96=Setup!$F$324,+Setup!$E$324,+AA142),+AA142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AC$96=Setup!$F$324,+Setup!$E$324,+AB142),+AB142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AD$96=Setup!$F$324,+Setup!$E$324,+AC142),+AC142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AE$96=Setup!$F$324,+Setup!$E$324,+AD142),+AD142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AF$96=Setup!$F$324,+Setup!$E$324,+AE142),+AE142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AG$96=Setup!$F$324,+Setup!$E$324,+AF142),+AF142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AH$96=Setup!$F$324,+Setup!$E$324,+AG142),+AG142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AI$96=Setup!$F$324,+Setup!$E$324,+AH142),+AH142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AJ$96=Setup!$F$324,+Setup!$E$324,+AI142),+AI142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AK$96=Setup!$F$324,+Setup!$E$324,+AJ142),+AJ142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AL$96=Setup!$F$324,+Setup!$E$324,+AK142),+AK142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AM$96=Setup!$F$324,+Setup!$E$324,+AL142),+AL142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AN$96=Setup!$F$324,+Setup!$E$324,+AM142),+AM142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AO$96=Setup!$F$324,+Setup!$E$324,+AN142),+AN142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AP$96=Setup!$F$324,+Setup!$E$324,+AO142),+AO142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AQ$96=Setup!$F$324,+Setup!$E$324,+AP142),+AP142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AR$96=Setup!$F$324,+Setup!$E$324,+AQ142),+AQ142)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AS$96=Setup!$F$324,+Setup!$E$324,+AR142),+AR142)","v":0.37},null,0.39600000000000002]
[]
[null,"LT Cap Gains & Qual'd Div"]
[null,"Bracket 1                                             Over",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"But Not Over",null,null,89250,94050,{"$f":"ROUND(+F146*(1+Tax_Esc_Input)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":95900},97800,99800,101800,103800,105900,108000,110200,112400,114600,116900,119200,121600,124000,126500,129000,131600,134200,136900,139600,142400,145200,148100,151100,154100,157200,160300,163500,166800,170100,173500,177000,180500,184100,187800,191600,195400,199300,203300]
[null,"Rate",null,null,0,0]
[null,"Margin Amount",null,null,{"$f":"(+E146-E145)*E147","v":0},{"$f":"ROUND((+F146-F145)*F147/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Bracket 2                                             Over",null,null,{"$f":"+E146","v":89250},{"$f":"+F146","v":94050},{"$f":"ROUND(+F150*(1+Tax_Esc_Input)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":95900},97800,99800,101800,103800,105900,108000,110200,112400,114600,116900,119200,121600,124000,126500,129000,131600,134200,136900,139600,142400,145200,148100,151100,154100,157200,160300,163500,166800,170100,173500,177000,180500,184100,187800,191600,195400,199300,203300]
[null,"But Not Over",null,null,553850,583750,{"$f":"ROUND(+F151*(1+Tax_Esc_Input)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":595400},607300,619400,631800,644400,657300,670400,683800,697500,711500,725700,740200,755000,770100,785500,801200,817200,833500,850200,867200,884500,902200,920200,938600,957400,976500,996000,1015900,1036200,1056900,1078000,1099600,1121600,1144000,1166900,1190200,1214000,1238300,1263100]
[null,"Rate",null,null,0.15,0.15]
[null,"Margin Amount",null,null,{"$f":"(+E151-E150)*E152","v":69690},{"$f":"ROUND((+F151-F150)*$F$152/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":73500},74900,76400,77900,79500,81100,82700,84400,86000,87800,89500,91300,93200,95000,96900,98900,100800,102800,104900,107000,109100,111300,113600,115800,118100,120500,122900,125400,127900,130400,133000,135700,138400,141200,144000,146900,149800,152800,155900,159000]
[]
[null,"Bracket 3                                             Over",null,null,{"$f":"+E151","v":553850},{"$f":"+F151","v":583750},{"$f":"+G151","v":595400},607300,619400,631800,644400,657300,670400,683800,697500,711500,725700,740200,755000,770100,785500,801200,817200,833500,850200,867200,884500,902200,920200,938600,957400,976500,996000,1015900,1036200,1056900,1078000,1099600,1121600,1144000,1166900,1190200,1214000,1238300,1263100]
[null,"Rate",null,null,0.2,0.2]
[]
[null,"Net Investment Income Tax"]
[null,"Bracket                                              Over",null,null,250000,250000,{"$f":"ROUND(+F159*(1+NIIT_Esc_Input)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":250000},250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000]
[null,"Rate ",null,null,3.7999999999999999E-2,3.7999999999999999E-2]
[null,"Escalation Rate ",null,"set to 0 for 2024+",null,0]
[]
[null,{"$f":"IF(Filing_Status=\"S\",\"Filing Status: Single\",IF(Single_Rate_Start<>\"\",\"Filing Status: Joint then Single in \" & Single_Rate_Start,\"Filing Status: Married Filing Jointly\"))","v":"Filing Status: Joint then Single in 2048"},null,{"$f":"IF(Tax_Rates_Alt=\"y\",\"ALERT: Alternative tax rates activated \",\"\")","v":""}]
[null,"Filing Single",null,null,{"$f":"\"Memo \" & Tax_Rates_Year-1","v":"Memo 2023"},{"$f":"IF(Single_Rate_Start=F1,\"Start Yr\",\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","Start Yr",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
[null,"Adjusted Gross Income",null,null,null,{"$f":"IF(Filing_Status=\"s\",+Details!F184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!G184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!H184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!I184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!J184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!K184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!L184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!M184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!N184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!O184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!P184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!Q184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!R184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!S184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!T184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!U184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!V184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!W184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!X184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!Y184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!Z184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!AA184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!AB184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!AC184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!AD184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!AE184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!AF184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!AG184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!AH184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!AI184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!AJ184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!AK184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!AL184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!AM184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!AN184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!AO184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!AP184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!AQ184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!AR184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Details!AS184,\"-\")","v":"-"}]
[null,"Adjusted Gross Income - Base case",null,null,null,{"$f":"IF(Filing_Status=\"s\",+Base!F$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!G$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!H$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!I$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!J$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!K$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!L$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!M$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!N$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!O$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!P$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!Q$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!R$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!S$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!T$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!U$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!V$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!W$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!X$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!Y$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!Z$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!AA$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!AB$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!AC$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!AD$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!AE$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!AF$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!AG$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!AH$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!AI$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!AJ$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!AK$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!AL$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!AM$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!AN$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!AO$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!AP$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!AQ$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!AR$184,\"-\")","v":"-"},{"$f":"IF(Filing_Status=\"s\",+Base!AS$184,\"-\")","v":"-"}]
[null,"Personal exemptions",null,null,null,{"$f":"(1+IF(AND(Exemptions_Start<=F$94,F$94<=Exemptions_End),Exemptions_Add,0))*IF(F$96-$F$96<=Total_Years-1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Total personal exemption deduction",null,null,0,{"$f":"+F14*F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Standard Deduction",null,{"$f":"\"Rounding set at $\" & ED_Rounding","v":"Rounding set at $50"},13850,{"$f":"+F11","v":14600},14900,15200,15500,15800,16100,16400,16750,17100,17450,17800,18150,18500,18850,19250,19650,20050,20450,20850,21250,21700,22150,22600,23050,23500,23950,24450,24950,25450,25950,26450,27000,27550,28100,28650,29200,29800,30400,31000,31600]
[null,"Standard Deduction Age 65 Bonus",null,null,1600,{"$f":"+IF(F$94>=65,$D$13,0)","v":0},{"$f":"ROUND(IF(G$94>=65,($D$13*(1+$C$10)^(G$94-$F$94)),0)/ED_Rounding,0)*ED_Rounding","v":0},0,2050,2100,2150,2200,2250,2300,2350,2400,2400,2450,2500,2550,2600,2700,2750,2800,2850,2900,2950,3000,3050,3150,3200,3250,3350,3400,3450,3550,3600,3650,3750,3800,3900,4000,4050,4150,4200]
[null,"Itemized Deductions calculated","escaltn rate",{"$f":"Esc_Itemized","v":0.05},null,{"$f":"+Setup!E267","v":25000},{"$f":"+F171*(1+Esc_Itemized)","v":26250},27562.5,28940.625,30387.65625,31907.0390625,33502.391015624999,35177.51056640625,36936.386094726564,38783.205399462895,40722.36566943604,42758.483952907845,44896.408150553238,47141.228558080904,49498.289985984949,51973.204485284201,54571.864709548412,57300.457945025832,60165.480842277124,63173.754884390983,66332.44262861053,69649.064760041059,73131.517998043113,76788.093897945277,80627.498592842545,84658.873522484675,88891.817198608915,93336.408058539368,98003.228461466337,102903.38988453966,108048.55937876664,113450.98734770498,119123.53671509023,125079.71355084475,131333.69922838701,137900.38418980635,144795.40339929669,152035.17356926153,159636.93224772462,167618.77886011085]
[null,"Itemized Deductions","ending age",{"$f":"IF(End_Itemized>0,End_Itemized,Final_Year)","v":68},null,{"$f":"IF(AND(End_Itemized<F$94,End_Itemized<>0),0,F171)","v":25000},{"$f":"ROUND(IF(AND(End_Itemized<G$94,End_Itemized<>0),0,G171)/ED_Rounding,0)*ED_Rounding","v":26250},27550,28950,30400,31900,33500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deductions used for tax calculation ",null,null,null,{"$f":"IF(F172>0,F172,F169+F170)","v":25000},26250,27550,28950,30400,31900,33500,19000,19400,19800,20200,20550,20950,21350,21800,22250,22750,23200,23650,24100,24600,25100,25600,26100,26650,27150,27700,28300,28850,29400,30000,30600,31200,31850,32450,33100,33800,34450,35150,35800]
[]
[null,"updated for 2024",null,null,null,"Current",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"original"]
[null,"Single Tax Brackets",null,null,{"$f":"\"Memo \" & Tax_Rates_Year-1","v":"Memo 2023"},"Year Rates",{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!G$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!H$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!I$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!J$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!K$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!L$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!M$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!N$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!O$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!P$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!Q$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!R$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!S$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!T$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!U$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!V$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!W$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!X$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!Y$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!Z$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!AA$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!AB$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!AC$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!AD$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!AE$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!AF$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!AG$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!AH$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!AI$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!AJ$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!AK$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!AL$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!AM$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!AN$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!AO$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!AP$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!AQ$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!AR$1,\"Rate Chg\",\".\"),\".\")","v":"."},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Setup!$I$318='Tax Tables'!AS$1,\"Rate Chg\",\".\"),\".\")","v":"."},null,2018]
[null,"Bracket 1                                             Over",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"But Not Over",null,null,11000,11600,{"$f":"ROUND(+F178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":11800},{"$f":"ROUND(+G178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":12000},{"$f":"ROUND(+H178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":12200},{"$f":"ROUND(+I178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":12400},{"$f":"ROUND(+J178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":12600},{"$f":"ROUND(+K178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":12900},{"$f":"ROUND(+L178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":13200},{"$f":"ROUND(+M178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":13500},{"$f":"ROUND(+N178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":13800},{"$f":"ROUND(+O178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":14100},{"$f":"ROUND(+P178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":14400},{"$f":"ROUND(+Q178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":14700},{"$f":"ROUND(+R178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":15000},{"$f":"ROUND(+S178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":15300},{"$f":"ROUND(+T178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":15600},{"$f":"ROUND(+U178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":15900},{"$f":"ROUND(+V178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":16200},{"$f":"ROUND(+W178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":16500},{"$f":"ROUND(+X178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":16800},{"$f":"ROUND(+Y178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":17100},{"$f":"ROUND(+Z178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":17400},{"$f":"ROUND(+AA178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":17700},{"$f":"ROUND(+AB178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":18100},{"$f":"ROUND(+AC178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":18500},{"$f":"ROUND(+AD178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":18900},{"$f":"ROUND(+AE178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":19300},{"$f":"ROUND(+AF178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":19700},{"$f":"ROUND(+AG178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":20100},{"$f":"ROUND(+AH178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":20500},{"$f":"ROUND(+AI178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":20900},{"$f":"ROUND(+AJ178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":21300},{"$f":"ROUND(+AK178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":21700},{"$f":"ROUND(+AL178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":22100},{"$f":"ROUND(+AM178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":22500},{"$f":"ROUND(+AN178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":23000},{"$f":"ROUND(+AO178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":23500},{"$f":"ROUND(+AP178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":24000},{"$f":"ROUND(+AQ178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":24500},{"$f":"ROUND(+AR178*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":25000},null,9525]
[null,"Rate",null,null,0.1,0.1,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(G$96=Setup!$I$318,+Setup!$H$318,+F179),+F179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(H$96=Setup!$I$318,+Setup!$H$318,+G179),+G179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(I$96=Setup!$I$318,+Setup!$H$318,+H179),+H179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(J$96=Setup!$I$318,+Setup!$H$318,+I179),+I179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(K$96=Setup!$I$318,+Setup!$H$318,+J179),+J179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(L$96=Setup!$I$318,+Setup!$H$318,+K179),+K179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(M$96=Setup!$I$318,+Setup!$H$318,+L179),+L179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(N$96=Setup!$I$318,+Setup!$H$318,+M179),+M179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(O$96=Setup!$I$318,+Setup!$H$318,+N179),+N179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(P$96=Setup!$I$318,+Setup!$H$318,+O179),+O179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Q$96=Setup!$I$318,+Setup!$H$318,+P179),+P179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(R$96=Setup!$I$318,+Setup!$H$318,+Q179),+Q179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(S$96=Setup!$I$318,+Setup!$H$318,+R179),+R179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(T$96=Setup!$I$318,+Setup!$H$318,+S179),+S179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(U$96=Setup!$I$318,+Setup!$H$318,+T179),+T179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(V$96=Setup!$I$318,+Setup!$H$318,+U179),+U179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(W$96=Setup!$I$318,+Setup!$H$318,+V179),+V179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(X$96=Setup!$I$318,+Setup!$H$318,+W179),+W179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Y$96=Setup!$I$318,+Setup!$H$318,+X179),+X179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Z$96=Setup!$I$318,+Setup!$H$318,+Y179),+Y179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AA$96=Setup!$I$318,+Setup!$H$318,+Z179),+Z179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AB$96=Setup!$I$318,+Setup!$H$318,+AA179),+AA179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AC$96=Setup!$I$318,+Setup!$H$318,+AB179),+AB179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AD$96=Setup!$I$318,+Setup!$H$318,+AC179),+AC179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AE$96=Setup!$I$318,+Setup!$H$318,+AD179),+AD179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AF$96=Setup!$I$318,+Setup!$H$318,+AE179),+AE179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AG$96=Setup!$I$318,+Setup!$H$318,+AF179),+AF179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AH$96=Setup!$I$318,+Setup!$H$318,+AG179),+AG179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AI$96=Setup!$I$318,+Setup!$H$318,+AH179),+AH179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AJ$96=Setup!$I$318,+Setup!$H$318,+AI179),+AI179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AK$96=Setup!$I$318,+Setup!$H$318,+AJ179),+AJ179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AL$96=Setup!$I$318,+Setup!$H$318,+AK179),+AK179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AM$96=Setup!$I$318,+Setup!$H$318,+AL179),+AL179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AN$96=Setup!$I$318,+Setup!$H$318,+AM179),+AM179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AO$96=Setup!$I$318,+Setup!$H$318,+AN179),+AN179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AP$96=Setup!$I$318,+Setup!$H$318,+AO179),+AO179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AQ$96=Setup!$I$318,+Setup!$H$318,+AP179),+AP179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AR$96=Setup!$I$318,+Setup!$H$318,+AQ179),+AQ179)","v":0.1},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AS$96=Setup!$I$318,+Setup!$H$318,+AR179),+AR179)","v":0.1},null,0.1]
[null,"Margin Amount",null,null,{"$f":"ROUND((+E178-E177)*E179/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1100},1200,1200,1200,1200,1200,1300,1300,1300,1400,1400,1400,1400,1500,1500,1500,1600,1600,1600,1700,1700,1700,1700,1800,1800,1900,1900,1900,2000,2000,2100,2100,2100,2200,2200,2300,2300,2400,2400,2500,2500]
[]
[null,"Bracket 2                                             Over",null,null,{"$f":"+E178","v":11000},{"$f":"+F178","v":11600},{"$f":"ROUND(+F182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":11800},{"$f":"ROUND(+G182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":12000},{"$f":"ROUND(+H182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":12200},{"$f":"ROUND(+I182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":12400},{"$f":"ROUND(+J182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":12600},{"$f":"ROUND(+K182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":12900},{"$f":"ROUND(+L182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":13200},{"$f":"ROUND(+M182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":13500},{"$f":"ROUND(+N182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":13800},{"$f":"ROUND(+O182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":14100},{"$f":"ROUND(+P182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":14400},{"$f":"ROUND(+Q182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":14700},{"$f":"ROUND(+R182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":15000},{"$f":"ROUND(+S182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":15300},{"$f":"ROUND(+T182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":15600},{"$f":"ROUND(+U182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":15900},{"$f":"ROUND(+V182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":16200},{"$f":"ROUND(+W182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":16500},{"$f":"ROUND(+X182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":16800},{"$f":"ROUND(+Y182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":17100},{"$f":"ROUND(+Z182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":17400},{"$f":"ROUND(+AA182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":17700},{"$f":"ROUND(+AB182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":18100},{"$f":"ROUND(+AC182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":18500},{"$f":"ROUND(+AD182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":18900},{"$f":"ROUND(+AE182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":19300},{"$f":"ROUND(+AF182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":19700},{"$f":"ROUND(+AG182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":20100},{"$f":"ROUND(+AH182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":20500},{"$f":"ROUND(+AI182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":20900},{"$f":"ROUND(+AJ182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":21300},{"$f":"ROUND(+AK182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":21700},{"$f":"ROUND(+AL182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":22100},{"$f":"ROUND(+AM182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":22500},{"$f":"ROUND(+AN182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":23000},{"$f":"ROUND(+AO182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":23500},{"$f":"ROUND(+AP182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":24000},{"$f":"ROUND(+AQ182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":24500},{"$f":"ROUND(+AR182*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":25000},null,9525]
[null,"But Not Over",null,null,44725,47150,{"$f":"ROUND(+F183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":48100},{"$f":"ROUND(+G183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":49100},{"$f":"ROUND(+H183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":50100},{"$f":"ROUND(+I183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":51100},{"$f":"ROUND(+J183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":52100},{"$f":"ROUND(+K183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":53100},{"$f":"ROUND(+L183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":54200},{"$f":"ROUND(+M183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":55300},{"$f":"ROUND(+N183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":56400},{"$f":"ROUND(+O183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":57500},{"$f":"ROUND(+P183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":58700},{"$f":"ROUND(+Q183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":59900},{"$f":"ROUND(+R183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":61100},{"$f":"ROUND(+S183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":62300},{"$f":"ROUND(+T183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":63500},{"$f":"ROUND(+U183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":64800},{"$f":"ROUND(+V183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":66100},{"$f":"ROUND(+W183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":67400},{"$f":"ROUND(+X183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":68700},{"$f":"ROUND(+Y183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":70100},{"$f":"ROUND(+Z183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":71500},{"$f":"ROUND(+AA183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":72900},{"$f":"ROUND(+AB183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":74400},{"$f":"ROUND(+AC183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":75900},{"$f":"ROUND(+AD183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":77400},{"$f":"ROUND(+AE183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":78900},{"$f":"ROUND(+AF183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":80500},{"$f":"ROUND(+AG183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":82100},{"$f":"ROUND(+AH183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":83700},{"$f":"ROUND(+AI183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":85400},{"$f":"ROUND(+AJ183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":87100},{"$f":"ROUND(+AK183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":88800},{"$f":"ROUND(+AL183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":90600},{"$f":"ROUND(+AM183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":92400},{"$f":"ROUND(+AN183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":94200},{"$f":"ROUND(+AO183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":96100},{"$f":"ROUND(+AP183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":98000},{"$f":"ROUND(+AQ183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":100000},{"$f":"ROUND(+AR183*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":102000},null,38700]
[null,"Rate",null,null,0.12,0.12,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(G$96=Setup!$I$319,+Setup!$H$319,+F184),+F184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(H$96=Setup!$I$319,+Setup!$H$319,+G184),+G184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(I$96=Setup!$I$319,+Setup!$H$319,+H184),+H184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(J$96=Setup!$I$319,+Setup!$H$319,+I184),+I184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(K$96=Setup!$I$319,+Setup!$H$319,+J184),+J184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(L$96=Setup!$I$319,+Setup!$H$319,+K184),+K184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(M$96=Setup!$I$319,+Setup!$H$319,+L184),+L184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(N$96=Setup!$I$319,+Setup!$H$319,+M184),+M184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(O$96=Setup!$I$319,+Setup!$H$319,+N184),+N184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(P$96=Setup!$I$319,+Setup!$H$319,+O184),+O184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Q$96=Setup!$I$319,+Setup!$H$319,+P184),+P184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(R$96=Setup!$I$319,+Setup!$H$319,+Q184),+Q184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(S$96=Setup!$I$319,+Setup!$H$319,+R184),+R184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(T$96=Setup!$I$319,+Setup!$H$319,+S184),+S184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(U$96=Setup!$I$319,+Setup!$H$319,+T184),+T184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(V$96=Setup!$I$319,+Setup!$H$319,+U184),+U184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(W$96=Setup!$I$319,+Setup!$H$319,+V184),+V184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(X$96=Setup!$I$319,+Setup!$H$319,+W184),+W184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Y$96=Setup!$I$319,+Setup!$H$319,+X184),+X184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Z$96=Setup!$I$319,+Setup!$H$319,+Y184),+Y184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AA$96=Setup!$I$319,+Setup!$H$319,+Z184),+Z184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AB$96=Setup!$I$319,+Setup!$H$319,+AA184),+AA184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AC$96=Setup!$I$319,+Setup!$H$319,+AB184),+AB184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AD$96=Setup!$I$319,+Setup!$H$319,+AC184),+AC184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AE$96=Setup!$I$319,+Setup!$H$319,+AD184),+AD184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AF$96=Setup!$I$319,+Setup!$H$319,+AE184),+AE184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AG$96=Setup!$I$319,+Setup!$H$319,+AF184),+AF184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AH$96=Setup!$I$319,+Setup!$H$319,+AG184),+AG184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AI$96=Setup!$I$319,+Setup!$H$319,+AH184),+AH184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AJ$96=Setup!$I$319,+Setup!$H$319,+AI184),+AI184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AK$96=Setup!$I$319,+Setup!$H$319,+AJ184),+AJ184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AL$96=Setup!$I$319,+Setup!$H$319,+AK184),+AK184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AM$96=Setup!$I$319,+Setup!$H$319,+AL184),+AL184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AN$96=Setup!$I$319,+Setup!$H$319,+AM184),+AM184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AO$96=Setup!$I$319,+Setup!$H$319,+AN184),+AN184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AP$96=Setup!$I$319,+Setup!$H$319,+AO184),+AO184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AQ$96=Setup!$I$319,+Setup!$H$319,+AP184),+AP184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AR$96=Setup!$I$319,+Setup!$H$319,+AQ184),+AQ184)","v":0.12},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AS$96=Setup!$I$319,+Setup!$H$319,+AR184),+AR184)","v":0.12},null,0.15]
[null,"Margin Amount",null,null,{"$f":"ROUND((+E183-E182)*E184/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":4000},4300,4400,4500,4500,4600,4700,4800,4900,5000,5100,5200,5300,5400,5500,5600,5700,5900,6000,6100,6200,6400,6500,6600,6800,6900,7000,7200,7300,7400,7600,7700,7900,8100,8200,8400,8500,8700,8900,9100,9200]
[]
[null,"Bracket 3                                             Over",null,null,{"$f":"+E183","v":44725},{"$f":"+F183","v":47150},{"$f":"ROUND(+F187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":48100},{"$f":"ROUND(+G187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":49100},{"$f":"ROUND(+H187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":50100},{"$f":"ROUND(+I187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":51100},{"$f":"ROUND(+J187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":52100},{"$f":"ROUND(+K187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":53100},{"$f":"ROUND(+L187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":54200},{"$f":"ROUND(+M187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":55300},{"$f":"ROUND(+N187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":56400},{"$f":"ROUND(+O187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":57500},{"$f":"ROUND(+P187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":58700},{"$f":"ROUND(+Q187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":59900},{"$f":"ROUND(+R187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":61100},{"$f":"ROUND(+S187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":62300},{"$f":"ROUND(+T187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":63500},{"$f":"ROUND(+U187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":64800},{"$f":"ROUND(+V187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":66100},{"$f":"ROUND(+W187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":67400},{"$f":"ROUND(+X187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":68700},{"$f":"ROUND(+Y187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":70100},{"$f":"ROUND(+Z187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":71500},{"$f":"ROUND(+AA187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":72900},{"$f":"ROUND(+AB187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":74400},{"$f":"ROUND(+AC187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":75900},{"$f":"ROUND(+AD187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":77400},{"$f":"ROUND(+AE187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":78900},{"$f":"ROUND(+AF187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":80500},{"$f":"ROUND(+AG187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":82100},{"$f":"ROUND(+AH187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":83700},{"$f":"ROUND(+AI187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":85400},{"$f":"ROUND(+AJ187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":87100},{"$f":"ROUND(+AK187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":88800},{"$f":"ROUND(+AL187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":90600},{"$f":"ROUND(+AM187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":92400},{"$f":"ROUND(+AN187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":94200},{"$f":"ROUND(+AO187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":96100},{"$f":"ROUND(+AP187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":98000},{"$f":"ROUND(+AQ187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":100000},{"$f":"ROUND(+AR187*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":102000},null,38700]
[null,"But Not Over",null,null,95375,100525,{"$f":"ROUND(+F188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":102500},{"$f":"ROUND(+G188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":104600},{"$f":"ROUND(+H188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":106700},{"$f":"ROUND(+I188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":108800},{"$f":"ROUND(+J188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":111000},{"$f":"ROUND(+K188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":113200},{"$f":"ROUND(+L188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":115500},{"$f":"ROUND(+M188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":117800},{"$f":"ROUND(+N188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":120200},{"$f":"ROUND(+O188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":122600},{"$f":"ROUND(+P188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":125100},{"$f":"ROUND(+Q188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":127600},{"$f":"ROUND(+R188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":130200},{"$f":"ROUND(+S188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":132800},{"$f":"ROUND(+T188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":135500},{"$f":"ROUND(+U188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":138200},{"$f":"ROUND(+V188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":141000},{"$f":"ROUND(+W188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":143800},{"$f":"ROUND(+X188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":146700},{"$f":"ROUND(+Y188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":149600},{"$f":"ROUND(+Z188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":152600},{"$f":"ROUND(+AA188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":155700},{"$f":"ROUND(+AB188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":158800},{"$f":"ROUND(+AC188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":162000},{"$f":"ROUND(+AD188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":165200},{"$f":"ROUND(+AE188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":168500},{"$f":"ROUND(+AF188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":171900},{"$f":"ROUND(+AG188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":175300},{"$f":"ROUND(+AH188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":178800},{"$f":"ROUND(+AI188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":182400},{"$f":"ROUND(+AJ188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":186000},{"$f":"ROUND(+AK188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":189700},{"$f":"ROUND(+AL188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":193500},{"$f":"ROUND(+AM188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":197400},{"$f":"ROUND(+AN188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":201300},{"$f":"ROUND(+AO188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":205300},{"$f":"ROUND(+AP188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":209400},{"$f":"ROUND(+AQ188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":213600},{"$f":"ROUND(+AR188*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":217900},null,93700]
[null,"Rate",null,null,0.22,0.22,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(G$96=Setup!$I$320,+Setup!$H$320,+F189),+F189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(H$96=Setup!$I$320,+Setup!$H$320,+G189),+G189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(I$96=Setup!$I$320,+Setup!$H$320,+H189),+H189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(J$96=Setup!$I$320,+Setup!$H$320,+I189),+I189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(K$96=Setup!$I$320,+Setup!$H$320,+J189),+J189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(L$96=Setup!$I$320,+Setup!$H$320,+K189),+K189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(M$96=Setup!$I$320,+Setup!$H$320,+L189),+L189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(N$96=Setup!$I$320,+Setup!$H$320,+M189),+M189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(O$96=Setup!$I$320,+Setup!$H$320,+N189),+N189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(P$96=Setup!$I$320,+Setup!$H$320,+O189),+O189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Q$96=Setup!$I$320,+Setup!$H$320,+P189),+P189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(R$96=Setup!$I$320,+Setup!$H$320,+Q189),+Q189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(S$96=Setup!$I$320,+Setup!$H$320,+R189),+R189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(T$96=Setup!$I$320,+Setup!$H$320,+S189),+S189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(U$96=Setup!$I$320,+Setup!$H$320,+T189),+T189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(V$96=Setup!$I$320,+Setup!$H$320,+U189),+U189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(W$96=Setup!$I$320,+Setup!$H$320,+V189),+V189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(X$96=Setup!$I$320,+Setup!$H$320,+W189),+W189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Y$96=Setup!$I$320,+Setup!$H$320,+X189),+X189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Z$96=Setup!$I$320,+Setup!$H$320,+Y189),+Y189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AA$96=Setup!$I$320,+Setup!$H$320,+Z189),+Z189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AB$96=Setup!$I$320,+Setup!$H$320,+AA189),+AA189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AC$96=Setup!$I$320,+Setup!$H$320,+AB189),+AB189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AD$96=Setup!$I$320,+Setup!$H$320,+AC189),+AC189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AE$96=Setup!$I$320,+Setup!$H$320,+AD189),+AD189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AF$96=Setup!$I$320,+Setup!$H$320,+AE189),+AE189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AG$96=Setup!$I$320,+Setup!$H$320,+AF189),+AF189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AH$96=Setup!$I$320,+Setup!$H$320,+AG189),+AG189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AI$96=Setup!$I$320,+Setup!$H$320,+AH189),+AH189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AJ$96=Setup!$I$320,+Setup!$H$320,+AI189),+AI189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AK$96=Setup!$I$320,+Setup!$H$320,+AJ189),+AJ189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AL$96=Setup!$I$320,+Setup!$H$320,+AK189),+AK189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AM$96=Setup!$I$320,+Setup!$H$320,+AL189),+AL189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AN$96=Setup!$I$320,+Setup!$H$320,+AM189),+AM189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AO$96=Setup!$I$320,+Setup!$H$320,+AN189),+AN189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AP$96=Setup!$I$320,+Setup!$H$320,+AO189),+AO189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AQ$96=Setup!$I$320,+Setup!$H$320,+AP189),+AP189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AR$96=Setup!$I$320,+Setup!$H$320,+AQ189),+AQ189)","v":0.22},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AS$96=Setup!$I$320,+Setup!$H$320,+AR189),+AR189)","v":0.22},null,0.25]
[null,"Margin Amount",null,null,{"$f":"ROUND((+E188-E187)*E189/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":11100},11700,12000,12200,12500,12700,13000,13200,13500,13800,14000,14300,14600,14900,15200,15500,15800,16100,16500,16800,17200,17500,17800,18200,18600,18900,19300,19700,20100,20500,20900,21300,21800,22200,22600,23100,23600,24000,24500,25000,25500]
[]
[null,"Bracket 4                                             Over",null,null,{"$f":"+E188","v":95375},{"$f":"+F188","v":100525},{"$f":"ROUND(+F192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":102500},{"$f":"ROUND(+G192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":104600},{"$f":"ROUND(+H192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":106700},{"$f":"ROUND(+I192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":108800},{"$f":"ROUND(+J192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":111000},{"$f":"ROUND(+K192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":113200},{"$f":"ROUND(+L192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":115500},{"$f":"ROUND(+M192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":117800},{"$f":"ROUND(+N192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":120200},{"$f":"ROUND(+O192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":122600},{"$f":"ROUND(+P192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":125100},{"$f":"ROUND(+Q192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":127600},{"$f":"ROUND(+R192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":130200},{"$f":"ROUND(+S192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":132800},{"$f":"ROUND(+T192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":135500},{"$f":"ROUND(+U192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":138200},{"$f":"ROUND(+V192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":141000},{"$f":"ROUND(+W192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":143800},{"$f":"ROUND(+X192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":146700},{"$f":"ROUND(+Y192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":149600},{"$f":"ROUND(+Z192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":152600},{"$f":"ROUND(+AA192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":155700},{"$f":"ROUND(+AB192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":158800},{"$f":"ROUND(+AC192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":162000},{"$f":"ROUND(+AD192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":165200},{"$f":"ROUND(+AE192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":168500},{"$f":"ROUND(+AF192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":171900},{"$f":"ROUND(+AG192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":175300},{"$f":"ROUND(+AH192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":178800},{"$f":"ROUND(+AI192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":182400},{"$f":"ROUND(+AJ192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":186000},{"$f":"ROUND(+AK192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":189700},{"$f":"ROUND(+AL192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":193500},{"$f":"ROUND(+AM192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":197400},{"$f":"ROUND(+AN192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":201300},{"$f":"ROUND(+AO192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":205300},{"$f":"ROUND(+AP192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":209400},{"$f":"ROUND(+AQ192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":213600},{"$f":"ROUND(+AR192*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":217900},null,93700]
[null,"But Not Over",null,null,182100,191950,{"$f":"ROUND(+F193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":195800},{"$f":"ROUND(+G193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":199700},{"$f":"ROUND(+H193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":203700},{"$f":"ROUND(+I193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":207800},{"$f":"ROUND(+J193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":212000},{"$f":"ROUND(+K193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":216200},{"$f":"ROUND(+L193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":220500},{"$f":"ROUND(+M193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":224900},{"$f":"ROUND(+N193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":229400},{"$f":"ROUND(+O193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":234000},{"$f":"ROUND(+P193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":238700},{"$f":"ROUND(+Q193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":243500},{"$f":"ROUND(+R193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":248400},{"$f":"ROUND(+S193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":253400},{"$f":"ROUND(+T193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":258500},{"$f":"ROUND(+U193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":263700},{"$f":"ROUND(+V193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":269000},{"$f":"ROUND(+W193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":274400},{"$f":"ROUND(+X193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":279900},{"$f":"ROUND(+Y193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":285500},{"$f":"ROUND(+Z193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":291200},{"$f":"ROUND(+AA193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":297000},{"$f":"ROUND(+AB193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":302900},{"$f":"ROUND(+AC193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":309000},{"$f":"ROUND(+AD193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":315200},{"$f":"ROUND(+AE193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":321500},{"$f":"ROUND(+AF193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":327900},{"$f":"ROUND(+AG193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":334500},{"$f":"ROUND(+AH193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":341200},{"$f":"ROUND(+AI193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":348000},{"$f":"ROUND(+AJ193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":355000},{"$f":"ROUND(+AK193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":362100},{"$f":"ROUND(+AL193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":369300},{"$f":"ROUND(+AM193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":376700},{"$f":"ROUND(+AN193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":384200},{"$f":"ROUND(+AO193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":391900},{"$f":"ROUND(+AP193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":399700},{"$f":"ROUND(+AQ193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":407700},{"$f":"ROUND(+AR193*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":415900},null,195450]
[null,"Rate",null,null,0.24,0.24,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(G$96=Setup!$I$321,+Setup!$H$321,+F194),+F194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(H$96=Setup!$I$321,+Setup!$H$321,+G194),+G194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(I$96=Setup!$I$321,+Setup!$H$321,+H194),+H194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(J$96=Setup!$I$321,+Setup!$H$321,+I194),+I194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(K$96=Setup!$I$321,+Setup!$H$321,+J194),+J194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(L$96=Setup!$I$321,+Setup!$H$321,+K194),+K194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(M$96=Setup!$I$321,+Setup!$H$321,+L194),+L194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(N$96=Setup!$I$321,+Setup!$H$321,+M194),+M194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(O$96=Setup!$I$321,+Setup!$H$321,+N194),+N194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(P$96=Setup!$I$321,+Setup!$H$321,+O194),+O194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Q$96=Setup!$I$321,+Setup!$H$321,+P194),+P194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(R$96=Setup!$I$321,+Setup!$H$321,+Q194),+Q194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(S$96=Setup!$I$321,+Setup!$H$321,+R194),+R194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(T$96=Setup!$I$321,+Setup!$H$321,+S194),+S194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(U$96=Setup!$I$321,+Setup!$H$321,+T194),+T194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(V$96=Setup!$I$321,+Setup!$H$321,+U194),+U194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(W$96=Setup!$I$321,+Setup!$H$321,+V194),+V194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(X$96=Setup!$I$321,+Setup!$H$321,+W194),+W194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Y$96=Setup!$I$321,+Setup!$H$321,+X194),+X194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Z$96=Setup!$I$321,+Setup!$H$321,+Y194),+Y194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AA$96=Setup!$I$321,+Setup!$H$321,+Z194),+Z194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AB$96=Setup!$I$321,+Setup!$H$321,+AA194),+AA194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AC$96=Setup!$I$321,+Setup!$H$321,+AB194),+AB194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AD$96=Setup!$I$321,+Setup!$H$321,+AC194),+AC194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AE$96=Setup!$I$321,+Setup!$H$321,+AD194),+AD194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AF$96=Setup!$I$321,+Setup!$H$321,+AE194),+AE194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AG$96=Setup!$I$321,+Setup!$H$321,+AF194),+AF194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AH$96=Setup!$I$321,+Setup!$H$321,+AG194),+AG194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AI$96=Setup!$I$321,+Setup!$H$321,+AH194),+AH194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AJ$96=Setup!$I$321,+Setup!$H$321,+AI194),+AI194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AK$96=Setup!$I$321,+Setup!$H$321,+AJ194),+AJ194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AL$96=Setup!$I$321,+Setup!$H$321,+AK194),+AK194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AM$96=Setup!$I$321,+Setup!$H$321,+AL194),+AL194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AN$96=Setup!$I$321,+Setup!$H$321,+AM194),+AM194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AO$96=Setup!$I$321,+Setup!$H$321,+AN194),+AN194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AP$96=Setup!$I$321,+Setup!$H$321,+AO194),+AO194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AQ$96=Setup!$I$321,+Setup!$H$321,+AP194),+AP194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AR$96=Setup!$I$321,+Setup!$H$321,+AQ194),+AQ194)","v":0.24},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AS$96=Setup!$I$321,+Setup!$H$321,+AR194),+AR194)","v":0.24},null,0.28000000000000003]
[null,"Margin Amount",null,null,{"$f":"ROUND((+E193-E192)*E194/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":20800},21900,22400,22800,23300,23800,24200,24700,25200,25700,26200,26700,27300,27800,28400,28900,29500,30100,30700,31300,32000,32600,33300,33900,34600,35300,36000,36700,37400,38200,39000,39700,40600,41400,42200,43000,43900,44800,45700,46600,47500]
[]
[null,"Bracket 5                                             Over",null,null,{"$f":"+E193","v":182100},{"$f":"+F193","v":191950},{"$f":"ROUND(+F197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":195800},{"$f":"ROUND(+G197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":199700},{"$f":"ROUND(+H197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":203700},{"$f":"ROUND(+I197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":207800},{"$f":"ROUND(+J197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":212000},{"$f":"ROUND(+K197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":216200},{"$f":"ROUND(+L197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":220500},{"$f":"ROUND(+M197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":224900},{"$f":"ROUND(+N197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":229400},{"$f":"ROUND(+O197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":234000},{"$f":"ROUND(+P197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":238700},{"$f":"ROUND(+Q197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":243500},{"$f":"ROUND(+R197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":248400},{"$f":"ROUND(+S197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":253400},{"$f":"ROUND(+T197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":258500},{"$f":"ROUND(+U197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":263700},{"$f":"ROUND(+V197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":269000},{"$f":"ROUND(+W197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":274400},{"$f":"ROUND(+X197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":279900},{"$f":"ROUND(+Y197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":285500},{"$f":"ROUND(+Z197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":291200},{"$f":"ROUND(+AA197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":297000},{"$f":"ROUND(+AB197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":302900},{"$f":"ROUND(+AC197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":309000},{"$f":"ROUND(+AD197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":315200},{"$f":"ROUND(+AE197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":321500},{"$f":"ROUND(+AF197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":327900},{"$f":"ROUND(+AG197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":334500},{"$f":"ROUND(+AH197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":341200},{"$f":"ROUND(+AI197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":348000},{"$f":"ROUND(+AJ197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":355000},{"$f":"ROUND(+AK197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":362100},{"$f":"ROUND(+AL197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":369300},{"$f":"ROUND(+AM197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":376700},{"$f":"ROUND(+AN197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":384200},{"$f":"ROUND(+AO197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":391900},{"$f":"ROUND(+AP197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":399700},{"$f":"ROUND(+AQ197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":407700},{"$f":"ROUND(+AR197*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":415900},null,195450]
[null,"But Not Over",null,null,231250,243725,{"$f":"ROUND(+F198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":248600},{"$f":"ROUND(+G198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":253600},{"$f":"ROUND(+H198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":258700},{"$f":"ROUND(+I198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":263900},{"$f":"ROUND(+J198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":269200},{"$f":"ROUND(+K198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":274600},{"$f":"ROUND(+L198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":280100},{"$f":"ROUND(+M198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":285700},{"$f":"ROUND(+N198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":291400},{"$f":"ROUND(+O198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":297200},{"$f":"ROUND(+P198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":303100},{"$f":"ROUND(+Q198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":309200},{"$f":"ROUND(+R198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":315400},{"$f":"ROUND(+S198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":321700},{"$f":"ROUND(+T198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":328100},{"$f":"ROUND(+U198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":334700},{"$f":"ROUND(+V198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":341400},{"$f":"ROUND(+W198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":348200},{"$f":"ROUND(+X198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":355200},{"$f":"ROUND(+Y198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":362300},{"$f":"ROUND(+Z198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":369500},{"$f":"ROUND(+AA198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":376900},{"$f":"ROUND(+AB198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":384400},{"$f":"ROUND(+AC198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":392100},{"$f":"ROUND(+AD198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":399900},{"$f":"ROUND(+AE198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":407900},{"$f":"ROUND(+AF198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":416100},{"$f":"ROUND(+AG198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":424400},{"$f":"ROUND(+AH198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":432900},{"$f":"ROUND(+AI198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":441600},{"$f":"ROUND(+AJ198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":450400},{"$f":"ROUND(+AK198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":459400},{"$f":"ROUND(+AL198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":468600},{"$f":"ROUND(+AM198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":478000},{"$f":"ROUND(+AN198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":487600},{"$f":"ROUND(+AO198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":497400},{"$f":"ROUND(+AP198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":507300},{"$f":"ROUND(+AQ198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":517400},{"$f":"ROUND(+AR198*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":527700},null,424950]
[null,"Rate",null,null,0.32,0.32,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(G$96=Setup!$I$322,+Setup!$H$322,+F199),+F199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(H$96=Setup!$I$322,+Setup!$H$322,+G199),+G199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(I$96=Setup!$I$322,+Setup!$H$322,+H199),+H199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(J$96=Setup!$I$322,+Setup!$H$322,+I199),+I199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(K$96=Setup!$I$322,+Setup!$H$322,+J199),+J199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(L$96=Setup!$I$322,+Setup!$H$322,+K199),+K199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(M$96=Setup!$I$322,+Setup!$H$322,+L199),+L199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(N$96=Setup!$I$322,+Setup!$H$322,+M199),+M199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(O$96=Setup!$I$322,+Setup!$H$322,+N199),+N199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(P$96=Setup!$I$322,+Setup!$H$322,+O199),+O199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Q$96=Setup!$I$322,+Setup!$H$322,+P199),+P199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(R$96=Setup!$I$322,+Setup!$H$322,+Q199),+Q199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(S$96=Setup!$I$322,+Setup!$H$322,+R199),+R199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(T$96=Setup!$I$322,+Setup!$H$322,+S199),+S199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(U$96=Setup!$I$322,+Setup!$H$322,+T199),+T199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(V$96=Setup!$I$322,+Setup!$H$322,+U199),+U199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(W$96=Setup!$I$322,+Setup!$H$322,+V199),+V199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(X$96=Setup!$I$322,+Setup!$H$322,+W199),+W199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Y$96=Setup!$I$322,+Setup!$H$322,+X199),+X199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Z$96=Setup!$I$322,+Setup!$H$322,+Y199),+Y199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AA$96=Setup!$I$322,+Setup!$H$322,+Z199),+Z199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AB$96=Setup!$I$322,+Setup!$H$322,+AA199),+AA199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AC$96=Setup!$I$322,+Setup!$H$322,+AB199),+AB199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AD$96=Setup!$I$322,+Setup!$H$322,+AC199),+AC199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AE$96=Setup!$I$322,+Setup!$H$322,+AD199),+AD199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AF$96=Setup!$I$322,+Setup!$H$322,+AE199),+AE199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AG$96=Setup!$I$322,+Setup!$H$322,+AF199),+AF199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AH$96=Setup!$I$322,+Setup!$H$322,+AG199),+AG199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AI$96=Setup!$I$322,+Setup!$H$322,+AH199),+AH199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AJ$96=Setup!$I$322,+Setup!$H$322,+AI199),+AI199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AK$96=Setup!$I$322,+Setup!$H$322,+AJ199),+AJ199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AL$96=Setup!$I$322,+Setup!$H$322,+AK199),+AK199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AM$96=Setup!$I$322,+Setup!$H$322,+AL199),+AL199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AN$96=Setup!$I$322,+Setup!$H$322,+AM199),+AM199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AO$96=Setup!$I$322,+Setup!$H$322,+AN199),+AN199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AP$96=Setup!$I$322,+Setup!$H$322,+AO199),+AO199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AQ$96=Setup!$I$322,+Setup!$H$322,+AP199),+AP199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AR$96=Setup!$I$322,+Setup!$H$322,+AQ199),+AQ199)","v":0.32},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AS$96=Setup!$I$322,+Setup!$H$322,+AR199),+AR199)","v":0.32},null,0.33]
[null,"Margin Amount",null,null,{"$f":"ROUND((+E198-E197)*E199/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":15700},16600,16900,17200,17600,18000,18300,18700,19100,19500,19800,20200,20600,21000,21400,21900,22300,22700,23200,23600,24100,24600,25100,25600,26100,26600,27100,27600,28200,28800,29300,30000,30500,31100,31800,32400,33100,33800,34400,35100,35800]
[]
[null,"Bracket 6                                             Over",null,null,{"$f":"+E198","v":231250},{"$f":"+F198","v":243725},{"$f":"ROUND(+F202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":248600},{"$f":"ROUND(+G202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":253600},{"$f":"ROUND(+H202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":258700},{"$f":"ROUND(+I202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":263900},{"$f":"ROUND(+J202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":269200},{"$f":"ROUND(+K202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":274600},{"$f":"ROUND(+L202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":280100},{"$f":"ROUND(+M202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":285700},{"$f":"ROUND(+N202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":291400},{"$f":"ROUND(+O202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":297200},{"$f":"ROUND(+P202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":303100},{"$f":"ROUND(+Q202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":309200},{"$f":"ROUND(+R202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":315400},{"$f":"ROUND(+S202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":321700},{"$f":"ROUND(+T202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":328100},{"$f":"ROUND(+U202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":334700},{"$f":"ROUND(+V202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":341400},{"$f":"ROUND(+W202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":348200},{"$f":"ROUND(+X202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":355200},{"$f":"ROUND(+Y202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":362300},{"$f":"ROUND(+Z202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":369500},{"$f":"ROUND(+AA202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":376900},{"$f":"ROUND(+AB202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":384400},{"$f":"ROUND(+AC202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":392100},{"$f":"ROUND(+AD202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":399900},{"$f":"ROUND(+AE202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":407900},{"$f":"ROUND(+AF202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":416100},{"$f":"ROUND(+AG202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":424400},{"$f":"ROUND(+AH202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":432900},{"$f":"ROUND(+AI202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":441600},{"$f":"ROUND(+AJ202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":450400},{"$f":"ROUND(+AK202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":459400},{"$f":"ROUND(+AL202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":468600},{"$f":"ROUND(+AM202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":478000},{"$f":"ROUND(+AN202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":487600},{"$f":"ROUND(+AO202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":497400},{"$f":"ROUND(+AP202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":507300},{"$f":"ROUND(+AQ202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":517400},{"$f":"ROUND(+AR202*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":527700},null,424950]
[null,"But Not Over",null,null,578125,609350,{"$f":"ROUND(+F203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":621500},{"$f":"ROUND(+G203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":633900},{"$f":"ROUND(+H203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":646600},{"$f":"ROUND(+I203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":659500},{"$f":"ROUND(+J203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":672700},{"$f":"ROUND(+K203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":686200},{"$f":"ROUND(+L203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":699900},{"$f":"ROUND(+M203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":713900},{"$f":"ROUND(+N203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":728200},{"$f":"ROUND(+O203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":742800},{"$f":"ROUND(+P203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":757700},{"$f":"ROUND(+Q203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":772900},{"$f":"ROUND(+R203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":788400},{"$f":"ROUND(+S203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":804200},{"$f":"ROUND(+T203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":820300},{"$f":"ROUND(+U203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":836700},{"$f":"ROUND(+V203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":853400},{"$f":"ROUND(+W203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":870500},{"$f":"ROUND(+X203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":887900},{"$f":"ROUND(+Y203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":905700},{"$f":"ROUND(+Z203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":923800},{"$f":"ROUND(+AA203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":942300},{"$f":"ROUND(+AB203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":961100},{"$f":"ROUND(+AC203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":980300},{"$f":"ROUND(+AD203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":999900},{"$f":"ROUND(+AE203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1019900},{"$f":"ROUND(+AF203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1040300},{"$f":"ROUND(+AG203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1061100},{"$f":"ROUND(+AH203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1082300},{"$f":"ROUND(+AI203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1103900},{"$f":"ROUND(+AJ203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1126000},{"$f":"ROUND(+AK203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1148500},{"$f":"ROUND(+AL203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1171500},{"$f":"ROUND(+AM203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1194900},{"$f":"ROUND(+AN203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1218800},{"$f":"ROUND(+AO203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1243200},{"$f":"ROUND(+AP203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1268100},{"$f":"ROUND(+AQ203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1293500},{"$f":"ROUND(+AR203*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1319400},null,426700]
[null,"Rate",null,null,0.35,0.35,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(G$96=Setup!$I$323,+Setup!$H$323,+F204),+F204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(H$96=Setup!$I$323,+Setup!$H$323,+G204),+G204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(I$96=Setup!$I$323,+Setup!$H$323,+H204),+H204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(J$96=Setup!$I$323,+Setup!$H$323,+I204),+I204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(K$96=Setup!$I$323,+Setup!$H$323,+J204),+J204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(L$96=Setup!$I$323,+Setup!$H$323,+K204),+K204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(M$96=Setup!$I$323,+Setup!$H$323,+L204),+L204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(N$96=Setup!$I$323,+Setup!$H$323,+M204),+M204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(O$96=Setup!$I$323,+Setup!$H$323,+N204),+N204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(P$96=Setup!$I$323,+Setup!$H$323,+O204),+O204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Q$96=Setup!$I$323,+Setup!$H$323,+P204),+P204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(R$96=Setup!$I$323,+Setup!$H$323,+Q204),+Q204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(S$96=Setup!$I$323,+Setup!$H$323,+R204),+R204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(T$96=Setup!$I$323,+Setup!$H$323,+S204),+S204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(U$96=Setup!$I$323,+Setup!$H$323,+T204),+T204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(V$96=Setup!$I$323,+Setup!$H$323,+U204),+U204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(W$96=Setup!$I$323,+Setup!$H$323,+V204),+V204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(X$96=Setup!$I$323,+Setup!$H$323,+W204),+W204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Y$96=Setup!$I$323,+Setup!$H$323,+X204),+X204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Z$96=Setup!$I$323,+Setup!$H$323,+Y204),+Y204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AA$96=Setup!$I$323,+Setup!$H$323,+Z204),+Z204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AB$96=Setup!$I$323,+Setup!$H$323,+AA204),+AA204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AC$96=Setup!$I$323,+Setup!$H$323,+AB204),+AB204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AD$96=Setup!$I$323,+Setup!$H$323,+AC204),+AC204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AE$96=Setup!$I$323,+Setup!$H$323,+AD204),+AD204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AF$96=Setup!$I$323,+Setup!$H$323,+AE204),+AE204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AG$96=Setup!$I$323,+Setup!$H$323,+AF204),+AF204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AH$96=Setup!$I$323,+Setup!$H$323,+AG204),+AG204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AI$96=Setup!$I$323,+Setup!$H$323,+AH204),+AH204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AJ$96=Setup!$I$323,+Setup!$H$323,+AI204),+AI204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AK$96=Setup!$I$323,+Setup!$H$323,+AJ204),+AJ204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AL$96=Setup!$I$323,+Setup!$H$323,+AK204),+AK204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AM$96=Setup!$I$323,+Setup!$H$323,+AL204),+AL204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AN$96=Setup!$I$323,+Setup!$H$323,+AM204),+AM204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AO$96=Setup!$I$323,+Setup!$H$323,+AN204),+AN204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AP$96=Setup!$I$323,+Setup!$H$323,+AO204),+AO204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AQ$96=Setup!$I$323,+Setup!$H$323,+AP204),+AP204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AR$96=Setup!$I$323,+Setup!$H$323,+AQ204),+AQ204)","v":0.35},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AS$96=Setup!$I$323,+Setup!$H$323,+AR204),+AR204)","v":0.35},null,0.35]
[null,"Margin Amount",null,null,{"$f":"ROUND((+E203-E202)*E204/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":121400},128000,130500,133100,135800,138500,141200,144100,146900,149900,152900,156000,159100,162300,165600,168900,172300,175700,179200,182800,186400,190200,194000,197900,201800,205900,210000,214200,218500,222800,227300,231800,236500,241200,246000,250900,255900,261000,266300,271600,277100]
[]
[null,"Bracket 7                                             Over",null,null,{"$f":"+E203","v":578125},{"$f":"+F203","v":609350},{"$f":"ROUND(+F207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":621500},{"$f":"ROUND(+G207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":633900},{"$f":"ROUND(+H207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":646600},{"$f":"ROUND(+I207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":659500},{"$f":"ROUND(+J207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":672700},{"$f":"ROUND(+K207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":686200},{"$f":"ROUND(+L207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":699900},{"$f":"ROUND(+M207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":713900},{"$f":"ROUND(+N207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":728200},{"$f":"ROUND(+O207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":742800},{"$f":"ROUND(+P207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":757700},{"$f":"ROUND(+Q207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":772900},{"$f":"ROUND(+R207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":788400},{"$f":"ROUND(+S207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":804200},{"$f":"ROUND(+T207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":820300},{"$f":"ROUND(+U207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":836700},{"$f":"ROUND(+V207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":853400},{"$f":"ROUND(+W207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":870500},{"$f":"ROUND(+X207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":887900},{"$f":"ROUND(+Y207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":905700},{"$f":"ROUND(+Z207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":923800},{"$f":"ROUND(+AA207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":942300},{"$f":"ROUND(+AB207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":961100},{"$f":"ROUND(+AC207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":980300},{"$f":"ROUND(+AD207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":999900},{"$f":"ROUND(+AE207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1019900},{"$f":"ROUND(+AF207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1040300},{"$f":"ROUND(+AG207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1061100},{"$f":"ROUND(+AH207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1082300},{"$f":"ROUND(+AI207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1103900},{"$f":"ROUND(+AJ207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1126000},{"$f":"ROUND(+AK207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1148500},{"$f":"ROUND(+AL207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1171500},{"$f":"ROUND(+AM207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1194900},{"$f":"ROUND(+AN207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1218800},{"$f":"ROUND(+AO207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1243200},{"$f":"ROUND(+AP207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1268100},{"$f":"ROUND(+AQ207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1293500},{"$f":"ROUND(+AR207*(1+'Tax Tables'!$C$10)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1319400},null,426700]
[null,"Rate",null,null,0.37,0.37,{"$f":"IF(Tax_Rates_Alt=\"y\",IF(G$96=Setup!$I$324,+Setup!$H$324,+F208),+F208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(H$96=Setup!$I$324,+Setup!$H$324,+G208),+G208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(I$96=Setup!$I$324,+Setup!$H$324,+H208),+H208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(J$96=Setup!$I$324,+Setup!$H$324,+I208),+I208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(K$96=Setup!$I$324,+Setup!$H$324,+J208),+J208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(L$96=Setup!$I$324,+Setup!$H$324,+K208),+K208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(M$96=Setup!$I$324,+Setup!$H$324,+L208),+L208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(N$96=Setup!$I$324,+Setup!$H$324,+M208),+M208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(O$96=Setup!$I$324,+Setup!$H$324,+N208),+N208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(P$96=Setup!$I$324,+Setup!$H$324,+O208),+O208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Q$96=Setup!$I$324,+Setup!$H$324,+P208),+P208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(R$96=Setup!$I$324,+Setup!$H$324,+Q208),+Q208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(S$96=Setup!$I$324,+Setup!$H$324,+R208),+R208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(T$96=Setup!$I$324,+Setup!$H$324,+S208),+S208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(U$96=Setup!$I$324,+Setup!$H$324,+T208),+T208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(V$96=Setup!$I$324,+Setup!$H$324,+U208),+U208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(W$96=Setup!$I$324,+Setup!$H$324,+V208),+V208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(X$96=Setup!$I$324,+Setup!$H$324,+W208),+W208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Y$96=Setup!$I$324,+Setup!$H$324,+X208),+X208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(Z$96=Setup!$I$324,+Setup!$H$324,+Y208),+Y208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AA$96=Setup!$I$324,+Setup!$H$324,+Z208),+Z208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AB$96=Setup!$I$324,+Setup!$H$324,+AA208),+AA208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AC$96=Setup!$I$324,+Setup!$H$324,+AB208),+AB208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AD$96=Setup!$I$324,+Setup!$H$324,+AC208),+AC208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AE$96=Setup!$I$324,+Setup!$H$324,+AD208),+AD208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AF$96=Setup!$I$324,+Setup!$H$324,+AE208),+AE208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AG$96=Setup!$I$324,+Setup!$H$324,+AF208),+AF208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AH$96=Setup!$I$324,+Setup!$H$324,+AG208),+AG208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AI$96=Setup!$I$324,+Setup!$H$324,+AH208),+AH208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AJ$96=Setup!$I$324,+Setup!$H$324,+AI208),+AI208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AK$96=Setup!$I$324,+Setup!$H$324,+AJ208),+AJ208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AL$96=Setup!$I$324,+Setup!$H$324,+AK208),+AK208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AM$96=Setup!$I$324,+Setup!$H$324,+AL208),+AL208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AN$96=Setup!$I$324,+Setup!$H$324,+AM208),+AM208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AO$96=Setup!$I$324,+Setup!$H$324,+AN208),+AN208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AP$96=Setup!$I$324,+Setup!$H$324,+AO208),+AO208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AQ$96=Setup!$I$324,+Setup!$H$324,+AP208),+AP208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AR$96=Setup!$I$324,+Setup!$H$324,+AQ208),+AQ208)","v":0.37},{"$f":"IF(Tax_Rates_Alt=\"y\",IF(AS$96=Setup!$I$324,+Setup!$H$324,+AR208),+AR208)","v":0.37},null,0.39600000000000002]
[]
[null,"LT Cap Gains & Qual'd Div"]
[null,"Bracket 1                                             Over",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"But Not Over",null,null,44625,47025,{"$f":"ROUND(+F212*(1+Tax_Esc_Input)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":48000},49000,50000,51000,52000,53000,54100,55200,56300,57400,58500,59700,60900,62100,63300,64600,65900,67200,68500,69900,71300,72700,74200,75700,77200,78700,80300,81900,83500,85200,86900,88600,90400,92200,94000,95900,97800,99800,101800]
[null,"Rate",null,null,0,0]
[null,"Margin Amount",null,null,{"$f":"(+E212-E211)*E213","v":0},{"$f":"ROUND((+F212-F211)*F213/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":0},0,{"$f":"ROUND((+H212-H211)*H213/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Bracket 2                                             Over",null,null,{"$f":"+E212","v":44625},{"$f":"+F212","v":47025},{"$f":"ROUND(+F216*(1+Tax_Esc_Input)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":48000},49000,50000,51000,52000,53000,54100,55200,56300,57400,58500,59700,60900,62100,63300,64600,65900,67200,68500,69900,71300,72700,74200,75700,77200,78700,80300,81900,83500,85200,86900,88600,90400,92200,94000,95900,97800,99800,101800]
[null,"But Not Over",null,null,492300,518900,{"$f":"ROUND(+F217*(1+Tax_Esc_Input)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":529300},539900,550700,561700,572900,584400,596100,608000,620200,632600,645300,658200,671400,684800,698500,712500,726800,741300,756100,771200,786600,802300,818300,834700,851400,868400,885800,903500,921600,940000,958800,978000,997600,1017600,1038000,1058800,1080000,1101600,1123600]
[null,"Rate",null,null,0.15,0.15]
[null,"Margin Amount",null,null,{"$f":"ROUND((+E217-E216)*E218/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":67200},{"$f":"ROUND((+F217-F216)*$F$152/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":70800},72200,73600,75100,76600,78100,79700,81300,82900,84600,86300,88000,89800,91600,93400,95300,97200,99100,101100,103100,105200,107300,109400,111600,113900,116100,118500,120800,123200,125700,128200,130800,133400,136100,138800,141600,144400,147300,150300,153300]
[]
[null,"Bracket 3                                             Over",null,null,{"$f":"+E217","v":492300},{"$f":"+F217","v":518900},{"$f":"+G217","v":529300},539900,550700,561700,572900,584400,596100,608000,620200,632600,645300,658200,671400,684800,698500,712500,726800,741300,756100,771200,786600,802300,818300,834700,851400,868400,885800,903500,921600,940000,958800,978000,997600,1017600,1038000,1058800,1080000,1101600,1123600]
[null,"Rate",null,null,0.2,0.2]
[]
[null,"Net Investment Income Tax"]
[null,"Bracket                                              Over",null,null,200000,200000,{"$f":"ROUND(+F225*(1+NIIT_Esc_Input)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000]
[null,"Rate ",null,null,3.7999999999999999E-2,3.7999999999999999E-2]
[null,"Escalation Rate ",null,"set to 0 for 2024+",null,{"$f":"+NIIT_Esc_Input","v":0}]
[]
[]
[null,"State Taxes",null,"from Setup",null,"events >>",{"$f":"IF(End_Itemized+1=G$94,\"std ded\",\"\") & IF(Single_Rate_Start=G$1,\"single rate\",\".\") & IF(State_Move_Age=G$94,\"new state\",\"\")","v":"."},".",".",".",".",".","std ded.",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".new state",".","single rate",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
[null,"Number of exemptions",null,null,null,{"$f":"IF(OR(AND(Filing_Status=\"m\",Single_Rate_Start<=F$1),Filing_Status=\"s\"),1,2)*IF(F$1-$F1<=Total_Years-1,1,0)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Current state"]
[null,"Personal exemptions","escaltn rate",{"$f":"State_Esc","v":0.02},null,{"$f":"State_PE*F231","v":4000},{"$f":"ROUND(+F233*(1+State_Esc)*IF(G$231>0,G$231/F$231,0)/ED_Rounding,0)*ED_Rounding","v":4100},4200,4300,4400,4500,4600,4700,4800,4900,5000,5100,5200,5300,5400,5500,5600,5700,5800,5900,6000,6100,6200,6300,3200,3250,3300,3350,3400,3450,0,0,0,0,0,0,0,0,0,0]
[null,"Standard deduction",null,{"$f":"State_Esc","v":0.02},null,{"$f":"State_SD*F231","v":10000},{"$f":"ROUND(+F234*(1+State_Esc)*IF(G$231>0,G$231/F$231,0)/ED_Rounding,0)*ED_Rounding","v":10200},10400,10600,10800,11000,11200,11400,11650,11900,12150,12400,12650,12900,13150,13400,13650,13900,14200,14500,14800,15100,15400,15700,8000,8150,8300,8450,8600,8750,0,0,0,0,0,0,0,0,0,0]
[null,"Itemized Deductions calculated",null,{"$f":"Esc_Itemized","v":0.05},null,{"$f":"Itemized","v":25000},{"$f":"+F235*(1+Esc_Itemized)","v":26250},27562.5,28940.625,30387.65625,31907.0390625,33502.391015624999,35177.51056640625,36936.386094726564,38783.205399462895,40722.36566943604,42758.483952907845,44896.408150553238,47141.228558080904,49498.289985984949,51973.204485284201,54571.864709548412,57300.457945025832,60165.480842277124,63173.754884390983,66332.44262861053,69649.064760041059,73131.517998043113,76788.093897945277,80627.498592842545,84658.873522484675,88891.817198608915,93336.408058539368,98003.228461466337,102903.38988453966,108048.55937876664,113450.98734770498,119123.53671509023,125079.71355084475,131333.69922838701,137900.38418980635,144795.40339929669,152035.17356926153,159636.93224772462,167618.77886011085]
[null,"Itemized Deductions","ending age",{"$f":"IF(End_Itemized>0,End_Itemized,Final_Year)","v":68},null,{"$f":"IF(AND(End_Itemized<F$94,End_Itemized<>0),0,F235)","v":25000},{"$f":"ROUND(IF(AND(End_Itemized<G$94,End_Itemized<>0),0,G235)/ED_Rounding,0)*ED_Rounding","v":26250},27550,28950,30400,31900,33500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deductions used for tax calculation ",null,{"$f":"+State_Deduct","v":"i"},null,{"$f":"IF(State_Deduct=\"I\",F236+IF(F$94>End_Itemized,F234,0),F234)","v":25000},{"$f":"IF(State_Deduct=\"I\",G236+IF(G94>End_Itemized,G234,0),G234)","v":26250},27550,28950,30400,31900,33500,11400,11650,11900,12150,12400,12650,12900,13150,13400,13650,13900,14200,14500,14800,15100,15400,15700,8000,8150,8300,8450,8600,8750,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Future state","first year",{"$f":"State_Move_Age","v":84}]
[null,"Personal exemptions","escaltn rate",{"$f":"State2_Esc","v":0.02},null,{"$f":"State2_PE*F231","v":8000},{"$f":"ROUND(+F240*(1+State2_Esc)*IF(G$231>0,G$231/F$231,0)/ED_Rounding,0)*ED_Rounding","v":8150},8300,8450,8600,8750,8950,9150,9350,9550,9750,9950,10150,10350,10550,10750,10950,11150,11350,11600,11850,12100,12350,12600,6450,6600,6750,6900,7050,7200,0,0,0,0,0,0,0,0,0,0]
[null,"Standard deduction",null,{"$f":"State2_Esc","v":0.02},null,{"$f":"State2_SD*F231","v":12000},{"$f":"ROUND(+F241*(1+State2_Esc)*IF(G$231>0,G$231/F$231,0)/ED_Rounding,0)*ED_Rounding","v":12250},12500,12750,13000,13250,13500,13750,14050,14350,14650,14950,15250,15550,15850,16150,16450,16800,17150,17500,17850,18200,18550,18900,9650,9850,10050,10250,10450,10650,0,0,0,0,0,0,0,0,0,0]
[null,"Itemized Deductions calculated",null,{"$f":"Esc_Itemized","v":0.05},null,{"$f":"Itemized","v":25000},{"$f":"+F242*(1+Esc_Itemized)","v":26250},27562.5,28940.625,30387.65625,31907.0390625,33502.391015624999,35177.51056640625,36936.386094726564,38783.205399462895,40722.36566943604,42758.483952907845,44896.408150553238,47141.228558080904,49498.289985984949,51973.204485284201,54571.864709548412,57300.457945025832,60165.480842277124,63173.754884390983,66332.44262861053,69649.064760041059,73131.517998043113,76788.093897945277,80627.498592842545,84658.873522484675,88891.817198608915,93336.408058539368,98003.228461466337,102903.38988453966,108048.55937876664,113450.98734770498,119123.53671509023,125079.71355084475,131333.69922838701,137900.38418980635,144795.40339929669,152035.17356926153,159636.93224772462,167618.77886011085]
[null,"Itemized Deductions","ending age",{"$f":"IF(End_Itemized>0,End_Itemized,Final_Year)","v":68},null,{"$f":"IF(AND(End_Itemized<F$94,End_Itemized<>0),0,F242)","v":25000},{"$f":"ROUND(IF(AND(End_Itemized<G$94,End_Itemized<>0),0,G242)/ED_Rounding,0)*ED_Rounding","v":26250},27550,28950,30400,31900,33500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deductions used for tax calculation ",null,{"$f":"+State2_Deduct","v":"s"},null,{"$f":"IF(State_Deduct=\"I\",F243+IF(F$94>End_Itemized,F241,0),F241)","v":25000},26250,27550,28950,30400,31900,33500,13750,14050,14350,14650,14950,15250,15550,15850,16150,16450,16800,17150,17500,17850,18200,18550,18900,9650,9850,10050,10250,10450,10650,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Current state brackets ",null,"Over",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"escalation",{"$f":"State_Esc","v":0.02},"But Not Over",null,{"$f":"+State_Br_Amt1","v":10000},{"$f":"ROUND(+F247*(1+State_Esc)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":10200},10400,10600,10800,11000,11200,11400,11600,11800,12000,12200,12400,12600,12900,13200,13500,13800,14100,14400,14700,15000,15300,15600,15900,16200,16500,16800,17100,17400,17700,18100,18500,18900,19300,19700,20100,20500,20900,21300]
[null,null,null,"Rate",null,{"$f":"+State_Br_Per1","v":0.02},{"$f":"+F248","v":0.02},{"$f":"+G248","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,"Margin Amount",null,{"$f":"ROUND((+F247-F246)*F248/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":200},200,200,200,200,200,200,200,200,200,200,200,200,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,400,400,400,400,400,400,400,400,400,400]
[]
[null,null,null,"Over",null,{"$f":"+F247","v":10000},{"$f":"ROUND(+F251*(1+State_Esc)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":10200},10400,10600,10800,11000,11200,11400,11600,11800,12000,12200,12400,12600,12900,13200,13500,13800,14100,14400,14700,15000,15300,15600,15900,16200,16500,16800,17100,17400,17700,18100,18500,18900,19300,19700,20100,20500,20900,21300]
[null,null,null,"But Not Over",null,{"$f":"+State_Br_Amt2","v":30000},{"$f":"ROUND(+F252*(1+State_Esc)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":30600},31200,31800,32400,33000,33700,34400,35100,35800,36500,37200,37900,38700,39500,40300,41100,41900,42700,43600,44500,45400,46300,47200,48100,49100,50100,51100,52100,53100,54200,55300,56400,57500,58700,59900,61100,62300,63500,64800]
[null,null,null,"Rate",null,{"$f":"+State_Br_Per2","v":0.03},{"$f":"+F253","v":0.03},{"$f":"+G253","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,"Margin Amount",null,{"$f":"ROUND((+F252-F251)*F253/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":600},600,600,600,600,700,700,700,700,700,700,800,800,800,800,800,800,800,900,900,900,900,900,900,1000,1000,1000,1000,1100,1100,1100,1100,1100,1200,1200,1200,1200,1300,1300,1300]
[]
[null,null,null,"Over",null,{"$f":"+F252","v":30000},{"$f":"ROUND(+F256*(1+State_Esc)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":30600},31200,31800,32400,33000,33700,34400,35100,35800,36500,37200,37900,38700,39500,40300,41100,41900,42700,43600,44500,45400,46300,47200,48100,49100,50100,51100,52100,53100,54200,55300,56400,57500,58700,59900,61100,62300,63500,64800]
[null,null,null,"Rate",null,{"$f":"+State_Br_Per3","v":0.04},{"$f":"+F257","v":0.04},{"$f":"+G257","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[]
[]
[null,"Future state brackets",null,"Over",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"escalation",{"$f":"State2_Esc","v":0.02},"But Not Over",null,{"$f":"+State2_Br_Amt1","v":25000},{"$f":"ROUND(+F261*(1+State2_Esc)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":25500},26000,26500,27000,27500,28100,28700,29300,29900,30500,31100,31700,32300,32900,33600,34300,35000,35700,36400,37100,37800,38600,39400,40200,41000,41800,42600,43500,44400,45300,46200,47100,48000,49000,50000,51000,52000,53000,54100]
[null,null,null,"Rate",null,{"$f":"+State2_Br_Per1","v":0.05},{"$f":"+F262","v":0.05},{"$f":"+G262","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,"Margin Amount",null,{"$f":"ROUND((+F261-F260)*F262/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":1300},1300,1300,1300,1400,1400,1400,1400,1500,1500,1500,1600,1600,1600,1600,1700,1700,1800,1800,1800,1900,1900,1900,2000,2000,2100,2100,2100,2200,2200,2300,2300,2400,2400,2500,2500,2600,2600,2700,2700]
[]
[null,null,null,"Over",null,{"$f":"+F261","v":25000},{"$f":"ROUND(+F265*(1+State2_Esc)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":25500},26000,26500,27000,27500,28100,28700,29300,29900,30500,31100,31700,32300,32900,33600,34300,35000,35700,36400,37100,37800,38600,39400,40200,41000,41800,42600,43500,44400,45300,46200,47100,48000,49000,50000,51000,52000,53000,54100]
[null,null,null,"But Not Over",null,{"$f":"+State2_Br_Amt2","v":80000},{"$f":"ROUND(+F266*(1+State2_Esc)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":81600},83200,84900,86600,88300,90100,91900,93700,95600,97500,99500,101500,103500,105600,107700,109900,112100,114300,116600,118900,121300,123700,126200,128700,131300,133900,136600,139300,142100,144900,147800,150800,153800,156900,160000,163200,166500,169800,173200]
[null,null,null,"Rate",null,{"$f":"+State2_Br_Per2","v":7.0000000000000007E-2},{"$f":"+F267","v":7.0000000000000007E-2},{"$f":"+G267","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,"Margin Amount",null,{"$f":"ROUND((+F266-F265)*F267/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":3900},3900,4000,4100,4200,4300,4300,4400,4500,4600,4700,4800,4900,5000,5100,5200,5300,5400,5500,5600,5700,5800,6000,6100,6200,6300,6400,6600,6700,6800,7000,7100,7300,7400,7600,7700,7900,8000,8200,8300]
[]
[null,null,null,"Over",null,{"$f":"+F266","v":80000},{"$f":"ROUND(+F270*(1+State2_Esc)/IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To),0)*IF(Round_To>Tax_Rounding,Tax_Rounding,Round_To)","v":81600},83200,84900,86600,88300,90100,91900,93700,95600,97500,99500,101500,103500,105600,107700,109900,112100,114300,116600,118900,121300,123700,126200,128700,131300,133900,136600,139300,142100,144900,147800,150800,153800,156900,160000,163200,166500,169800,173200]
[null,null,null,"Rate",null,{"$f":"+State2_Br_Per3","v":0.08},{"$f":"+F271","v":0.08},{"$f":"+G271","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[]
[null,null,null,{"$f":"IF(Tax_Rates_Alt=\"y\",\"ALERT: Alternative tax rates activated \",\"\")","v":""}]
["Yearly Tax Rates Used in Calculations",null,null,null,"Brackets",{"$f":"+F96","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063]
[null,null,null,null,null,1,{"$f":"+F275+1","v":2},{"$f":"+G275+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"Base Case",null,null,null,{"$f":"IF(Filing_Status = \"m\",IF(OR(F$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(G$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(H$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(I$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(J$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(K$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(L$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(M$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(N$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(O$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(P$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(Q$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(R$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(S$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(T$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(U$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(V$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(W$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(X$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(Y$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(Z$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AA$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AB$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AC$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AD$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AE$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AF$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AG$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AH$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AI$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AJ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AK$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AL$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AM$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AN$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AO$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AP$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AQ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AR$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AS$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(Filing_Status=\"S\",\"Single\",IF(Single_Rate_Start<>\"\",\"Joint then Single in \" & Single_Rate_Start,\" Married Filing Jointly\"))","v":"Joint then Single in 2048"},null,null,null,{"$f":"IF(Filing_Status = \"m\",IF(OR(F$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(G$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(H$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(I$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(J$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(K$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(L$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(M$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(N$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(O$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(P$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(Q$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(R$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(S$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(T$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(U$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(V$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(W$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(X$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(Y$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(Z$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AA$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AB$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AC$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AD$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AE$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AF$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AG$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AH$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AI$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AJ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AK$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AL$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AM$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AN$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AO$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AP$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AQ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AR$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AS$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"IF(Filing_Status = \"m\",IF(OR(F$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(G$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(H$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(I$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(J$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(K$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(L$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(M$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(N$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(O$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(P$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(Q$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(R$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(S$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(T$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(U$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(V$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(W$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(X$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(Y$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(Z$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AA$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AB$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AC$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AD$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AE$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AF$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AG$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AH$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AI$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AJ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AK$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AL$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AM$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AN$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AO$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AP$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AQ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AR$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AS$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"IF(Filing_Status = \"m\",IF(OR(F$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(G$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(H$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(I$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(J$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(K$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(L$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(M$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(N$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(O$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(P$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(Q$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(R$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(S$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(T$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(U$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(V$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(W$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(X$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(Y$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(Z$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AA$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AB$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AC$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AD$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AE$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AF$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AG$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AH$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AI$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AJ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AK$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AL$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AM$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AN$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AO$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AP$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AQ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AR$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AS$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"IF(Filing_Status = \"m\",IF(OR(F$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(G$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(H$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(I$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(J$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(K$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(L$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(M$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(N$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(O$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(P$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(Q$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(R$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(S$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(T$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(U$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(V$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(W$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(X$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(Y$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(Z$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AA$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AB$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AC$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AD$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AE$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AF$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AG$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AH$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AI$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AJ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AK$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AL$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AM$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AN$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AO$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AP$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AQ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AR$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AS$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"IF(Filing_Status = \"m\",IF(OR(F$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(G$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(H$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(I$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(J$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(K$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(L$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(M$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(N$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(O$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(P$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(Q$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(R$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(S$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(T$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(U$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(V$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(W$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(X$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(Y$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(Z$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AA$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AB$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AC$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AD$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AE$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AF$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AG$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AH$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AI$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AJ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AK$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AL$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AM$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AN$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AO$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AP$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AQ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AR$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(Filing_Status = \"m\",IF(OR(AS$1<Single_Rate_Start,Single_Rate_Start=\"\"),+#REF!,+#REF!),+#REF!)","v":{"$error":"#REF!"}}]
[]
[null,"Schedule hidden above for future use"]
[null,"Rates",null,null,null,{"$f":"IF(Filing_Status = \"m\",IF(OR(F$1<Single_Rate_Start,Single_Rate_Start=\"\"),+F113,+F179),+F179)","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,{"$f":"IF(Filing_Status=\"S\",\"Single\",IF(Single_Rate_Start<>\"\",\"Joint then Single in \" & Single_Rate_Start,\" Married Filing Jointly\"))","v":"Joint then Single in 2048"},null,null,null,{"$f":"IF(Filing_Status = \"m\",IF(OR(F$1<Single_Rate_Start,Single_Rate_Start=\"\"),+F118,+F184),+F184)","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12]
[null,{"$f":"IF(Tax_Rates_Alt=\"y\",\"Alternative tax rates in use\",\"Current year rates being used\")","v":"Current year rates being used"},null,null,null,{"$f":"IF(Filing_Status = \"m\",IF(OR(F$1<Single_Rate_Start,Single_Rate_Start=\"\"),+F123,+F189),+F189)","v":0.22},0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22]
[null,null,null,null,null,{"$f":"IF(Filing_Status = \"m\",IF(OR(F$1<Single_Rate_Start,Single_Rate_Start=\"\"),+F128,+F194),+F194)","v":0.24},0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24]
[null,null,null,null,null,{"$f":"IF(Filing_Status = \"m\",IF(OR(F$1<Single_Rate_Start,Single_Rate_Start=\"\"),+F133,+F199),+F199)","v":0.32},0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32,0.32]
[null,null,null,null,null,{"$f":"IF(Filing_Status = \"m\",IF(OR(F$1<Single_Rate_Start,Single_Rate_Start=\"\"),+F138,+F204),+F204)","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35]
[null,null,null,null,null,{"$f":"IF(Filing_Status = \"m\",IF(OR(F$1<Single_Rate_Start,Single_Rate_Start=\"\"),+F142,+F208),+F208)","v":0.37},0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37]
[]
[null,"Taxes incurred by bracket",null,null,{"$f":"IF(Filing_Status=\"m\",+F113,+F179)","v":0.1},{"$f":"IF(Filing_Status=\"m\",IF(OR(F$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!F$194/F$114,+Details!F$194/F$180),+Details!F$194/F$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(G$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!G$194/G$114,+Details!G$194/G$180),+Details!G$194/G$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(H$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!H$194/H$114,+Details!H$194/H$180),+Details!H$194/H$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(I$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!I$194/I$114,+Details!I$194/I$180),+Details!I$194/I$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(J$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!J$194/J$114,+Details!J$194/J$180),+Details!J$194/J$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(K$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!K$194/K$114,+Details!K$194/K$180),+Details!K$194/K$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(L$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!L$194/L$114,+Details!L$194/L$180),+Details!L$194/L$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(M$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!M$194/M$114,+Details!M$194/M$180),+Details!M$194/M$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(N$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!N$194/N$114,+Details!N$194/N$180),+Details!N$194/N$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(O$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!O$194/O$114,+Details!O$194/O$180),+Details!O$194/O$180)","v":0.14285714285714285},{"$f":"IF(Filing_Status=\"m\",IF(OR(P$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!P$194/P$114,+Details!P$194/P$180),+Details!P$194/P$180)","v":0.10714285714285714},{"$f":"IF(Filing_Status=\"m\",IF(OR(Q$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!Q$194/Q$114,+Details!Q$194/Q$180),+Details!Q$194/Q$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(R$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!R$194/R$114,+Details!R$194/R$180),+Details!R$194/R$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(S$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!S$194/S$114,+Details!S$194/S$180),+Details!S$194/S$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(T$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!T$194/T$114,+Details!T$194/T$180),+Details!T$194/T$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(U$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!U$194/U$114,+Details!U$194/U$180),+Details!U$194/U$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(V$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!V$194/V$114,+Details!V$194/V$180),+Details!V$194/V$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(W$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!W$194/W$114,+Details!W$194/W$180),+Details!W$194/W$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(X$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!X$194/X$114,+Details!X$194/X$180),+Details!X$194/X$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(Y$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!Y$194/Y$114,+Details!Y$194/Y$180),+Details!Y$194/Y$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(Z$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!Z$194/Z$114,+Details!Z$194/Z$180),+Details!Z$194/Z$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(AA$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AA$194/AA$114,+Details!AA$194/AA$180),+Details!AA$194/AA$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(AB$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AB$194/AB$114,+Details!AB$194/AB$180),+Details!AB$194/AB$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(AC$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AC$194/AC$114,+Details!AC$194/AC$180),+Details!AC$194/AC$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(AD$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AD$194/AD$114,+Details!AD$194/AD$180),+Details!AD$194/AD$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(AE$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AE$194/AE$114,+Details!AE$194/AE$180),+Details!AE$194/AE$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(AF$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AF$194/AF$114,+Details!AF$194/AF$180),+Details!AF$194/AF$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(AG$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AG$194/AG$114,+Details!AG$194/AG$180),+Details!AG$194/AG$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(AH$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AH$194/AH$114,+Details!AH$194/AH$180),+Details!AH$194/AH$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(AI$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AI$194/AI$114,+Details!AI$194/AI$180),+Details!AI$194/AI$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(AJ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AJ$194/AJ$114,+Details!AJ$194/AJ$180),+Details!AJ$194/AJ$180)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AK$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AK$194/AK$114,+Details!AK$194/AK$180),+Details!AK$194/AK$180)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AL$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AL$194/AL$114,+Details!AL$194/AL$180),+Details!AL$194/AL$180)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AM$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AM$194/AM$114,+Details!AM$194/AM$180),+Details!AM$194/AM$180)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AN$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AN$194/AN$114,+Details!AN$194/AN$180),+Details!AN$194/AN$180)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AO$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AO$194/AO$114,+Details!AO$194/AO$180),+Details!AO$194/AO$180)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AP$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AP$194/AP$114,+Details!AP$194/AP$180),+Details!AP$194/AP$180)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AQ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AQ$194/AQ$114,+Details!AQ$194/AQ$180),+Details!AQ$194/AQ$180)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AR$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AR$194/AR$114,+Details!AR$194/AR$180),+Details!AR$194/AR$180)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AS$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AS$194/AS$114,+Details!AS$194/AS$180),+Details!AS$194/AS$180)","v":0}]
[null,null,null,null,{"$f":"IF(Filing_Status=\"m\",+F118,+F184)","v":0.12},{"$f":"IF(Filing_Status=\"m\",IF(OR(F$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!F$195/F$119,+Details!F$195/F$185),+Details!F$195/F$185)","v":0.17647058823529413},{"$f":"IF(Filing_Status=\"m\",IF(OR(G$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!G$195/G$119,+Details!G$195/G$185),+Details!G$195/G$185)","v":0.37931034482758619},{"$f":"IF(Filing_Status=\"m\",IF(OR(H$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!H$195/H$119,+Details!H$195/H$185),+Details!H$195/H$185)","v":0.16853932584269662},{"$f":"IF(Filing_Status=\"m\",IF(OR(I$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!I$195/I$119,+Details!I$195/I$185),+Details!I$195/I$185)","v":0.16666666666666666},{"$f":"IF(Filing_Status=\"m\",IF(OR(J$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!J$195/J$119,+Details!J$195/J$185),+Details!J$195/J$185)","v":0.16304347826086957},{"$f":"IF(Filing_Status=\"m\",IF(OR(K$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!K$195/K$119,+Details!K$195/K$185),+Details!K$195/K$185)","v":0.40425531914893614},{"$f":"IF(Filing_Status=\"m\",IF(OR(L$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!L$195/L$119,+Details!L$195/L$185),+Details!L$195/L$185)","v":0.39583333333333331},{"$f":"IF(Filing_Status=\"m\",IF(OR(M$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!M$195/M$119,+Details!M$195/M$185),+Details!M$195/M$185)","v":0.37755102040816324},{"$f":"IF(Filing_Status=\"m\",IF(OR(N$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!N$195/N$119,+Details!N$195/N$185),+Details!N$195/N$185)","v":0.04},{"$f":"IF(Filing_Status=\"m\",IF(OR(O$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!O$195/O$119,+Details!O$195/O$185),+Details!O$195/O$185)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(P$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!P$195/P$119,+Details!P$195/P$185),+Details!P$195/P$185)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Q$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!Q$195/Q$119,+Details!Q$195/Q$185),+Details!Q$195/Q$185)","v":1.8867924528301886E-2},{"$f":"IF(Filing_Status=\"m\",IF(OR(R$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!R$195/R$119,+Details!R$195/R$185),+Details!R$195/R$185)","v":0.23148148148148148},{"$f":"IF(Filing_Status=\"m\",IF(OR(S$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!S$195/S$119,+Details!S$195/S$185),+Details!S$195/S$185)","v":0.16363636363636364},{"$f":"IF(Filing_Status=\"m\",IF(OR(T$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!T$195/T$119,+Details!T$195/T$185),+Details!T$195/T$185)","v":3.5714285714285712E-2},{"$f":"IF(Filing_Status=\"m\",IF(OR(U$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!U$195/U$119,+Details!U$195/U$185),+Details!U$195/U$185)","v":0.16521739130434782},{"$f":"IF(Filing_Status=\"m\",IF(OR(V$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!V$195/V$119,+Details!V$195/V$185),+Details!V$195/V$185)","v":0.30769230769230771},{"$f":"IF(Filing_Status=\"m\",IF(OR(W$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!W$195/W$119,+Details!W$195/W$185),+Details!W$195/W$185)","v":0.52100840336134457},{"$f":"IF(Filing_Status=\"m\",IF(OR(X$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!X$195/X$119,+Details!X$195/X$185),+Details!X$195/X$185)","v":0.54098360655737709},{"$f":"IF(Filing_Status=\"m\",IF(OR(Y$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!Y$195/Y$119,+Details!Y$195/Y$185),+Details!Y$195/Y$185)","v":0.54032258064516125},{"$f":"IF(Filing_Status=\"m\",IF(OR(Z$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!Z$195/Z$119,+Details!Z$195/Z$185),+Details!Z$195/Z$185)","v":0.5714285714285714},{"$f":"IF(Filing_Status=\"m\",IF(OR(AA$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AA$195/AA$119,+Details!AA$195/AA$185),+Details!AA$195/AA$185)","v":0.58139534883720934},{"$f":"IF(Filing_Status=\"m\",IF(OR(AB$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AB$195/AB$119,+Details!AB$195/AB$185),+Details!AB$195/AB$185)","v":0.51515151515151514},{"$f":"IF(Filing_Status=\"m\",IF(OR(AC$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AC$195/AC$119,+Details!AC$195/AC$185),+Details!AC$195/AC$185)","v":0.53731343283582089},{"$f":"IF(Filing_Status=\"m\",IF(OR(AD$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AD$195/AD$119,+Details!AD$195/AD$185),+Details!AD$195/AD$185)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(AE$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AE$195/AE$119,+Details!AE$195/AE$185),+Details!AE$195/AE$185)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(AF$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AF$195/AF$119,+Details!AF$195/AF$185),+Details!AF$195/AF$185)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(AG$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AG$195/AG$119,+Details!AG$195/AG$185),+Details!AG$195/AG$185)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(AH$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AH$195/AH$119,+Details!AH$195/AH$185),+Details!AH$195/AH$185)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(AI$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AI$195/AI$119,+Details!AI$195/AI$185),+Details!AI$195/AI$185)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(AJ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AJ$195/AJ$119,+Details!AJ$195/AJ$185),+Details!AJ$195/AJ$185)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AK$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AK$195/AK$119,+Details!AK$195/AK$185),+Details!AK$195/AK$185)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AL$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AL$195/AL$119,+Details!AL$195/AL$185),+Details!AL$195/AL$185)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AM$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AM$195/AM$119,+Details!AM$195/AM$185),+Details!AM$195/AM$185)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AN$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AN$195/AN$119,+Details!AN$195/AN$185),+Details!AN$195/AN$185)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AO$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AO$195/AO$119,+Details!AO$195/AO$185),+Details!AO$195/AO$185)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AP$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AP$195/AP$119,+Details!AP$195/AP$185),+Details!AP$195/AP$185)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AQ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AQ$195/AQ$119,+Details!AQ$195/AQ$185),+Details!AQ$195/AQ$185)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AR$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AR$195/AR$119,+Details!AR$195/AR$185),+Details!AR$195/AR$185)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AS$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AS$195/AS$119,+Details!AS$195/AS$185),+Details!AS$195/AS$185)","v":0}]
[null,null,null,null,{"$f":"IF(Filing_Status=\"m\",+F123,+F189)","v":0.22},{"$f":"IF(Filing_Status=\"m\",IF(OR(F$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!F$196/F$124,+Details!F$196/F$190),+Details!F$196/F$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(G$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!G$196/G$124,+Details!G$196/G$190),+Details!G$196/G$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(H$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!H$196/H$124,+Details!H$196/H$190),+Details!H$196/H$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(I$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!I$196/I$124,+Details!I$196/I$190),+Details!I$196/I$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(J$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!J$196/J$124,+Details!J$196/J$190),+Details!J$196/J$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(K$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!K$196/K$124,+Details!K$196/K$190),+Details!K$196/K$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(L$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!L$196/L$124,+Details!L$196/L$190),+Details!L$196/L$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(M$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!M$196/M$124,+Details!M$196/M$190),+Details!M$196/M$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(N$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!N$196/N$124,+Details!N$196/N$190),+Details!N$196/N$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(O$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!O$196/O$124,+Details!O$196/O$190),+Details!O$196/O$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(P$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!P$196/P$124,+Details!P$196/P$190),+Details!P$196/P$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Q$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!Q$196/Q$124,+Details!Q$196/Q$190),+Details!Q$196/Q$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(R$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!R$196/R$124,+Details!R$196/R$190),+Details!R$196/R$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(S$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!S$196/S$124,+Details!S$196/S$190),+Details!S$196/S$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(T$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!T$196/T$124,+Details!T$196/T$190),+Details!T$196/T$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(U$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!U$196/U$124,+Details!U$196/U$190),+Details!U$196/U$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(V$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!V$196/V$124,+Details!V$196/V$190),+Details!V$196/V$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(W$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!W$196/W$124,+Details!W$196/W$190),+Details!W$196/W$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(X$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!X$196/X$124,+Details!X$196/X$190),+Details!X$196/X$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Y$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!Y$196/Y$124,+Details!Y$196/Y$190),+Details!Y$196/Y$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Z$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!Z$196/Z$124,+Details!Z$196/Z$190),+Details!Z$196/Z$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AA$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AA$196/AA$124,+Details!AA$196/AA$190),+Details!AA$196/AA$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AB$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AB$196/AB$124,+Details!AB$196/AB$190),+Details!AB$196/AB$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AC$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AC$196/AC$124,+Details!AC$196/AC$190),+Details!AC$196/AC$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AD$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AD$196/AD$124,+Details!AD$196/AD$190),+Details!AD$196/AD$190)","v":0.31746031746031744},{"$f":"IF(Filing_Status=\"m\",IF(OR(AE$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AE$196/AE$124,+Details!AE$196/AE$190),+Details!AE$196/AE$190)","v":0.33678756476683935},{"$f":"IF(Filing_Status=\"m\",IF(OR(AF$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AF$196/AF$124,+Details!AF$196/AF$190),+Details!AF$196/AF$190)","v":0.35532994923857869},{"$f":"IF(Filing_Status=\"m\",IF(OR(AG$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AG$196/AG$124,+Details!AG$196/AG$190),+Details!AG$196/AG$190)","v":0.37313432835820898},{"$f":"IF(Filing_Status=\"m\",IF(OR(AH$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AH$196/AH$124,+Details!AH$196/AH$190),+Details!AH$196/AH$190)","v":0.37073170731707317},{"$f":"IF(Filing_Status=\"m\",IF(OR(AI$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AI$196/AI$124,+Details!AI$196/AI$190),+Details!AI$196/AI$190)","v":0.34928229665071769},{"$f":"IF(Filing_Status=\"m\",IF(OR(AJ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AJ$196/AJ$124,+Details!AJ$196/AJ$190),+Details!AJ$196/AJ$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AK$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AK$196/AK$124,+Details!AK$196/AK$190),+Details!AK$196/AK$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AL$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AL$196/AL$124,+Details!AL$196/AL$190),+Details!AL$196/AL$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AM$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AM$196/AM$124,+Details!AM$196/AM$190),+Details!AM$196/AM$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AN$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AN$196/AN$124,+Details!AN$196/AN$190),+Details!AN$196/AN$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AO$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AO$196/AO$124,+Details!AO$196/AO$190),+Details!AO$196/AO$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AP$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AP$196/AP$124,+Details!AP$196/AP$190),+Details!AP$196/AP$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AQ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AQ$196/AQ$124,+Details!AQ$196/AQ$190),+Details!AQ$196/AQ$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AR$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AR$196/AR$124,+Details!AR$196/AR$190),+Details!AR$196/AR$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AS$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AS$196/AS$124,+Details!AS$196/AS$190),+Details!AS$196/AS$190)","v":0}]
[null,null,null,null,{"$f":"IF(Filing_Status=\"m\",+F128,+F194)","v":0.24},{"$f":"IF(Filing_Status=\"m\",IF(OR(F$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!F$197/F$129,+Details!F$197/F$195),+Details!F$197/F$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(G$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!G$197/G$129,+Details!G$197/G$195),+Details!G$197/G$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(H$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!H$197/H$129,+Details!H$197/H$195),+Details!H$197/H$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(I$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!I$197/I$129,+Details!I$197/I$195),+Details!I$197/I$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(J$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!J$197/J$129,+Details!J$197/J$195),+Details!J$197/J$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(K$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!K$197/K$129,+Details!K$197/K$195),+Details!K$197/K$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(L$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!L$197/L$129,+Details!L$197/L$195),+Details!L$197/L$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(M$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!M$197/M$129,+Details!M$197/M$195),+Details!M$197/M$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(N$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!N$197/N$129,+Details!N$197/N$195),+Details!N$197/N$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(O$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!O$197/O$129,+Details!O$197/O$195),+Details!O$197/O$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(P$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!P$197/P$129,+Details!P$197/P$195),+Details!P$197/P$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Q$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!Q$197/Q$129,+Details!Q$197/Q$195),+Details!Q$197/Q$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(R$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!R$197/R$129,+Details!R$197/R$195),+Details!R$197/R$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(S$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!S$197/S$129,+Details!S$197/S$195),+Details!S$197/S$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(T$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!T$197/T$129,+Details!T$197/T$195),+Details!T$197/T$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(U$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!U$197/U$129,+Details!U$197/U$195),+Details!U$197/U$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(V$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!V$197/V$129,+Details!V$197/V$195),+Details!V$197/V$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(W$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!W$197/W$129,+Details!W$197/W$195),+Details!W$197/W$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(X$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!X$197/X$129,+Details!X$197/X$195),+Details!X$197/X$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Y$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!Y$197/Y$129,+Details!Y$197/Y$195),+Details!Y$197/Y$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Z$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!Z$197/Z$129,+Details!Z$197/Z$195),+Details!Z$197/Z$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AA$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AA$197/AA$129,+Details!AA$197/AA$195),+Details!AA$197/AA$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AB$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AB$197/AB$129,+Details!AB$197/AB$195),+Details!AB$197/AB$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AC$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AC$197/AC$129,+Details!AC$197/AC$195),+Details!AC$197/AC$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AD$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AD$197/AD$129,+Details!AD$197/AD$195),+Details!AD$197/AD$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AE$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AE$197/AE$129,+Details!AE$197/AE$195),+Details!AE$197/AE$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AF$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AF$197/AF$129,+Details!AF$197/AF$195),+Details!AF$197/AF$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AG$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AG$197/AG$129,+Details!AG$197/AG$195),+Details!AG$197/AG$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AH$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AH$197/AH$129,+Details!AH$197/AH$195),+Details!AH$197/AH$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AI$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AI$197/AI$129,+Details!AI$197/AI$195),+Details!AI$197/AI$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AJ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AJ$197/AJ$129,+Details!AJ$197/AJ$195),+Details!AJ$197/AJ$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AK$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AK$197/AK$129,+Details!AK$197/AK$195),+Details!AK$197/AK$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AL$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AL$197/AL$129,+Details!AL$197/AL$195),+Details!AL$197/AL$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AM$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AM$197/AM$129,+Details!AM$197/AM$195),+Details!AM$197/AM$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AN$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AN$197/AN$129,+Details!AN$197/AN$195),+Details!AN$197/AN$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AO$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AO$197/AO$129,+Details!AO$197/AO$195),+Details!AO$197/AO$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AP$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AP$197/AP$129,+Details!AP$197/AP$195),+Details!AP$197/AP$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AQ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AQ$197/AQ$129,+Details!AQ$197/AQ$195),+Details!AQ$197/AQ$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AR$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AR$197/AR$129,+Details!AR$197/AR$195),+Details!AR$197/AR$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AS$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AS$197/AS$129,+Details!AS$197/AS$195),+Details!AS$197/AS$195)","v":0}]
[null,null,null,null,{"$f":"IF(Filing_Status=\"m\",+F133,+F199)","v":0.32},{"$f":"IF(Filing_Status=\"m\",IF(OR(F$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!F$198/F$134,+Details!F$198/F$200),+Details!F$198/F$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(G$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!G$198/G$134,+Details!G$198/G$200),+Details!G$198/G$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(H$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!H$198/H$134,+Details!H$198/H$200),+Details!H$198/H$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(I$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!I$198/I$134,+Details!I$198/I$200),+Details!I$198/I$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(J$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!J$198/J$134,+Details!J$198/J$200),+Details!J$198/J$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(K$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!K$198/K$134,+Details!K$198/K$200),+Details!K$198/K$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(L$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!L$198/L$134,+Details!L$198/L$200),+Details!L$198/L$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(M$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!M$198/M$134,+Details!M$198/M$200),+Details!M$198/M$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(N$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!N$198/N$134,+Details!N$198/N$200),+Details!N$198/N$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(O$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!O$198/O$134,+Details!O$198/O$200),+Details!O$198/O$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(P$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!P$198/P$134,+Details!P$198/P$200),+Details!P$198/P$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Q$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!Q$198/Q$134,+Details!Q$198/Q$200),+Details!Q$198/Q$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(R$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!R$198/R$134,+Details!R$198/R$200),+Details!R$198/R$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(S$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!S$198/S$134,+Details!S$198/S$200),+Details!S$198/S$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(T$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!T$198/T$134,+Details!T$198/T$200),+Details!T$198/T$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(U$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!U$198/U$134,+Details!U$198/U$200),+Details!U$198/U$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(V$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!V$198/V$134,+Details!V$198/V$200),+Details!V$198/V$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(W$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!W$198/W$134,+Details!W$198/W$200),+Details!W$198/W$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(X$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!X$198/X$134,+Details!X$198/X$200),+Details!X$198/X$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Y$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!Y$198/Y$134,+Details!Y$198/Y$200),+Details!Y$198/Y$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Z$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!Z$198/Z$134,+Details!Z$198/Z$200),+Details!Z$198/Z$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AA$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AA$198/AA$134,+Details!AA$198/AA$200),+Details!AA$198/AA$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AB$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AB$198/AB$134,+Details!AB$198/AB$200),+Details!AB$198/AB$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AC$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AC$198/AC$134,+Details!AC$198/AC$200),+Details!AC$198/AC$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AD$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AD$198/AD$134,+Details!AD$198/AD$200),+Details!AD$198/AD$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AE$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AE$198/AE$134,+Details!AE$198/AE$200),+Details!AE$198/AE$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AF$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AF$198/AF$134,+Details!AF$198/AF$200),+Details!AF$198/AF$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AG$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AG$198/AG$134,+Details!AG$198/AG$200),+Details!AG$198/AG$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AH$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AH$198/AH$134,+Details!AH$198/AH$200),+Details!AH$198/AH$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AI$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AI$198/AI$134,+Details!AI$198/AI$200),+Details!AI$198/AI$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AJ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AJ$198/AJ$134,+Details!AJ$198/AJ$200),+Details!AJ$198/AJ$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AK$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AK$198/AK$134,+Details!AK$198/AK$200),+Details!AK$198/AK$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AL$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AL$198/AL$134,+Details!AL$198/AL$200),+Details!AL$198/AL$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AM$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AM$198/AM$134,+Details!AM$198/AM$200),+Details!AM$198/AM$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AN$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AN$198/AN$134,+Details!AN$198/AN$200),+Details!AN$198/AN$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AO$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AO$198/AO$134,+Details!AO$198/AO$200),+Details!AO$198/AO$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AP$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AP$198/AP$134,+Details!AP$198/AP$200),+Details!AP$198/AP$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AQ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AQ$198/AQ$134,+Details!AQ$198/AQ$200),+Details!AQ$198/AQ$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AR$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AR$198/AR$134,+Details!AR$198/AR$200),+Details!AR$198/AR$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AS$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AS$198/AS$134,+Details!AS$198/AS$200),+Details!AS$198/AS$200)","v":0}]
[null,null,null,null,{"$f":"IF(Filing_Status=\"m\",+F138,+F204)","v":0.35},{"$f":"IF(Filing_Status=\"m\",IF(OR(F$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!F$199/F$139,+Details!F$199/F$205),+Details!F$199/F$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(G$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!G$199/G$139,+Details!G$199/G$205),+Details!G$199/G$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(H$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!H$199/H$139,+Details!H$199/H$205),+Details!H$199/H$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(I$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!I$199/I$139,+Details!I$199/I$205),+Details!I$199/I$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(J$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!J$199/J$139,+Details!J$199/J$205),+Details!J$199/J$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(K$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!K$199/K$139,+Details!K$199/K$205),+Details!K$199/K$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(L$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!L$199/L$139,+Details!L$199/L$205),+Details!L$199/L$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(M$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!M$199/M$139,+Details!M$199/M$205),+Details!M$199/M$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(N$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!N$199/N$139,+Details!N$199/N$205),+Details!N$199/N$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(O$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!O$199/O$139,+Details!O$199/O$205),+Details!O$199/O$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(P$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!P$199/P$139,+Details!P$199/P$205),+Details!P$199/P$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Q$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!Q$199/Q$139,+Details!Q$199/Q$205),+Details!Q$199/Q$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(R$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!R$199/R$139,+Details!R$199/R$205),+Details!R$199/R$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(S$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!S$199/S$139,+Details!S$199/S$205),+Details!S$199/S$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(T$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!T$199/T$139,+Details!T$199/T$205),+Details!T$199/T$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(U$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!U$199/U$139,+Details!U$199/U$205),+Details!U$199/U$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(V$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!V$199/V$139,+Details!V$199/V$205),+Details!V$199/V$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(W$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!W$199/W$139,+Details!W$199/W$205),+Details!W$199/W$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(X$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!X$199/X$139,+Details!X$199/X$205),+Details!X$199/X$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Y$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!Y$199/Y$139,+Details!Y$199/Y$205),+Details!Y$199/Y$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Z$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!Z$199/Z$139,+Details!Z$199/Z$205),+Details!Z$199/Z$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AA$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AA$199/AA$139,+Details!AA$199/AA$205),+Details!AA$199/AA$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AB$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AB$199/AB$139,+Details!AB$199/AB$205),+Details!AB$199/AB$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AC$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AC$199/AC$139,+Details!AC$199/AC$205),+Details!AC$199/AC$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AD$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AD$199/AD$139,+Details!AD$199/AD$205),+Details!AD$199/AD$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AE$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AE$199/AE$139,+Details!AE$199/AE$205),+Details!AE$199/AE$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AF$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AF$199/AF$139,+Details!AF$199/AF$205),+Details!AF$199/AF$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AG$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AG$199/AG$139,+Details!AG$199/AG$205),+Details!AG$199/AG$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AH$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AH$199/AH$139,+Details!AH$199/AH$205),+Details!AH$199/AH$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AI$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AI$199/AI$139,+Details!AI$199/AI$205),+Details!AI$199/AI$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AJ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AJ$199/AJ$139,+Details!AJ$199/AJ$205),+Details!AJ$199/AJ$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AK$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AK$199/AK$139,+Details!AK$199/AK$205),+Details!AK$199/AK$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AL$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AL$199/AL$139,+Details!AL$199/AL$205),+Details!AL$199/AL$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AM$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AM$199/AM$139,+Details!AM$199/AM$205),+Details!AM$199/AM$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AN$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AN$199/AN$139,+Details!AN$199/AN$205),+Details!AN$199/AN$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AO$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AO$199/AO$139,+Details!AO$199/AO$205),+Details!AO$199/AO$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AP$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AP$199/AP$139,+Details!AP$199/AP$205),+Details!AP$199/AP$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AQ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AQ$199/AQ$139,+Details!AQ$199/AQ$205),+Details!AQ$199/AQ$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AR$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AR$199/AR$139,+Details!AR$199/AR$205),+Details!AR$199/AR$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AS$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AS$199/AS$139,+Details!AS$199/AS$205),+Details!AS$199/AS$205)","v":0}]
[null,null,null,null,{"$f":"IF(Filing_Status=\"m\",+F142,+F208)","v":0.37},{"$f":"IF(Filing_Status=\"m\",IF(OR(F$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!F$200/F$139,+Details!F$200/F$205),+Details!F$200/F$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(G$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!G$200/G$139,+Details!G$200/G$205),+Details!G$200/G$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(H$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!H$200/H$139,+Details!H$200/H$205),+Details!H$200/H$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(I$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!I$200/I$139,+Details!I$200/I$205),+Details!I$200/I$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(J$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!J$200/J$139,+Details!J$200/J$205),+Details!J$200/J$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(K$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!K$200/K$139,+Details!K$200/K$205),+Details!K$200/K$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(L$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!L$200/L$139,+Details!L$200/L$205),+Details!L$200/L$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(M$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!M$200/M$139,+Details!M$200/M$205),+Details!M$200/M$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(N$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!N$200/N$139,+Details!N$200/N$205),+Details!N$200/N$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(O$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!O$200/O$139,+Details!O$200/O$205),+Details!O$200/O$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(P$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!P$200/P$139,+Details!P$200/P$205),+Details!P$200/P$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Q$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!Q$200/Q$139,+Details!Q$200/Q$205),+Details!Q$200/Q$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(R$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!R$200/R$139,+Details!R$200/R$205),+Details!R$200/R$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(S$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!S$200/S$139,+Details!S$200/S$205),+Details!S$200/S$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(T$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!T$200/T$139,+Details!T$200/T$205),+Details!T$200/T$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(U$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!U$200/U$139,+Details!U$200/U$205),+Details!U$200/U$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(V$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!V$200/V$139,+Details!V$200/V$205),+Details!V$200/V$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(W$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!W$200/W$139,+Details!W$200/W$205),+Details!W$200/W$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(X$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!X$200/X$139,+Details!X$200/X$205),+Details!X$200/X$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Y$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!Y$200/Y$139,+Details!Y$200/Y$205),+Details!Y$200/Y$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Z$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!Z$200/Z$139,+Details!Z$200/Z$205),+Details!Z$200/Z$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AA$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AA$200/AA$139,+Details!AA$200/AA$205),+Details!AA$200/AA$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AB$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AB$200/AB$139,+Details!AB$200/AB$205),+Details!AB$200/AB$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AC$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AC$200/AC$139,+Details!AC$200/AC$205),+Details!AC$200/AC$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AD$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AD$200/AD$139,+Details!AD$200/AD$205),+Details!AD$200/AD$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AE$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AE$200/AE$139,+Details!AE$200/AE$205),+Details!AE$200/AE$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AF$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AF$200/AF$139,+Details!AF$200/AF$205),+Details!AF$200/AF$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AG$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AG$200/AG$139,+Details!AG$200/AG$205),+Details!AG$200/AG$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AH$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AH$200/AH$139,+Details!AH$200/AH$205),+Details!AH$200/AH$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AI$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AI$200/AI$139,+Details!AI$200/AI$205),+Details!AI$200/AI$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AJ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AJ$200/AJ$139,+Details!AJ$200/AJ$205),+Details!AJ$200/AJ$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AK$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AK$200/AK$139,+Details!AK$200/AK$205),+Details!AK$200/AK$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AL$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AL$200/AL$139,+Details!AL$200/AL$205),+Details!AL$200/AL$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AM$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AM$200/AM$139,+Details!AM$200/AM$205),+Details!AM$200/AM$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AN$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AN$200/AN$139,+Details!AN$200/AN$205),+Details!AN$200/AN$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AO$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AO$200/AO$139,+Details!AO$200/AO$205),+Details!AO$200/AO$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AP$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AP$200/AP$139,+Details!AP$200/AP$205),+Details!AP$200/AP$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AQ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AQ$200/AQ$139,+Details!AQ$200/AQ$205),+Details!AQ$200/AQ$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AR$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AR$200/AR$139,+Details!AR$200/AR$205),+Details!AR$200/AR$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AS$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Details!AS$200/AS$139,+Details!AS$200/AS$205),+Details!AS$200/AS$205)","v":0}]
[]
[null,"Base portfolio - taxes incurred by bracket",null,null,{"$f":"+E292","v":0.1},{"$f":"IF(Filing_Status=\"m\",IF(OR(F$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!F$194/F$114,+Base!F$194/F$180),+Base!F$194/F$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(G$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!G$194/G$114,+Base!G$194/G$180),+Base!G$194/G$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(H$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!H$194/H$114,+Base!H$194/H$180),+Base!H$194/H$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(I$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!I$194/I$114,+Base!I$194/I$180),+Base!I$194/I$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(J$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!J$194/J$114,+Base!J$194/J$180),+Base!J$194/J$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(K$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!K$194/K$114,+Base!K$194/K$180),+Base!K$194/K$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(L$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!L$194/L$114,+Base!L$194/L$180),+Base!L$194/L$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(M$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!M$194/M$114,+Base!M$194/M$180),+Base!M$194/M$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(N$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!N$194/N$114,+Base!N$194/N$180),+Base!N$194/N$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(O$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!O$194/O$114,+Base!O$194/O$180),+Base!O$194/O$180)","v":0.14285714285714285},{"$f":"IF(Filing_Status=\"m\",IF(OR(P$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!P$194/P$114,+Base!P$194/P$180),+Base!P$194/P$180)","v":0.10714285714285714},{"$f":"IF(Filing_Status=\"m\",IF(OR(Q$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!Q$194/Q$114,+Base!Q$194/Q$180),+Base!Q$194/Q$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(R$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!R$194/R$114,+Base!R$194/R$180),+Base!R$194/R$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(S$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!S$194/S$114,+Base!S$194/S$180),+Base!S$194/S$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(T$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!T$194/T$114,+Base!T$194/T$180),+Base!T$194/T$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(U$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!U$194/U$114,+Base!U$194/U$180),+Base!U$194/U$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(V$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!V$194/V$114,+Base!V$194/V$180),+Base!V$194/V$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(W$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!W$194/W$114,+Base!W$194/W$180),+Base!W$194/W$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(X$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!X$194/X$114,+Base!X$194/X$180),+Base!X$194/X$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(Y$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!Y$194/Y$114,+Base!Y$194/Y$180),+Base!Y$194/Y$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(Z$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!Z$194/Z$114,+Base!Z$194/Z$180),+Base!Z$194/Z$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(AA$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AA$194/AA$114,+Base!AA$194/AA$180),+Base!AA$194/AA$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(AB$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AB$194/AB$114,+Base!AB$194/AB$180),+Base!AB$194/AB$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(AC$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AC$194/AC$114,+Base!AC$194/AC$180),+Base!AC$194/AC$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(AD$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AD$194/AD$114,+Base!AD$194/AD$180),+Base!AD$194/AD$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(AE$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AE$194/AE$114,+Base!AE$194/AE$180),+Base!AE$194/AE$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(AF$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AF$194/AF$114,+Base!AF$194/AF$180),+Base!AF$194/AF$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(AG$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AG$194/AG$114,+Base!AG$194/AG$180),+Base!AG$194/AG$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(AH$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AH$194/AH$114,+Base!AH$194/AH$180),+Base!AH$194/AH$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(AI$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AI$194/AI$114,+Base!AI$194/AI$180),+Base!AI$194/AI$180)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(AJ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AJ$194/AJ$114,+Base!AJ$194/AJ$180),+Base!AJ$194/AJ$180)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AK$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AK$194/AK$114,+Base!AK$194/AK$180),+Base!AK$194/AK$180)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AL$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AL$194/AL$114,+Base!AL$194/AL$180),+Base!AL$194/AL$180)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AM$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AM$194/AM$114,+Base!AM$194/AM$180),+Base!AM$194/AM$180)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AN$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AN$194/AN$114,+Base!AN$194/AN$180),+Base!AN$194/AN$180)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AO$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AO$194/AO$114,+Base!AO$194/AO$180),+Base!AO$194/AO$180)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AP$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AP$194/AP$114,+Base!AP$194/AP$180),+Base!AP$194/AP$180)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AQ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AQ$194/AQ$114,+Base!AQ$194/AQ$180),+Base!AQ$194/AQ$180)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AR$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AR$194/AR$114,+Base!AR$194/AR$180),+Base!AR$194/AR$180)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AS$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AS$194/AS$114,+Base!AS$194/AS$180),+Base!AS$194/AS$180)","v":0}]
[null,null,null,null,0.12,{"$f":"IF(Filing_Status=\"m\",IF(OR(F$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!F$195/F$119,+Base!F$195/F$185),+Base!F$195/F$185)","v":0.17647058823529413},{"$f":"IF(Filing_Status=\"m\",IF(OR(G$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!G$195/G$119,+Base!G$195/G$185),+Base!G$195/G$185)","v":0.37931034482758619},{"$f":"IF(Filing_Status=\"m\",IF(OR(H$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!H$195/H$119,+Base!H$195/H$185),+Base!H$195/H$185)","v":0.16853932584269662},{"$f":"IF(Filing_Status=\"m\",IF(OR(I$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!I$195/I$119,+Base!I$195/I$185),+Base!I$195/I$185)","v":0.16666666666666666},{"$f":"IF(Filing_Status=\"m\",IF(OR(J$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!J$195/J$119,+Base!J$195/J$185),+Base!J$195/J$185)","v":0.16304347826086957},{"$f":"IF(Filing_Status=\"m\",IF(OR(K$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!K$195/K$119,+Base!K$195/K$185),+Base!K$195/K$185)","v":0.40425531914893614},{"$f":"IF(Filing_Status=\"m\",IF(OR(L$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!L$195/L$119,+Base!L$195/L$185),+Base!L$195/L$185)","v":0.39583333333333331},{"$f":"IF(Filing_Status=\"m\",IF(OR(M$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!M$195/M$119,+Base!M$195/M$185),+Base!M$195/M$185)","v":0.37755102040816324},{"$f":"IF(Filing_Status=\"m\",IF(OR(N$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!N$195/N$119,+Base!N$195/N$185),+Base!N$195/N$185)","v":0.04},{"$f":"IF(Filing_Status=\"m\",IF(OR(O$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!O$195/O$119,+Base!O$195/O$185),+Base!O$195/O$185)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(P$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!P$195/P$119,+Base!P$195/P$185),+Base!P$195/P$185)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Q$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!Q$195/Q$119,+Base!Q$195/Q$185),+Base!Q$195/Q$185)","v":1.8867924528301886E-2},{"$f":"IF(Filing_Status=\"m\",IF(OR(R$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!R$195/R$119,+Base!R$195/R$185),+Base!R$195/R$185)","v":0.23148148148148148},{"$f":"IF(Filing_Status=\"m\",IF(OR(S$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!S$195/S$119,+Base!S$195/S$185),+Base!S$195/S$185)","v":0.16363636363636364},{"$f":"IF(Filing_Status=\"m\",IF(OR(T$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!T$195/T$119,+Base!T$195/T$185),+Base!T$195/T$185)","v":3.5714285714285712E-2},{"$f":"IF(Filing_Status=\"m\",IF(OR(U$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!U$195/U$119,+Base!U$195/U$185),+Base!U$195/U$185)","v":0.16521739130434782},{"$f":"IF(Filing_Status=\"m\",IF(OR(V$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!V$195/V$119,+Base!V$195/V$185),+Base!V$195/V$185)","v":0.30769230769230771},{"$f":"IF(Filing_Status=\"m\",IF(OR(W$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!W$195/W$119,+Base!W$195/W$185),+Base!W$195/W$185)","v":0.52100840336134457},{"$f":"IF(Filing_Status=\"m\",IF(OR(X$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!X$195/X$119,+Base!X$195/X$185),+Base!X$195/X$185)","v":0.54098360655737709},{"$f":"IF(Filing_Status=\"m\",IF(OR(Y$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!Y$195/Y$119,+Base!Y$195/Y$185),+Base!Y$195/Y$185)","v":0.54032258064516125},{"$f":"IF(Filing_Status=\"m\",IF(OR(Z$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!Z$195/Z$119,+Base!Z$195/Z$185),+Base!Z$195/Z$185)","v":0.5714285714285714},{"$f":"IF(Filing_Status=\"m\",IF(OR(AA$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AA$195/AA$119,+Base!AA$195/AA$185),+Base!AA$195/AA$185)","v":0.58139534883720934},{"$f":"IF(Filing_Status=\"m\",IF(OR(AB$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AB$195/AB$119,+Base!AB$195/AB$185),+Base!AB$195/AB$185)","v":0.51515151515151514},{"$f":"IF(Filing_Status=\"m\",IF(OR(AC$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AC$195/AC$119,+Base!AC$195/AC$185),+Base!AC$195/AC$185)","v":0.53731343283582089},{"$f":"IF(Filing_Status=\"m\",IF(OR(AD$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AD$195/AD$119,+Base!AD$195/AD$185),+Base!AD$195/AD$185)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(AE$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AE$195/AE$119,+Base!AE$195/AE$185),+Base!AE$195/AE$185)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(AF$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AF$195/AF$119,+Base!AF$195/AF$185),+Base!AF$195/AF$185)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(AG$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AG$195/AG$119,+Base!AG$195/AG$185),+Base!AG$195/AG$185)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(AH$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AH$195/AH$119,+Base!AH$195/AH$185),+Base!AH$195/AH$185)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(AI$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AI$195/AI$119,+Base!AI$195/AI$185),+Base!AI$195/AI$185)","v":1},{"$f":"IF(Filing_Status=\"m\",IF(OR(AJ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AJ$195/AJ$119,+Base!AJ$195/AJ$185),+Base!AJ$195/AJ$185)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AK$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AK$195/AK$119,+Base!AK$195/AK$185),+Base!AK$195/AK$185)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AL$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AL$195/AL$119,+Base!AL$195/AL$185),+Base!AL$195/AL$185)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AM$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AM$195/AM$119,+Base!AM$195/AM$185),+Base!AM$195/AM$185)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AN$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AN$195/AN$119,+Base!AN$195/AN$185),+Base!AN$195/AN$185)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AO$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AO$195/AO$119,+Base!AO$195/AO$185),+Base!AO$195/AO$185)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AP$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AP$195/AP$119,+Base!AP$195/AP$185),+Base!AP$195/AP$185)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AQ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AQ$195/AQ$119,+Base!AQ$195/AQ$185),+Base!AQ$195/AQ$185)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AR$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AR$195/AR$119,+Base!AR$195/AR$185),+Base!AR$195/AR$185)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AS$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AS$195/AS$119,+Base!AS$195/AS$185),+Base!AS$195/AS$185)","v":0}]
[null,null,null,null,0.22,{"$f":"IF(Filing_Status=\"m\",IF(OR(F$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!F$196/F$124,+Base!F$196/F$190),+Base!F$196/F$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(G$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!G$196/G$124,+Base!G$196/G$190),+Base!G$196/G$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(H$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!H$196/H$124,+Base!H$196/H$190),+Base!H$196/H$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(I$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!I$196/I$124,+Base!I$196/I$190),+Base!I$196/I$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(J$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!J$196/J$124,+Base!J$196/J$190),+Base!J$196/J$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(K$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!K$196/K$124,+Base!K$196/K$190),+Base!K$196/K$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(L$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!L$196/L$124,+Base!L$196/L$190),+Base!L$196/L$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(M$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!M$196/M$124,+Base!M$196/M$190),+Base!M$196/M$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(N$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!N$196/N$124,+Base!N$196/N$190),+Base!N$196/N$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(O$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!O$196/O$124,+Base!O$196/O$190),+Base!O$196/O$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(P$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!P$196/P$124,+Base!P$196/P$190),+Base!P$196/P$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Q$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!Q$196/Q$124,+Base!Q$196/Q$190),+Base!Q$196/Q$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(R$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!R$196/R$124,+Base!R$196/R$190),+Base!R$196/R$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(S$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!S$196/S$124,+Base!S$196/S$190),+Base!S$196/S$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(T$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!T$196/T$124,+Base!T$196/T$190),+Base!T$196/T$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(U$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!U$196/U$124,+Base!U$196/U$190),+Base!U$196/U$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(V$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!V$196/V$124,+Base!V$196/V$190),+Base!V$196/V$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(W$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!W$196/W$124,+Base!W$196/W$190),+Base!W$196/W$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(X$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!X$196/X$124,+Base!X$196/X$190),+Base!X$196/X$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Y$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!Y$196/Y$124,+Base!Y$196/Y$190),+Base!Y$196/Y$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Z$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!Z$196/Z$124,+Base!Z$196/Z$190),+Base!Z$196/Z$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AA$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AA$196/AA$124,+Base!AA$196/AA$190),+Base!AA$196/AA$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AB$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AB$196/AB$124,+Base!AB$196/AB$190),+Base!AB$196/AB$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AC$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AC$196/AC$124,+Base!AC$196/AC$190),+Base!AC$196/AC$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AD$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AD$196/AD$124,+Base!AD$196/AD$190),+Base!AD$196/AD$190)","v":0.31746031746031744},{"$f":"IF(Filing_Status=\"m\",IF(OR(AE$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AE$196/AE$124,+Base!AE$196/AE$190),+Base!AE$196/AE$190)","v":0.33678756476683935},{"$f":"IF(Filing_Status=\"m\",IF(OR(AF$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AF$196/AF$124,+Base!AF$196/AF$190),+Base!AF$196/AF$190)","v":0.35532994923857869},{"$f":"IF(Filing_Status=\"m\",IF(OR(AG$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AG$196/AG$124,+Base!AG$196/AG$190),+Base!AG$196/AG$190)","v":0.37313432835820898},{"$f":"IF(Filing_Status=\"m\",IF(OR(AH$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AH$196/AH$124,+Base!AH$196/AH$190),+Base!AH$196/AH$190)","v":0.37073170731707317},{"$f":"IF(Filing_Status=\"m\",IF(OR(AI$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AI$196/AI$124,+Base!AI$196/AI$190),+Base!AI$196/AI$190)","v":0.34928229665071769},{"$f":"IF(Filing_Status=\"m\",IF(OR(AJ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AJ$196/AJ$124,+Base!AJ$196/AJ$190),+Base!AJ$196/AJ$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AK$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AK$196/AK$124,+Base!AK$196/AK$190),+Base!AK$196/AK$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AL$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AL$196/AL$124,+Base!AL$196/AL$190),+Base!AL$196/AL$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AM$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AM$196/AM$124,+Base!AM$196/AM$190),+Base!AM$196/AM$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AN$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AN$196/AN$124,+Base!AN$196/AN$190),+Base!AN$196/AN$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AO$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AO$196/AO$124,+Base!AO$196/AO$190),+Base!AO$196/AO$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AP$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AP$196/AP$124,+Base!AP$196/AP$190),+Base!AP$196/AP$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AQ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AQ$196/AQ$124,+Base!AQ$196/AQ$190),+Base!AQ$196/AQ$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AR$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AR$196/AR$124,+Base!AR$196/AR$190),+Base!AR$196/AR$190)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AS$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AS$196/AS$124,+Base!AS$196/AS$190),+Base!AS$196/AS$190)","v":0}]
[null,null,null,null,0.24,{"$f":"IF(Filing_Status=\"m\",IF(OR(F$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!F$197/F$129,+Base!F$197/F$195),+Base!F$197/F$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(G$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!G$197/G$129,+Base!G$197/G$195),+Base!G$197/G$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(H$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!H$197/H$129,+Base!H$197/H$195),+Base!H$197/H$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(I$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!I$197/I$129,+Base!I$197/I$195),+Base!I$197/I$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(J$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!J$197/J$129,+Base!J$197/J$195),+Base!J$197/J$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(K$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!K$197/K$129,+Base!K$197/K$195),+Base!K$197/K$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(L$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!L$197/L$129,+Base!L$197/L$195),+Base!L$197/L$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(M$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!M$197/M$129,+Base!M$197/M$195),+Base!M$197/M$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(N$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!N$197/N$129,+Base!N$197/N$195),+Base!N$197/N$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(O$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!O$197/O$129,+Base!O$197/O$195),+Base!O$197/O$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(P$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!P$197/P$129,+Base!P$197/P$195),+Base!P$197/P$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Q$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!Q$197/Q$129,+Base!Q$197/Q$195),+Base!Q$197/Q$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(R$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!R$197/R$129,+Base!R$197/R$195),+Base!R$197/R$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(S$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!S$197/S$129,+Base!S$197/S$195),+Base!S$197/S$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(T$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!T$197/T$129,+Base!T$197/T$195),+Base!T$197/T$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(U$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!U$197/U$129,+Base!U$197/U$195),+Base!U$197/U$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(V$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!V$197/V$129,+Base!V$197/V$195),+Base!V$197/V$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(W$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!W$197/W$129,+Base!W$197/W$195),+Base!W$197/W$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(X$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!X$197/X$129,+Base!X$197/X$195),+Base!X$197/X$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Y$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!Y$197/Y$129,+Base!Y$197/Y$195),+Base!Y$197/Y$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Z$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!Z$197/Z$129,+Base!Z$197/Z$195),+Base!Z$197/Z$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AA$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AA$197/AA$129,+Base!AA$197/AA$195),+Base!AA$197/AA$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AB$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AB$197/AB$129,+Base!AB$197/AB$195),+Base!AB$197/AB$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AC$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AC$197/AC$129,+Base!AC$197/AC$195),+Base!AC$197/AC$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AD$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AD$197/AD$129,+Base!AD$197/AD$195),+Base!AD$197/AD$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AE$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AE$197/AE$129,+Base!AE$197/AE$195),+Base!AE$197/AE$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AF$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AF$197/AF$129,+Base!AF$197/AF$195),+Base!AF$197/AF$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AG$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AG$197/AG$129,+Base!AG$197/AG$195),+Base!AG$197/AG$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AH$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AH$197/AH$129,+Base!AH$197/AH$195),+Base!AH$197/AH$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AI$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AI$197/AI$129,+Base!AI$197/AI$195),+Base!AI$197/AI$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AJ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AJ$197/AJ$129,+Base!AJ$197/AJ$195),+Base!AJ$197/AJ$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AK$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AK$197/AK$129,+Base!AK$197/AK$195),+Base!AK$197/AK$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AL$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AL$197/AL$129,+Base!AL$197/AL$195),+Base!AL$197/AL$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AM$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AM$197/AM$129,+Base!AM$197/AM$195),+Base!AM$197/AM$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AN$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AN$197/AN$129,+Base!AN$197/AN$195),+Base!AN$197/AN$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AO$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AO$197/AO$129,+Base!AO$197/AO$195),+Base!AO$197/AO$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AP$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AP$197/AP$129,+Base!AP$197/AP$195),+Base!AP$197/AP$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AQ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AQ$197/AQ$129,+Base!AQ$197/AQ$195),+Base!AQ$197/AQ$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AR$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AR$197/AR$129,+Base!AR$197/AR$195),+Base!AR$197/AR$195)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AS$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AS$197/AS$129,+Base!AS$197/AS$195),+Base!AS$197/AS$195)","v":0}]
[null,null,null,null,0.32,{"$f":"IF(Filing_Status=\"m\",IF(OR(F$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!F$198/F$134,+Base!F$198/F$200),+Base!F$198/F$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(G$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!G$198/G$134,+Base!G$198/G$200),+Base!G$198/G$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(H$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!H$198/H$134,+Base!H$198/H$200),+Base!H$198/H$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(I$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!I$198/I$134,+Base!I$198/I$200),+Base!I$198/I$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(J$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!J$198/J$134,+Base!J$198/J$200),+Base!J$198/J$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(K$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!K$198/K$134,+Base!K$198/K$200),+Base!K$198/K$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(L$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!L$198/L$134,+Base!L$198/L$200),+Base!L$198/L$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(M$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!M$198/M$134,+Base!M$198/M$200),+Base!M$198/M$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(N$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!N$198/N$134,+Base!N$198/N$200),+Base!N$198/N$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(O$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!O$198/O$134,+Base!O$198/O$200),+Base!O$198/O$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(P$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!P$198/P$134,+Base!P$198/P$200),+Base!P$198/P$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Q$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!Q$198/Q$134,+Base!Q$198/Q$200),+Base!Q$198/Q$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(R$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!R$198/R$134,+Base!R$198/R$200),+Base!R$198/R$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(S$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!S$198/S$134,+Base!S$198/S$200),+Base!S$198/S$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(T$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!T$198/T$134,+Base!T$198/T$200),+Base!T$198/T$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(U$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!U$198/U$134,+Base!U$198/U$200),+Base!U$198/U$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(V$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!V$198/V$134,+Base!V$198/V$200),+Base!V$198/V$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(W$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!W$198/W$134,+Base!W$198/W$200),+Base!W$198/W$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(X$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!X$198/X$134,+Base!X$198/X$200),+Base!X$198/X$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Y$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!Y$198/Y$134,+Base!Y$198/Y$200),+Base!Y$198/Y$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Z$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!Z$198/Z$134,+Base!Z$198/Z$200),+Base!Z$198/Z$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AA$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AA$198/AA$134,+Base!AA$198/AA$200),+Base!AA$198/AA$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AB$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AB$198/AB$134,+Base!AB$198/AB$200),+Base!AB$198/AB$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AC$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AC$198/AC$134,+Base!AC$198/AC$200),+Base!AC$198/AC$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AD$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AD$198/AD$134,+Base!AD$198/AD$200),+Base!AD$198/AD$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AE$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AE$198/AE$134,+Base!AE$198/AE$200),+Base!AE$198/AE$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AF$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AF$198/AF$134,+Base!AF$198/AF$200),+Base!AF$198/AF$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AG$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AG$198/AG$134,+Base!AG$198/AG$200),+Base!AG$198/AG$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AH$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AH$198/AH$134,+Base!AH$198/AH$200),+Base!AH$198/AH$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AI$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AI$198/AI$134,+Base!AI$198/AI$200),+Base!AI$198/AI$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AJ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AJ$198/AJ$134,+Base!AJ$198/AJ$200),+Base!AJ$198/AJ$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AK$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AK$198/AK$134,+Base!AK$198/AK$200),+Base!AK$198/AK$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AL$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AL$198/AL$134,+Base!AL$198/AL$200),+Base!AL$198/AL$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AM$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AM$198/AM$134,+Base!AM$198/AM$200),+Base!AM$198/AM$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AN$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AN$198/AN$134,+Base!AN$198/AN$200),+Base!AN$198/AN$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AO$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AO$198/AO$134,+Base!AO$198/AO$200),+Base!AO$198/AO$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AP$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AP$198/AP$134,+Base!AP$198/AP$200),+Base!AP$198/AP$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AQ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AQ$198/AQ$134,+Base!AQ$198/AQ$200),+Base!AQ$198/AQ$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AR$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AR$198/AR$134,+Base!AR$198/AR$200),+Base!AR$198/AR$200)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AS$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AS$198/AS$134,+Base!AS$198/AS$200),+Base!AS$198/AS$200)","v":0}]
[null,null,null,null,0.35,{"$f":"IF(Filing_Status=\"m\",IF(OR(F$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!F$199/F$139,+Base!F$199/F$205),+Base!F$199/F$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(G$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!G$199/G$139,+Base!G$199/G$205),+Base!G$199/G$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(H$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!H$199/H$139,+Base!H$199/H$205),+Base!H$199/H$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(I$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!I$199/I$139,+Base!I$199/I$205),+Base!I$199/I$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(J$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!J$199/J$139,+Base!J$199/J$205),+Base!J$199/J$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(K$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!K$199/K$139,+Base!K$199/K$205),+Base!K$199/K$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(L$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!L$199/L$139,+Base!L$199/L$205),+Base!L$199/L$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(M$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!M$199/M$139,+Base!M$199/M$205),+Base!M$199/M$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(N$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!N$199/N$139,+Base!N$199/N$205),+Base!N$199/N$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(O$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!O$199/O$139,+Base!O$199/O$205),+Base!O$199/O$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(P$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!P$199/P$139,+Base!P$199/P$205),+Base!P$199/P$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Q$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!Q$199/Q$139,+Base!Q$199/Q$205),+Base!Q$199/Q$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(R$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!R$199/R$139,+Base!R$199/R$205),+Base!R$199/R$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(S$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!S$199/S$139,+Base!S$199/S$205),+Base!S$199/S$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(T$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!T$199/T$139,+Base!T$199/T$205),+Base!T$199/T$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(U$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!U$199/U$139,+Base!U$199/U$205),+Base!U$199/U$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(V$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!V$199/V$139,+Base!V$199/V$205),+Base!V$199/V$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(W$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!W$199/W$139,+Base!W$199/W$205),+Base!W$199/W$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(X$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!X$199/X$139,+Base!X$199/X$205),+Base!X$199/X$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Y$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!Y$199/Y$139,+Base!Y$199/Y$205),+Base!Y$199/Y$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Z$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!Z$199/Z$139,+Base!Z$199/Z$205),+Base!Z$199/Z$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AA$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AA$199/AA$139,+Base!AA$199/AA$205),+Base!AA$199/AA$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AB$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AB$199/AB$139,+Base!AB$199/AB$205),+Base!AB$199/AB$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AC$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AC$199/AC$139,+Base!AC$199/AC$205),+Base!AC$199/AC$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AD$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AD$199/AD$139,+Base!AD$199/AD$205),+Base!AD$199/AD$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AE$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AE$199/AE$139,+Base!AE$199/AE$205),+Base!AE$199/AE$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AF$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AF$199/AF$139,+Base!AF$199/AF$205),+Base!AF$199/AF$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AG$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AG$199/AG$139,+Base!AG$199/AG$205),+Base!AG$199/AG$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AH$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AH$199/AH$139,+Base!AH$199/AH$205),+Base!AH$199/AH$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AI$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AI$199/AI$139,+Base!AI$199/AI$205),+Base!AI$199/AI$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AJ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AJ$199/AJ$139,+Base!AJ$199/AJ$205),+Base!AJ$199/AJ$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AK$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AK$199/AK$139,+Base!AK$199/AK$205),+Base!AK$199/AK$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AL$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AL$199/AL$139,+Base!AL$199/AL$205),+Base!AL$199/AL$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AM$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AM$199/AM$139,+Base!AM$199/AM$205),+Base!AM$199/AM$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AN$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AN$199/AN$139,+Base!AN$199/AN$205),+Base!AN$199/AN$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AO$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AO$199/AO$139,+Base!AO$199/AO$205),+Base!AO$199/AO$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AP$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AP$199/AP$139,+Base!AP$199/AP$205),+Base!AP$199/AP$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AQ$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AQ$199/AQ$139,+Base!AQ$199/AQ$205),+Base!AQ$199/AQ$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AR$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AR$199/AR$139,+Base!AR$199/AR$205),+Base!AR$199/AR$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AS$1<Single_Rate_Start,Single_Rate_Start=\"\"),+Base!AS$199/AS$139,+Base!AS$199/AS$205),+Base!AS$199/AS$205)","v":0}]
[null,null,null,null,0.37,{"$f":"IF(Filing_Status=\"m\",IF(OR(F$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!F$200/F$139,+Base!F$200/F$205),+Base!F$200/F$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(G$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!G$200/G$139,+Base!G$200/G$205),+Base!G$200/G$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(H$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!H$200/H$139,+Base!H$200/H$205),+Base!H$200/H$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(I$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!I$200/I$139,+Base!I$200/I$205),+Base!I$200/I$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(J$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!J$200/J$139,+Base!J$200/J$205),+Base!J$200/J$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(K$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!K$200/K$139,+Base!K$200/K$205),+Base!K$200/K$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(L$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!L$200/L$139,+Base!L$200/L$205),+Base!L$200/L$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(M$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!M$200/M$139,+Base!M$200/M$205),+Base!M$200/M$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(N$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!N$200/N$139,+Base!N$200/N$205),+Base!N$200/N$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(O$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!O$200/O$139,+Base!O$200/O$205),+Base!O$200/O$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(P$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!P$200/P$139,+Base!P$200/P$205),+Base!P$200/P$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Q$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!Q$200/Q$139,+Base!Q$200/Q$205),+Base!Q$200/Q$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(R$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!R$200/R$139,+Base!R$200/R$205),+Base!R$200/R$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(S$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!S$200/S$139,+Base!S$200/S$205),+Base!S$200/S$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(T$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!T$200/T$139,+Base!T$200/T$205),+Base!T$200/T$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(U$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!U$200/U$139,+Base!U$200/U$205),+Base!U$200/U$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(V$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!V$200/V$139,+Base!V$200/V$205),+Base!V$200/V$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(W$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!W$200/W$139,+Base!W$200/W$205),+Base!W$200/W$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(X$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!X$200/X$139,+Base!X$200/X$205),+Base!X$200/X$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Y$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!Y$200/Y$139,+Base!Y$200/Y$205),+Base!Y$200/Y$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(Z$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!Z$200/Z$139,+Base!Z$200/Z$205),+Base!Z$200/Z$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AA$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!AA$200/AA$139,+Base!AA$200/AA$205),+Base!AA$200/AA$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AB$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!AB$200/AB$139,+Base!AB$200/AB$205),+Base!AB$200/AB$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AC$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!AC$200/AC$139,+Base!AC$200/AC$205),+Base!AC$200/AC$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AD$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!AD$200/AD$139,+Base!AD$200/AD$205),+Base!AD$200/AD$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AE$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!AE$200/AE$139,+Base!AE$200/AE$205),+Base!AE$200/AE$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AF$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!AF$200/AF$139,+Base!AF$200/AF$205),+Base!AF$200/AF$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AG$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!AG$200/AG$139,+Base!AG$200/AG$205),+Base!AG$200/AG$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AH$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!AH$200/AH$139,+Base!AH$200/AH$205),+Base!AH$200/AH$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AI$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!AI$200/AI$139,+Base!AI$200/AI$205),+Base!AI$200/AI$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AJ$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!AJ$200/AJ$139,+Base!AJ$200/AJ$205),+Base!AJ$200/AJ$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AK$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!AK$200/AK$139,+Base!AK$200/AK$205),+Base!AK$200/AK$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AL$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!AL$200/AL$139,+Base!AL$200/AL$205),+Base!AL$200/AL$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AM$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!AM$200/AM$139,+Base!AM$200/AM$205),+Base!AM$200/AM$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AN$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!AN$200/AN$139,+Base!AN$200/AN$205),+Base!AN$200/AN$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AO$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!AO$200/AO$139,+Base!AO$200/AO$205),+Base!AO$200/AO$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AP$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!AP$200/AP$139,+Base!AP$200/AP$205),+Base!AP$200/AP$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AQ$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!AQ$200/AQ$139,+Base!AQ$200/AQ$205),+Base!AQ$200/AQ$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AR$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!AR$200/AR$139,+Base!AR$200/AR$205),+Base!AR$200/AR$205)","v":0},{"$f":"IF(Filing_Status=\"m\",IF(OR(AS$1<Single_Rate_Start,Single_Rate_Start=\"\"),Base!AS$200/AS$139,+Base!AS$200/AS$205),+Base!AS$200/AS$205)","v":0}]
[]
[]
["Other Data Tables",null,null,null,null,"Updated Life Expectancy and Distribution Period Tables, Nov, 2020"]
[null,"Factors used to determine the Minimum Required Distributions from IRAs.",null,null,null,"Fidelity Joint Life Table II"]
[null,"Table I: Single life expectancy for use by beneficiaries.",null,null,null,"Publication 590-B - Tables I, II and III - Appendix B"]
[null,null,null,null,"updated 2022 using IRS schedules dated Nov 12, 2020 "]
[null,null,{"$f":"IF(RMD_Table=\"d\",\"using uniform-life Table III\",\"using over-ride Table II\")","v":"using uniform-life Table III"},{"$f":"IF(RMD_Table=\"d\",\" \",\"read instructions\")","v":" "},null,null,null,{"$f":"IF(RMD_Table=\"o\",\"ALERT: Table II in use\",\".\")","v":"."},null,null,"Only one rate schedule as of 20.0"]
[null,"Life expectancy table to use: ","d",null,{"$f":"C317-E317&\" year difference\"","v":"12 year difference"},null,{"$f":"IF(RMD_Table=\"d\",\"You/Spouse\",\"Spouse\")","v":"You/Spouse"},null,null,"Inherited IRA 10-Year Distributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Source",null,null,null,"SS Actuarial Life Table - 2017 projected for 2024"]
[null,null,"Default Table III",null,"Override Table II",null,"IRA Owner","Distribution Period",null,"Inherit 1","Rates From","Divisor","Tax Factors Escalation Rate Analysis",null,null,null,null,null,null,null,"CPI-W",null,null,null,null,"Annual Avr","Calc via",null,null,"Life Expectancy"]
[null,"Read Instructions Here","Owner Age","Dis Period","Spouse Age","Jnt Life Exp","Age",{"$f":"IF(RMD_Table=\"d\",\"Table III\",\"Table II\")","v":"Table III"},"Table I",{"$f":"Inheritor & \" - \" & Inherit_Age","v":"y - 77"},"Setup Input","Factor","Year","Personal Exemptions",null,"Standard Deduction",null,"Married 10/12% Bracket",null,"          Social Security COLA",null,null,null,null,"CPI-U","Infl Rate","CPI-U",null,null,"Male","Female"]
[null,"Alert! If you have a spouse more than",30,"-",18,null,{"$f":"IF(RMD_Table=\"d\",C317,E317)","v":30},{"$f":"IF(RMD_Table=\"d\",D317,F317)","v":"-"},55.3,{"$f":"Inherit_Age","v":77},{"$f":"TenYear1","v":0.1},{"$f":"1/K317","v":10},1974,750,null,null,null,null,null,1974,null,10000,null,{"$f":"+T317","v":1974},49.3,0.1103,null,null,0,76.37,81.14,null,null,null,null,0,6.3639999999999999E-3,100000,76.040000000000006,5.3309999999999998E-3,100000,80.989999999999995]
[null,"10 years younger than you then the",{"$f":"+C317+1","v":31},"-",{"$f":"+E317+1","v":19},null,31,"-",54.4,{"$f":"+J317+1","v":78},{"$f":"TenYear2","v":0.11},{"$f":"1/K318","v":9.0909090909090917},1975,750,null,null,null,null,null,1975,8,{"$f":"+V317*(1+U318/100)","v":10800},null,{"$f":"+T318","v":1975},53.8,9.1999999999999998E-2,{"$f":"(Y318-Y317)/Y317","v":9.1277890466531439E-2},null,{"$f":"+AC317+1","v":1},75.83,80.55,null,null,null,null,1,4.3199999999999998E-4,99364,75.52,3.59E-4,99467,80.430000000000007]
[null,"example data in Override Table II must be",{"$f":"+C318+1","v":32},"-",{"$f":"+E318+1","v":20},null,32,"-",53.4,{"$f":"+J318+1","v":79},{"$f":"TenYear3","v":0.12},{"$f":"1/K319","v":8.3333333333333339},1976,750,null,null,null,null,null,1976,6.4,{"$f":"+V318*(1+U319/100)","v":11491.2},null,1976,56.9,5.7500000000000002E-2,{"$f":"(Y319-Y318)/Y318","v":5.7620817843866204E-2},null,{"$f":"+AC318+1","v":2},74.86,79.58,null,null,null,null,2,2.8400000000000002E-4,99321,74.55,2.4699999999999999E-4,99431,79.459999999999994]
[null,"be changed to match your two ages.",33,"-",21,null,33,"-",52.5,80,{"$f":"TenYear4","v":0.14000000000000001},7.1428571428571423,1977,750,null,null,null,null,null,1977,5.9,12169.1808,null,1977,60.6,6.5000000000000002E-2,6.5026362038664381E-2,null,3,73.88,78.59,null,null,null,null,3,2.34E-4,99292,73.58,1.6899999999999999E-4,99407,78.48]
[null,"See the Override Table II cell note.",34,"-",22,null,34,"-",51.5,81,{"$f":"TenYear5","v":0.17},5.8823529411764701,1978,750,null,null,null,null,null,1978,6.5,12960.177551999999,null,1978,65.2,7.6200000000000004E-2,7.5907590759075924E-2,null,4,72.900000000000006,77.61,null,null,null,null,4,1.7000000000000001E-4,99269,72.59,1.55E-4,99390,77.489999999999995]
[null,null,35,"-",23,null,35,"-",50.5,82,{"$f":"TenYear6","v":0.2},5,1979,1000,null,null,null,null,null,1979,9.9,14243.235129647999,null,1979,72.599999999999994,0.11220000000000001,0.11349693251533728,null,5,71.91,76.62,null,null,null,null,5,1.5699999999999999E-4,99252,71.599999999999994,1.35E-4,99375,76.5]
[null,"Alert: Life Expectancy factors must",36,"-",24,null,36,"-",49.6,83,{"$f":"TenYear7","v":0.25},4,1980,1000,null,null,null,null,null,1980,14.3,16280.017753187663,null,1980,82.4,0.1358,0.13498622589531697,null,6,70.92,75.63,null,null,null,null,6,1.47E-4,99237,70.62,1.2E-4,99361,75.510000000000005]
[null,"include spouse's final year",37,"-",25,null,37,"-",48.6,84,{"$f":"TenYear8","v":0.33},3.0303030303030303,1981,1000,null,null,null,null,null,1981,11.2,18103.379741544682,null,1981,90.9,0.10349999999999999,0.10315533980582524,null,7,69.930000000000007,74.63,null,null,null,null,7,1.36E-4,99222,69.63,1.0900000000000001E-4,99349,74.52]
[null,null,38,"-",26,null,38,"-",47.7,85,{"$f":"TenYear9","v":0.5},2,1982,1000,null,null,null,null,null,1982,7.4,19443.02984241899,null,1982,96.5,6.1600000000000002E-2,6.1606160616061542E-2,null,8,68.94,73.64,null,null,null,null,8,1.2E-4,99209,68.64,1E-4,99338,73.53]
[null,"Current settings:",39,"-",27,null,39,"-",46.7,86,{"$f":"TenYear10","v":1},1,1983,1000,null,null,null,null,null,1983,3.5,20123.535886903654,null,1983,99.6,3.2199999999999999E-2,3.2124352331606161E-2,null,9,67.95,72.650000000000006,null,null,null,null,9,1.01E-4,99197,67.64,9.3999999999999994E-5,99328,72.540000000000006]
[null,{"$f":"\"IRA 1 owner: \" & IRA1_Owner","v":"IRA 1 owner: y"},40,"-",28,null,40,"-",45.7,null,null,null,1984,1000,null,null,null,null,null,1984,3.5,20827.859642945281,null,1984,103.9,4.2999999999999997E-2,4.3172690763052322E-2,null,10,66.95,71.650000000000006,null,null,null,null,10,8.7999999999999998E-5,99187,66.650000000000006,9.2999999999999997E-5,99319,71.540000000000006]
[null,{"$f":"\"IRA 2 owner: \" & IRA2_Owner","v":"IRA 2 owner: s"},41,"-",29,null,41,"-",44.8,"Inherit 2",null,null,1985,1040,null,null,null,null,null,1985,3.1,21473.523291876583,null,1985,107.6,3.5499999999999997E-2,3.5611164581328091E-2,null,11,65.959999999999994,70.66,null,null,null,null,11,9.2999999999999997E-5,99178,65.66,9.7999999999999997E-5,99310,70.55]
[null,{"$f":"\"Inherited IRA 1 owner: \" & Inheritor","v":"Inherited IRA 1 owner: y"},42,"-",30,null,42,"-",43.8,{"$f":"Inheritor2  & \" - \" & Inherit_Age2","v":"s - 72"},null,null,1986,1080,null,null,null,null,null,1986,1.3,21752.679094670977,null,1986,109.6,1.9099999999999999E-2,1.858736059479554E-2,null,12,64.959999999999994,69.67,null,null,null,null,12,1.2999999999999999E-4,99169,64.66,1.13E-4,99300,69.56]
[null,{"$f":"\"Inherited IRA 2 owner: \" & Inheritor2","v":"Inherited IRA 2 owner: s"},43,"-",31,null,43,"-",42.9,{"$f":"Inherit_Age2+1","v":73},{"$f":"TenYear1","v":0.1},{"$f":"1/K330","v":10},1987,1900,null,null,null,null,null,1987,4.2,22666.291616647159,null,1987,113.6,3.6600000000000001E-2,3.6496350364963508E-2,null,13,63.97,68.67,null,null,null,null,13,2.0900000000000001E-4,99156,63.67,1.3999999999999999E-4,99289,68.56]
[null,null,44,"-",32,null,44,"-",41.9,{"$f":"+J330+1","v":74},{"$f":"TenYear2","v":0.11},{"$f":"1/K331","v":9.0909090909090917},1988,1950,{"$f":"(+N331-N330)/N330","v":2.6315789473684209E-2},null,null,null,null,1988,4,23572.943281313044,null,1988,118.3,4.0800000000000003E-2,4.1373239436619746E-2,null,14,62.99,67.680000000000007,null,null,null,null,14,3.2000000000000003E-4,99135,62.68,1.76E-4,99275,67.569999999999993]
[null,null,45,"-",33,null,45,"-",41,{"$f":"+J331+1","v":75},{"$f":"TenYear3","v":0.12},{"$f":"1/K332","v":8.3333333333333339},1989,2000,2.564102564102564E-2,null,null,null,null,1989,4.7,24680.871615534757,null,1989,124,4.8300000000000003E-2,4.8182586644125128E-2,null,15,62,66.69,null,null,null,null,15,4.4099999999999999E-4,99103,61.7,2.1599999999999999E-4,99258,66.58]
[null,null,46,"-",34,null,46,"-",40,76,{"$f":"TenYear4","v":0.14000000000000001},7.1428571428571423,1990,2050,2.5000000000000001E-2,null,null,null,null,1990,5.4,26013.638682773635,null,1990,130.69999999999999,5.3899999999999997E-2,5.4032258064516038E-2,null,16,61.03,65.709999999999994,null,null,null,null,16,5.6400000000000005E-4,99060,60.73,2.5900000000000001E-4,99236,65.599999999999994]
[null,null,47,"-",35,null,47,"-",39,77,{"$f":"TenYear5","v":0.17},5.8823529411764701,1991,2150,4.878048780487805E-2,null,null,null,null,1991,3.7,26976.143314036257,null,1991,136.19999999999999,4.2500000000000003E-2,4.2081101759755171E-2,null,17,60.06,64.72,null,null,null,null,17,7.0100000000000002E-4,99004,59.76,3.01E-4,99211,64.62]
[null,null,48,"-",36,null,48,"-",38.1,78,{"$f":"TenYear6","v":0.2},5,1992,2300,6.9767441860465115E-2,null,null,null,null,1992,3,27785.427613457345,null,1992,140.30000000000001,3.0299999999999997E-2,3.0102790014684456E-2,null,18,59.09,63.74,null,null,null,null,18,8.5099999999999998E-4,98934,58.81,3.4200000000000002E-4,99181,63.63]
[null,null,49,"-",37,null,49,"-",37.1,79,{"$f":"TenYear7","v":0.25},4,1993,2350,2.1739130434782608E-2,null,null,null,null,1993,2.6,28507.848731407237,30,1993,144.5,2.9600000000000001E-2,2.9935851746257933E-2,null,19,58.13,62.76,null,null,null,null,19,1.0070000000000001E-3,98850,57.86,3.8099999999999999E-4,99147,62.66]
[null,null,50,"-",38,null,50,"-",36.200000000000003,80,{"$f":"TenYear8","v":0.33},3.0303030303030303,1994,2450,4.2553191489361701E-2,null,null,null,null,1994,2.8,29306.06849588664,null,1994,148.19999999999999,2.6099999999999998E-2,2.5605536332179851E-2,null,20,57.18,61.78,null,null,null,null,20,1.173E-3,98751,56.91,4.2299999999999998E-4,99109,61.68]
[null,null,51,"-",39,null,51,"-",35.299999999999997,81,{"$f":"TenYear9","v":0.5},2,1995,2500,2.0408163265306121E-2,null,null,null,null,1995,2.6,30068.026276779692,null,1995,152.4,2.81E-2,2.8340080971660037E-2,null,21,56.24,60.8,null,null,null,null,21,1.3309999999999999E-3,98635,55.98,4.66E-4,99067,60.71]
[null,null,52,"-",40,null,52,"-",34.299999999999997,82,{"$f":"TenYear10","v":1},1,1996,2550,0.02,null,null,null,null,1996,2.9,30939.999038806302,null,1996,156.9,2.9300000000000003E-2,2.952755905511811E-2,null,22,55.31,59.82,null,null,null,null,22,1.4549999999999999E-3,98504,55.05,5.0500000000000002E-4,99021,59.73]
[null,null,53,"-",41,null,53,"-",33.4,null,null,null,1997,2650,3.9215686274509803E-2,null,null,null,null,1997,2.1,31589.739018621232,null,1997,160.5,2.3399999999999997E-2,2.2944550669216024E-2,null,23,54.38,58.85,null,null,null,null,23,1.531E-3,98360,54.13,5.3899999999999998E-4,98971,58.76]
[null,null,54,"-",42,null,54,"-",32.5,null,null,null,1998,2700,1.8867924528301886E-2,null,null,null,null,1998,1.3,32000.405625863306,null,1998,163,1.55E-2,1.5576323987538941E-2,null,24,53.45,57.88,null,null,null,null,24,1.572E-3,98210,53.22,5.6800000000000004E-4,98918,57.8]
[null,null,55,"-",43,null,55,"-",31.6,null,null,null,1999,2750,1.8518518518518517E-2,null,null,null,null,1999,2.5,32800.415766509883,null,1999,166.6,2.1899999999999999E-2,2.2085889570552113E-2,null,25,52.52,56.91,null,null,null,null,25,1.6019999999999999E-3,98055,52.3,5.9800000000000001E-4,98861,56.83]
[null,null,56,"-",44,null,56,"-",30.6,null,null,null,2000,2800,1.8181818181818181E-2,null,null,null,null,2000,3.5,33948.430318337727,null,2000,172.2,3.3799999999999997E-2,3.3613445378151224E-2,null,26,51.6,55.94,null,null,null,null,26,1.635E-3,97898,51.38,6.3000000000000003E-4,98802,55.86]
[null,null,57,"-",45,null,57,"-",29.8,null,null,null,2001,2900,3.5714285714285712E-2,null,null,null,null,2001,2.6,34831.089506614509,null,2001,177.1,2.8300000000000002E-2,2.8455284552845562E-2,null,27,50.67,54.97,null,null,null,null,27,1.6689999999999999E-3,97738,50.47,6.6600000000000003E-4,98740,54.9]
[null,null,58,"-",46,null,58,"-",28.9,null,null,null,2002,3000,3.4482758620689655E-2,"Brackets and rates changed in 2003",null,null,null,2002,1.4,35318.724759707111,null,2002,179.88,1.5900000000000001E-2,1.5697346132128746E-2,null,28,49.74,54.01,null,null,null,null,28,1.7080000000000001E-3,97575,49.55,7.0699999999999995E-4,98674,53.93]
[null,null,59,"-",47,null,59,"-",28,null,null,null,2003,3050,1.6666666666666666E-2,null,null,14000,null,2003,2.1,36060.417979660961,20,2003,183.96,2.2700000000000001E-2,2.2681787858572451E-2,null,29,48.82,53.04,null,null,null,null,29,1.7520000000000001E-3,97408,48.63,7.5299999999999998E-4,98605,52.97]
[null,null,60,"-",48,null,60,"-",27.1,null,null,null,2004,3100,1.6393442622950821E-2,null,null,14300,{"$f":"(+R347-R346)/R346","v":2.1428571428571429E-2},2004,2.7,37034.049265111804,null,2004,188.9,2.6800000000000001E-2,2.6853663839965198E-2,null,30,47.9,52.08,null,null,null,null,30,1.794E-3,97238,47.72,8.03E-4,98530,52.01]
[null,null,61,"-",49,null,61,"-",26.2,null,null,null,2005,3200,3.2258064516129031E-2,null,null,14600,2.097902097902098E-2,2005,4.0999999999999996,38552.445284981382,null,2005,195.3,3.39E-2,3.3880359978824805E-2,null,31,46.97,51.12,null,null,null,null,31,1.835E-3,97063,46.8,8.5300000000000003E-4,98451,51.05]
[null,null,62,"-",50,null,62,"-",25.4,null,null,null,2006,3300,3.125E-2,5150,null,15100,3.4246575342465752E-2,2006,3.3,39824.675979385764,null,2006,201.6,3.2400000000000005E-2,3.2258064516128941E-2,null,32,46.05,50.16,null,null,null,null,32,1.8799999999999999E-3,96885,45.89,9.0499999999999999E-4,98367,50.09]
[null,null,63,"-",51,null,63,"-",24.5,null,null,null,2007,3400,3.0303030303030304E-2,5350,{"$f":"(+P350-P349)/P349","v":3.8834951456310676E-2},15650,3.6423841059602648E-2,2007,2.2999999999999998,40740.643526911634,null,2007,207.34200000000001,2.8500000000000001E-2,2.8482142857142949E-2,null,33,45.13,49.2,null,null,null,null,33,1.9300000000000001E-3,96703,44.97,9.5600000000000004E-4,98278,49.14]
[null,null,64,"-",52,null,64,"-",23.7,null,null,null,2008,3500,2.9411764705882353E-2,5450,1.8691588785046728E-2,16050,2.5559105431309903E-2,2008,5.8,43103.600851472511,null,2008,215.303,3.85E-2,3.8395501152684856E-2,null,34,44.21,48.24,null,null,null,null,34,1.9859999999999999E-3,96516,44.06,1.0089999999999999E-3,98184,48.19]
[null,null,65,"-",53,null,65,"-",22.9,null,null,null,2009,3650,4.2857142857142858E-2,5700,4.5871559633027525E-2,16700,4.0498442367601244E-2,2009,0,43103.600851472511,null,2009,214.53700000000001,-3.4000000000000002E-3,-3.5577767146764846E-3,null,35,43.29,47.29,null,null,null,null,35,2.052E-3,96325,43.15,1.0690000000000001E-3,98085,47.23]
[null,null,66,"-",54,null,66,"-",22,null,null,null,2010,3650,0,5700,0,16750,2.9940119760479044E-3,2010,0,43103.600851472511,null,2010,218.05600000000001,1.6399999999999998E-2,1.6402765024214963E-2,null,36,42.37,46.34,null,null,null,null,36,2.1250000000000002E-3,96127,42.23,1.134E-3,97980,46.28]
[null,null,67,"-",55,null,67,"-",21.2,null,null,null,2011,3700,1.3698630136986301E-2,5800,1.7543859649122806E-2,17000,1.4925373134328358E-2,2011,3.6,44655.330482125522,null,2011,224.93899999999999,0.03,3.1565285981582626E-2,null,37,41.45,45.38,null,null,null,null,37,2.196E-3,95923,41.32,1.199E-3,97869,45.34]
[null,null,68,"-",56,null,68,"-",20.399999999999999,null,null,null,2012,3800,2.7027027027027029E-2,5950,2.5862068965517241E-2,17400,2.3529411764705882E-2,2012,1.7,45414.471100321651,null,2012,229.601,1.7000000000000001E-2,2.072561894558083E-2,null,38,40.53,44.43,null,null,null,null,38,2.264E-3,95712,40.409999999999997,1.263E-3,97752,44.39]
[null,null,69,"-",57,null,69,"-",19.600000000000001,null,null,null,2013,3900,2.6315789473684209E-2,6100,2.5210084033613446E-2,17850,2.5862068965517241E-2,2013,1.5,46095.688166826469,10,2013,233.04900000000001,1.4999999999999999E-2,1.5017356196183848E-2,null,39,39.61,43.49,null,null,null,null,39,2.3340000000000001E-3,95495,39.5,1.3290000000000001E-3,97628,43.45]
[null,null,70,"-",58,null,70,"-",18.8,null,null,null,2014,3950,1.282051282051282E-2,6200,1.6393442622950821E-2,18150,1.680672268907563E-2,2014,1.7,46879.314865662513,null,2014,234.81200000000001,8.0000000000000002E-3,7.5649326965573985E-3,null,40,38.69,42.54,null,null,null,null,40,2.4199999999999998E-3,95272,38.590000000000003,1.403E-3,97499,42.5]
[null,null,71,"-",59,null,71,"-",18,null,null,null,2015,4000,1.2658227848101266E-2,6300,1.6129032258064516E-2,18450,1.6528925619834711E-2,2015,0,46879.314865662513,null,2015,236.52500000000001,7.0000000000000001E-3,7.2951978604159657E-3,null,41,37.770000000000003,41.6,null,null,null,null,41,2.5300000000000001E-3,95042,37.69,1.4909999999999999E-3,97362,41.56]
[null,null,72,27.4,60,28.6,72,27.4,17.2,null,null,null,2016,4050,1.2500000000000001E-2,6300,0,18550,5.4200542005420054E-3,2016,0.3,47019.952810259492,null,2016,241.43199999999999,2.1000000000000001E-2,{"$f":"(Y359-Y358)/Y358","v":2.0746221329669093E-2},null,42,36.86,40.65,null,null,null,null,42,2.663E-3,94801,36.78,1.5969999999999999E-3,97217,40.619999999999997]
[null,null,73,26.5,61,27.9,73,26.5,16.399999999999999,null,null,null,2017,4050,0,6350,7.9365079365079361E-3,18650,5.3908355795148251E-3,2017,2,47960.351866464684,null,2017,246.524,2.1000000000000001E-2,2.1090824745684141E-2,null,43,35.950000000000003,39.71,null,null,null,null,43,2.823E-3,94549,35.880000000000003,1.7240000000000001E-3,97061,39.69]
[null,null,74,25.5,62,27,74,25.5,15.6,null,null,null,2018,0,null,12000,null,19050,null,2018,2.8,49303.241718725694,null,{"$f":"+T361","v":2018},251.233,1.9E-2,1.9101588486313718E-2,null,44,35.04,38.78,null,null,null,null,44,3.0130000000000001E-3,94282,34.979999999999997,1.8710000000000001E-3,96894,38.76]
[null,null,75,24.6,63,26.1,75,24.6,14.8,null,null,null,2019,0,null,12200,1.6666666666666666E-2,19400,1.8372703412073491E-2,2019,1.6,{"$f":"+V361*(1+U362/100)","v":50092.093586225303},null,{"$f":"+T362","v":2019},256.97399999999999,2.3E-2,2.2851297401217139E-2,null,45,34.14,37.85,null,null,null,null,45,3.2290000000000001E-3,93998,34.08,2.0330000000000001E-3,96713,37.83]
[null,null,76,23.7,64,25.2,76,23.7,14.1,null,null,null,2020,0,null,12400,1.6393442622950821E-2,19750,1.804123711340206E-2,2020,1.3,50743.290802846226,null,{"$f":"+T363","v":2020},260.47399999999999,1.4E-2,1.3620054947193101E-2,null,46,33.24,36.92,null,null,null,null,46,3.4789999999999999E-3,93694,33.19,2.212E-3,96516,36.9]
[null,null,77,22.9,65,24.3,77,22.9,13.3,null,null,null,2021,null,null,12550,1.2096774193548387E-2,19900,7.5949367088607592E-3,2021,5.9,53737.144960214151,null,{"$f":"+T364","v":2021},278.80200000000002,6.2E-2,7.0364028655451341E-2,null,47,32.35,36,null,null,null,null,47,3.7799999999999999E-3,93369,32.299999999999997,2.4169999999999999E-3,96303,35.979999999999997]
[null,null,78,22,66,23.4,78,22,12.6,null,null,null,2022,null,null,12950,{"$f":"(+P365-P364)/P364","v":3.1872509960159362E-2},20550,{"$f":"(+R365-R364)/R364","v":3.2663316582914576E-2},2022,8.6999999999999993,58412.27657175278,null,{"$f":"+T365","v":2022},298.012,7.7499999999999999E-2,{"$f":"(Y365-Y364)/Y364","v":6.8901944749320224E-2},null,48,31.46,35.08,null,null,null,null,48,4.1399999999999996E-3,93016,31.43,2.6510000000000001E-3,96070,35.07]
[null,null,79,21.1,67,22.5,79,21.1,11.9,null,null,null,2023,null,null,13750,6.1776061776061778E-2,22000,7.0559610705596104E-2,2023,3.2,60281.469422048867,null,2023,307.67099999999999,3.2400000000000005E-2,3.2411446518932095E-2,"October",49,30.59,34.18,null,null,null,null,49,4.5529999999999998E-3,92631,30.55,2.911E-3,95815,34.159999999999997]
[null,null,80,20.2,68,21.6,80,20.2,11.2,null,null,null,2024,null,null,14600,{"$f":"(+P367-P366)/P366","v":6.1818181818181821E-2},23200,{"$f":"(+R367-R366)/R366","v":5.4545454545454543E-2},2024,3.2,62210.476443554435,null,null,null,null,null,null,50,29.72,33.270000000000003,null,null,null,null,50,5.0070000000000002E-3,92209,29.69,3.1930000000000001E-3,95536,33.26]
[null,null,81,19.399999999999999,69,20.7,81,19.399999999999999,10.5,null,null,null,null,null,null,null,null,null,null,"        in ^^ for following year",null,null,null,null,null,null,null,null,51,28.86,32.380000000000003,null,null,null,null,51,5.4929999999999996E-3,91747,28.84,3.4919999999999999E-3,95231,32.36]
[null,null,82,18.5,70,19.899999999999999,82,18.5,9.9,null,null,null,"Years to average",null,{"$f":"COUNT(O$346:O360)","v":15},null,{"$f":"COUNT(P$350:P367)-1","v":17},null,{"$f":"COUNT(S$347:S367)-1","v":19},30,{"$f":"SUM(U$338:U367)","v":76.7},{"$f":"+U369/T369/100","v":2.5566666666666668E-2},null,"averages",30,{"$f":"SUM(Z$337:Z366)","v":0.76500000000000001},{"$f":"+Z369/Y369","v":2.5500000000000002E-2},null,{"$f":"+AC368+1","v":52},28.01,31.49,null,null,null,null,52,6.0159999999999996E-3,91243,27.99,3.803E-3,94899,31.48]
[null,null,83,17.7,71,19,83,17.7,9.3000000000000007,null,null,null,"Average increase",null,{"$f":"AVERAGE(O346:O360)","v":2.0277353265207583E-2},null,{"$f":"AVERAGE(Q350:Q367)","v":2.4299807786925327E-2},null,{"$f":"AVERAGE(S347:S367)","v":2.4618510980322E-2},20,{"$f":"SUM(U$348:U367)","v":53},{"$f":"+U370/T370/100","v":2.6499999999999999E-2},null,"over three",20,{"$f":"SUM(Z$347:Z366)","v":0.52000000000000013},{"$f":"+Z370/Y370","v":2.6000000000000006E-2},null,53,27.18,30.61,null,null,null,null,53,6.5750000000000001E-3,90694,27.16,4.1260000000000003E-3,94538,30.59]
[null,null,84,16.8,72,18.2,84,16.8,8.6999999999999993,null,null,null,null,null,null,null,null,"Using:",{"$f":"Tax_Esc_Input","v":0.02},10,{"$f":"SUM(U$358:U367)","v":28.999999999999996},{"$f":"+U371/T371/100","v":2.8999999999999995E-2},null,"periods",10,{"$f":"SUM(Z$357:Z366)","v":0.28489999999999999},{"$f":"+Z371/Y371","v":2.8489999999999998E-2},null,54,26.35,29.73,null,null,null,null,54,7.1700000000000002E-3,90098,26.34,4.4619999999999998E-3,94148,29.72]
[null,null,85,16,73,17.399999999999999,85,16,8.1,null,null,null,null,"Personal Exemptions",null,"    Standard Deduction",null,"Married 10/12% Bracket",null,"         Social Security COLA",null,null,null,null,"CPI-U","Inflation","Annual Avr",null,55,25.53,28.86,null,null,null,null,55,7.8050000000000003E-3,89452,25.52,4.829E-3,93728,28.85]
[null,null,86,15.2,74,16.5,86,15.2,7.6,null,null,null,null,"Eliminated in 2018",null,null,null,null,null,null,null,null,null,null,null,"Over Years","Infl Rate",null,56,24.73,28,null,null,null,null,56,8.4770000000000002E-3,88754,24.72,5.2199999999999998E-3,93275,27.99]
[null,null,87,14.4,75,15.7,87,14.4,7.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,23.94,27.14,null,null,null,null,57,9.1809999999999999E-3,88001,23.93,5.6119999999999998E-3,92788,27.13]
[null,null,88,13.7,76,14.9,88,13.7,6.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,23.15,26.29,null,null,null,null,58,9.9159999999999995E-3,87193,23.15,6.0000000000000001E-3,92267,26.28]
[null,null,89,12.9,77,14.2,89,12.9,6.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,22.38,25.44,null,null,null,null,59,1.0683E-2,86329,22.37,6.3969999999999999E-3,91714,25.44]
[null,null,90,12.2,78,13.4,90,12.2,5.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,21.61,24.6,null,null,null,null,60,1.1533E-2,85407,21.61,6.8479999999999999E-3,91127,24.6]
[null,null,91,11.5,79,12.7,91,{"$f":"IF(RMD_Table=\"d\",D378,F378)","v":11.5},5.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,20.85,23.76,null,null,null,null,61,1.2434000000000001E-2,84422,20.85,7.358E-3,90503,23.76]
[null,null,92,10.8,80,11.9,92,10.8,4.9000000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,20.100000000000001,22.92,null,null,null,null,62,1.3302E-2,83372,20.11,7.8930000000000007E-3,89837,22.94]
[null,null,93,10.1,81,11.3,93,10.1,4.5999999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC379+1","v":63},19.36,22.09,null,null,null,null,63,1.4109E-2,82263,19.37,8.4530000000000004E-3,89128,22.12]
[null,null,94,9.5,82,10.6,{"$f":"IF(RMD_Table=\"d\",C381,E381)","v":94},9.5,4.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,18.63,21.27,null,null,null,null,64,1.4912999999999999E-2,81102,18.649999999999999,9.0629999999999999E-3,88375,21.3]
[null,null,95,8.9,83,9.9,95,8.9,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,17.899999999999999,20.46,null,null,null,null,65,1.5807999999999999E-2,79893,17.920000000000002,9.7610000000000006E-3,87574,20.49]
[null,null,{"$f":"+C382+1","v":96},8.4,{"$f":"+E382+1","v":84},9.3000000000000007,{"$f":"IF(RMD_Table=\"d\",C383,E383)","v":96},8.4,3.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC382+1","v":66},17.18,19.649999999999999,null,null,null,null,66,1.6868000000000001E-2,78630,17.2,1.0581E-2,86719,19.690000000000001]
[null,null,97,7.8,85,8.6999999999999993,97,7.8,3.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,16.47,18.86,null,null,null,null,67,1.8100999999999999E-2,77303,16.489999999999998,1.1535E-2,85801,18.89]
[null,null,98,7.3,86,8.1999999999999993,98,7.3,3.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,15.77,18.079999999999998,null,null,null,null,68,1.9543999999999999E-2,75904,15.78,1.2645999999999999E-2,84811,18.11]
[null,null,99,6.8,87,7.6,99,6.8,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,15.08,17.3,null,null,null,null,69,2.1205999999999999E-2,74421,15.09,1.3919000000000001E-2,83739,17.329999999999998]
[null,null,100,6.4,88,7.2,100,6.4,2.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,14.39,16.54,null,null,null,null,70,2.3122E-2,72843,14.4,1.5413E-2,82573,16.57]
[null,null,101,6,89,6.7,101,6,2.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,13.72,15.79,null,null,null,null,71,2.5264999999999999E-2,71158,13.73,1.7089E-2,81301,15.82]
[null,null,102,5.6,90,6.3,102,5.6,2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,13.05,15.05,null,null,null,null,72,2.7584999999999998E-2,69360,13.07,1.8860999999999999E-2,79911,15.09]
[null,null,103,5.2,91,5.9,103,5.2,2.2999999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,12.4,14.33,null,null,null,null,73,3.007E-2,67447,12.43,2.0705000000000001E-2,78404,14.37]
[null,null,104,4.9000000000000004,92,5.5,104,4.9000000000000004,2.2000000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,11.77,13.62,null,null,null,null,74,3.2793999999999997E-2,65419,11.8,2.2703000000000001E-2,76781,13.66]
[null,null,105,4.5999999999999996,93,5.0999999999999996,105,4.5999999999999996,2.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,11.14,12.92,null,null,null,null,75,3.5963000000000002E-2,63274,11.18,2.5035000000000002E-2,75038,12.97]
[null,null,106,4.3,94,4.8,106,4.3,2.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,10.54,12.24,null,null,null,null,76,3.9587999999999998E-2,60998,10.58,2.7765999999999999E-2,73159,12.29]
[null,null,107,4.0999999999999996,95,4.5999999999999996,107,4.0999999999999996,2.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,9.9499999999999993,11.57,null,null,null,null,77,4.3511000000000001E-2,58583,10,3.0821999999999999E-2,71128,11.62]
[null,null,108,3.9,96,4.3,108,3.9,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,9.3800000000000008,10.92,null,null,null,null,78,4.7719999999999999E-2,56034,9.43,3.4227E-2,68936,10.98]
[null,null,109,3.7,97,4.0999999999999996,109,3.7,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,8.82,10.29,null,null,null,null,79,5.2358000000000002E-2,53360,8.8800000000000008,3.8061999999999999E-2,66576,10.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,8.2799999999999994,9.68,null,null,null,null,80,5.7711999999999999E-2,50567,8.34,4.2539E-2,64042,9.74]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,7.76,9.09,null,null,null,null,81,6.3885999999999998E-2,47648,7.82,4.7662999999999997E-2,61318,9.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,7.27,8.5299999999999994,null,null,null,null,82,7.0781999999999998E-2,44604,7.32,5.3277999999999999E-2,58395,8.58]
[null,null,null,null,null,"Calculations for Simple Tax Calculator on Setup",null,"Tax Calc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,6.79,7.98,null,null,null,null,83,7.8441999999999998E-2,41447,6.84,5.9378E-2,55284,8.0399999999999991]
[null,null,null,null,null,null,null,"Year List",null,"schedule updated 22.5a to 2021 1040",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,6.33,7.46,null,null,null,null,84,8.6997000000000005E-2,38196,6.38,6.6131999999999996E-2,52001,7.51]
[null,null,"2023 1040",null,null,"Year Selected",{"$f":"+Tax_Calc_Year","v":2023},{"$f":"+H403-1","v":2023},null,"Qualified Dividends and Capital Gain Tax Worksheet - Line 16",null,null,null,null,null,"Schedule D - key lines",null,null,null,null,null,"Calculation of taxable SS benefits",null,null,null,null,"Amounts",null,85,5.89,6.95,null,null,null,null,85,9.6602999999999994E-2,34873,5.94,7.3762999999999995E-2,48562,7.01]
[null,null,"Total Income line 43 calculation",null,null,"Filing status",{"$f":"+TaxCalc_Status","v":"m"},{"$f":"Tax_Rates_Year","v":2024},null,"1. Taxable income - 1040 line 15",null,null,null,{"$f":"+H425","v":68250},null,"7. Net short term capital gain/(loss)",null,null,{"$f":"+Setup!X309","v":1000},null,null,"1: Total Social Security net benefits",null,null,null,null,{"$f":"+Setup!$W$272","v":35000},null,86,5.48,6.47,null,null,null,null,86,0.10739,31504,5.52,8.2464999999999997E-2,44980,6.53]
[null,null,"Wages, etc. - other income 1a-1h",null,null,"1z",null,{"$f":"+Setup!X263","v":10000},null,"2. Qualified dividends - 1040 line 3a",null,null,{"$f":"+G407","v":1000},null,null,"15. Net long term capital gain/(loss)",null,null,{"$f":"+Setup!$X$310","v":500},null,null,"2: Half of Line 1",null,null,null,null,{"$f":"+AA403*0.5","v":17500},null,87,5.09,6.01,null,null,null,null,87,0.11945600000000001,28121,5.12,9.2369999999999994E-2,41271,6.07]
[null,null,"Tax-exempt interest",null,null,"2a",{"$f":"+Setup!W264","v":5000},null,null,"3. Filing Schedule D?",null,{"$f":"+FilingD","v":"y"},null,null,null,"16. Add line 7 and 15",null,null,{"$f":"+S403+S404","v":1500},null,null,"3: All other Income",null,null,null,"lines 7, 8a, 8b, 9a, 10-14, 15b, 16b, 17-19, 21",{"$f":"+Setup!X263+Setup!X265+Setup!W264+Setup!X267+Setup!X310+Setup!X309+Setup!X269+Setup!X271","v":71500},null,88,4.72,5.57,null,null,null,null,88,0.132853,24762,4.75,0.103546,37459,5.64]
[null,null,"Taxable interest",null,null,"2b",null,{"$f":"+Setup!X265","v":3000},null,"   Yes - smaller of Sch D line 15 or 16",null,null,{"$f":"IF(AND($S$404<=$S$405,$S$404>0),$S$404,$S$405)","v":500},null,null,null,null,null,null,null,null,"7: Net income",null,null,null,"2 + 3",{"$f":"+AA404+AA405","v":89000},null,89,4.37,5.17,null,null,null,null,89,0.14759900000000001,21472,4.4000000000000004,0.115997,33580,5.23]
[null,null,"Qualified dividends",null,null,"3a",{"$f":"+Setup!W266","v":1000},null,null,"   No - Form 1040 - line 7",null,null,{"$f":"IF(FilingD=\"n\",Setup!X274,0)","v":0},null,null,"Tax Calc Form 1040",null,"Tax Calc Qual Div Worksheet",null,null,null,"8: Social Security Base Amount",null,null,null,{"$f":"\"calculator filing status: \" & TaxCalc_Status","v":"calculator filing status: m"},{"$f":"IF(TaxCalc_Status=\"m\",'Tax Tables'!$C$20,'Tax Tables'!$D$20)","v":32000},"fixed 23.0",90,4.05,4.79,null,null,null,null,90,0.163689,18303,4.08,0.12970599999999999,29685,4.8499999999999996]
[null,null,"Ordinary dividends",null,null,"3b",null,{"$f":"+Setup!X267","v":2000},null,"4. Add 2 and 3",null,null,{"$f":"+M404+M406","v":1500},null,null,null,"Taxble Inc",null,"Taxble Inc",null,null,"9: Amount over $32,000 or $25,000",null,null,null,null,{"$f":"IF(+AA406-AA407<0,0,AA406-AA407)","v":57000},null,91,3.75,4.43,null,null,null,null,91,0.18110399999999999,15307,3.78,0.14463599999999999,25835,4.5]
[null,null,"IRA distributions",null,null,"4a",{"$f":"+Setup!W268","v":30000},null,null,"5. Subtract line 4 from line 1, zero or less: 0",null,null,null,{"$f":"IF(N403-M408<0,0,N403-M408)","v":66750},null,null,{"$f":"+H425","v":68250},null,{"$f":"+N409","v":66750},null,null,"10: Married Factor",null,null,null,{"$f":"Setup!$E$262","v":"m"},{"$f":"IF(TaxCalc_Status=\"m\",'Tax Tables'!$C$21,'Tax Tables'!$D$21)","v":12000},"fixed 23.0",92,3.48,4.1100000000000003,null,null,null,null,92,0.19980999999999999,12535,3.5,0.16074099999999999,22098,4.18]
[null,null,"Taxable amount",null,null,"4b",null,{"$f":"+Setup!X269","v":30000},null,"6. Enter single or married 0% dividend bracket",null,null,null,{"$f":"IF(Tax_Rates_Year=Tax_Calc_Year,IF(TaxCalc_Status=\"m\",MCapGain_B1,SCapGain_B1),IF(TaxCalc_Status=\"m\",MCapGain_B1_P,SCapGain_B1_P))","v":89250},null,null,null,null,null,null,null,"11: Net SS or Zero",null,null,null,null,{"$f":"IF(AA$408-AA$409<0,0,AA$408-AA$409)","v":45000},null,93,3.23,3.82,null,null,null,null,93,0.21976499999999999,10030,3.25,0.17797099999999999,18546,3.88]
[null,null,"Pensions and annuities",null,null,"5a",{"$f":"+Setup!W270","v":20000},null,null,"7. Smaller of line 1 or 6",null,null,null,{"$f":"IF(N403<N410,N403,N410)","v":68250},null,{"$f":"Tax_Yr_P","v":2023},"Married","Single","Married","Single",null,"12: Smaller of Line 9 or 10",null,null,null,null,{"$f":"IF(AA$408<AA$409,AA$408,AA$409)","v":12000},null,94,3.01,3.55,null,null,null,null,94,0.24091299999999999,7826,3.03,0.19627,15245,3.61]
[null,null,"Taxable amount",null,null,"5b",null,{"$f":"+Setup!X271","v":20000},null,"8. Smaller of line 5 or 7",null,null,null,{"$f":"IF(N409<N411,N409,N411)","v":66750},null,"Bracket 1",{"$f":"IF(AND(Q$409>TaxP_M_1S,Q$409<=TaxP_M_1E),(Q$409-TaxP_M_1S)*TaxP_M_1R,IF(Q$409>TaxP_M_1E,TaxP_M_1A,0))","v":2200},{"$f":"IF(AND(Q$409>TaxP_S_1S,Q$409<=TaxP_S_1E),(Q$409-TaxP_S_1S)*TaxP_S_1R,IF(Q$409>TaxP_S_1E,TaxP_S_1A,0))","v":1100},{"$f":"IF(AND(S$409>TaxP_M_1S,S$409<=TaxP_M_1E),(S$409-TaxP_M_1S)*TaxP_M_1R,IF(S$409>TaxP_M_1E,TaxP_M_1A,0))","v":2200},{"$f":"IF(AND(S$409>TaxP_S_1S,S$409<=TaxP_S_1E),(S$409-TaxP_S_1S)*TaxP_S_1R,IF(S$409>TaxP_S_1E,TaxP_S_1A,0))","v":1100},null,"13: One-Half of Line 12",null,null,null,null,{"$f":"+AA$411*0.5","v":6000},null,95,2.81,3.31,null,null,null,null,95,0.26186799999999999,5941,2.83,0.21476899999999999,12253,3.37]
[null,null,"SS Benefits",null,null,"6a",{"$f":"+Setup!W272","v":35000},null,null,"9. Subtract line 8 from line 7. Taxed at 0%",null,null,null,{"$f":"+N411-N412","v":1500},null,"Bracket 2",{"$f":"IF(AND(Q$409>TaxP_M_2S,Q$409<=TaxP_M_2E),(Q$409-TaxP_M_2S)*TaxP_M_2R,IF(Q$409>TaxP_M_2E,TaxP_M_2A,0))","v":5550},{"$f":"IF(AND(Q$409>TaxP_S_2S,Q$409<=TaxP_S_2E),(Q$409-TaxP_S_2S)*TaxP_S_2R,IF(Q$409>TaxP_S_2E,TaxP_S_2A,0))","v":4000},{"$f":"IF(AND(S$409>TaxP_M_2S,S$409<=TaxP_M_2E),(S$409-TaxP_M_2S)*TaxP_M_2R,IF(S$409>TaxP_M_2E,TaxP_M_2A,0))","v":5370},{"$f":"IF(AND(S$409>TaxP_S_2S,S$409<=TaxP_S_2E),(S$409-TaxP_S_2S)*TaxP_S_2R,IF(S$409>TaxP_S_2E,TaxP_S_2A,0))","v":4000},null,"14: Smaller of 50% SS or Line 13",null,null,null,null,{"$f":"IF(AA$412<AA$404,AA$412,AA$404)","v":6000},null,96,2.64,3.1,null,null,null,null,96,0.282225,4385,2.66,0.23317399999999999,9622,3.16]
[null,null,"SS Benefits, taxable",null,null,"6b",null,{"$f":"+Setup!X273","v":29750},null,"10. Smaller of line 1 or 4",null,null,null,{"$f":"IF(N403<M408,N403,M408)","v":1500},null,"Bracket 3",{"$f":"IF(AND(Q$409>TaxP_M_3S,Q$409<=TaxP_M_3E),(Q$409-TaxP_M_3S)*TaxP_M_3R,IF(Q$409>TaxP_M_3E,TaxP_M_3A,0))","v":0},{"$f":"IF(AND(Q$409>TaxP_S_3S,Q$409<=TaxP_S_3E),(Q$409-TaxP_S_3S)*TaxP_S_3R,IF(Q$409>TaxP_S_3E,TaxP_S_3A,0))","v":5175.5},{"$f":"IF(AND(S$409>TaxP_M_3S,S$409<=TaxP_M_3E),(S$409-TaxP_M_3S)*TaxP_M_3R,IF(S$409>TaxP_M_3E,TaxP_M_3A,0))","v":0},{"$f":"IF(AND(S$409>TaxP_S_3S,S$409<=TaxP_S_3E),(S$409-TaxP_S_3S)*TaxP_S_3R,IF(S$409>TaxP_S_3E,TaxP_S_3A,0))","v":4845.5},null,"15: Line 11 x 85%",null,null,null,null,{"$f":"IF(+AA$410*0.85<0,0,+AA$410*0.85)","v":38250},null,97,2.4900000000000002,2.91,null,null,null,null,97,0.30155500000000002,3147,2.5099999999999998,0.25115799999999999,7378,2.96]
[null,null,"Cap gain/(loss) from Sch D",null,null,7,null,{"$f":"+Setup!X311","v":1500},null,"11. Line 9 amount",null,null,null,{"$f":"+N413","v":1500},null,"Bracket 4",{"$f":"IF(AND(Q$409>TaxP_M_4S,Q$409<=TaxP_M_4E),(Q$409-TaxP_M_4S)*TaxP_M_4R,IF(Q$409>TaxP_M_4E,TaxP_M_4A,0))","v":0},{"$f":"IF(AND(Q$409>TaxP_S_4S,Q$409<=TaxP_S_4E),(Q$409-TaxP_S_4S)*TaxP_S_4R,IF(Q$409>TaxP_S_4E,TaxP_S_4A,0))","v":0},{"$f":"IF(AND(S$409>TaxP_M_4S,S$409<=TaxP_M_4E),(S$409-TaxP_M_4S)*TaxP_M_4R,IF(S$409>TaxP_M_4E,TaxP_M_4A,0))","v":0},{"$f":"IF(AND(S$409>TaxP_S_4S,S$409<=TaxP_S_4E),(S$409-TaxP_S_4S)*TaxP_S_4R,IF(S$409>TaxP_S_4E,TaxP_S_4A,0))","v":0},null,"16: Total of Lines 14 & 15",null,null,null,null,{"$f":"+AA413+AA414","v":44250},null,98,2.36,2.73,null,null,null,null,98,0.31942100000000001,2198,2.37,0.26837800000000001,5525,2.79]
[null,null,"Other income from Sch 1, line 10",null,null,8,null,{"$f":"+Setup!X300","v":0},null,"12. Subtract line 11 from line 10",null,null,null,{"$f":"+N414-N415","v":0},null,"Bracket 5",{"$f":"IF(AND(Q$409>TaxP_M_5S,Q$409<=TaxP_M_5E),(Q$409-TaxP_M_5S)*TaxP_M_5R,IF(Q$409>TaxP_M_5E,TaxP_M_5A,0))","v":0},{"$f":"IF(AND(Q$409>TaxP_S_5S,Q$409<=TaxP_S_5E),(Q$409-TaxP_S_5S)*TaxP_S_5R,IF(Q$409>TaxP_S_5E,TaxP_S_5A,0))","v":0},{"$f":"IF(AND(S$409>TaxP_M_5S,S$409<=TaxP_M_5E),(S$409-TaxP_M_5S)*TaxP_M_5R,IF(S$409>TaxP_M_5E,TaxP_M_5A,0))","v":0},{"$f":"IF(AND(S$409>TaxP_S_5S,S$409<=TaxP_S_5E),(S$409-TaxP_S_5S)*TaxP_S_5R,IF(S$409>TaxP_S_5E,TaxP_S_5A,0))","v":0},null,"17: 85% of Line 1 (Smaller of 16 or 17 is Taxable SS amount)",null,null,null,null,{"$f":"+Setup!$W$272*0.85","v":29750},null,99,2.2400000000000002,2.58,null,null,null,null,99,0.33539200000000002,1496,2.25,0.28448099999999998,4042,2.63]
[null,null,"Total Income",null,null,9,null,{"$f":"SUM(H404:H416)","v":96250},null,"13. Enter single or married 15% dividend bracket",null,null,null,{"$f":"IF(Tax_Rates_Year=Tax_Calc_Year,IF(TaxCalc_Status=\"m\",MCapGain_B2,SCapGain_B2),IF(TaxCalc_Status=\"m\",MCapGain_B2_P,SCapGain_B2_P))","v":553850},null,"Bracket 6",{"$f":"IF(AND(Q$409>TaxP_M_6S,Q$409<=TaxP_M_6E),(Q$409-TaxP_M_6S)*TaxP_M_6R,IF(Q$409>TaxP_M_6E,TaxP_M_6A,0))","v":0},{"$f":"IF(AND(Q$409>TaxP_S_6S,Q$409<=TaxP_S_6E),(Q$409-TaxP_S_6S)*TaxP_S_6R,IF(Q$409>TaxP_S_6E,TaxP_S_6A,0))","v":0},{"$f":"IF(AND(S$409>TaxP_M_6S,S$409<=TaxP_M_6E),(S$409-TaxP_M_6S)*TaxP_M_6R,IF(S$409>TaxP_M_6E,TaxP_M_6A,0))","v":0},{"$f":"IF(AND(S$409>TaxP_S_6S,S$409<=TaxP_S_6E),(S$409-TaxP_S_6S)*TaxP_S_6R,IF(S$409>TaxP_S_6E,TaxP_S_6A,0))","v":0},null,"Taxable SS Benefits (detail hidden above)",null,null,null,null,{"$f":"IF(AA$415<0,0,IF(AA$415<AA$416,AA$415,AA$416))","v":29750},null,100,2.12,2.4300000000000002,null,null,null,null,100,0.35216199999999998,994,2.13,0.30154999999999998,2892,2.48]
[null,null,"Total adjustments to income, Sh 1, ln 26",null,null,10,null,{"$f":"Setup!X305","v":0},null,"14. Smaller of line 1 or 13",null,null,null,{"$f":"IF(N403<N417,N403,N417)","v":68250},null,"Bracket 7",{"$f":"IF(Q$409>TaxP_M_7S,(Q$409-TaxP_M_7S)*TaxP_M_7R,0)","v":0},{"$f":"IF(Q$409>TaxP_S_7S,(Q$409-TaxP_S_7S)*TaxP_S_7R,0)","v":0},{"$f":"IF(S$409>TaxP_M_7S,(S$409-TaxP_M_7S)*TaxP_M_7R,0)","v":0},{"$f":"IF(S$409>TaxP_S_7S,(S$409-TaxP_S_7S)*TaxP_S_7R,0)","v":0},null,"Percent of SS Taxable",null,null,null,null,{"$f":"+AA417/AA403","v":0.85},null,101,2.0099999999999998,2.2799999999999998,null,null,null,null,101,0.36976999999999999,644,2.02,0.31964300000000001,2020,2.33]
[null,null,"Adjusted Gross Income",null,null,11,null,{"$f":"+H417-H418","v":96250},null,"15. Add line 5 and 9",null,null,null,{"$f":"+N409+N413","v":68250},null,null,{"$f":"SUM(Q412:Q417)","v":7750},{"$f":"SUM(R412:R417)","v":10275.5},{"$f":"SUM(S412:S417)","v":7570},{"$f":"SUM(T412:T417)","v":9945.5},null,null,null,null,null,null,null,null,102,1.9,2.14,null,null,null,null,102,0.38825900000000002,406,1.91,0.33882099999999998,1374,2.19]
[null,null,"Standard or itemized deductions",null,null,12,null,{"$f":"+Setup!X279","v":27700},null,"16. Subtract line 15 from line 14, if less than 0 enter 0",null,null,null,{"$f":"IF(N418-N419<0,0,N418-N419)","v":0},null,null,null,null,null,null,null,"Prior Year",{"$f":"+H425","v":68250},null,null,null,null,null,103,1.8,2.0099999999999998,null,null,null,null,103,0.40767199999999998,248,1.81,0.359151,909,2.06]
[null,null,null,null,null,null,null,{"$f":"+Setup!X280","v":300},null,"17. Smaller of 12 or 16",null,null,null,{"$f":"IF(N416<N420,N416,N420)","v":0},null,{"$f":"Tax_Yr_C","v":2024},"Married","Single","Married","Single",null,"Married","Single",null,null,null,null,null,104,1.7,1.89,null,null,null,null,104,0.42805500000000002,147,1.71,0.38069999999999998,582,1.93]
[null,null,null,null,null,null,null,{"$f":"+H420+H421","v":28000},null,"18. Multiple line 17 x 15%",null,null,null,{"$f":"+N421*0.15","v":0},null,"Bracket 1",{"$f":"IF(AND(Q$409>TaxC_M_1S,Q$409<=TaxC_M_1E),(Q$409-TaxC_M_1S)*TaxC_M_1R,IF(Q$409>TaxC_M_1E,TaxC_M_1A,0))","v":2300},{"$f":"IF(AND(Q$409>TaxC_S_1S,Q$409<=TaxC_S_1E),(Q$409-TaxC_S_1S)*TaxC_S_1R,IF(Q$409>TaxC_S_1E,TaxC_S_1A,0))","v":1200},{"$f":"IF(AND(S$409>TaxC_M_1S,S$409<=TaxC_M_1E),(S$409-TaxC_M_1S)*TaxC_M_1R,IF(S$409>TaxC_M_1E,TaxC_M_1A,0))","v":2300},{"$f":"IF(AND(S$409>TaxC_S_1S,S$409<=TaxC_S_1E),(S$409-TaxC_S_1S)*TaxC_S_1R,IF(S$409>TaxC_S_1E,TaxC_S_1A,0))","v":1200},null,{"$f":"IF(AND(W$420>TaxP_M_1S,W$420<=TaxP_M_1E),(W$420-TaxP_M_1S)*TaxP_M_1R,IF(W$420>TaxP_M_1E,TaxP_M_1A,0))","v":2200},{"$f":"IF(AND(W$420>TaxP_S_1S,W$420<=TaxP_S_1E),(W$420-TaxP_S_1S)*TaxP_S_1R,IF(W$420>TaxP_S_1E,TaxP_S_1A,0))","v":1100},null,null,null,null,null,105,1.6,1.77,null,null,null,null,105,0.44945800000000002,84,1.61,0.40354200000000001,361,1.81]
[null,null,"Qualified business income",null,null,13,null,{"$f":"Setup!X282","v":0},null,"19. Add line 9 and 17",null,null,null,{"$f":"+N413+N421","v":1500},null,"Bracket 2",{"$f":"IF(AND(Q$409>TaxC_M_2S,Q$409<=TaxC_M_2E),(Q$409-TaxC_M_2S)*TaxC_M_2R,IF(Q$409>TaxC_M_2E,TaxC_M_2A,0))","v":5406},{"$f":"IF(AND(Q$409>TaxC_S_2S,Q$409<=TaxC_S_2E),(Q$409-TaxC_S_2S)*TaxC_S_2R,IF(Q$409>TaxC_S_2E,TaxC_S_2A,0))","v":4300},{"$f":"IF(AND(S$409>TaxC_M_2S,S$409<=TaxC_M_2E),(S$409-TaxC_M_2S)*TaxC_M_2R,IF(S$409>TaxC_M_2E,TaxC_M_2A,0))","v":5226},{"$f":"IF(AND(S$409>TaxC_S_2S,S$409<=TaxC_S_2E),(S$409-TaxC_S_2S)*TaxC_S_2R,IF(S$409>TaxC_S_2E,TaxC_S_2A,0))","v":4300},null,{"$f":"IF(AND(W$420>TaxP_M_2S,W$420<=TaxP_M_2E),(W$420-TaxP_M_2S)*TaxP_M_2R,IF(W$420>TaxP_M_2E,TaxP_M_2A,0))","v":5550},{"$f":"IF(AND(W$420>TaxP_S_2S,W$420<=TaxP_S_2E),(W$420-TaxP_S_2S)*TaxP_S_2R,IF(W$420>TaxP_S_2E,TaxP_S_2A,0))","v":4000},null,null,null,null,null,106,1.51,1.65,null,null,null,null,106,0.47193099999999999,46,1.52,0.42775400000000002,215,1.69]
[null,null,"Add lines 12 and 13",null,null,14,null,{"$f":"+H422+H423","v":28000},null,"20. Subtract line 19 from line 10",null,null,null,{"$f":"+N414-N423","v":0},null,"Bracket 3",{"$f":"IF(AND(Q$409>TaxC_M_3S,Q$409<=TaxC_M_3E),(Q$409-TaxC_M_3S)*TaxC_M_3R,IF(Q$409>TaxC_M_3E,TaxC_M_3A,0))","v":0},{"$f":"IF(AND(Q$409>TaxC_S_3S,Q$409<=TaxC_S_3E),(Q$409-TaxC_S_3S)*TaxC_S_3R,IF(Q$409>TaxC_S_3E,TaxC_S_3A,0))","v":4642},{"$f":"IF(AND(S$409>TaxC_M_3S,S$409<=TaxC_M_3E),(S$409-TaxC_M_3S)*TaxC_M_3R,IF(S$409>TaxC_M_3E,TaxC_M_3A,0))","v":0},{"$f":"IF(AND(S$409>TaxC_S_3S,S$409<=TaxC_S_3E),(S$409-TaxC_S_3S)*TaxC_S_3R,IF(S$409>TaxC_S_3E,TaxC_S_3A,0))","v":4312},null,{"$f":"IF(AND(W$420>TaxP_M_3S,W$420<=TaxP_M_3E),(W$420-TaxP_M_3S)*TaxP_M_3R,IF(W$420>TaxP_M_3E,TaxP_M_3A,0))","v":0},{"$f":"IF(AND(W$420>TaxP_S_3S,W$420<=TaxP_S_3E),(W$420-TaxP_S_3S)*TaxP_S_3R,IF(W$420>TaxP_S_3E,TaxP_S_3A,0))","v":5175.5},null,null,null,null,null,107,1.42,1.54,null,null,null,null,107,0.495527,24,1.43,0.45341999999999999,123,1.58]
[null,null,"Taxable Income - line 11-14",null,null,15,null,{"$f":"IF(+H419+H426<0,0,+H419-H422-H423)","v":68250},null,"21. Multiple line 20 x 20%",null,null,null,{"$f":"+N424*0.2","v":0},null,"Bracket 4",{"$f":"IF(AND(Q$409>TaxC_M_4S,Q$409<=TaxC_M_4E),(Q$409-TaxC_M_4S)*TaxC_M_4R,IF(Q$409>TaxC_M_4E,TaxC_M_4A,0))","v":0},{"$f":"IF(AND(Q$409>TaxC_S_4S,Q$409<=TaxC_S_4E),(Q$409-TaxC_S_4S)*TaxC_S_4R,IF(Q$409>TaxC_S_4E,TaxC_S_4A,0))","v":0},{"$f":"IF(AND(S$409>TaxC_M_4S,S$409<=TaxC_M_4E),(S$409-TaxC_M_4S)*TaxC_M_4R,IF(S$409>TaxC_M_4E,TaxC_M_4A,0))","v":0},{"$f":"IF(AND(S$409>TaxC_S_4S,S$409<=TaxC_S_4E),(S$409-TaxC_S_4S)*TaxC_S_4R,IF(S$409>TaxC_S_4E,TaxC_S_4A,0))","v":0},null,{"$f":"IF(AND(W$420>TaxP_M_4S,W$420<=TaxP_M_4E),(W$420-TaxP_M_4S)*TaxP_M_4R,IF(W$420>TaxP_M_4E,TaxP_M_4A,0))","v":0},{"$f":"IF(AND(W$420>TaxP_S_4S,W$420<=TaxP_S_4E),(W$420-TaxP_S_4S)*TaxP_S_4R,IF(W$420>TaxP_S_4E,TaxP_S_4A,0))","v":0},null,null,null,null,null,108,1.34,1.44,null,null,null,null,108,0.52030399999999999,12,1.35,0.48062500000000002,67,1.47]
[null,null,null,null,null,null,null,null,null,"22. Figure tax on line 5",null,null,{"$f":"IF(Tax_Rates_Year=Tax_Calc_Year,Tax_Rates_Year,Tax_Calc_Year)","v":2023},{"$f":"IF(Tax_Rates_Year=Tax_Calc_Year,IF(TaxCalc_Status=\"m\",$S$429,$T$429),IF(TaxCalc_Status=\"m\",$S$419,$T$419))","v":7570},null,"Bracket 5",{"$f":"IF(AND(Q$409>TaxC_M_5S,Q$409<=TaxC_M_5E),(Q$409-TaxC_M_5S)*TaxC_M_5R,IF(Q$409>TaxC_M_5E,TaxC_M_5A,0))","v":0},{"$f":"IF(AND(Q$409>TaxC_S_5S,Q$409<=TaxC_S_5E),(Q$409-TaxC_S_5S)*TaxC_S_5R,IF(Q$409>TaxC_S_5E,TaxC_S_5A,0))","v":0},{"$f":"IF(AND(S$409>TaxC_M_5S,S$409<=TaxC_M_5E),(S$409-TaxC_M_5S)*TaxC_M_5R,IF(S$409>TaxC_M_5E,TaxC_M_5A,0))","v":0},{"$f":"IF(AND(S$409>TaxC_S_5S,S$409<=TaxC_S_5E),(S$409-TaxC_S_5S)*TaxC_S_5R,IF(S$409>TaxC_S_5E,TaxC_S_5A,0))","v":0},null,{"$f":"IF(AND(W$420>TaxP_M_5S,W$420<=TaxP_M_5E),(W$420-TaxP_M_5S)*TaxP_M_5R,IF(W$420>TaxP_M_5E,TaxP_M_5A,0))","v":0},{"$f":"IF(AND(W$420>TaxP_S_5S,W$420<=TaxP_S_5E),(W$420-TaxP_S_5S)*TaxP_S_5R,IF(W$420>TaxP_S_5E,TaxP_S_5A,0))","v":0},null,null,null,null,null,109,1.26,1.34,null,null,null,null,109,0.546319,6,1.27,0.50946199999999997,35,1.37]
[null,null,"Taxes",null,{"$f":"IF(Tax_Rates_Year=Tax_Calc_Year,Tax_Rates_Year,Tax_Calc_Year)","v":2023},{"$f":"IF(Tax_Rates_Year=Tax_Calc_Year,IF(TaxCalc_Status=\"m\",F$112,F$178),IF(TaxCalc_Status=\"m\",E$112,E$178))","v":22000},{"$f":"IF(Tax_Rates_Year=Tax_Calc_Year,IF(TaxCalc_Status=\"m\",F$113,F$179),IF(TaxCalc_Status=\"m\",E$113,E$179))","v":0.1},{"$f":"IF(Tax_Rates_Year=Tax_Calc_Year,IF(TaxCalc_Status=\"m\",Q422,R422),IF(TaxCalc_Status=\"m\",Q412,R412))","v":2200},null,"23. Add lines 18, 21 and 22",null,null,null,{"$f":"+N422+N425+N426","v":7570},null,"Bracket 6",{"$f":"IF(AND(Q$409>TaxC_M_6S,Q$409<=TaxC_M_6E),(Q$409-TaxC_M_6S)*TaxC_M_6R,IF(Q$409>TaxC_M_6E,TaxC_M_6A,0))","v":0},{"$f":"IF(AND(Q$409>TaxC_S_6S,Q$409<=TaxC_S_6E),(Q$409-TaxC_S_6S)*TaxC_S_6R,IF(Q$409>TaxC_S_6E,TaxC_S_6A,0))","v":0},{"$f":"IF(AND(S$409>TaxC_M_6S,S$409<=TaxC_M_6E),(S$409-TaxC_M_6S)*TaxC_M_6R,IF(S$409>TaxC_M_6E,TaxC_M_6A,0))","v":0},{"$f":"IF(AND(S$409>TaxC_S_6S,S$409<=TaxC_S_6E),(S$409-TaxC_S_6S)*TaxC_S_6R,IF(S$409>TaxC_S_6E,TaxC_S_6A,0))","v":0},null,{"$f":"IF(AND(W$420>TaxP_M_6S,W$420<=TaxP_M_6E),(W$420-TaxP_M_6S)*TaxP_M_6R,IF(W$420>TaxP_M_6E,TaxP_M_6A,0))","v":0},{"$f":"IF(AND(W$420>TaxP_S_6S,W$420<=TaxP_S_6E),(W$420-TaxP_S_6S)*TaxP_S_6R,IF(W$420>TaxP_S_6E,TaxP_S_6A,0))","v":0},null,null,null,null,null,110,1.18,1.24,null,null,null,null,110,0.57363500000000001,3,1.19,0.54003000000000001,17,1.27]
[null,null," if no qual div/cap gains",null,{"$f":"TaxCalc_Status","v":"m"},{"$f":"IF(Tax_Rates_Year=Tax_Calc_Year,IF(TaxCalc_Status=\"m\",F$117,F$183),IF(TaxCalc_Status=\"m\",E$117,E$183))","v":89450},{"$f":"IF(Tax_Rates_Year=Tax_Calc_Year,IF(TaxCalc_Status=\"m\",F$118,F$184),IF(TaxCalc_Status=\"m\",E$118,E$184))","v":0.12},5550,null,"24. Figure tax on line 1",null,null,null,{"$f":"+H434","v":7750},null,"Bracket 7",{"$f":"IF(Q$409>TaxC_M_7S,(Q$409-TaxC_M_7S)*TaxC_M_7R,0)","v":0},{"$f":"IF(Q$409>TaxC_S_7S,(Q$409-TaxC_S_7S)*TaxC_S_7R,0)","v":0},{"$f":"IF(S$409>TaxC_M_7S,(S$409-TaxC_M_7S)*TaxC_M_7R,0)","v":0},{"$f":"IF(S$409>TaxC_S_7S,(S$409-TaxC_S_7S)*TaxC_S_7R,0)","v":0},null,{"$f":"IF(W$420>TaxP_M_7S,(W$420-TaxP_M_7S)*TaxP_M_7R,0)","v":0},{"$f":"IF(W$420>TaxP_S_7S,(W$420-TaxP_S_7S)*TaxP_S_7R,0)","v":0},null,null,null,null,null,111,1.1100000000000001,1.1499999999999999,null,null,null,null,111,0.60231699999999999,1,1.1100000000000001,0.57243200000000005,8,1.18]
[null,null,null,null,null,{"$f":"IF(Tax_Rates_Year=Tax_Calc_Year,IF(TaxCalc_Status=\"m\",F$122,F$188),IF(TaxCalc_Status=\"m\",E$122,E$188))","v":190750},{"$f":"IF(Tax_Rates_Year=Tax_Calc_Year,IF(TaxCalc_Status=\"m\",F$123,F$189),IF(TaxCalc_Status=\"m\",E$123,E$189))","v":0.22},0,null,"25. Tax on all taxbl inc: smaller of 23 or 24 - to line 16",null,null,null,{"$f":"IF(N428<N427,N428,N427)","v":7570},null,null,{"$f":"SUM(Q422:Q427)","v":7706},{"$f":"SUM(R422:R427)","v":10142},{"$f":"SUM(S422:S427)","v":7526},{"$f":"SUM(T422:T427)","v":9812},null,{"$f":"SUM(V422:V427)","v":7750},{"$f":"SUM(W422:W427)","v":10275.5},null,null,null,null,null,112,1.03,1.07,null,null,null,null,112,0.63243199999999999,0,1.04,0.60677800000000004,3,1.0900000000000001]
[null,null,null,null,null,{"$f":"IF(Tax_Rates_Year=Tax_Calc_Year,IF(TaxCalc_Status=\"m\",F$127,F$193),IF(TaxCalc_Status=\"m\",E$127,E$193))","v":364200},{"$f":"IF(Tax_Rates_Year=Tax_Calc_Year,IF(TaxCalc_Status=\"m\",F$128,F$194),IF(TaxCalc_Status=\"m\",E$128,E$194))","v":0.24},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,0.97,0.98,null,null,null,null,113,0.66405400000000003,0,0.97,0.64318399999999998,1,1.01]
[null,null,null,null,null,{"$f":"IF(Tax_Rates_Year=Tax_Calc_Year,IF(TaxCalc_Status=\"m\",F$132,F$198),IF(TaxCalc_Status=\"m\",E$132,E$198))","v":462500},{"$f":"IF(Tax_Rates_Year=Tax_Calc_Year,IF(TaxCalc_Status=\"m\",F$133,F$199),IF(TaxCalc_Status=\"m\",E$133,E$199))","v":0.32},0,null,null,null,null,null,null,null,"0% Cap Gain",{"$f":"IF(TaxCalc_Status=\"m\",R431,R301)","v":89250},{"$f":"+MCapGain_B1_P","v":89250},{"$f":"+E212","v":44625},null,null,null,null,null,null,null,null,null,114,0.9,0.91,null,null,null,null,114,0.69725700000000002,0,0.91,0.68177500000000002,0,0.93]
[null,null,null,null,null,{"$f":"IF(Tax_Rates_Year=Tax_Calc_Year,IF(TaxCalc_Status=\"m\",F$137,F$203),IF(TaxCalc_Status=\"m\",E$137,E$203))","v":693750},{"$f":"IF(Tax_Rates_Year=Tax_Calc_Year,IF(TaxCalc_Status=\"m\",F$138,F$204),IF(TaxCalc_Status=\"m\",E$138,E$204))","v":0.35},0,null,null,null,null,null,null,null,"0% Cap Gain",{"$f":"IF(TaxCalc_Status=\"m\",R432,R311)","v":94050},{"$f":"+MCapGain_B1","v":94050},{"$f":"+F212","v":47025},null,null,null,null,null,null,null,null,null,115,0.84,0.84,null,null,null,null,115,0.73211899999999996,0,0.84,0.72268200000000005,0,0.86]
[null,null,null,null,null,null,{"$f":"IF(Tax_Rates_Year=Tax_Calc_Year,IF(TaxCalc_Status=\"m\",F$142,F$208),IF(TaxCalc_Status=\"m\",E$142,E$208))","v":0.37},0,null,null,null,null,null,null,"15% Bracket",{"$f":"+P411","v":2023},{"$f":"IF(TaxCalc_Status=\"m\",R433,R312)","v":553850},{"$f":"+MCapGain_B2_P","v":553850},{"$f":"+E217","v":492300},null,null,null,null,null,null,null,null,null,116,0.78,0.78,null,null,null,null,116,0.76872499999999999,0,0.78,0.76604300000000003,0,0.79]
[null,null,"Federal Tax using 1040",null,null,16,null,{"$f":"SUM(H427:H433)","v":7750},null,null,null,null,null,null,null,{"$f":"+P421","v":2024},{"$f":"IF(TaxCalc_Status=\"m\",R434,R313)","v":583750},{"$f":"+MCapGain_B2","v":583750},{"$f":"+F217","v":518900},null,null,null,null,null,null,null,null,null,117,0.72,0.72,null,null,null,null,117,0.80716200000000005,0,0.73,0.80716200000000005,0,0.73]
[null,null,"Federal Tax if Qual Div or Sch D",null,null,null,null,{"$f":"IF(OR(G407>0,S404>0),N429,H434)","v":7570},null,"CAGR:","=((End Value/Start Value)^(1/(Periods - 1)) -1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,0.66,0.66,null,null,null,null,118,0.84752000000000005,0,0.67,0.84752000000000005,0,0.67]
[null,null,"AMT and other",null,null,null,null,{"$f":"+Setup!X286-Setup!X287","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,0.61,0.61,null,null,null,null,119,0.88989600000000002,0,0.62,0.88989600000000002,0,0.62]
[null,null,"Total Federal income taxes",null,null,24,null,{"$f":"+H435+H443","v":7570},null,"Rates: 2023 long-term capital gains and qualified dividends",null,null,null,null,"updated 24.0"]
[null,null,null,null,null,null,null,null,null,"0% tax rate up to $89,250 married filing jointly or $47,025 filing single or married filing separately2"]
[null,null,"Average Rate",null,null,null,null,{"$f":"IF(H425=0,0,+H437/H425)","v":0.11091575091575091},null,"15% tax rate: $89,251 to $553,850 married filing jointly , $47,026 to $518,900 ssingle "]
[null,null,"Marginal Rate",null,null,null,null,{"$f":"IF(H433>0,G433,IF(H432>0,G432,IF(H431>0,G431,IF(H430>0,G430,IF(H429>0,G429,IF(H428>0,G428,IF(H427>0,G427,0)))))))","v":0.12},null,"20% tax rate if they fall above the 15% threshold."]
[null,null,"Capital Gains Rate",null,null,null,null,{"$f":"IF(N425>0,0.2,IF(N422>0,0.15,0))","v":0}]
[]
[null,null,"Schedule 1",null,null,null,null,null,null,"Schedule D Tax"]
[null,null,"Additional income",null,null,null,null,null,null,"Rate Reduction Credit"]
[null,null,"Taxable refunds, credits or offsets",null,null,1,null,{"$f":"Setup!X292","v":0},null,"Self-Employment Tax/Making Work Cnt Credit 2009"]
[null,null,"Alimony",null,null,"2a",null,{"$f":"Setup!X293","v":0},null,"Tax on Retirement Plan"]
[null,null,"Business income or (loss)",null,null,3,null,{"$f":"Setup!X294","v":0},null,"Energy Credits"]
[null,null,"Other gains or (losses)",null,null,4,null,{"$f":"Setup!X295","v":0},null,"Penalty/Political Contributions"]
[null,null,"Rental real estate, royalties, partshp",null,null,5,null,{"$f":"Setup!X296","v":0},null,"Total Adjustments"]
[null,null,"Farm income or (loss)",null,null,6,null,{"$f":"Setup!X297","v":0}]
[null,null,"Unemployment compensation",null,null,7,null,{"$f":"Setup!X298","v":0}]
[null,null,"Other income  8a-8z",null,null,9,null,{"$f":"Setup!X299","v":0}]
[null,null,"Total",null,"1040 line 8",10,null,{"$f":"+Setup!X300","v":0}]
[null,null,"Part II - Adjustments to income"]
[null,null,"Education, business, health savings, etc",null,null,"11-14",null,{"$f":"+Setup!X302","v":0}]
[null,null,"Self-employment, etc.",null,null,"15-17",null,{"$f":"+Setup!X303","v":0}]
[null,null,"Early withdr savings, alimony, IRA, etc",null,null,"18-25",null,{"$f":"+Setup!X304","v":0}]
[null,null,"Total",null,"net in 1040 line 10/10a",26,null,{"$f":"+Setup!X305","v":0}]

{"sheet":"ORP","index":16,"n_rows":183,"n_cols":99,"rows_kept":183,"cut":false,"hidden":true,"merged":[[12,3,12,4],[15,32,15,34],[15,36,15,38],[15,40,15,42],[15,76,15,78],[15,56,15,58],[15,60,15,62],[15,64,15,66],[15,68,15,70],[15,72,15,74],[15,52,15,54],[61,34,61,39],[61,41,61,51],[15,44,15,46],[62,31,62,32],[62,46,62,47],[15,48,15,50]]}
[null,"ORP - Optimal Retirement Planner"]
[null,"Optional worksheet - compare results of RPM to ORP",null,null,null,null,null,null,"Last time comparison updated to current ORP model: Oct 2019",null,null,null,null,null,null,null,null,null,null,"Notes"]
[null,"These are schedules and tables designed to help in comparing the input values and results of the Retiree Portfolio Model to the Optimal Retirement Planner.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019 comparison had the largest differece ever, even with the most simple",null,null,null,null,null,null,null,null,null,null,"Comparison Summary","RPM","ORP","Dif",null,null,"Typical reasons for differences:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional  differences beween the models:"]
[null,"ORP is a premier retirement planning tool which uses sophisticated programming to forecast optimum retirement strategies based on input user data. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"model.  Source of this were the higher ORP Fed tax calculation which is not",null,null,null,null,null,null,null,null,null,null,"Opening balance",{"$f":"+AH62","v":500},{"$f":"+AF4","v":500},{"$f":"+AF4-AG4","v":0},null,null,"Account earnings calculation: RPM applies the rate to the average of the current year balance before earnings but after other income and withdrawals.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ORP distributions are made at the beginning of the year and investment returns are credited at the end of the year but don't show up until the next year."]
[null,"RPM cannot replicate some of ORP's input features or calculating methods so comparing simple models will achieve the best results but an exact duplication is impossible. See cell note.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"escalated for inflation and uses a fixed rate, the annual account escalation ",null,null,null,null,null,null,null,null,null,null,"SS and Pensions",{"$f":"+BI58+BM58","v":1264},{"$f":"+BJ58+BN58","v":1231},{"$f":"+AF5-AG5","v":33},null,null,"  ORP applies the rate to the end of year balance.to get the following year's earnings. Year 1 has no earnings.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPM has current year earnings and expendtures included in the end of year balance."]
[null,"Suggested method of doing an ORP comparison:",null,null,null,null,"NOTE: no support is available for this schedule, calculations, etc. by BigFoot48.  ",null,null,null,null,null,null,null,null,null,null,null,null,"which is lower because of a lower balance due to higher taxes and the ",null,null,null,null,null,null,null,null,null,null,"Earnings and Income",{"$f":"+BQ58","v":1021},{"$f":"+BR58","v":666},{"$f":"+AF6-AG6","v":355},null,null,"Income taxes: RPM calculates AGI and uses current Federal brackets, using a factor to reduce taxable account earnings for the impact of undistrubted earnings and",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ORP uses a different method of calculating annual earnings than the RPM average account balance times earnings rate method."]
[null,"1. Enter your data into ORP using as simple a model as possible to start.",null,null,null,null,null,"Use a smaller set of input numbers to compare RPM-ORP. The result should be that the ending total portfolio balances are very close. ",null,null,null,null,null,null,null,null,null,null,null,"one-year lag calculation that ORP uses.",null,null,null,null,null,null,null,null,null,null,"Expenditures, Special Events, less Input",{"$f":"-BY58+AS58-AF9","v":-2248},{"$f":"-BZ58+AT58","v":-2247},{"$f":"+AF7-AG7","v":-1},null,null,"  lower capital gains and dividend rates.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ORP has a more sophisticated capital gains tax calculation, while RPM has a more detailed income tax calculation."]
[null,"2. Copy two of the schedules ORP produces to the areas shown below. Note: ORP is under constant changes and the formatting and content of these schedules may change, making this worksheet wrong.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes",{"$f":"-BU58","v":0},{"$f":"-BV58","v":-149},{"$f":"+AF8-AG8","v":149},null,null,"  ORP uses Federal tax rates and a input state rate for income tax and an input capital gains rate, e.g. 15%, for taxable account earnings taxes.that is",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ORP has an automatic method of withdrawing from different account while the RPM user must determine which accounts and the amounts to withdraw."]
[null,"3. Study how RPM input items compare to ORPs in the \"#1 - ORP Input Parameters\" schedule below.  Enter RPM amounts to match as closely as possible.",null,null,null,null,null,"Note that ORP uses slightly different method of calculating annual earnings, and has a more sophisticated capital gains tax calculation, which results in some of the differences. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comparison details >>>",null,"Input expenses",{"$f":"-Details!E143/1000","v":0},null,null,null,null,"  incurred even if there are no other income taxes.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All of the above result in different taxable income amounts and taxes, which accumulate over the years."]
[null,"4. Click the Copy button to save the current RPM entries and results and go to the \"Comparision Details\"  section to see how the results compare.",null,null,null,null,null,null,null,null,null,null,null,null,"Comparison details >>>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calc ending",{"$f":"+AF4+AF5+AF6+AF7+AF8+AF9","v":537},{"$f":"+AG4+AG5+AG6+AG7+AG8","v":1},{"$f":"+AF10-AG10","v":536},null,null,"RPM cannot always model all the automated changes ORP makes to yearly results as it optimizes portfolio calculations."]
[null,null," Warning: Portfolio \"Copied\" data shown below is from an ORP-optimized RPM model, NOT this RPM example case.  Using \"Copy\" macro will load \"Current\" RPM results to \"Copied\" column.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Target",{"$f":"+E15/1000","v":538.20000000000005},{"$f":"+F15/1000","v":0},{"$f":"+AF11-AG11","v":538.20000000000005}]
[]
[null,null,null,"RPM Factors Used",null,"ORP final",null,null,null,null,null,null,"#2 - ORP Spreadsheet Summary - Download then \"select\" and \"copy\" all the data cells (eg A1 to Q71), ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Est earnings rate: ",6.3299999999999995E-2]
[null,null,null,"Current","Copied","balance","Difference",null,null,null,null,null,"and paste to the area below the line. Copy and paste data columns to match bold headings!",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\\/ \\/ \\/ \\/ ","Comparison of RPM stored results to ORP copied results. Uses ORP data output types (eg, 01_TaxDe, 02_RothI, etc)"]
[null,null,"Final portfolio balance",{"$f":"+Details!E19","v":2613900},538200,0,{"$f":"+E15-F15","v":538200},{"$f":"+G15/E15","v":1},null,null,null,null,"Note: Your ORP model may not produce all of the columns shown below.  If any are missing you MUST COPY (not move) the data to the match the column headings shown below."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not Used",null,null,null,"Blank out the unused/wrong columns after doing the copy.",null,null,null,null,null,null,"Year","Your","01_Tax Deferred",null,null,null,"02_Roth",null,null,null,"03_After Tax",null,null,null,"04_Illiquid",null,null,null,"05_RMD",null,null,null,"06_TaxDef Withdr",null,null,null,"08_Roth Withdr",null,null,null,"11_SocSec",null,null,null,"12_Pension",null,null,null,"13_Earnings, SPIA, Dntn",null,null,null,"18_Taxes",null,null,null,"20_Spending",null,null,null,"Your"]
[null,null,null,null,null,"#1 - ORP Input Parameters: copy and paste below",null,null,null,null,null,"match >>","Age","01_TaxDe","02_RothI","03_After","04_Illiq","05_RMD","06_TaxDf","07_Taxab","08_Roth","11_SocSc","12_Penso","15_Yield","16_Taxes","\"DI\"","17_Spend","19_CapGn","Not Used","Earnings",{"$f":"+Total_Years","v":30},"Age","RPM","ORP","Diff",null,"RPM","ORP","Diff",null,"RPM","ORP","Diff",null,"RPM","ORP","Diff",null,"RPM","ORP","Diff",null,"RPM","ORP","Diff",null,"RPM","ORP","Diff",null,"RPM","ORP","Diff",null,"RPM","ORP","Diff",null,"RPM","ORP","Diff",null,"RPM","ORP","Diff",null,"RPM","ORP","Diff",null,"Age"]
[null,null,"Your age",{"$f":"+Your_Age","v":62},62,"-terms-  Values   -text-                                   ",null,null,null,null,null,"those","*\"c:\\InetPub\\wwwroot\\i-orp\\Models\\M1910180HMt7fcA4D9Q\\retire\" \"BASECASE ÿÿÿ\u0007\" \"DISTRIBA\" \"Values\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Summary!B8","v":1},{"$f":"+ORP!AF65","v":62},{"$f":"AJ65+AK65","v":0},{"$f":"ROUND(IF($AE18>$AE$17,0,+N22),0)","v":0},{"$f":"+AG18-AH18","v":0},null,{"$f":"AL65+AM65","v":0},{"$f":"ROUND(IF($AE18>$AE$17,0,U22),0)","v":0},{"$f":"+AK18-AL18","v":0},null,{"$f":"AI65","v":493.6},{"$f":"ROUND(IF($AE18>$AE$17,0,+P22),0)","v":475},{"$f":"+AO18-AP18","v":18.600000000000023},null,{"$f":"-BL65","v":0},{"$f":"ROUND(IF($AE18>$AE$17,0,+Q22),0)","v":0},{"$f":"+AS18-AT18","v":0},null,{"$f":"+BQ65+BX65+CC65+CG65","v":0},{"$f":"ROUND(IF($AE18>$AE$17,0,+R22),0)","v":0},{"$f":"+AW18-AX18","v":0},null,{"$f":"+BW65+CB65+CF65+CJ65","v":0},{"$f":"ROUND(IF($AE18>$AE$17,0,+S22),0)","v":0},{"$f":"+BA18-BB18","v":0},null,{"$f":"CN65+CO65+CR65","v":0},{"$f":"ROUND(IF($AE18>$AE$17,0,+U22),0)","v":0},{"$f":"+BE18-BF18","v":0},null,{"$f":"AU65+AV65","v":0},{"$f":"ROUND(IF($AE18>$AE$17,0,V22),0)","v":0},{"$f":"+BI18-BJ18","v":0},null,{"$f":"AX65","v":0},{"$f":"ROUND(IF($AE18>$AE$17,0,W22),0)","v":0},{"$f":"+BM18-BN18","v":0},null,{"$f":"+AW65+AY65+SUM(AP65:AT65)-BL65+BE65","v":34},{"$f":"ROUND(IF($AE18>$AE$17,0,+AD22),0)","v":30},{"$f":"+BQ18-BR18","v":4},null,{"$f":"+BC65","v":0},{"$f":"ROUND(IF($AE18>$AE$17,0,+Y22+AB22),0)","v":0},{"$f":"+BU18-BV18","v":0},null,{"$f":"+BB65","v":40},{"$f":"ROUND(IF($AE18>$AE$17,0,AA22),0)","v":40},{"$f":"+BY18-BZ18","v":0},null,{"$f":"+AF18","v":62},1]
[null,null,"Spouse age",{"$f":"+Spouse_Age","v":61},0," CurrAge  62       Current Age of Retiree",null,null,null,null,null,"titles","*  Cases = BASECASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Summary!B9","v":2},{"$f":"+ORP!AF66","v":63},{"$f":"AJ66+AK66","v":0},0,{"$f":"+AG19-AH19","v":0},null,{"$f":"AL66+AM66","v":0},0,{"$f":"+AK19-AL19","v":0},null,{"$f":"AI66","v":485},466,{"$f":"+AO19-AP19","v":19},null,0,0,{"$f":"+AS19-AT19","v":0},null,0,0,{"$f":"+AW19-AX19","v":0},null,0,0,{"$f":"+BA19-BB19","v":0},null,{"$f":"CN66+CO66+CR66","v":0},{"$f":"ROUND(IF($AE19>$AE$17,0,+U23),0)","v":0},0,null,{"$f":"AU66+AV66","v":0},0,{"$f":"+BI19-BJ19","v":0},null,{"$f":"AX66","v":0},0,{"$f":"+BM19-BN19","v":0},null,{"$f":"+AW66+AY66+SUM(AP66:AT66)-BL66+BE66","v":33},30,{"$f":"+BQ19-BR19","v":3},null,0,0,0,null,42,42,{"$f":"+BY19-BZ19","v":0},null,{"$f":"+AF19","v":63},{"$f":"+CD18+1","v":2}]
[null,null,"IRA 1",{"$f":"+tIRA_Begin","v":500000},0," Spouse   0        Current Age of Spouse",null,null,null,null,null,"to","SPREAD","$$TEMP$$",1,"Values",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Summary!B10","v":3},{"$f":"+ORP!AF67","v":64},0,0,0,null,0,0,0,null,474,455,19,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,32,29,3,null,0,0,0,null,43,43,{"$f":"+BY20-BZ20","v":0},null,64,{"$f":"+CD19+1","v":3}]
[null,null,"IRA 2",{"$f":"tIRA_Begin2","v":200000},0," TaxDef   0        Beginning Tax-Deferred Account Balance",null,null,null,null,null,"these >>","Age",null,"02_RothI","03_After",null,null,null,"07_Taxab","08_Roth","11_SocSc",null,"15_Yield","16_Taxes",null,"17_Spend",null,null,null,{"$f":"+Summary!B11","v":4},{"$f":"+ORP!AF68","v":65},0,0,0,null,0,0,0,null,461,441,20,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,32,28,4,null,0,1,-1,null,45,45,0,null,65,4]
[null,null,"n/a",null,null," TaxDef2  0        Spouse Initial Tax-Deferred Account Bala",null,null,null,null,null,"titles",62,null,0,475.10199999999998,null,null,null,24.897500000000001,null,null,null,15.488300000000001,0.34882999999999997,null,40.036999999999999,null,null,{"$f":"(N22+O22+P22)*$AD$13","v":30.073956599999995},{"$f":"+Summary!B12","v":5},{"$f":"+ORP!AF69","v":66},0,0,0,null,0,0,0,null,445,424,21,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,31,27,4,null,0,0,0,null,47,47,0,null,66,5]
[null,null,"n/a",null,null," TDNoTaxr 0        Retiree tax-deferred, after tax balance.",null,null,null,null,null,"by copying",63,null,0,466.13299999999998,null,null,null,26.738199999999999,null,null,null,15.1959,0.29559000000000002,null,41.638500000000001,null,null,29.506218899999997,{"$f":"+Summary!B13","v":6},{"$f":"+ORP!AF70","v":67},0,0,0,null,0,0,0,null,425,403,22,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,29,26,3,null,0,0,0,null,49,49,0,null,67,6]
[null,null,"n/a",null,null," TDNoTaxs 0        Spouse tax-deferred, after tax balance.",null,null,null,null,null,"the data",64,null,0,454.85599999999999,null,null,null,28.710100000000001,null,null,null,14.8283,0.23435,null,43.304099999999998,null,null,28.792384799999997,{"$f":"+Summary!B14","v":7},{"$f":"+ORP!AF71","v":68},0,0,0,null,0,0,0,null,403,380,23,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,28,24,4,null,0,0,0,null,51,51,0,null,68,7]
[null,null,"n/a",null,null," ContDef  0        Contribution to Tax-Deferred Account",null,null,null,null,null,"columns",65,null,0,440.65,null,null,null,31.218399999999999,null,null,null,14.3652,0.54756000000000005,null,45.036200000000001,null,null,27.893144999999997,{"$f":"+Summary!B15","v":8},{"$f":"+ORP!AF72","v":69},0,0,0,null,0,0,0,null,376,352,24,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,26,22,4,null,0,1,-1,null,53,53,0,null,69,8]
[null,null,"n/a",null,null," ContDef2 0        Spouses Contribution to Tax-Deferred Acc",null,null,null,null,null,"DO NOT",66,null,0,423.60399999999998,null,null,null,33.526200000000003,null,null,null,13.8095,0.49825000000000003,null,46.837699999999998,null,null,26.814133199999997,{"$f":"+Summary!B16","v":9},{"$f":"+ORP!AF73","v":70},0,0,0,null,0,0,0,null,394,362,32,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,46,45,1,null,0,0,0,null,26,23,3,null,0,6,-6,null,55,55,0,null,70,9]
[null,null,"n/a",null,null," bequestR 0        IRA bequst balance - Retiree",null,null,null,null,null,"move",67,null,0,403.43799999999999,null,null,null,36.008200000000002,null,null,null,13.152100000000001,0.44928000000000001,null,48.711199999999998,null,null,25.537625399999996,{"$f":"+Summary!B17","v":10},{"$f":"+ORP!AF74","v":71},0,0,0,null,0,0,0,null,412,370,42,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,47,46,1,null,0,0,0,null,27,23,4,null,0,6,-6,null,57,57,0,null,71,10]
[null,null,"Roth IRA 1",{"$f":"+Roth_Begin","v":75000},0," bequestS 0        IRA bequst balance - Spouse",null,null,null,null,null,"(cut/paste)",68,null,0,379.76400000000001,null,null,null,38.763300000000001,null,null,null,12.3803,0.48422999999999999,null,50.659599999999998,null,null,24.039061199999999,{"$f":"+Summary!B18","v":11},{"$f":"+ORP!AF75","v":72},0,0,0,null,0,0,0,null,429,378,51,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,48,47,1,null,0,0,0,null,28,24,4,null,0,6,-6,null,59,59,0,null,72,11]
[null,null,"Roth IRA 2",{"$f":"+Roth2_Begin","v":25000},0," RothIRA  0        Roth IRA account Balance",null,null,null,null,null,null,69,null,0,352.24299999999999,null,null,null,41.723399999999998,null,null,null,11.4831,0.52075000000000005,null,52.686,null,null,22.296981899999999,{"$f":"+Summary!B19","v":12},{"$f":"+ORP!AF76","v":73},0,0,0,null,0,0,0,null,447,385,62,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,49,48,1,null,0,0,0,null,30,24,6,null,0,6,-6,null,62,62,0,null,73,12]
[null,null,"n/a",null,null," RothIRA2 0        Spouses Roth IRA account Balance",null,null,null,null,null,null,70,null,0,361.71899999999999,null,null,null,3.6981199999999999,null,44.991700000000002,null,11.792,5.6889599999999998,null,54.793399999999998,null,null,22.896812699999998,{"$f":"+Summary!B20","v":13},{"$f":"+ORP!AF77","v":74},0,0,0,null,0,0,0,null,463,390,73,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,50,49,1,null,0,0,0,null,31,25,6,null,0,6,-6,null,64,64,0,null,74,13]
[null,null,"n/a",null,null," ContRoth 0        Contribution to Roth IRA Account",null,null,null,null,null,null,71,null,0,370.40699999999998,null,null,null,4.8405699999999996,null,45.891599999999997,null,12.0753,5.8228200000000001,null,56.985199999999999,null,null,23.446763099999998,{"$f":"+Summary!B21","v":14},{"$f":"+ORP!AF78","v":75},0,0,0,null,0,0,0,null,480,395,85,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,51,50,1,null,0,0,0,null,32,25,7,null,0,6,-6,null,67,67,0,null,75,14]
[null,null,"n/a",null,null," CntRoth2 0        Spouses Contribution to Roth IRA Account",null,null,null,null,null,null,72,null,0,378.17899999999997,null,null,null,6.0813899999999999,null,46.809399999999997,null,12.3286,5.9554099999999996,null,59.264600000000002,null,null,23.938730699999997,{"$f":"+Summary!B22","v":15},{"$f":"+ORP!AF79","v":76},0,0,0,null,0,0,0,null,496,397,99,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,52,51,1,null,0,0,0,null,33,25,8,null,0,6,-6,null,69,69,0,null,76,15]
[null,null,"n/a",null,null," MinRoth  0        Minimum Roth Balance",null,null,null,null,null,null,73,null,0,384.89499999999998,null,null,null,7.4274699999999996,null,47.745600000000003,null,12.547599999999999,6.0860799999999999,null,61.635199999999998,null,null,24.363853499999998,{"$f":"+Summary!B23","v":16},{"$f":"+ORP!AF80","v":77},0,0,0,null,0,0,0,null,511,398,113,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,53,52,1,null,0,0,0,null,34,25,9,null,0,7,-7,null,72,72,0,null,77,16]
[null,null,"Taxable",{"$f":"+Taxable_Begin","v":200000},500000," AfterTax 500      After-Tax Investment Balance",null,null,null,null,null,null,74,null,0,390.404,null,null,null,8.8864699999999992,null,48.700499999999998,null,12.7272,6.2141700000000002,null,64.1006,null,null,24.712573199999998,{"$f":"+Summary!B24","v":17},{"$f":"+ORP!AF81","v":78},0,0,0,null,0,0,0,null,525,397,128,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,54,53,1,null,0,0,0,null,35,25,10,null,0,7,-7,null,75,75,0,null,78,17]
[null,null,"n/a",null,null," aftxCost 0        Cost Basis of Initial After-tax Balance",null,null,null,null,null,null,75,null,0,394.53800000000001,null,null,null,10.4664,null,49.674500000000002,null,12.862,6.3389300000000004,null,66.664599999999993,null,null,24.974255400000001,{"$f":"+Summary!B25","v":18},{"$f":"+ORP!AF82","v":79},0,0,0,null,0,0,0,null,538,393,145,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,55,54,1,null,0,0,0,null,36,25,11,null,0,7,-7,null,78,78,0,null,79,18]
[null,null,"n/a",null,null," ContSave 0        Contribution to Savings Account",null,null,null,null,null,null,76,null,0,397.11799999999999,null,null,null,12.176,null,50.667999999999999,null,12.946,6.4595399999999996,null,69.331199999999995,null,null,25.137569399999997,{"$f":"+Summary!B26","v":19},{"$f":"+ORP!AF83","v":80},0,0,0,null,0,0,0,null,550,388,162,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,57,55,2,null,0,0,0,null,37,25,12,null,0,7,-7,null,81,81,0,null,80,19]
[null,null,"n/a",null,null," MinTaxbl 0        Minimum After-tax Account Balance",null,null,null,null,null,null,77,null,0,397.94600000000003,null,null,null,14.0245,null,51.6813,null,12.973000000000001,6.5750999999999999,null,72.104399999999998,null,null,25.189981799999998,{"$f":"+Summary!B27","v":20},{"$f":"+ORP!AF84","v":81},0,0,0,null,0,0,0,null,561,379,182,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,58,56,2,null,0,0,0,null,38,24,14,null,0,7,-7,null,84,84,0,null,81,20]
[null,null,"Asset Sales & Other 1",{"$f":"IF(Asset_Sale=\"y\",+Asset_Sale_Amt,0)","v":100000},0," Estate   0        Minimum Estate Size",null,null,null,null,null,null,78,null,0,396.80700000000002,null,null,null,16.021599999999999,null,52.715000000000003,null,12.9359,6.6846500000000004,null,74.988600000000005,null,null,25.1178831,{"$f":"+Summary!B28","v":21},{"$f":"+ORP!AF85","v":82},0,0,0,null,0,0,0,null,570,368,202,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,59,57,2,null,0,0,0,null,38,23,15,null,0,7,-7,null,88,88,0,null,82,21]
[null,null,"Asset Sales & Other 2 home",{"$f":"IF(Asset_Sale2=\"y\",+Asset_Sale_Amt2,0)","v":400000},0," Illiquid 0        Illiquid Asset Value.",null,null,null,null,null,null,79,null,0,393.47,null,null,null,18.178100000000001,null,53.769300000000001,null,12.8271,6.7871199999999998,null,77.988100000000003,null,null,24.906651,{"$f":"+Summary!B29","v":22},{"$f":"+ORP!AF86","v":83},0,0,0,null,0,0,0,null,578,353,225,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,60,58,2,null,0,0,0,null,39,22,17,null,0,7,-7,null,91,91,0,null,83,22]
[null,null,"n/a",null,null," Illiqudh 0        Illiquid Asset Value (home).",null,null,null,null,null,null,80,null,0,387.68099999999998,null,null,null,20.505199999999999,null,54.844700000000003,null,12.638400000000001,6.8813399999999998,null,81.107600000000005,null,null,24.540207299999999,{"$f":"+Summary!B30","v":23},{"$f":"+ORP!AF87","v":84},0,0,0,null,0,0,0,null,583,334,249,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,61,59,2,null,0,0,0,null,39,21,18,null,0,7,-7,null,95,95,0,null,84,23]
[null,null,"n/a",null,null," TaxBasis 0        Illiquid Asset Tax Basis.",null,null,null,null,null,null,81,null,0,379.16500000000002,null,null,null,23.015000000000001,null,55.941499999999998,null,12.360799999999999,6.9660599999999997,null,84.351900000000001,null,null,24.001144499999999,{"$f":"+Summary!B31","v":24},{"$f":"+ORP!AF88","v":85},0,0,0,null,0,0,0,null,586,312,274,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,62,61,1,null,0,0,0,null,40,20,20,null,0,7,-7,null,99,99,0,null,85,24]
[null,null,"n/a",null,null," TaxBassh 0        Illiquid Asset (Home) Tax Basis.",null,null,null,null,null,null,82,null,0,367.625,null,null,null,25.720199999999998,null,57.060400000000001,null,11.9846,7.0399099999999999,null,87.725999999999999,null,null,23.270662499999997,{"$f":"+Summary!B32","v":25},{"$f":"+ORP!AF89","v":86},0,0,0,null,0,0,0,null,587,284,303,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,64,62,2,null,0,0,0,null,40,18,22,null,0,7,-7,null,103,103,0,null,86,25]
[null,null,"n/a",null,null," Uprinbal 0        Unpaid Principle Balance",null,null,null,null,null,null,83,null,0,352.74,null,null,null,28.634699999999999,null,58.201599999999999,null,11.4993,7.1014099999999996,null,91.235100000000003,null,null,22.328441999999999,{"$f":"+Summary!B33","v":26},{"$f":"+ORP!AF90","v":87},0,0,0,null,0,0,0,null,584,252,332,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,65,63,2,null,0,0,0,null,40,16,24,null,0,7,-7,null,107,107,0,null,87,26]
[null,null,"Sell age asset 1",{"$f":"+Asset_Sale_Age","v":86},0," Uprinblh 0        Unpaid Principle Balance (home).",null,null,null,null,null,null,84,null,0,334.15899999999999,null,null,null,31.773299999999999,null,59.365600000000001,null,10.893599999999999,7.14893,null,94.884500000000003,null,null,21.152264699999996,{"$f":"+Summary!B34","v":27},{"$f":"+ORP!AF91","v":88},0,0,0,null,0,0,0,null,579,215,364,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,66,64,2,null,0,0,0,null,39,14,25,null,0,7,-7,null,111,111,0,null,88,27]
[null,null,"Sell age asset 2 home",{"$f":"+Asset_Sale_Age2","v":84},85," SellYear 0        Year to sell illiquid asset.",null,null,null,null,null,null,85,null,0,311.505,null,null,null,35.151699999999998,null,60.552900000000001,null,10.155099999999999,7.1807100000000004,null,98.6798,null,null,19.718266499999999,{"$f":"+Summary!B35","v":28},{"$f":"+ORP!AF92","v":89},0,0,0,null,0,0,0,null,569,171,398,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,68,66,2,null,0,0,0,null,39,11,28,null,0,7,-7,null,116,115,1,null,89,28]
[null,null,"n/a",null,null," SellYerh 0        Year to sell illiquid asset (home).",null,null,null,null,null,null,86,null,0,284.36900000000003,null,null,null,38.786499999999997,null,61.764000000000003,null,9.2704199999999997,7.1948499999999997,null,102.627,null,null,18.000557700000002,{"$f":"+Summary!B36","v":29},{"$f":"+ORP!AF93","v":90},0,0,0,null,0,0,0,null,556,122,434,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,69,67,2,null,0,0,0,null,38,8,30,null,0,7,-7,null,120,120,0,null,90,29]
[null,null,"n/a",null,null," MortYear 0        Age to Begin Reverse Mortgage",null,null,null,null,null,null,87,null,0,252.30799999999999,null,null,null,42.695900000000002,null,62.999299999999998,null,8.2252500000000008,7.1892800000000001,null,106.732,null,null,15.971096399999999,{"$f":"+Summary!B37","v":30},{"$f":"+ORP!AF94","v":91},0,0,0,null,0,0,0,null,538,65,473,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,70,68,2,null,0,0,0,null,37,4,33,null,0,7,-7,null,125,125,0,null,91,30]
[null,null,"n/a",null,null," LifeTime 0        Reverse Mortgage: Life time income plan",null,null,null,null,null,null,88,null,0,214.846,null,null,null,46.898899999999998,null,64.259299999999996,null,7.0039699999999998,7.1617699999999997,null,111.001,null,null,13.5997518,{"$f":"+Summary!B38","v":31},{"$f":"+ORP!AF95","v":92},0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,92,31]
[null,null,"Your SS benefits",{"$f":"+Your_SS","v":30000},30000," LumpMort 0        Reverse Mortgage: Lump Sum Distribution",null,null,null,null,null,null,89,null,0,171.465,null,null,null,51.4161,null,65.544399999999996,null,5.5897500000000004,7.1098699999999999,null,115.441,null,null,10.8537345,{"$f":"+Summary!B39","v":32},{"$f":"+ORP!AF96","v":93},0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,93,32]
[null,null,"Spouse SS benefits",{"$f":"+Spouse_SS","v":20000},0," SocSec   30       Social Security. 0 for Null.",null,null,null,null,null,null,90,null,0,121.608,null,null,null,56.269300000000001,null,66.8553,null,3.9644300000000001,7.0309999999999997,null,120.059,null,null,7.6977864,{"$f":"+Summary!B40","v":33},{"$f":"+ORP!AF97","v":94},0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,94,33]
[null,null,"Your start age",{"$f":"+Your_SS_Start","v":70},70," SocSec2  0        Spouses Soc Sec. 0 for Null, -1 for GPO.",null,null,null,null,null,null,91,null,0,64.674599999999998,null,null,null,61.4818,null,68.192400000000006,null,2.10839,6.9222999999999999,null,124.861,null,null,4.0939021799999997,{"$f":"+Summary!B41","v":34},{"$f":"+ORP!AF98","v":95},0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,95,34]
[null,null,"Spouse start age",{"$f":"+Spouse_SS_Start","v":66},70," SocSecA  70       Age to Begin Social Security.",null,null,null,null,null,null,"LastYear",null,null,0,0,null,null,67.093500000000006,null,69.556299999999993,null,0,6.7949900000000003,null,129.85599999999999,null,null,0,{"$f":"+Summary!B42","v":35},{"$f":"+ORP!AF99","v":96},0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,96,35]
[null,null,"n/a",null,null," SocSecA2 0        Spouses Age to begin Social Security.",null,null,null,null,null,null,"*\"c:\\InetPub\\wwwroot\\i-orp\\Models\\M1910180HMt7fcA4D9Q\\retire\" \"BASECASE ÿÿÿ\u0007\" \"INCOMET\" \"Person\" \"Values\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Summary!B43","v":36},{"$f":"+ORP!AF100","v":97},0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,97,36]
[null,null,"n/a",null,null," DisableR 0        Retiree receiving disability benefits",null,null,null,null,null,null,"*  Cases = BASECASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Summary!B44","v":37},{"$f":"+ORP!AF101","v":98},0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,98,37]
[null,null,"Reduction of future benefits ",{"$f":"+SS_re_pc","v":0.24},0," DisableS 0        Spouse receiving disability benefits",null,null,null,null,null,null,"SPREAD","$$TEMP$$",1,"Values","Person",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Summary!B45","v":38},{"$f":"+ORP!AF102","v":99},0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,99,38]
[null,null,"Pensions, etc 1",{"$f":"+Income_OInc_Long","v":8000},0," ssFullFn 1        1 if Soc Sec fully funded after 2035",null,null,null,null,null,null,"Age","`Yield","SocSec",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Summary!B46","v":39},{"$f":"+ORP!AF103","v":100},0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,100,39]
[null,null,"Pensions, etc 2",{"$f":"+Income_OInc_Long2","v":2000},0," PensionI 0        Pension, Adjusted For Inflation.",null,null,null,null,null,null,null,null,"Retiree",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Summary!B47","v":40},{"$f":"+ORP!AF104","v":101},0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,0,{"$f":"ROUND(IF($AE57>$AE$17,0,+AA61),0)","v":0},0,null,101,40]
[null,null,"n/a",null,null," PensinI2 0        Spouses Pension, Adjusted For Inflation.",null,null,null,null,null,null,62,15.488300000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totals",null,null,null,null,null,null,null,null,null,null,null,"Enter last amount",0,0,null,null,{"$f":"SUM(AW18:AW57)","v":0},{"$f":"SUM(AX18:AX57)","v":0},{"$f":"SUM(AY18:AY57)","v":0},null,{"$f":"SUM(BA18:BA57)","v":0},{"$f":"SUM(BB18:BB57)","v":0},{"$f":"SUM(BC18:BC57)","v":0},null,{"$f":"SUM(BE18:BE57)","v":0},{"$f":"SUM(BF18:BF57)","v":0},{"$f":"SUM(BG18:BG57)","v":0},null,{"$f":"SUM(BI18:BI57)","v":1264},{"$f":"SUM(BJ18:BJ57)","v":1231},{"$f":"SUM(BK18:BK57)","v":33},null,{"$f":"SUM(BM18:BM57)","v":0},{"$f":"SUM(BN18:BN57)","v":0},{"$f":"SUM(BO18:BO57)","v":0},null,{"$f":"SUM(BQ18:BQ57)","v":1021},{"$f":"SUM(BR18:BR57)","v":666},{"$f":"SUM(BS18:BS57)","v":355},null,{"$f":"SUM(BU18:BU57)","v":0},{"$f":"SUM(BV18:BV57)","v":149},{"$f":"SUM(BW18:BW57)","v":-149},null,{"$f":"SUM(BY18:BY57)","v":2248},{"$f":"SUM(BZ18:BZ57)","v":2247},{"$f":"SUM(CA18:CA57)","v":1}]
[null,null,"n/a",null,null," Pension  0        Pension, NOT Adjusted For Inflation.",null,null,null,null,null,null,63,15.1959,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SS, Pensions and Acct Earnings",{"$f":"+BI58+BM58+BQ58","v":2285},null,null,null,"2019: ORP taxes added to RPM input expenses"]
[null,null,"n/a",null,null," Pension2 0        Spouses Pension - NO Inflation.",null,null,null,null,null,null,64,14.8283]
[null,null,"n/a",null,null," LumpSumR 0        Retirees lump sum distribution",null,null,null,null,null,null,65,14.3652,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Copy of results from Summary page for ORP comparison.  Copy here via Copy macro above or manually copy VALUES from different RPM model.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acct"]
[null,null,"Start age 1",{"$f":"+Start_OInc_Long","v":50},62," LumpSumS 0        Spouse lump sum distribution",null,null,null,null,null,null,66,13.8095,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beginning Balances",500,"     Account Balances - End of Year",null,null,null,null,null,null,"Earnings and Income",null,null,null,null,null,null,null,null,null,null,null,"Expenditures and Special Events",null,null,null,null,"Inflows have negative sign",null,null,null,null,null,null,null,"Bal",null,"Withdrawals"]
[null,null,"Start age 2",{"$f":"+Start_OInc_Long2","v":50},62," PensionA 0        Age to start Pension.",null,null,null,null,null,null,67,13.152100000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ages",null,null,null,null,"Inherit",null,"Roth",null,null,null,null,"Inherit",null,"Roth","SS Benefits",null,null,null,null,null,null,null,null,"Inherit","Spec","Spec","SPIA","SPIA","Inhrt","SPIA",null,"Other",null,null,"End of",null,"                       IRA 1",null,null,null,null,null,null,"        IRA 2",null,null,null,null,"   Inhrtd IRA 1",null,null,null,"   Inhrtd IRA 2",null,null,null,"   Roth IRA 1",null,null," Roth 1",null," Roth 2","  Roth Conver",null,"Convr",null,"To"]
[null,null,"n/a",null,null," PensinA2 0        Spouses Age to start Pension.",null,null,null,null,null,null,68,12.3803,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","You","Sp","Year","Taxble","IRA","IRA","Roth","Convr","Total",null,"Taxable","IRA","IRA","Roth","Convr","You","Spouse","SPIA","Pensn","Other","Total",null,"Living","Taxes","Taxbl","Sale","Expend","Taxbl","IRA","IRA","Roth","QCD","Expend","Total",null,"Year",null,"RMD","Convr","Wdr1&2","With-A","SPIA","Contrb","Withdr","RMD","Withdr","With-A","Contrb","Withdr","RMD","Withdr","With-A","Withdr","RMD","Withdr","With-A","Withdr","Withdr","With-A","Contrb","SPIA","Withdr","Withdr","Withdr","With-A","Withdr","QCD","Taxbl"]
[null,null,"n/a",null,null," PensionS 0        Pension Survivors Benefit %.",null,null,null,null,null,null,69,11.4831,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,62,"",2019,493.6,0,0,0,0,493.6,null,34,0,0,0,0,0,0,0,0,0,34,null,40,0,0,0,0,0,0,0,0,0,0,40,null,494,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other income 1",{"$f":"+Income_OInc_Temp","v":10000},0," PensinS2 0        Spouses Survivor Benefit %.",null,null,null,null,null,null,70,11.792,44.991700000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,63,"",2020,485,0,0,0,0,485,null,33,0,0,0,0,0,0,0,0,0,33,null,42,0,0,0,0,0,0,0,0,0,0,42,null,485,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other income 2",{"$f":"+Income_OInc_Temp2","v":15000},0," EarnInc  0        Earned Income.",null,null,null,null,null,null,71,12.0753,45.891599999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,64,"",2021,474,0,0,0,0,474,null,32,0,0,0,0,0,0,0,0,0,32,null,43,0,0,0,0,0,0,0,0,0,0,43,null,474,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"End age 1",{"$f":"+End_OInc_Temp","v":70},0," EarnInc2 0        Spouses Earned Income.",null,null,null,null,null,null,72,12.3286,46.809399999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,65,"",2022,461,0,0,0,0,461,null,32,0,0,0,0,0,0,0,0,0,32,null,45,0,0,0,0,0,0,0,0,0,0,45,null,461,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"End age 2",{"$f":"+End_OInc_Temp2","v":63},0," EarnIage 0        Age to end Earned Income.",null,null,null,null,null,null,73,12.547599999999999,47.745600000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,66,"",2023,445,0,0,0,0,445,null,31,0,0,0,0,0,0,0,0,0,31,null,47,0,0,0,0,0,0,0,0,0,0,47,null,445,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"SPIA Annuity Income ",{"$f":"SPIA_Income","v":9000},0," EarnIag2 0        Spouses Age to end Earned Income.",null,null,null,null,null,null,74,12.7272,48.700499999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,67,"",2024,425,0,0,0,0,425,null,29,0,0,0,0,0,0,0,0,0,29,null,49,0,0,0,0,0,0,0,0,0,0,49,null,425,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"n/a",null,null," annudr   0        Retiree Initial Annuity Dividend.",null,null,null,null,null,null,75,12.862,49.674500000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,68,"",2025,403,0,0,0,0,403,null,28,0,0,0,0,0,0,0,0,0,28,null,51,0,0,0,0,0,0,0,0,0,0,51,null,402,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null," annuds   0        Spouse Initial Annuity Dividend.",null,null,null,null,null,null,76,12.946,50.667999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,69,"",2026,376,0,0,0,0,376,null,26,0,0,0,0,0,0,0,0,0,26,null,53,0,0,0,0,0,0,0,0,0,0,53,null,376,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"n/a",null,null," ",null,null,null,null,null,null,77,12.973000000000001,51.6813,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,70,"",2027,394,0,0,0,0,394,null,26,0,0,0,0,46,0,0,0,0,72,null,55,0,0,0,0,0,0,0,0,0,0,55,null,393,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"n/a",null,null," -terms-  Values   -text-                                   ",null,null,null,null,null,null,78,12.9359,52.715000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,71,"",2028,412,0,0,0,0,412,null,27,0,0,0,0,47,0,0,0,0,74,null,57,0,0,0,0,0,0,0,0,0,0,57,null,411,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"n/a",null,null," annufr   0        Annuity Premium Transfered from IRA.",null,null,null,null,null,null,79,12.8271,53.769300000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,72,"",2029,429,0,0,0,0,429,null,28,0,0,0,0,48,0,0,0,0,76,null,59,0,0,0,0,0,0,0,0,0,0,59,null,429,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"SPIA start age",{"$f":"+SPIA_Start","v":76},0," annufs   0        Spouse Premium Transfered from IRA.",null,null,null,null,null,null,80,12.638400000000001,54.844700000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,73,"",2030,447,0,0,0,0,447,null,30,0,0,0,0,49,0,0,0,0,79,null,62,0,0,0,0,0,0,0,0,0,0,62,null,446,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"n/a",null,null," annuar   0        Retiree age to begin dividends.",null,null,null,null,null,null,81,12.360799999999999,55.941499999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,74,"",2031,463,0,0,0,0,463,null,31,0,0,0,0,50,0,0,0,0,81,null,64,0,0,0,0,0,0,0,0,0,0,64,null,464,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"n/a",null,null," annuas   0        Spouse age to begin dividends.",null,null,null,null,null,null,82,11.9846,57.060400000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,75,"",2032,480,0,0,0,0,480,null,32,0,0,0,0,51,0,0,0,0,83,null,67,0,0,0,0,0,0,0,0,0,0,67,null,479,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"n/a",null,null," tontindr 0        Retiree, Initial Tontine Dividend",null,null,null,null,null,null,83,11.4993,58.201599999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,76,"",2033,496,0,0,0,0,496,null,33,0,0,0,0,52,0,0,0,0,85,null,69,0,0,0,0,0,0,0,0,0,0,69,null,496,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"SPIA purchase amount",{"$f":"SPIA_Amt","v":100000},0," tontinds 0        Spouse, Initial Tontine Dividend",null,null,null,null,null,null,84,10.893599999999999,59.365600000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,77,"",2034,511,0,0,0,0,511,null,34,0,0,0,0,53,0,0,0,0,87,null,72,0,0,0,0,0,0,0,0,0,0,72,null,511,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"n/a",null,null," tontinfr 0        Retiree: Premium transfered from IRA",null,null,null,null,null,null,85,10.155099999999999,60.552900000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,78,"",2035,525,0,0,0,0,525,null,35,0,0,0,0,54,0,0,0,0,89,null,75,0,0,0,0,0,0,0,0,0,0,75,null,525,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"n/a",null,null," tontinfs 0        Premium transfered from IRA",null,null,null,null,null,null,86,9.2704199999999997,61.764000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,79,"",2036,538,0,0,0,0,538,null,36,0,0,0,0,55,0,0,0,0,91,null,78,0,0,0,0,0,0,0,0,0,0,78,null,538,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"n/a",null,null," ACAlid   0        MAGI upper limit for ACA, 0-Null, -1-ACA",null,null,null,null,null,null,87,8.2252500000000008,62.999299999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,80,"",2037,550,0,0,0,0,550,null,37,0,0,0,0,57,0,0,0,0,94,null,81,0,0,0,0,0,0,0,0,0,0,81,null,551,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"n/a",null,null," obamaC   0        Affordable Care Act, PTC",null,null,null,null,null,null,88,7.0039699999999998,64.259299999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,81,"",2038,561,0,0,0,0,561,null,38,0,0,0,0,58,0,0,0,0,96,null,84,0,0,0,0,0,0,0,0,0,0,84,null,562,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Set ORP at Your starting age",{"$f":"+Your_Age","v":62},62," HSAcont  0        Health Savings Acc Contribution,",null,null,null,null,null,null,89,5.5897500000000004,65.544399999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,82,"",2039,570,0,0,0,0,570,null,38,0,0,0,0,59,0,0,0,0,97,null,88,0,0,0,0,0,0,0,0,0,0,88,null,570,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Set ORP at Spouse starting age",{"$f":"+Spouse_Age","v":61},0," RetAge   62       Age to Begin Retirement Plan.",null,null,null,null,null,null,90,3.9644300000000001,66.8553,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,83,"",2040,578,0,0,0,0,578,null,39,0,0,0,0,60,0,0,0,0,99,null,91,0,0,0,0,0,0,0,0,0,0,91,null,578,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Model end - you",{"$f":"+Your_End_Input","v":85},0," RetAgeS  65       Age at which spouse retires.",null,null,null,null,null,null,91,2.10839,68.192400000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,84,"",2041,583,0,0,0,0,583,null,39,0,0,0,0,61,0,0,0,0,100,null,95,0,0,0,0,0,0,0,0,0,0,95,null,583,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Model end - spouse",{"$f":"+Spouse_Age_End","v":90},0," Termr    92       Retiree Planning Horizon",null,null,null,null,null,null,"LastYear",0,69.556299999999993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,85,"",2042,586,0,0,0,0,586,null,40,0,0,0,0,62,0,0,0,0,102,null,99,0,0,0,0,0,0,0,0,0,0,99,null,586,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"n/a",null,null," Terms    92       Spouse Planning Horizon",null,null,null,null,null,null,92,0,18.113600000000002,69.556299999999993,45.889000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,25,86,"",2043,587,0,0,0,0,587,null,40,0,0,0,0,64,0,0,0,0,104,null,103,0,0,0,0,0,0,0,0,0,0,103,null,587,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"n/a",null,null," earlyr   0        Retiree early withdrawal (-1 none)",null,null,null,null,null,null,"LastYear",0,null,null,70.947400000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,26,87,"",2044,584,0,0,0,0,584,null,40,0,0,0,0,65,0,0,0,0,105,null,107,0,0,0,0,0,0,0,0,0,0,107,null,585,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"n/a",null,null," earlys   0        Spouse early withdrawal (-1 none)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,88,"",2045,579,0,0,0,0,579,null,39,0,0,0,0,66,0,0,0,0,105,null,111,0,0,0,0,0,0,0,0,0,0,111,null,578,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Calculated: Roth conv amt",{"$f":"Roth_Convert","v":15000},0," rrp      0        Spending Model.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,89,"",2046,569,0,0,0,0,569,null,39,0,0,0,0,68,0,0,0,0,107,null,116,0,0,0,0,0,0,0,0,0,0,116,null,570,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Beginning stock allocation: IRA 1",{"$f":"+Stock_tIRA1","v":0.65},0.6," IRA2Roth 0        Maximum IRA to Roth IRA Conversions.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,90,"",2047,556,0,0,0,0,556,null,38,0,0,0,0,69,0,0,0,0,107,null,120,0,0,0,0,0,0,0,0,0,0,120,null,556,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Roth IRA",{"$f":"+Stock_Roth","v":0.6},0.6," StkTxDfR 100      %  in Tax-deferred stocks at retirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,91,"",2048,538,0,0,0,0,538,null,37,0,0,0,0,70,0,0,0,0,107,null,125,0,0,0,0,0,0,0,0,0,0,125,null,538,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxable",{"$f":"+Stock_Taxable","v":0.45},1," StkRothR 100      %  in Roth stocks at retirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,92,"",2049,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Future change: IRA 1",{"$f":"IF(Change_Age>0,+Stock_tIRA12,0)","v":0.35},0," StkTxblR 100      %  in Taxable stocks at retirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,93,"",2050,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Roth IRA",{"$f":"IF(Change_Age>0,+Stock_Roth2,0)","v":0.3},0," StkTxDfE 100      %  in Tax-deferred stocks at plan end",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,94,"",2051,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxable",{"$f":"IF(Change_Age>0,+Stock_Taxable2,0)","v":0.25},0," StkRothE 100      %  in Roth stocks at plan end",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,95,"",2052,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Beginning bond allocation: IRA 1",{"$f":"+Bond_tIRA1","v":0.35},0.4," StkTxblE 100      %  in Taxable stocks at plan end",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,96,"",2053,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Roth IRA",{"$f":"+Bond_Roth","v":0.35},0.4," BndTxDfR 0        %  in Tax-deferred bonds at retirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,97,"",2054,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxable",{"$f":"+Bond_Taxable","v":0},0," BndRothR 0        %  in Roth bonds at retirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,98,"",2055,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Future change: IRA 1",{"$f":"IF(Change_Age>0,Bond_tIRA12,0)","v":0.65},0," BndTxblR 0        %  in Taxable bonds at retirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,99,"",2056,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Roth IRA",{"$f":"IF(Change_Age>0,Bond_Roth2,0)","v":0.65},0," BndTxDfE 0        %  in Tax-deferred bonds at plan end",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,100,"",2057,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxable",{"$f":"IF(Change_Age>0,Bond_Taxable2,0)","v":0},0," BndRothE 0        %  in Roth bonds at plan end",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,101,"",2058,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock earnings rate",{"$f":"+Stock_Rate","v":7.4999999999999997E-2},7.0000000000000007E-2," BndTxblE 0        %  in Taxable bonds at plan end",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,538,0,0,0,0,538,null,1021,0,0,0,0,1264,0,0,0,0,2285,null,2248,0,0,0,0,0,0,0,0,0,0,2248,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"same",{"$f":"+Stock_Rate","v":7.4999999999999997E-2},7.0000000000000007E-2," gainsira 7        %  IRA return on stocks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final year balances above",null,null,null,null,null,null,"Totals above"]
[null,null,"same",{"$f":"+Stock_Rate","v":7.4999999999999997E-2},7.0000000000000007E-2," gainsrth 7        %  Roth IRA return on stocks"]
[null,null,"n/a",null,null," gainsaft 7        %  Rate of return on taxable stocks"]
[null,null,"Bond earnings rate",{"$f":"+Bond_Rate","v":4.4999999999999998E-2},0.03," eqdivaft 3.26     %  dividend yield From taxable stocks"]
[null,null,"same",{"$f":"+Bond_Rate","v":4.4999999999999998E-2},0.03," yieldira 3        %  IRA return on fixed income investment"]
[null,null,"same",{"$f":"+Bond_Rate","v":4.4999999999999998E-2},0.03," yieldrth 3        %  Roth IRA return on fixed income inv"]
[null,null,"SS COLA",{"$f":"+SS_COLA","v":0.02},0.02," yieldaft 3        %  taxable return on fixed income inv."]
[null,null,"Living expenses inflation rate",{"$f":"+Inflation","v":0.02},0.04," Inflatn  2        Inflation rate for income"]
[null,null,"RPM uses all tax brackets",null,null," InflatnS 4        Spending inflation rate"]
[null,null,"RPM uses all tax brackets",null,null," TaxRateI 0        Combined Capital Gains Tax Rate"]
[null,null,"State 1 Std Ded + Exemption",{"$f":"IF(State_Method=\"bracket\",+State_SD+State_PE,0)","v":7000},0," FedTxLvl 24       Current Marginal Income Tax Rate"]
[null,null,"State 1 effective tax rate ",{"$f":"+State_Rate","v":0.01},0," StateMin 0        State Income Tax Std. Deduct. & Exemptn."]
[null,null,"SS benefits taxable in state 1?",{"$f":"+SS_Tax_State","v":"n"},"n"," StateRte 0        State Personal Income Tax Rate."]
[null,null,"% Pension 1 taxable in state 1",{"$f":"+Pen_Tax_State","v":1},0," essfst   0        Exclude Soc Sec benefits from State Tax."]
[null,null,"Inheritance 1 age",{"$f":"Inherit_Age","v":77},0," penex    0        Pension Exclusion From State Taxes"]
[null,null,"n/a",null,null," Extra1A  0        Age of 1st Essential Spending Phase"]
[null,null,"n/a",null,null," Extra1D  0        Amount of 1st Extraordinary Expense"]
[null,null,"Inheritance 1 amount",{"$f":"Inherit_Taxable+Inherit_tIRA","v":100000},0," Espend1D 0        1st Essential Spending Expense Amount"]
[null,null,"n/a",null,null," Extra1I  0        Amount of 1st Extraordinary Income"]
[null,null,"Inheritance 2 age",{"$f":"Inherit_Age2","v":72},0," Espend1W 0        1st description field"]
[null,null,"n/a",null,null," Extra2A  0        Age of 2nd Essential Spending Phase"]
[null,null,"n/a",null,null," Extra2D  0        Amount of 2nd Extraordinary Expense"]
[null,null,null,null,null," Espend2D 0        2nd Essential Spending Expense Amount"]
[null,null,null,null,null," "]
[null,null,"Inheritance 2 amount",{"$f":"Inherit_Taxable2+Inherit_tIRA2","v":100000},0," -terms-  Values   -text-                                   "]
[null,null,"n/a",null,null," Extra2I  0        Amount of 2nd Extraordinary Income"]
[null,null,"Asset sale 1 age",{"$f":"Asset_Sale_Age","v":86},0," Espend2W 0        2nd description field"]
[null,null,"n/a",null,null," Extra3A  0        Age of 3rd Essential Spending Phase"]
[null,null,"n/a",null,null," Extra3D  0        Amount of 3rd Extraordinary Expense"]
[null,null,"Asset sale 1 amount",{"$f":"+Asset_Sale_Amt","v":100000},0," Espend3D 0        3rd Essential Spending Expense Amount"]
[null,null,"n/a",null,null," Extra3I  0        Amount of 3rd Extraordinary Income"]
[null,null,"Expenditures/Receipts 1 age",{"$f":"Expenditure_Age","v":72},0," Espend3W 0        3rd description field"]
[null,null,"Expenditures/Receipts 1 amount",{"$f":"Expenditure_Amt","v":80000},0," Extra4A  0        Age of 4th Essential Spending Phase"]
[null,null,"n/a",null,null," Extra4D  0        Amount of 4th Extraordinary Expense"]
[null,null,"n/a",null,null," Espend4D 0        4th Essential Spending Expense Amount"]
[null,null,"n/a",null,null," Extra4I  0        Amount of 4th Extraordinary Income"]
[null,null,"Expenditures/Receipts 2 age",{"$f":"Expenditure_Age2","v":74},0," Espend4W 0        4th description field"]
[null,null,"Expenditures/Receipts 2 amount",{"$f":"Expenditure_Amt2","v":20000},0," Extra5A  0        Age of 5th Essential Spending Phase"]
[null,null,"n/a",null,null," Extra5D  0        Amount of 5th Extraordinary Expense"]
[null,null,"n/a",null,null," Espend5D 0        5th Essential Spending Expense Amount"]
[null,null,"n/a",null,null," Extra5I  0        Amount of 5th Extraordinary Income"]
[null,null,"n/a",null,null," Espend5W 0        5th description field"]
[null,null,"n/a",null,null," Extra6A  0        Age of 6th Essential Spending Phase"]
[null,null,"n/a",null,null," Extra6D  0        Amount of 6th Extraordinary Expense"]
[null,null,"n/a",null,null," Espend6D 0        6th Essential Spending Expense Amount"]
[null,null,"n/a",null,null," Extra6I  0        Amount of 6th Extraordinary Income"]
[null,null,"n/a",null,null," Espend6W 0        6th description field"]
[null,null,"n/a",null,null," Extra7A  0        Age of 7th Essential Spending Phase"]
[null,null,"n/a",null,null," Extra7D  0        Amount of 7th Extraordinary Expense"]
[null,null,"n/a",null,null," Espend7D 0        7th Essent7al Spending Expense Amount"]
[null,null,"n/a",null,null," Extra7I  0        Amount of 7th Extraordinary Income"]
[null,null,"n/a",null,null," Espend7W 0        7th description field"]
[null,null,"n/a",null,null," Extra8A  0        Age of 8th Essential Spending Phase"]
[null,null,"n/a",null,null," Extra8D  0        Amount of 8th Extraordinary Expense"]
[null,null,"n/a",null,null," Espend8D 0        8th Essential Spending Expense Amount"]
[null,null,"n/a",null,null," Extra8I  0        Amount of 8th Extraordinary Income"]
[null,null,"n/a",null,null," Espend8W 0        8th description field"]
[null,null,"n/a",null,null," Extra9A  0        Age of 9th Essential Spending Phase"]
[null,null,"n/a",null,null," Extra9D  0        Amount of 9th Extraordinary Expense"]
[null,null,"n/a",null,null," Espend9D 0        9th Essential Spending Expense Amount"]
[null,null,"n/a",null,null," Extra9I  0        Amount of 9th Extraordinary Income"]
[null,null,"n/a",null,null," Espend9W 0        9th description field"]
[null,null,"n/a",null,null," ExtraAA  0        10th Essential Spending Expense Amount"]
[null,null,"n/a",null,null," ExtraAD  0        Amount of 10th Extraordinary Expense"]
[null,null,"n/a",null,null," EspendAD 0        10th Essential Spending Expense Amount"]
[null,null,"n/a",null,null," ExtraAI  0        Amount of 10th Extraordinary Income"]
[null,null,"n/a",null,null," EspendAW 0        10th description field"]
[null,null,"n/a",null,null," VWSyear  0        Year to begin VWS simulation."]
[null,null,"n/a",null,null," VWSfee   0        Management fee as a % under management."]
[null,null,"Some RPM factors not in ORP",null,null," MonteC   0        Monte Carlo Risk Assessment"]
[null,null,"Roth conversion by year"]
[null,null,"Living expenses",{"$f":"+Living_Expenses","v":70000},76000]
[null,null,"Spending change age",{"$f":"+Expense_Chg_Year","v":80},0]
[null,null,"State bracket method",{"$f":"IF(State_Method=\"bracket\",\"using\",\"n/a\")","v":"using"},"n/a"]
[null,null,"SPIA Purchase Price",{"$f":"+SPIA_Amt","v":100000},0]
[]
[null,null,"Your life expectancy",{"$f":"+Your_End_Input","v":85},0]
[null,null,"Spouse life expectancy",{"$f":"+Spouse_Age_End","v":90},90]